MONTEREY BAY BANCORP INC
10-K, 1999-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ROMAC INTERNATIONAL INC, 10-K, 1999-03-31
Next: NEWSTAR MEDIA INC, NT 10-K, 1999-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-K

                   Annual report pursuant to Section 13 of the
                   Securities Exchange Act of 1934, as amended

                   For the fiscal year ended December 31, 1998

                          Commission File No.: 0-24802

                           MONTEREY BAY BANCORP, INC.
             (exact name of registrant as specified in its charter)

                 DELAWARE                              77-0381362
     (State or other jurisdiction of           (I.R.S. Employer I.D. No.)
      incorporation or organization)

                 567 Auto Center Drive, Watsonville, California
                 95076 (Address of principal executive offices)

       Registrant's telephone number, including area code: (831) 768-4800
        Securities registered pursuant to Section 12(b) of the Act: None
           Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $0.01 per share
                                (Title of class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.   Yes  X     No     .
                                               -----     -----
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to this Form 10-K.

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant, i.e., persons other than the directors and executive officers
of the registrant, was $39,557,394, based upon the last sales price as quoted on
the Nasdaq Stock Market for March 25, 1999.

         The number of shares of Common Stock  outstanding as of March 25, 1999:
3,528,886

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 1999 Annual Meeting of Stockholders  are
incorporated by reference into Part III of this Form 10-K.

Portions of the Annual Report to  Stockholders  for the year ended  December 31,
1998 are incorporated by reference into Part II of this Form 10-K.



<PAGE>


                                      INDEX

                                                                            PAGE

                                     PART I

Item 1.    Business........................................................    1
Item 2.    Properties......................................................   34
Item 3.    Legal Proceedings...............................................   35
Item 4.    Submission of Matters to a Vote of Security Holders.............   35

                                     PART II

Item 5.    Market for Registrant's Common Equity and Related
           Stockholder Matters.............................................   35
Item 6.    Selected Financial Data.........................................   36
Item 7.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations.............................   36
Item 7a.   Quantitative and Qualitative Disclosures about Market Risk......   36
Item 8.    Financial Statements and Supplementary Data.....................   36
Item 9.    Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure..........................   36

                                    PART III

Item 10.   Directors and Executive Officers of the Registrant..............   36
Item 11.   Executive Compensation..........................................   36
Item 12.   Security Ownership of Certain Beneficial Owners
           and Management..................................................   37
Item 13.   Certain Relationships and Related Transactions..................   37

                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports
           on Form 8-K.....................................................   37



<PAGE>


                                     PART I

Item 1.  Business.

General

         Monterey Bay Bancorp,  Inc. (the  "Company")  is a unitary  savings and
loan  holding  company  incorporated  in 1994  under  the  laws of the  state of
Delaware.  The significant  operating  subsidiary of the Company is Monterey Bay
Bank ("the Bank"),  formerly  Watsonville  Federal Savings and Loan Association.
The Company was organized as the holding company for the Bank in connection with
the Bank's  conversion  from the mutual to stock form of ownership in 1995.  The
Company's primary business is providing  conveniently located deposit facilities
to attract checking,  money market, savings and certificate of deposit accounts,
and investing such deposits and other  available funds in mortgage loans secured
by one-to-four  family  residences,  construction,  commercial real estate,  and
business loans. As part of its ongoing operating strategy,  the Company has been
diversifying  its loan portfolio by increasing  the amount of its  construction,
commercial  real estate,  and business  lending  activities.  See  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations."  The
largest  source  of  the  Company's  revenue  is  interest  income  from  loans,
mortgage-backed  securities,  and investment  securities.  The Company's primary
sources of funds are customer deposits, principal and interest payments on loans
and  mortgage-backed  securities,  advances  from the  Federal  Home  Loan  Bank
("FHLB") and, to a lesser  extent,  proceeds  from the sales of  securities  and
loans.  Through its  wholly-owned  subsidiary,  Portola  Investment  Corporation
("Portola"), the Bank engages in the sale of noninsured insurance and investment
products  on an agency  basis and acts as trustee on the Bank's  deeds of trust.
See "Subsidiary Activities."

Market Area and Competition

         The  Bank  is  a  community-oriented   financial   institution,   which
originates   one-to-four  family  residential   mortgage  loans,   construction,
commercial  real estate,  and business  loans within its market area. The Bank's
deposit  gathering  and  lending  markets  are  concentrated  primarily  in  the
communities  surrounding  its full service  offices in Santa Cruz,  Monterey and
portions  of Santa  Clara  County in  Central  California.  The  economy  in the
Company's  primary market area is  predominantly  agricultural,  with some light
manufacturing  and tourism industry in the coastal  communities on Monterey Bay.
The Company  believes that the  economies in which it operates have  experienced
strong  growth  and  favorable  economic  activity  in the  past two  years,  as
reflected in sustained loan demand and deposit growth. The economic  performance
in the Company's  primary market area typically mirrors the national economy and
shows seasonal economic fluctuations.

         The Company faces significant competition both in originating loans and
in attracting deposits. The Company's competitors are the financial institutions
operating in its primary market area, many of which are significantly larger and
have greater financial resources than the Company. The Company's competition for
loans comes  principally from commercial banks,  savings and loan  associations,
mortgage banking  companies,  credit unions, and insurance  companies.  Its most
direct  competition  for  deposits has  historically  come from savings and loan
associations  and commercial  banks. In addition,  the Company faces  increasing
competition for deposits from nonbank  institutions  such as brokerage firms and
insurance  companies in such areas as short-term  money market funds,  corporate
and government securities funds, mutual funds, and annuities.

         The  Company  serves its market  area with a variety of  mortgage  loan
products and other retail financial services. Management considers the Company's
reputation for financial  strength and competitive  deposit and loan products as
its major competitive advantage in attracting and retaining customers within its
primary market area. 

                                       1
<PAGE>


Lending Activities

<TABLE>
         General.  The Company  originates  permanent and construction  mortgage
loans collateralized by residential and commercial real estate,  business loans,
and consumer loans. The following table sets forth  information on the Company's
loan  originations,  purchases,  sales and principal  repayments for the periods
indicated.

<CAPTION>
                                                                            For the Years Ended December 31,
                                                                ----------------------------------------------------
                                                                    1998               1997               1996
                                                                --------------     --------------     --------------
                                                                                   (In thousands)
<S>                                                                <C>                <C>                <C>     
         Gross loans(1):
         Beginning balance.............................            $265,934           $234,649           $229,841
            Loans originated:
            One-to-four family.........................              47,440             22,423             27,768
            Multi-family...............................              11,240              1,686              1,944
            Commercial real estate.....................              18,024             13,177              3,363
            Construction...............................              32,870             34,724              3,790
            Land.......................................               6,137              2,169                  -
            Business...................................               6,563              1,213                  -
                                                                   --------           --------           --------
                                                                                                                -
               Total loans originated..................             122,274             75,392             36,865
            Loans purchased............................              79,902             14,661                  -
                                                                   --------           --------           --------
                                                                                                                -
               Total gross loans.......................             468,110            324,702            266,706
         Less:
            Transfers to real estate owned.............                 299                610                369
            Principal repayments(2)....................              98,727             33,696             27,238
            Sales of loans.............................              14,223              3,020              2,628
            Securitized loans..........................              48,370                  -                  -
            Loans in process...........................               2,759             21,442              1,822
                                                                   --------           --------           --------

               Total loans.............................             303,732            265,934            234,649
         Less loans held for sale......................               2,177                514                130
                                                                   --------           --------           --------
         Ending balance held for investment............            $301,555           $265,420           $234,519
                                                                   ========           ========           ========
<FN>
- -----------------------
(1)    Gross loans includes loans  receivable held for investment and loans held
       for  sale,  net of  deferred  loan  fees  and  unamortized  premiums  and
       discounts.
(2)    Principal repayments include amortization of premiums,  net of discounts;
       amortization  of deferred  loan fees;  net changes in  nonmortgage  loans
       receivable; and other adjustments.
</FN>
</TABLE>

         Loans  originated  by the  Company are subject to federal and state law
and regulations.  Interest rates charged by the Company on loans are affected by
the demand for such loans and the supply of money available for lending purposes
and the rates offered by competitors.  These factors are, in turn,  affected by,
among  other  things,  economic  conditions,  monetary  policies  of the federal
government, including the Federal Reserve Board, and legislative tax policies.

         One-to-Four Family Mortgage Lending.  The Company originates both fixed
rate  and  adjustable   rate  mortgage  loans  secured  by  one-to-four   family
residential properties.  Adjustable rate mortgage loans have interest rates that
adjust monthly or semiannually  and are indexed to either the 11th FHLB District
Cost of Funds  Index  ("11th  District  Cost of  Funds")  or to  current  market
indices. The majority of loan originations are to existing or past customers and
members of the local communities. The Company also originates one-to-four family
residential construction loans.

                                       2
<PAGE>


         The Company had total outstanding loans including commitments of $325.7
million  at  December  31,  1998,  of  which  $185.0  million,  or  56.8%,  were
one-to-four  family  residential  mortgage loans. The majority of the loans were
secured by properties  located within the state of  California.  At December 31,
1998, 9% of the Company's  one-to-four family mortgage loans had fixed terms and
91% had  adjustable  rates indexed to the 11th FHLB District Cost of Funds or to
current  market  indices.  The Company  offers a number of adjustable  rate loan
products,  including  an "easy  qualifier"  loan and a 30-year  adjustable  rate
one-to-four family residential loan with initial three-to  seven-year fixed rate
terms. The Company began originating  loans subject to negative  amortization in
1996.  Negative  amortization  involves a greater  risk to the  Company  because
during a period of high interest rates the loan principal may increase above the
amount  originally  advanced.  However,  the Company  believes  that the risk of
default on these loans is mitigated by negative amortization caps,  underwriting
criteria,  relatively  low loan to value ratios,  and the stability  provided by
payment  schedules.  At December 31, 1998, the Company's loan portfolio included
$14.5  million  of  mortgage  loans  subject  to  negative  amortization,  which
represented 4.8% of total loans outstanding.

         The Company  originated $47.5 million of permanent  one-to-four  family
mortgage   loans  in  1998,   compared  to  $22.4  million  and  $27.8  million,
respectively,  in 1997 and 1996.  The  increase in loan  volume  during 1998 was
partly due to a decline in  interest  rates,  which  resulted  in an increase in
purchase and refinance  activity of one-to-four family mortgage loans. From time
to time,  based on its asset  and  liability  strategy,  the  Company  purchases
mortgage loans originated by other institutions.  In 1998, the Company purchased
$79.9 million of primarily  one-to-four  family  adjustable  rate mortgage loans
secured  by  properties  located  largely  within the State of  California.  See
"Origination, Purchase, Sale and Servicing of Loans."

         The Company originates one-to-four family residential mortgage loans in
amounts up to 80% of the lower of the  appraised  value or the selling  price of
the property  securing the loan, and up to 97% of the appraised value or selling
price if private  mortgage  insurance is obtained.  Mortgage loans originated by
the Company generally include due-on-sale clauses which provide the Company with
the contractual  right to deem the loan immediately due and payable in the event
the borrower transfers  ownership of the property without the Company's consent.
Due-on-sale  clauses  are an  important  means  of  adjusting  the  rates on the
Company's  fixed rate  mortgage  loan  portfolio  and the Company has  generally
exercised its rights under these clauses.

         Multi-family  Lending.  The Company offers adjustable rate multi-family
residential real estate loans secured by real property in California.  Permanent
loans on multi-family  properties  typically have maturities of 30 years and are
secured by five or more unit  apartment  buildings.  Factors  considered  by the
Company in  reaching  a lending  decision  on such  properties  include  the net
operating income of the mortgaged premises before debt service and depreciation,
the debt  service  ratio (the ratio of net  earnings to debt  service),  and the
ratio  of the  loan  amount  to  appraised  value.  Pursuant  to  the  Company's
underwriting  policies,  multi-family  adjustable  rate mortgage  loans are only
originated  in  amounts  up to 70%  of the  appraised  value  of the  underlying
properties.  The  Company  generally  requires  a debt  service  ratio  of 1.10.
Properties  securing  loans are  appraised by an  independent  appraiser.  Title
insurance is required on all loans.  When evaluating the  qualifications  of the
borrower for a multi-family loan, the Company considers the financial  resources
and  income  level of the  borrower,  the  borrower's  experience  in  owning or
managing  similar  property  and  the  Company's  lending  experience  with  the
borrower.  The Company's underwriting policies require that the borrower provide
evidence of ability to repay the  mortgage on a timely  basis and  maintain  the
property from current rental income. In evaluating the  creditworthiness  of the
borrower,  the Company  generally reviews the borrower's  financial  statements,
employment, and credit history, as well as other related documentation.

         Loans secured by apartment buildings and other multi-family residential
properties  are  generally  larger  and  involve a  greater  degree of risk than
one-to-four family residential mortgage loans. Because payments on loans secured
by  multi-family  properties  are often  dependent  on  successful  operation or
management  of the  properties,  repayment  of such  loans may be  subject  to a
greater  extent to adverse  conditions in the real estate

                                       3
<PAGE>

market or the economy.  The Company  seeks to minimize  these risks  through its
underwriting  policies,  which require such loans to be qualified at origination
on the basis of the property's  income and debt coverage ratio. The Company also
attempts to limit its risk exposure by requiring  operating annual statements on
the properties and by acquiring personal guarantees from the borrowers.

         As part of its operating  strategy,  the Company  intends to moderately
increase its  multi-family  lending within the state of California.  At December
31, 1998, the Company's  portfolio of multi-family  loans totaled $33.3 million,
or 10.2% of the Company's  total loans  outstanding.  Included in this total was
$3.9 million of multi-family loans purchased during 1998,  consisting  primarily
of newly  originated  loans  secured  by  apartment  buildings  in the  Southern
California  area.  These  loans were  underwritten  to  standards  substantially
similar  to  those   utilized  by  the  Company  in   originating   loans.   See
"Originations, Purchases and Sales of Loans."

         At December 31, 1998, the Company's  largest  multi-family  loan had an
outstanding  balance  of $2.0  million.  The loan was  secured  by an  apartment
building located in Stockton, California.

         Permanent  Commercial Real Estate Lending.  The Company originates both
permanent and construction commercial real estate loans,  collateralized by real
property  located in  California.  Commercial  real estate  loans are  generally
secured by properties  used for business  purposes.  The Company's  underwriting
procedures  provide that  commercial real estate loans may be made in amounts up
to the  lesser  of  65% of the  appraised  value  of the  property  or up to the
Company's current loans-to-one borrower limit.  Permanent loans may be made with
terms up to 25 years  and are  typically  adjustable  to the  one-year  Constant
Maturity Treasury rate or the 11th District Cost of Funds. Construction loans on
commercial real estate carry  adjustable rates and typically have terms of 12 to
18 months.  The Company's  underwriting  standards and  procedures on commercial
loans are similar to those  applicable to its  multi-family  loans.  The Company
considers the net operating income of the property and the borrower's expertise,
credit  history and  profitability,  and requires that the  properties  securing
commercial real estate loans have debt service coverage ratios of at least 1.10.

         At December 31, 1998, the Company's  permanent  commercial  real estate
loan  portfolio  totaled  $40.0  million,  or 12.2% of total loans.  The largest
permanent commercial real estate loan in the Company's portfolio at December 31,
1998 was secured by commercial  real property  located in San Jose,  California,
with an outstanding principal balance of $4.5 million.

         As part of its operating strategy,  the Company has increased the level
of its  commercial  real  estate  lending in  California.  The  majority  of the
commercial loans are located in Northern and Central  California.  Loans secured
by commercial real estate  properties,  like  multi-family  loans, are generally
larger and involve a greater degree of risk than one-to-four  family residential
mortgage  loans.  Because  payments on loans secured by  commercial  real estate
properties  are often  dependent on  successful  operation or  management of the
properties,  repayment of such loans may be subject to a great extent to adverse
conditions  in the real  estate  market or the  economy.  The  Company  seeks to
minimize these risks through strict underwriting  standards,  which require such
loans to be  qualified  on the basis of the  property's  income and debt service
ratio,  by requiring  annual  operating  statements  on the  properties,  and by
acquiring personal guarantees from the borrowers.

         Construction Lending. The Company originates construction loans for the
acquisition  and  development  of  property.  Historically,  the majority of the
Company's   construction   loans  have  been  to  finance  the  construction  of
one-to-four  family,  owner-occupied  residential  properties.  During 1998, the
Company  increased the amount of its  construction  lending on  commercial  real
estate, residential land development projects and in one case a church.

                                       4
<PAGE>


         Construction  financing  is  generally  considered  to involve a higher
degree of risk than long-term  financing on improved,  occupied real estate. The
Company's risk of loss on  construction  loans depends largely upon the accuracy
of the initial estimate of the property's value at completion of construction or
development and the estimated cost (including interest) of construction.  If the
estimate of construction costs proves to be inaccurate,  the Company may have to
advance funds beyond the amount originally committed to permit completion of the
development  and to protect  its  security  position.  The  Company  may also be
confronted,  at  or  prior  to  maturity  of  the  loan,  with  a  project  with
insufficient  value  to  ensure  full  repayment.  The  Company's  underwriting,
monitoring,  and disbursement  practices with respect to construction  financing
are  intended  to  ensure  that  sufficient  funds  are  available  to  complete
construction  projects.  The  Company  attempts  to limit its risk  through  its
underwriting procedures,  by using only approved,  qualified appraisers,  and by
dealing with qualified builder/borrowers.

         The Company's  construction  loans typically have adjustable  rates and
terms  of 12  to 18  months.  The  Company  originates  one-to-four  family  and
multi-family  residential  construction  loans  in  amounts  up to  80%  of  the
appraised value of the property,  subject to loans to one-borrower  limitations.
Land  development  loans are determined on an individual  basis,  but in general
they do not  exceed 70% of the actual  cost or  current  appraised  value of the
property,  whichever is less.  Loan  proceeds are  disbursed  in  increments  as
construction progresses and as inspections warrant.

         At December  31,  1998,  the Company  had gross  construction  and land
development loans totaling $51.6 million or 15.8% of total loans, on which there
were total  undisbursed  loan funds of $24.2 million.  The largest  construction
loan in the Company's  portfolio at year-end was a $5.6 million land development
loan secured by real estate located in Castroville, California.

         Land  Lending.  The Company  offers loans  secured  against land in its
immediate marketplace.

         At December 31, 1998,  the Company had land loans totaling $7.8 million
or 2.4% of total  loans.  The largest  land loan in the  Company's  portfolio at
year-end was a $1.1 million loan secured by land located in Soledad, California.

         Business   Lending.   The  Company  offers   business  loans  primarily
collateralized  by business  assets.  Such collateral is typically  comprised of
accounts  receivable,  inventory,  and equipment.  Business lending is generally
considered to involve a higher degree of risk than the financing of real estate,
primarily  because  security  interests in the  collateral are more difficult to
perfect and the collateral may be difficult to obtain or liquidate  following an
uncured  default.  Business  banking loans  typically  offer  relatively  higher
yields, short maturities,  and variable interest rates. The availability of such
loans  enables  potential   depositors  to  establish  a  full-service   banking
relationship  with the Bank.  The  Company  attempts  to reduce the risk of loss
associated with business lending by closely  monitoring the financial  condition
and performance of its customers.

         At December 31,  1998,  the Company had business  loans  totaling  $7.3
million or 2.2% of total  loans.  The  largest  business  loan in the  Company's
portfolio  at year end was a $5.0  million  loan to  American  Home  Loan  Corp.
(AHLC),  which operates primarily as the holding company for Bank USA, a Federal
Savings Bank. Both AHLC. and Bank USA conduct operations in the Phoenix, Arizona
market.  The loan is primarily  secured by the 97% ownership  interest that AHLC
has in Bank USA.

         Loan  Approval  Procedures  and  Authority.  The Board of Directors has
ultimate responsibility for the lending activity of the Company, establishes the
lending policies of the Company, and reviews properties offered as security. The
Board of Directors  has  authorized  the following  loan  approval  authorities:
mortgage loans in amounts of $240,000 and below may be approved by the Company's
staff underwriters;  mortgage loans in excess of $240,000 and up to $350,000 may
be approved by the underwriting/processing  manager;

                                       5
<PAGE>

mortgage  loans in excess of $350,000  and up to $400,000 may be approved by the
real estate loan  administrator;  loans in excess of $400,000 and up to $500,000
require  the  approval  of the  Chief  Lending  Officer;  and loans in excess of
$500,000 and up to $750,000 require the approval of the Chief Executive  Officer
or the President. Loans in excess of $750,000 and up to $2.0 million require the
approval of the Directors' Loan Committee,  which is comprised of members of the
Company's Board of Directors. A resolution of the Board of Directors is required
for  mortgage  loans in excess of $2.0  million.  The  President  or Chief  Loan
Officer may approve  non-real  estate loans up to $75,000.  The Director's  Loan
Committee can approve such loans up to $2.0 million. Any loans greater than $2.0
million must be approved by the full Board of Directors.

         The loan origination  process requires that upon receipt of a completed
loan  application,  a credit  report is  obtained  and  certain  information  is
verified by an independent  credit agency.  If necessary,  additional  financial
information  is obtained  from the  prospective  borrower.  An  appraisal of the
related  real estate is  performed  by an  independent  appraiser.  On an annual
basis,  the  Company's  Board  of  Directors  reviews  the  list of  independent
appraisers used by the Company.  The Company uses only those appraisers who have
been approved by the Board of Directors. The Company's policy is to obtain title
and hazard  insurance  on all real estate  loans.  If the  original  loan amount
exceeds  80% on a sale  or  refinance  of a first  trust  deed  loan or  private
mortgage  insurance is required,  the borrower is required to make payments to a
mortgage impound account from which the Company makes disbursements for property
taxes and mortgage insurance.

                                       6

<PAGE>

<TABLE>
         Loan  Portfolio  Composition.   The  following  table  sets  forth  the
composition  of  the  Company's  loan  portfolio  in  dollar  amounts  and  as a
percentage of the portfolio at the dates indicated.

<CAPTION>
                                                                                                   At December 31,
                                      -----------------------------------------------------------------------------------
                                                1998                        1997                        1996             
                                      -------------------------   -------------------------   -------------------------  

                                                     Percent                     Percent                     Percent     
                                        Amount       of total       Amount       of total       Amount       of total    
                                      -----------   -----------   -----------   -----------   -----------   -----------  
                                                                     (Dollars in thousands)
<S>                                     <C>             <C>         <C>             <C>         <C>             <C>      
Real estate: 
   Residential:
      One-to-four family.............   $187,208        57.10%      $205,218        71.36%      $201,579        85.22%   
      Multi-family...................     33,110        10.10%        23,355         8.12%        22,455         9.49%   
Commercial real estate...............     40,227        12.27%        20,159         7.01%         7,524         3.18%   
Construction.........................     51,624        15.75%        35,150        12.23%         4,131         1.75%   
Land.................................      7,774         2.37%         1,869          .65%            95          .04%   
Business loans.......................      6,679         2.04%           943          .33%                        .00%   
                                                                                                       -                 
Business lines of credit.............        595          .18%           270          .09%                        .00%   
                                                                                                       -                 
   Other(1)..........................        658          .20%           598          .21%           763          .32%   
                                       ---------     ---------     ---------     ---------     ---------     ---------   
         Total loans.................    327,875       100.00%       287,562       100.00%       236,547       100.00%   
                                                     =========                   =========                   =========   
Plus (Less):
   Undisbursed loan funds............    (24,201)                    (21,442)                     (1,822)                
   Unamortized premium, net..........        492                         556                         452                 
   Deferred loan fees, net...........       (434)                       (742)                       (528)                
   Allowance for loan losses.........     (2,780)                     (1,669)                     (1,311)                
                                       ---------                   ---------                   ---------                 
      Total loans, net...............    300,952                     264,265                     233,338                 
Less:
   Loans held for sale:
      One-to-four family.............     (2,177)                       (514)                       (130)                
                                       ---------                   ---------                   ---------                 
         Total loans held for
            investment...............   $298,775                    $263,751                    $233,208                 
                                       =========                   =========                   =========                 



                                      
                                        ------------------------------------------------------
                                                   1995                        1994               
                                         -------------------------   -------------------------    
                                                                                                  
                                                        Percent                     Percent       
                                           Amount       of total       Amount       of total      
                                         -----------   -----------   -----------   -----------    
<S>                                        <C>             <C>         <C>             <C>    
Real estate:                                                                                      
   Residential:                                                                                   
      One-to-four family.............      $199,917        86.29%      $216,872        88.36% 
      Multi-family...................        21,503         9.28%        22,231         9.06%     
Commercial real estate...............         4,191         1.81%         2,903         1.18%     
Construction.........................         5,379         2.32%         2,848         1.16%     
Land.................................            97          .04%            99          .04%     
Business loans.......................                        .00%                        .00%     
                                                  -                           -                   
Business lines of credit.............                        .00%                        .00%     
                                                  -                           -                   
   Other(1)..........................           605          .36%           503          .20%     
                                         ----------    ----------    ----------    ----------     
         Total loans.................       231,692       100.00%       245,456       100.00%     
                                                       ==========                  ==========     
Plus (Less):                                                                                   
   Undisbursed loan funds............        (1,895)                     (1,178)                 
   Unamortized premium, net..........           651                       1,006                   
   Deferred loan fees, net...........          (607)                       (971)                 
   Allowance for loan losses.........        (1,362)                       (808)                 
                                         ----------                  ----------                   
      Total loans, net...............       228,479                     243,505                   
Less:                                                                                             
   Loans held for sale:                                                                           
      One-to-four family.............           (92)                    (16,082)                 
                                         ----------                  ----------                   
         Total loans held for                                                                     
            investment...............      $228,387                    $227,423                   
                                         ==========                  ==========      
<FN>
- --------------------------------------
(1) Includes loans secured by savings accounts and unsecured consumer loans.
</FN>
</TABLE>

                                       7
<PAGE>

<TABLE>
     Loan Maturity:  The following table shows the contractual maturities of the
Company's  gross loans at December 31, 1998.  The table  includes loans held for
sale of $2,177,000.  The table does not include principal repayments.  Principal
repayments on total loans totaled $99.3 million for the year ended  December 31,
1998.


<CAPTION>
                                                                                               At December 31, 1998
                                               ---------------------------------------------------------------------------------

                                                 One-to-Four                      Commercial     Construction                   
                                                   Family       Multi-Family     Real Estate       and Land          Business   
                                               --------------  --------------  ---------------  ---------------  ---------------
                                                                               (In thousands)
<S>                                                    <C>             <C>              <C>          <C>                  <C>   
Amounts due:
   One year or less............................        $ 345           $   -            $   -        $ 40,628             $ 990 
                                                    --------        --------         --------        --------           ------- 

   After one year:
      More than one year to three years........          270              74            2,097          17,043             5,035 
      More than three years to five years......          878             127            7,010           1,429               705 
      More than five years to 10 years.........        2,546           1,268              380              28               544 
      More than 10 years to 20
        years                                          6,011           1,581            1,615             271                 - 
      More than 20 years.......................      177,159          30,289           28,895                -                - 
                                                    --------        --------         --------        --------           ------- 

         Total due after December 31, 1999.....      186,864          33,339           39,997          18,771             6,284 
                                                    --------        --------         --------        --------           ------- 

   Total amount due............................      187,209          33,339           39,997          59,399             7,274 

Less:
   Undisbursed loan funds......................            -               -                -         (24,201)                - 
   Unamortized (discounts) premiums............          519             (28)               -               -                 - 
   Deferred loan fees, net.....................         (248)            (44)             (53)            (79)              (10)
   Allowance for loan losses...................       (1,161)           (317)            (564)           (677)              (47)
                                                    --------        --------         --------        --------           ------- 

      Total loans, net.........................      186,319          32,950           39,380          34,442             7,217 

Loans held for sale............................       (2,177)              -                -               -                 - 
                                                    --------        --------         --------        --------           ------- 
Loans receivable held for investment...........     $184,142        $ 32,950         $ 39,380        $ 34,442           $ 7,217 
                                                    ========        ========         ========        ========           ======= 







                                                    ------------------------------------  
                                                                                          
                                                                          Total Loans     
                                                          Other(1)         Receivable     
                                                      ---------------  -----------------  
                                                                                          
                                                                                          
<S>                                                            <C>           <C>          
Amounts due:                                                                              
   One year or less............................                $ 658         $ 42,621     
                                                               -----         --------     
                                                                                          
   After one year:                                                                        
      More than one year to three years........                    -           24,519     
      More than three years to five years......                    -           10,149     
      More than five years to 10 years.........                    -            4,766     
      More than 10 years to 20
        years                                                      -            9,478     
      More than 20 years.......................                    -          236,343     
                                                               -----         --------     
                                                                                          
         Total due after December 31, 1999.....                    -          285,255     
                                                               -----         --------     
                                                                                          
   Total amount due............................                  658          327,876     
                                                                                          
Less:                                                                                     
   Undisbursed loan funds......................                    -          (24,201)    
   Unamortized (discounts) premiums............                    -              491     
   Deferred loan fees, net.....................                   (1)            (434)    
   Allowance for loan losses...................                  (14)          (2,780)    
                                                               -----         --------     
                                                                                          
      Total loans, net.........................                  644          300,952     
                                                                                          
Loans held for sale............................                    -           (2,177)    
                                                               -----         --------     
Loans receivable held for investment...........                $ 644         $298,775     
                                                               =====         ========     
<FN>

- --------------------------
(1)    Includes loans secured by savings accounts and unsecured loans.
</FN>
</TABLE>
                                       8

<PAGE>


<TABLE>
         The following  table sets forth at December 31, 1998, the dollar amount
of gross loans receivable contractually due after December 31, 1999, and whether
such loans have fixed or adjustable rates.

<CAPTION>
                                                                 Due After December 31, 1999
                                                       -------------------------------------------------
                                                           Fixed          Adjustable         Total
                                                       --------------   ---------------  ---------------
                                                                         (In thousands)
<S>                                                        <C>             <C>              <C>      
         Real estate loans:
            One-to-four family....................         $25,439         $ 165,701        $ 191,141
            Multi-family..........................             806            29,735           30,541
            Commercial real estate................           6,239            39,702           45,940
            Construction and land.................           2,457            18,189           20,645
            Business loans........................               -             1,803            1,804
                                                           -------         ---------        ---------
               Total loans receivable due
                  after December 31, 1999.........         $34,941         $ 255,130        $ 290,071
                                                           =======         =========        =========
</TABLE>

         Originations,  Purchases  and Sales of Loans.  The  Company's  mortgage
lending activities are conducted  primarily through its eight branch offices and
approximately  60 wholesale  loan brokers who deliver loan  applications  to the
Company. In addition, the Company has developed correspondent relationships with
a number of financial  institutions  to facilitate  the  origination of mortgage
loans on a participation  basis.  Loans presented to the Company for purchase or
participation  are  underwritten  substantially in accordance with the Company's
established  lending  standards,  which consider the financial  condition of the
borrower,  the location of the underlying  property,  and the appraised value of
the property, among other factors. The majority of the Company's purchased loans
and participations are current index,  adjustable rate mortgages secured by real
estate located within the state of California. At December 31, 1998, the Company
had entered into participation  agreements with other financial  institutions to
originate  construction,  commercial  real estate,  and land loans, of which the
Company's share was $19.9 million.

         As part of its interest rate risk  management and investment  strategy,
during 1998 the Company purchased $78.8 million of one-to-four family adjustable
rate mortgage  loans. As of December 31, 1998,  $52.8 million,  or 17.7%, of the
Company's  net  loans   receivable  had  been  purchased  from  other  financial
institutions.  Of this amount,  $45.0 million,  or 85.2%,  were loans secured by
one-to-four  family  residences  located  throughout  the United States and $7.8
million,  or 14.8%,  were  multi-family  mortgage  loans  secured  by  apartment
buildings located in the Greater San Francisco Bay area.

         On an ongoing basis, depending on its asset and liability strategy, the
Company originates one-to-four family residential mortgage loans for sale in the
secondary market. Loan sales are dependent on the level of loan originations and
the  relative  customer  demand for  mortgage  loans,  which is  affected by the
current and  expected  future  level of interest  rates.  During the years ended
December  31, 1998 and 1997,  the Company sold $15.9  million and $3.4  million,
respectively,  of fixed rate mortgage loans.  The level and timing of any future
loan sales will depend upon market  opportunities and prevailing  interest rates
at the time such a decision is made.  From time to time,  depending on its asset
and liability  strategy,  the Company  converts a portion of its mortgages  into
readily  marketable  FHLMC or FNMA  mortgage-backed  securities.  In  1998,  the
Company  converted  approximately  $48.4 million of fixed rate residential loans
into mortgage-backed  securities. The securitization was undertaken primarily to
provide greater  marketability of the loans and therefore,  allow easier sale of
the loans in order to reduce interest rate risk.

         The Company recognizes gains or losses on the sale of loans at the time
of sale, based on the difference  between the net sale proceeds and the carrying
value of the loans  sold.  When the right to service the loans is  retained,  an
excess  servicing gain or loss is recognized based upon the net present value of
any  difference  between  the  interest  rate  charged to the  borrower  and the
interest rate paid to the purchaser after deducting a normal  servicing fee. The
excess servicing gain or loss is dependent on prepayment  estimates and discount
rate assumptions.  Historically,  such excess servicing gains or losses have not
had a material impact on the Company's earnings. See "- Loan Servicing."

                                       9
<PAGE>

         Loan  Servicing.  The Company  services  its own loans as well as loans
owned by others. Loan servicing includes collecting and remitting loan payments,
accounting  for principal and interest,  holding escrow funds for the payment of
real estate taxes and insurance premiums,  contacting delinquent borrowers,  and
supervising  foreclosures  and property  dispositions in the event of unremedied
defaults.  Loan  servicing  income is recorded on an accrual  basis and includes
servicing fees from investors and certain charges collected from borrowers, such
as late payment fees. At December 31, 1998 and 1997,  respectively,  the Company
was servicing $75.4 million and $52.1 million of loans for others.

         Classified  Assets and Real  Estate  Owned.  To measure  the quality of
assets, the Company has established internal asset classification  guidelines as
part of its credit  monitoring  system for  identifying  and  reporting  problem
assets and  determining  provisions for  anticipated  loan and real estate owned
("REO") losses.  Under these  guidelines,  an allowance for anticipated loan and
REO losses is  established  when certain  conditions  exist.  The Internal Asset
Review  Committee,  comprised  primarily of senior  managers and Board  members,
oversees the administration of the internal asset classification  guidelines and
reports results to the Board of Directors.

         The Company  classifies  assets it  considers of  questionable  quality
employing  the  classification  categories  of  "substandard,"  "doubtful,"  and
"loss." An asset is considered  substandard if it is  inadequately  protected by
the  current net worth and paying  capacity of the obligor or of the  collateral
pledged.   Substandard  assets  include  those  characterized  by  the  distinct
possibility  that  the  insured  institution  will  sustain  some  loss  if  the
deficiencies  are not corrected.  Assets  classified as doubtful have all of the
weaknesses   inherent   in  those   classified   substandard,   with  the  added
characteristic  that the weaknesses  make  collection or liquidation in full, on
the basis of currently existing facts, conditions, and values,  questionable and
there is a high  probability of loss. An asset  classified as loss is considered
uncollectible  and of such  little  value that it should not be  included  as an
asset.  Total  classified  assets of the Company  increased  to $5.1  million at
December 31, 1998 from $2.5 million at December 31, 1997. Classified assets were
1.13% of total assets at December 31, 1998, compared to 0.63% a year earlier.

         At December 31, 1998, the Company had $6.4 million of assets classified
as substandard and no assets classified as doubtful or loss.  Substandard assets
included  $1.5 million of loans past due 90 days or more,  $3.6 million of loans
with   identified  risk   characteristics   such  as  a  pattern  of  historical
delinquencies  and/or  delinquent  property  tax status and $0.3 million of real
estate  owned.  The  largest  substandard  loan  at  December  31,  1998  was  a
single-family mortgage with an outstanding principal balance of $311,000.

         Assets,  which  possess  weaknesses  but do not  currently  expose  the
Company to sufficient risk to warrant classification as substandard, doubtful or
loss are designated as "special  mention." At December 31, 1998, the Company had
$6.4 million of assets  classified as special mention due to past  delinquencies
and other  identifiable  weaknesses.  The  largest  special  mention  loan was a
commercial mortgage loan with an outstanding balance of $1.7 million on December
31, 1998.

         Assets  classified as substandard or doubtful require the establishment
of general  valuation  allowances  in amounts  considered  by  management  to be
adequate under generally accepted accounting principles. These amounts represent
loss  allowances  which have been  established  to recognize  the inherent  risk
associated with lending activities, but which, unlike specific allowances,  have
not been  allocated  to  particular  problem  assets.  Judgments  regarding  the
adequacy of general  valuation  allowances are based on continual  evaluation of
the nature, volume and quality of the loan portfolio,  other assets, and current
economic  conditions  that may affect the  recoverability  of recorded  amounts.
Assets classified as a loss require either a specific valuation  allowance equal
to 100% of the amount classified or a charge-off of such amount.

                                       10
<PAGE>

         A savings  institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
Office of Thrift  Supervision  ("OTS"),  which can require the  establishment of
additional general or specific loss allowances. The OTS, in conjunction with the
other federal banking agencies,  has adopted an interagency  policy statement on
allowances for loan and lease losses which provides  guidance in determining the
adequacy of general valuation  guidelines.  The policy statement recommends that
savings  institutions  establish  effective  systems and  controls to  identify,
monitor and address asset quality  problems,  analyze  significant  factors that
affect the collectibility of assets, and establish prudent allowance  evaluation
processes.  Management  believes that the Company's allowance for loan losses is
adequate given the composition and risks of the loan portfolio.  However, actual
losses are dependent upon future events and, as such,  further  additions to the
level of specific  and general loan loss  allowances  may become  necessary.  In
addition,  there can be no assurance that at some time in the future the OTS, in
reviewing the Company's loan portfolio, will not request the Company to increase
its allowance for loan losses, thus negatively  impacting the Company's earnings
for that time period.

         REO is recorded at the lower of the recorded  investment in the loan or
the fair value of the related  asset on the date of  foreclosure,  less costs to
sell.  Fair value is defined as the amount in cash or  cash-equivalent  value of
other  consideration  that a real estate  asset  would  yield in a current  sale
between a willing buyer and a willing seller.  Development and improvement costs
relating to the  property  are  capitalized  to the extent they are deemed to be
recovered upon disposal. The carrying value of acquired property is continuously
evaluated and, if necessary,  an allowance is established to reduce the carrying
value to net realizable value (which  considers,  among other things,  estimated
direct  holding costs and selling  expenses).  At December 31, 1998, the Company
had  REO  of  $281,000,   representing   three  one-to-four  family  residential
properties acquired through foreclosure in 1998.

         The Company  obtains  appraisals  on all real estate  acquired  through
foreclosure at the time of foreclosure.  Appraisals on REO are updated annually.
The Company generally conducts external inspections on foreclosed properties and
properties deemed in-substance foreclosures on a quarterly basis.

         Delinquent  Loan  Procedures.   Specific  delinquency  procedures  vary
depending on the loan type and period of  delinquency.  However,  the  Company's
policies generally provide that loans be reviewed monthly for delinquencies, and
that if a  borrower  fails to make a  required  payment  when due,  the  Company
institutes  internal  collection  procedures.  For mortgage loans,  written late
charge notices are mailed no later than the 15th day of delinquency.  At 25 days
past due, the borrower is contacted by telephone  and the Company makes a verbal
request for payment. In most cases,  deficiencies are cured promptly. At 30 days
past due, the Company begins tracking the loan as a delinquency,  and at 45 days
past due a notice of intent to  foreclose  is mailed.  When contact is made with
the borrower prior to foreclosure, the Company generally attempts to obtain full
payment or work out a repayment schedule with the borrower to avoid foreclosure.
It is the  Company's  policy to accrue  interest on all loans up to 90 days past
due, unless it is determined that the collection of interest and/or principal is
not probable under the contractual terms of the agreement.

                                       11
<PAGE>



<TABLE>
         The following  table sets forth  delinquencies  in the  Company's  loan
portfolio as of the dates indicated:


<CAPTION>
                                                     At December 31, 1998                         
                                  -----------------------------------------------------------     
                                          60-89 Days                   90 Days or More            
                                  ----------------------------    ---------------------------     
                                                   Principal                      Principal       
                                    Number          balance         Number         balance        
                                   of loans        of loans        of loans        of loans       
                                  ------------    ------------    -----------     -----------     
                                                 (Dollars in thousands)                           
<S>                               <C>                   <C>       <C>              <C>            
One-to-four family...........                           $ -              9         $ 1.479        

Multi-family.................             -               -              -               -        
                                                                                                  
Commercial...................             -               -              -               -        

Construction and land........             1             145              -               -        

Other........................             1               3              -               -        
                                  ---------       ---------       --------        --------        

   Total.....................             2            $148                        $ 1,479        
                                  =========       =========       ========        ========        
                                                                                                  
                                                                                                  

Delinquent loans to total
   gross loans...............          .10%            .05%           .43%            .45%        





                                                        At December 31, 1997                          
                                    -----------------------------------------------------------      
                                            60-89 Days                   90 Days or More             
                                    ---------------------------     ---------------------------      
                                                    Principal                       Principal        
                                      Number         balance          Number         balance         
                                     of loans        of loans        of loans       of loans         
                                    -----------     -----------     -----------    ------------      
                                                          (Dollars in thousands)                     
<S>                                        <C>          <C>                <C>          <C>          
One-to-four family...........              2            $413               5            $781         

Multi-family.................              -               -               1             817         

Commercial...................              -               -               -               -         
                                                                                                     
Construction and land........              -               -               -               -         
                                                                                                     
Other........................              -               -               -               -         
                                    --------        --------        --------       ---------         
                                                                                                     
   Total.....................              2            $413               6          $1,598         
                                    ========        ========        ========       =========         
                                                                                                     
Delinquent loans to total                                                                            
   gross loans...............           .09%            .16%            .35%            .60%         
                                  




                                                     At December 31, 1996
                                  -----------------------------------------------------------
                                          60-89 Days                   90 Days or More
                                  ----------------------------    ---------------------------
                                                   Principal                      Principal
                                    Number          balance         Number         balance
                                   of loans        of loans        of loans        of loans
                                  ------------    ------------    -----------     -----------
                                                   (Dollars in thousands)
<S>                                       <C>          <C>              <C>        <C>    
One-to-four family...........             3            $455             11         $ 1,392

Multi-family.................             -               -              -               -

Commercial...................             -               -              -               -

Construction and land........             -               -              -               -

Other........................             3               1              2               1
                                  ---------       ---------       --------         -------
                             
                                          -               -              -               -

   Total.....................             6            $456             13         $ 1,393
                                  =========       =========       ========         =======
Delinquent loans to total
   gross loans...............          .14%            .19%           .06%            .59%
</TABLE>

                                       12


<PAGE>



         Non-accrual  and  Past  Due  Loans.   Loans  are  generally  placed  on
nonaccrual status when the payment of interest is 90 days or more delinquent, or
the  collection  of  interest  and/or   principal  is  not  probable  under  the
contractual  terms of the loan agreement.  Loans on which the Company has ceased
the accrual of interest  constitute  the primary  component of the  portfolio of
nonperforming  loans.  Nonperforming  loans consist of all nonaccrual  loans and
restructured loans not performing in accordance with their  restructured  terms.
Nonperforming assets include all nonperforming loans and REO.

         At December 31, 1998, loans on nonaccrual totaled $1.5 million. For the
year ended December 31, 1998,  interest  income which would have been earned had
loans on non-accrual  been performing in accordance with  contractual  terms was
$126,000. At December 31, 1998, the Company had $1,437,000 of loans that met the
definition  of a troubled  debt  restructuring,  of which $17,000 were 0-30 days
delinquent  and  $1,420,000  were  current and paying  according to the terms of
their contractually  restructured agreements. The Company had $281,000 in REO at
December 31, 1998, $321,000 at year-end 1997, and no REO at year-end 1996, 1995,
and 1994.

<TABLE>
         The  following  table sets forth  information  regarding  nonperforming
assets.  The Company does not accrue interest on loans past due 90 days or more,
and accordingly, there were no accruing loans past due 90 days or more at any of
the dates presented below.

<CAPTION>
                                                                            At December 31,
                                                  --------------------------------------------------------------------
                                                     1998          1997          1996          1995          1994
                                                  ------------  ------------  ------------  ------------  ------------
Nonaccrual loans 90 days or more past due:                       (Dollars in thousands) 

<S>                                                 <C>              <C>        <C>           <C>              <C> 
 Residential real estate:
      One-to-four family........................    $ 1,479          $781       $ 1,393       $ 1,544          $711
      Multi-family..............................          -           817             -           830             -
   Construction and land........................          -             -             -           825             -
   Non-mortgage.................................                                                          
                                                    -------       -------       -------       -------          ----
                                                          -             -             -             1             -
                                                          -             -             -             -             -
         Total loans on nonaccrual..............      1,479         1,598         1,393         3,200           711
   Restructured loans not performing............         17           300                                  
                                                                                      -             -             -
   Real estate owned............................        281           321                                 
                                                    -------       -------       -------       -------          ----
                                                                                      -             -             -
         Total nonperforming assets(1)..........    $ 1,777       $ 2,219       $ 1,393       $ 3,200          $711
                                                    =======       =======       =======       =======          ====
   Allowance for loan losses as a percent
      of gross loans receivable(2)..............       .87%          .63%          .56%          .59%          .33%

   Allowance for loan losses as a percent
      of total nonperforming loans(1)               175.85%        87.98%        94.10%        42.56%       113.64%

   Nonperforming loans as a percent
      of gross loans receivable(1)(2)...........       .49%          .71%          .59%         1.39%          .29%

   Nonperforming assets as a percent
      of total assets(1)........................       .39%          .54%          .33%          .97%          .24%
<FN>
- --------------------
(1)    Nonperforming assets consist of nonperforming loans (nonaccrual loans and
       restructured  loans not performing in accordance with their  restructured
       terms) and REO. REO consists of real estate acquired through  foreclosure
       and real estate acquired by acceptance of a deed-in-lieu of foreclosure.

(2)    Gross loans receivable  includes loans receivable held for investment and
       loans held for sale, and unamortized discounts and premiums.
</FN>
</TABLE>

                                       13
<PAGE>

         Impaired  Loans.  A loan is  designated  as  impaired  when the Company
determines  it may be  unable  to  collect  all  amounts  due  according  to the
contractual terms of the loan agreement, whether or not the loan is 90 days past
due.  Excluded from the definition of impairment are smaller balance  homogenous
loans that are  collectively  evaluated for impairment.  In addition,  any loans
which meet the definition of a troubled debt restructuring,  or are partially or
completely classified as Doubtful or Loss, are considered impaired.

         The Company has established a monitoring  system for its loans in order
to identify  impaired loans and potential  problem loans, and to permit periodic
evaluation  of the  adequacy of  allowances  for losses in a timely  manner.  In
analyzing its loans, the Company has established  specific  monitoring  policies
and procedures suitable for the relative risk profile and other  characteristics
of loans by type. The Company's smaller-balance  residential one-to-four family,
multi-family and non-mortgage loans are considered to be relatively  homogeneous
and no single loan is individually significant in terms of its size or potential
risk of loss. Therefore,  the Company generally reviews these loans by analyzing
their  performance  and  composition of their  collateral for the portfolio as a
whole. For  non-homogenous  loans the Company conducts a periodic review of each
loan.  The  frequency  and type of review is dependent  upon the  inherent  risk
attributed  to each  loan and the  adversity  of the  loan  grade.  The  Company
evaluates  the risk of loss and  default  for each loan  subject  to  individual
monitoring.

         Factors  considered  as part of the  periodic  loan  review  process to
determine  whether  a loan is  impaired  address  both the  amount  the  Company
believes is probable that it will collect and the timing of such collection.  As
part of the Company's loan review process the Company  considers such factors as
the ability of the borrower to continue  meeting the debt service  requirements,
assessments of other sources of repayment, and the fair value of any collateral.
Insignificant  delays or shortfalls in payment amounts,  in the absence of other
facts and  circumstances,  would not alone lead to the conclusion that a loan is
impaired.

         When a loan is designated as impaired,  the Company measures impairment
based on the fair value of the collateral of the collateral-dependent  loan. The
amount by which the recorded  investment  of the loan exceeds the measure of the
impaired  loan  is  recognized  by  recording  a  valuation   allowance  with  a
corresponding  charge to  earnings.  The  Company  charges  off a portion  of an
impaired loan against the valuation  allowance when it is probable that there is
no possibility of recovering the full amount of the impaired loan.

         The following table identifies the Company's total recorded  investment
in impaired loans by type at December 31, 1998 and 1997 (in thousands).

                                                                December 31,
                                                           ---------------------
                                                             1998           1997
                                                           ------         ------
Residential one-to-four family
   non-homogenous loans ..........................         $2,961         $  985
Multi-family loans ...............................            648            817
Land .............................................            145              -
                                                           ------         ------
      Total impaired loans .......................         $3,754         $1,802
                                                           ======         ======

         For the years ended December 31, 1998 and 1997, the Company  recognized
interest on impaired loans of $166,000 and $49,000,  respectively.  $1.5 million
of impaired loans were on nonaccrual status at December 31, 1998, and $76,000 of
interest was uncollected on impaired loans.  During the years ended December 31,
1998 and 1997,  the  Company's  average  investment  in impaired  loans was $3.1
million and $1.3 million,  respectively.  Valuation allowances on impaired loans
were $409,000 at December 31, 1998.

                                       14
<PAGE>

         Allowance for Estimated  Loan Losses.  The allowance for loan losses is
established through a provision for loan losses based on management's evaluation
of the  risks  inherent  in its loan  portfolio  and the  general  economy.  The
allowance  for loan  losses  is  maintained  at an amount  management  considers
adequate to cover estimated losses in loans receivable which are deemed probable
and estimable. The allowance is based upon a number of factors,  including asset
classifications,  economic trends,  industry experience and trends, industry and
geographic concentrations,  estimated collateral values, management's assessment
of the credit risk inherent in the portfolio,  historical loan loss  experience,
and the Company's  underwriting  policies.  At December 31, 1998,  the Company's
allowance for loan losses was .92% of total loans,  compared to .63% at December
31, 1997. The Company will continue to monitor and modify its allowance for loan
losses as conditions dictate.  Various regulatory agencies,  as an integral part
of their examination  process,  periodically  review the Company's allowance for
loan  losses.  These  agencies  may  require  the  Company  to  make  additional
provisions  for  loan  losses,  based  on  their  judgments  of the  information
available at the time of the examination.

<TABLE>
         Activity  in the  Company's  allowance  for loan losses for the periods
indicated are set forth in the table below (in thousands).

<CAPTION>
                                                              At or for the Year Ended December 31,
                                               --------------------------------------------------------------------
                                                  1998          1997           1996          1995          1994
                                               -----------    ----------    -----------   -----------    ----------
<S>                                              <C>           <C>           <C>              <C>           <C> 
Balance at beginning of year..............       $1,669        $1,311        $1,362           $808          $387
Provision for loan losses.................          692           375            28            663           421
Allowance related to acquired loans                 416             -             -              -             -
Charge-offs, net..........................            3           (17)          (79)          (109)            -
                                                 ------        ------        ------         ------          ----
Balance at end of period..................       $2,780        $1,669        $1,311         $1,362          $808
                                                 ======        ======        ======         ======          ====
</TABLE>

                                       15
<PAGE>


<TABLE>
         The following table sets forth the Company's  allowance for loan losses
as a percentage  of the total  allowance,  and the  percentage of loans to total
loans in each of the categories listed at the dates indicated.

<CAPTION>
                                                                                    At December 31,
              -------------------------------------------------------------------------------------------------------
                           1998                           1997                            1996                       
              -------------------------------------------------------------- ----------------------------------------
                                     Percent                        Percent                       Percent            
                                       of                             of                            of              
                                    loans in                        loans in                      loans in           
                          Percent     each               Percent     each               Percent    each             
                            of      category               of      category               of      category           
                         allowance    to                allowance     to               allowance    to              
                         to total    total              to total     total             to total    total             
                Amount   allowance   loans     Amount   allowance    loans    Amount  allowance    loans     Amount 
              --------  ---------- --------  ---------  ---------  --------  -------  -----------  ------   ---------  
                                                                                (Dollars in thousands)
<S>             <C>      <C>        <C>        <C>       <C>       <C>         <C>      <C>        <C>      <C>      
One-to-four
   family.....  $ 966    36.72%     57.32%     $ 846     50.69%    69.79%      $ 911    69.49%     85.22%   $ 1,080  

Multi-family..    280    10.64%      9.82%       278     16.66%     7.85%        171    13.04%      9.49%       143  

Commercial
   real estate    517    19.66%     12.49%       241     14.44%     6.79%        174    13.27%      3.18%        58  

Construction
   and land..     605    23.02%     17.21%       229     13.72%    13.64%         20     1.53%      1.79%        77  

Other........     262     9.96%      3.15%        75      4.49%     1.93%         35     2.67%       .32%         4  
              -------    ------    -------   -------     ------   -------    -------    ------    -------   -------  
Total
valuation
allowances... $ 2,630              100.00%   $ 1,669              100.00%    $ 1,311              100.00%   $ 1,362  
              =======              =======   =======              =======    =======              =======   =======  



                ------------------------------------------------------  
                    1995                            1994                
                ------------------------------------------------------  
                               Percent                       Percent    
                                  of                            of      
                               loans in                      loans in   
                   Percent       each              Percent     each     
                      of       category              of      category   
                   allowance     to               allowance    to       
                   to total     total              to total   total     
                   allowance    loans     Amount  allowance   loans     
                  ----------  ---------  -------- ---------- ---------  
                                                                        
<S>                <C>        <C>        <C>       <C>       <C>        
One-to-four                                                             
   family.....     79.30%     86.29%     $ 676     83.66%    88.36%     
                                                                        
Multi-family..     10.50%      9.28%        91     11.26%     9.06%     
                                                                        
Commercial                                                              
   real estate      4.26%      1.81%        31      3.84%     1.18%     
                                                                        
Construction                                                            
   and land..       5.65%      2.36%         7       .87%     1.20%     
                                                                        
Other........        .29%       .26%         3       .37%      .20%     
                    -----    -------     -----      -----   -------     
Total                                                                   
valuation                                                               
allowances...                100.00%     $ 808              100.00%     
                             =======     =====              =======     
</TABLE>

                                       16
<PAGE>

Investment Activities

         Federally  chartered savings  institutions have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities of various federal agencies, certificates of deposit of insured banks
and  savings  institutions,  bankers'  acceptances,  repurchase  agreements  and
federal funds.  Subject to various  restrictions,  federally  chartered  savings
institutions may also invest their assets in commercial paper,  investment-grade
corporate  debt  securities  and  mutual  funds  whose  assets  conform  to  the
investments  that  a  federally   chartered  savings  institution  is  otherwise
authorized to make  directly.  Additionally,  the Company must maintain  minimum
levels of investments that qualify as liquid assets under OTS  regulations.  See
"Regulation - Federal Savings Institution Regulation - Liquidity." Historically,
the Company has maintained  liquid assets above the minimum OTS requirements and
at a level considered to be adequate to meet its normal daily activities.

         The  Company's   investment   activities   described   herein   include
transactions  related  to  short-term  investments,  investment  securities  and
mortgage-backed  securities held by the Company.  The investment policies of the
Company as established by the Board of Directors attempt to provide and maintain
liquidity,  generate a favorable return on investments  without  incurring undue
interest rate and credit risk, and complement the Company's lending  activities.
Specifically,  the Company's  policies generally limit investments to government
and  federal  agency-backed  securities  and  other  non-government   guaranteed
securities, including corporate debt obligations, that are investment grade. The
Company's  policies  provide  the  authority  to  invest  in  marketable  equity
securities meeting the Company's  guidelines and in  mortgage-backed  securities
guaranteed  by the U.S.  government  and  agencies  thereof and other  financial
institutions. At December 31, 1998, the Company had federal funds sold and other
short-term   investments,   investment  securities  (including  certificates  of
deposit) and  mortgage-backed  securities  with an aggregate  amortized  cost of
$120.8 million and a market value of $122.1 million.

         At December  31,  1998,  the  Company  had a total of $98.1  million of
mortgage-backed  securities of which $98.0 million were  designated as available
for sale,  $64.3  million  of the  mortgage-backed  securities  were  insured or
guaranteed by the FNMA GNMA, and FHLMC and $47.6 million of the securities  held
were collateralized mortgage obligations,  CMOs are multi-class  mortgage-backed
securities. A pool of mortgages is used to pay interest and principal on several
classes at obligations, which can be fixed, or adjusting, and can have different
lengths  of  maturity.   The  Company's   mortgage-backed  and  mortgage-related
securities  portfolio  consists  primarily of seasoned fixed rate and adjustable
rate   mortgage-backed   and   mortgage-related   securities.   Investments   in
mortgage-backed  securities  involve a risk that actual  prepayments will exceed
prepayments estimated over the life of the security,  which may result in a loss
of any premium paid for such instruments,  thereby reducing the net yield on the
securities.  At December  31, 1998,  the Company had $19.2  million in corporate
trust preferred  securities.  Corporate trust preferred securities are corporate
debt issued by financial institutions for the purpose of augmenting capital. The
corporate trust preferred securities held by the Company have been most recently
rated not less than BBB by Standard & Poor.  At December 31,  1998,  the Company
had a $256,000 investment in a FNMA note. If interest rates increase, the market
value of these securities may be adversely affected.

                                       17
<PAGE>

<TABLE>
         At December 31, 1998, the Company held mortgage-backed  securities, and
investment securities, including corporate trust preferred securities, issued by
the following  entities as to which,  the aggregate total amortized cost of such
securities exceeded 10% of the Company's equity.

<CAPTION>
                                                                        Amortized    Market
                                                                           Cost      Value
                                                                         --------   -------
                                                                            (In thousands)
<S>                                                                       <C>       <C>    
Issuer:
   Chase Mortgage Finance Corporation .................................   $ 9,376   $ 9,383

   Federal Home Loan Mortgage Corporation .............................     9,067     9,002

   Federal National Mortgage Company ..................................    42,832    43,701

   Countywide Home Loans ..............................................     4,306     4,273

   Government National Mortgage Association ...........................    11,927    11,946

   Residential Asset Securitization Trust .............................    13,494    13,564

   Residential Funding Mortgage Series I ..............................     6,504     6,491

   BankAmerica Capital ................................................     3,812     3,825

   Chase Capital ......................................................     3,763     3,827

   Bankers Trust Capital ..............................................     3,634     3,800

   State Street Capital Trust .........................................     3,861     3,872

   Bank Boston Capital Trust ..........................................     3,588     3,830
</TABLE>

                                       18
<PAGE>



<TABLE>
         The  following  table  sets  forth  the  composition  of the  Company's
mortgage-backed securities portfolio in dollar amounts and in percentages of the
total  portfolio  at the dates  indicated.  Available  for sale  securities  are
reflected at fair market value and held to maturity  securities are reflected at
amortized cost pursuant to Statement of Financial  Accounting Standards No. 115,
Accounting  for Certain  Investments  in Debt and Equity  Securities  ("SFAS No.
115").
<CAPTION>
                                                                          At December 31,
                                            -----------------------------------------------------------------------------

                                                     1998                      1997                       1996
                                            ------------------------  ------------------------  -------------------------

                                                           Percent                   Percent                   Percent
                                              Amount       of total      Amount      of total      Amount      of total
                                            ------------  -----------  ------------ -----------  ------------ -----------

                                                                       (Dollars in thousands)
<S>                                           <C>            <C>        <C>            <C>         <C>           <C>   
Mortgage-backed securities:
   FNMA..................................     $ 33,880       34.73%     $ 24,983       36.20%      $ 45,243      39.62%
   FHLMC.................................        4,658        4.78%       27,389       39.68%        38,206      33.46%
   GNMA..................................       11,549       11.84%       16,650       24.12%        15,158      13.27%
   CMO Floaters(1).......................            -            -            -            -        15,590      13.65%
   CMOs(2)...............................       47,462       48.65%            -            -             -           -
                                              --------      --------    --------      -------       -------     -------
Total mortgage-backed securities.........       97,549      100.00%       69,022      100.00%       114,197     100.00%
                                                            ========                  =======                   =======
Plus:
   Unamortized premium, net..............          554                     1,585                      2,586
                                               -------                   -------                   --------
Total mortgage-backed
   securities, net.......................       98,103                    70,607                    116,783
Less:
   Mortgage-backed securities
      available for sale.................      (98,006)                  (70,465)                  (116,610)
                                               -------                   -------                   --------
Total mortgage-backed securities
   held to maturity......................        $  97                     $ 142                     $  173
                                               =======                   =======                   ========
<FN>
- -------------------------------------------------

(1)   The CMOs consisted primarily of mortgage-backed  securities tied to single
      current index securities.

(2)   Includes CMO's issued by FNMA and FHLMC.
</FN>
</TABLE>



<TABLE>
         The  following  table sets forth,  certain  information  regarding  the
amortized cost and market values of the Company's mortgage-backed  securities at
the dates indicated.

<CAPTION>
                                                                      At December 31,
                                      --------------------------------------------------------------------------------
                                                1998                        1997                       1996
                                      --------------------------  -------------------------- -------------------------
                                       Amortized      Market       Amortized      Market      Amortized      Market
                                          Cost         Value         Cost         Value         Cost         Value
                                      ------------- ------------  ------------ ------------- ------------  -----------
Mortgage-backed securities:                                          (In thousands)
<S>                                    <C>           <C>           <C>          <C>           <C>          <C>     
   Available for sale:
      GNMA........................     $ 11,927      $ 11,946      $ 17,184     $ 17,217      $ 15,786     $ 15,696
      FHLMC.......................        4,735         4,763        27,908       28,046        39,110       38,988
      FNMA........................       32,870        33,751        25,142       25,202        46,410       46,221
      CMO Floaters(1)                         -             -             -            -        15,788       15,705
      CMOs(2).....................       47,626        47,546             -            -             -            -
                                       --------      --------      --------     --------      --------     --------
         Total available for sale.       97,158        98,006        70,234       70,465       117,094      116,610
                                       --------      --------      --------     --------      --------     --------
Held to maturity:
   FNMA...........................           97            96           142          138           173          169
                                       --------      --------      --------     --------      --------     --------
      Total held to maturity......           97            96           142          138           173          169
                                       --------      --------      --------     --------      --------     --------
      Total mortgage-backed
         securities...............     $ 97,255      $ 98,102      $ 70,376     $ 70,603      $117,267     $116,779
                                       ========      ========      ========     ========      ========     ========
<FN>
- ------------------------------------

(1)   The CMOs consisted primarily of mortgage-backed  securities tied to single
      current index securities.

(2)   Includes CMOs issued by FNMA and FHLMC.

</FN>
</TABLE>

                                       19

<PAGE>


<TABLE>
       The table below sets forth  certain  information  regarding the amortized
cost,  weighted  average  yields and  contractual  maturities of the  Company's,
investment   securities,   corporate  trust   preferred's  and   mortgage-backed
securities as of December 31, 1998.

<CAPTION>
                                                                                                  At December 31, 1998
                                            -----------------------------------------------------------------------------
                                                                        More than one year       More than five years
                                               One year or less           to five years              to ten years        
                                            -----------------------   -----------------------   ------------------------ 
                                                         Weighted                   Weighted                  Weighted   
                                            Amortized     average     Amortized     average     Amortized     average    
                                               cost        yield         cost        yield         cost        yield     
                                            -----------  ----------   -----------   ---------   -----------  ----------- 
                                                                                                 (Dollars in thousands)
Investment securities:
<S>                                             <C>                      <C>                       <C>          <C>      
   Available for sale:
      U.S. government and
         federal agency obligations......       $  -                     $   -                     $ 252        6.68%    
                                               -----                     -----                    ------                 
            Total available for sale.....          -                         -                       252        6.68%    
                                               -----                     -----                    ------            -    
            Total investment securities..       $  -                     $   -                     $ 252        6.68%    
                                               -----                     -----                    ------                 
Corporate trust preferreds:
   Available for sale:

      Corporate trust preferreds.........       $  -                     $   -                     $   -                 
                                                ----                     -----                     -----                 
            Total available for sale.....          -                         -                         -                 
                                               -----                     -----                    ------                 
            Total investment securities..       $  -                     $   -                     $   -                 
                                                ====                     =====                     =====                 

Mortgage-backed securities:
   Held to maturity:

      FNMA...............................          -                        97       4.67%             -                 
                                               -----                     -----                    ------                 
         Total held for investment.......       $  -                     $  97       4.67%          $  -                 
                                               -----                     -----                    ------                 

   Available for sale:

      FHLMC..............................       $ 72       7.00%          $  -                      $  -                 

      GNMA...............................          -                         -                         -                 

      FNMA...............................          -                         -                     4,837        6.00%    

      CMOs...............................          -                         -                         -                 
                                               -----                     -----                    ------                 
         Total available for sale........         72       7.00%             -                     4,837        6.00%    
                                               -----                     -----                    ------                 
         Total mortgage-backed
            securities                         $  72       7.00%         $  97       4.67%        $4,837        6.00%    
                                               =====                     =====                    ======                 





x                                             ----------------------------------------------------  
                                                                                                    
                                                 More than ten years              Total             
                                               ------------------------ --------------------------  
                                                             Weighted                  Weighted     
                                               Amortized     average     Amortized     average      
                                                  cost        yield        cost         yield       
                                               -----------  ----------- ------------ -------------  
                                                                                                    
Investment securities:                                                                              
<S>                                               <C>                      <C>            <C>       
   Available for sale:                                                                              
      U.S. government and                                                                           
         federal agency obligations......         $   -                    $  252         6.68%     
                                               --------                  --------                   
            Total available for sale.....             -                                   6.68%     
                                               --------                  --------                   
            Total investment securities..         $   -                     $ 252         6.68%     
                                               --------                  --------                   
Corporate trust preferreds:                                                                         
   Available for sale:                                                                              
                                                                                                    
      Corporate trust preferreds.........      $ 18,658        6.71%     $ 18,658         6.71%     
                                               --------                  --------                   
            Total available for sale.....        18,658        6.71%       18,658         6.71%     
                                               --------                  --------                   
            Total investment securities..      $ 18,658        6.71%     $ 18,658         6.71%     
                                               ========                  ========                   
                                                                                                    
Mortgage-backed securities:                                                                         
   Held to maturity:                                                                                
                                                                                                    
      FNMA...............................             -                       97          4.67%     
                                               --------                  --------                   
         Total held for investment.......         $   -                     $  97         4.67%     
                                               --------                  --------                   
                                                                                                    
   Available for sale:                                                                              
                                                                                                    
      FHLMC..............................        $4,663        6.10%       $4,735         6.11%     
                                                                                                    
      GNMA...............................        11,927        6.25%       11,927         6.25%     
                                                                                                    
      FNMA...............................        28,033        7.38%       32,870         7.17%     
                                                                                                    
      CMOs...............................        47,626        6.31%       47,626         6.31%     
                                               --------                  --------                   
         Total available for sale........        92,249        6.62%       97,158         6.59%     
                                               --------                  --------                   
         Total mortgage-backed                                                                      
            securities                         $ 92,249        6.62%     $ 97,255         6.59%     
                                               ========                  ========                   
</TABLE>

                                       20
<PAGE>

Sources of Funds

         General.  The Company's primary sources of funds are customer deposits,
principal, and interest payments on loans and mortgage-backed  securities,  FHLB
advances and other  borrowings  and, to a lesser extent,  proceeds from sales of
securities and loans.  While maturities and scheduled  amortization of loans are
predictable sources of funds, deposit flows and mortgage prepayments are greatly
influenced by general interest rates, economic conditions, and competition.

         Deposits. The Company offers a variety of deposit accounts with a range
of interest rates and terms. The Company's deposits consist of passbook savings,
checking  accounts,  money market accounts and certificates of deposit.  For the
year ended December 31, 1998, certificates of deposit constituted 69.3% of total
average  deposits.  The flow of deposits is influenced  significantly by general
economic  conditions,  changes in money market rates,  prevailing interest rates
and  competition.  The Company's  deposits are obtained  predominantly  from the
areas in which its branch offices are located.  The Company relies  primarily on
customer service and long standing  relationships  with customers to attract and
retain these  deposits;  however,  market  interest  rates and rates  offered by
competing financial  institutions  significantly affect the Company's ability to
attract and retain deposits.  Certificate accounts in excess of $100,000 are not
actively  solicited by the  Company,  nor does the Company use brokers to obtain
deposits.

         In April 1998, the Company assumed $29.7 million of deposit liabilities
in exchange for an almost equal amount of loans.

         The Company  offers a  "multi-flex"  certificate  account with interest
rates which,  may be adjusted to prevailing  market rates according to the terms
of the account.  The  multi-flex  account is available to customers for terms of
either seven months or 17 months.  The  depositor may increase the interest rate
once during the term to the current  quoted rate, and may also withdraw all or a
portion of the  deposited  funds once  during  the term of the  account  without
penalty. The seven-month  multi-flex certificate account allows the depositor to
increase the deposit amount in the account.  Management continually monitors the
level of  certificate  accounts.  Based  on  historical  experience,  management
believes it will retain a large  portion of such  accounts  upon  maturity.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

<TABLE>
         The following  table  presents the deposit  activity of the Company for
the periods indicated).

<CAPTION>
                                                              For the Year Ended December 31,
                                                    ----------------------------------------------
                                                        1998            1997            1996
                                                                   (In thousands)
<S>                                                   <C>             <C>            <C>      
   Deposits..................................         $ 988,794       $ 695,432      $ 509,649
   Purchased deposits........................            29,651               -        102,063
   Withdrawals...............................          (984,895)       (708,545)      (519,800)
                                                      ---------       ---------      ---------
   Net deposits (withdrawals)................            33,550         (13,113)        91,912
   Interest credited on deposits.............            16,568          15,527         10,949
                                                      ---------       ---------      ---------
   Total increase in deposits................           $50,118         $ 2,414      $ 102,861
                                                      =========       =========      =========
</TABLE>

<TABLE>
         At December  31,  1998,  the Company had $62.5  million in  certificate
accounts in amounts of $100,000 or more ("jumbo certificate  accounts") maturing
as indicated in the following table. At December 31, 1997, the Company had $59.0
million of jumbo certificate accounts,  with a weighted average rate of 5.41% at
year-end.  The  Company  does not  offer  premium  rates  on  jumbo  certificate
accounts.
<CAPTION>
                                                                                     Weighted
                     Maturity Period                              Amount           Average Rate
   ----------------------------------------------------      ----------------     --------------
                                                              (In thousands)
<S>                                                              <C>                   <C>  
   Three months or less...............................           $ 14,003              5.36%
   Over three through six months......................             20,226              5.24%
   Over six through 12 months.........................             19,484              5.24%
   Over 12 months.....................................              8,744              4.98%
                                                                 --------
                   Total..............................           $ 62,457              5.23%
                                                                 ========
</TABLE>

                                       21


<PAGE>


<TABLE>
         The  following  table  sets  forth the  distribution  of the  Company's
average  deposit  accounts for the periods  indicated  and the weighted  average
interest rates on each category of deposits presented.


<CAPTION>
                                                                                 For the Year Ended December 31,
                                      --------------------------------------------------------------------------------
                                                      1998                                    1997                    
                                      -------------------------------------   --------------------------------------  
                                                    Percent                                  Percent                  
                                                    of total     Weighted                   of total      Weighted    
                                       Average      average       average      Average       average      average     
                                       balance      deposits       rate        balance      deposits        rate      
                                      ----------   -----------   ----------   -----------   ----------   -----------  

                                                                                    (Dollars in thousands)

<S>                                    <C>           <C>           <C>         <C>           <C>           <C>        
Money market deposits.............     $42,603       12.04%        4.03%       $34,612       10.89%        3.88%      

Passbook deposits.................      15,204        4.30%        1.83%        13,396        4.22%        1.89%      

Checking accounts.................      29,935        8.46%         .76%        17,925        5.64%         .49%      
                                       --------     -------                    --------     -------                   
      Total.......................      87,742       24.80%                     65,933       20.75%                   
                                       --------     -------                    --------     -------                   

Certificate accounts:

   Three months or less...........      59,307       16.76%        5.40%        53,470       16.83%        5.34%      

   Over three through six months..      54,655       15.44%        5.34%        48,621       15.29%        5.35%      

   Over six through 12 months.....      93,413       26.39%        5.43%        83,101       26.15%        5.57%      

   Over one to three years........      54,481       15.38%        5.42%        64,251       20.22%        5.62%      

   Over three to five years.......       4,369        1.23%        5.98%         2,267         .71%        6.14%      

   Over five to ten years.........           -            -                        145         .05%        6.98%      
                                       --------     -------                    --------     -------                   

      Total certificates..........     266,225       75.20         5.41%       251,855       79.25%        5.50%      
                                       --------     -------                    --------     -------                   

      Total average deposits......     $353,967     100.00%        4.80%       $317,788     100.00%        4.89%      
                                       ========     =======                    ========     =======                   




                                       --------------------------------------
                                                       1996                  
                                        -------------------------------------
                                                      Percent                
                                                      of total     Weighted  
                                         Average      average      average   
                                         balance      deposits       rate    
                                        ----------   -----------  -----------
                                                                             
                                                                             
                                                                             
<S>                                     <C>             <C>          <C>     
Money market deposits.............      $ 19,387        8.65%        3.58%   
                                                                             
Passbook deposits.................        13,381        5.97%        1.90%   
                                                                             
Checking accounts.................        13,485        6.01%         .58%   
                                        --------      -------                
      Total.......................        46,253       20.63%                
                                        --------      -------                
                                                                             
Certificate accounts:                                                        
                                                                             
   Three months or less...........        35,720       15.93%        5.57%   
                                                                             
   Over three through six months..        37,366       16.67%        5.61%   
                                                                             
   Over six through 12 months.....        58,924       26.28%        5.61%   
                                                                             
   Over one to three years........        44,584       19.88%        5.71%   
                                                                             
   Over three to five years.......         1,166         .52%        6.65%   
                                                                             
   Over five to ten years.........           204         .09%        7.23%   
                                        --------      -------                
                                                                             
      Total certificates..........       177,964       79.37%        5.58%   
                                        --------      -------                
                                                                             
      Total average deposits......      $224,217      100.00%        4.88%   
                                        ========      =======                
</TABLE>

                                       22


<PAGE>


<TABLE>
         The following table presents, by various rate categories, the amount of
certificate  accounts  outstanding  at the dates  indicated  and the  periods to
maturity  of the  certificate  accounts  outstanding  at  December  31, 1998 (in
thousands).

<CAPTION>
                                                     Period to Maturity from December 31, 1998                         
                                  ----------------------------------------------------------------------------------   
                                                               Over Two                       
                                     One         Over One        to             Three         Four         Over
                                   Year or        to Two        Three          to Four       to Five       Five    
                                    Less          Years         Years           Years         Years        Years       
                                  -----------   -----------   -----------   ------------  ------------  ------------   
<S>                                 <C>             <C>           <C>           <C>            <C>          <C>        
     Certificate accounts:
        0 to 4.00%................$    981       $     3       $     -        $    -        $     -         $   -      
        4.01 to 5.00%.............  69,037        19,032           163             -            143             -      
        5.01 to 6.00%............. 143,851        13,948         1,158           773          1,976             -      
        6.01 to 7.00%.............   2,439           449           484         1,257             90             -      
        7.01 to 8.00%.............     500           128           155             -              -             -      
        8.01 to 9.00%.............     415            19             -             -              -             -      
        Over 9.01%................     105             2             -             -              -             -      
                                   --------      -------       -------        ------        -------         -----      

           Total.................. $217,328      $33,581       $ 1,960        $2,048        $ 2,209         $   -      
                                   ========      =======       =======        ======        =======         =====      



                                                 At December 31,                
                                      ----------------------------------------  
                                                                                
                                                                                
                                                                                
                                          1998          1997          1996      
                                      ------------   -----------   -----------  
<S>                                    <C>           <C>           <C>          
     Certificate accounts:                                                      
        0 to 4.00%................     $    984      $     26      $  1,431     
        4.01 to 5.00%.............       88,375         4,444        31,457     
        5.01 to 6.00%.............      161,706       232,318       194,505     
        6.01 to 7.00%.............        4,719        15,195        21,753     
        7.01 to 8.00%.............          783         1,432         3,311     
        8.01 to 9.00%.............          434           485           511     
        Over 9.01%................          125           176                   
                                       --------      --------      --------     
                                                                                
           Total..................     $257,126      $254,076      $253,244     
                                       ========      ========      ========     
</TABLE>

                                       23

<PAGE>


Borrowings

         From time to time the  Company  obtains  borrowed  funds  through  FHLB
advances and reverse  repurchase  agreements as an alternative to retail deposit
funds, and may do so in the future as part of its operating strategy. Borrowings
are also  utilized to acquire  certain  other  assets as deemed  appropriate  by
management for investment purposes.

         FHLB  advances are  collateralized  by the  Company's  mortgage  loans,
mortgage-backed securities, and investment in the capital stock of the FHLB. See
"Regulation - Federal Home Loan Bank System." FHLB advances are made pursuant to
several different credit programs with varying interest rate and maturity terms.
The maximum amount that the FHLB will advance to member institutions,  including
the Bank,  fluctuates  from time to time in accordance  with the policies of the
OTS and the FHLB.  At  December  31,  1998,  the  Company  had $35.2  million of
outstanding borrowings from the FHLB.

         Reverse  repurchase  agreements are  collateralized by  mortgage-backed
securities. At December 31, 1998 the Company had $4.5 million of securities sold
under agreements to repurchase.

<TABLE>
         The  following  table sets forth  information  regarding  the Company's
borrowed funds at or for the indicated years.


<CAPTION>
                                                                         At or For the Years Ended December 31,
                                                                      ---------------------------------------------
                                                                           1998           1997          1996
                                                                                (Dollars in thousands)
<S>                                                                       <C>           <C>            <C>    
         FHLB advances:
            Average balance outstanding.....................              $28,059       $40,520        $43,619

            Maximum amount outstanding at any
               month end during the year....................               73,787        46,432         99,607

            Balance outstanding at year end.................               35,182        32,282         46,807

            Weighted average interest rate during
               the year.....................................                5.93%         5.92%          5.75%

            Weighted average interest rate at
               year end.....................................                5.54%         6.09%          5.72%


                                                                         At or For the Years Ended December 31,
                                                                      ---------------------------------------------
                                                                           1998           1997          1996
                                                                                (Dollars in thousands)
         Securities sold under agreements to repurchase:

            Average balance outstanding.....................              $ 5,007       $ 8,234        $14,644

            Maximum amount outstanding at any
               month end during the year....................                5,200        13,000         16,648

            Balance outstanding at year end.................                4,490         5,200         13,000

            Weighted average interest rate during
               the year.....................................                5.92%         5.91%          5.98%

            Weighted average interest rate at
               Year-end.....................................                5.69%         5.95%          5.94%
</TABLE>

                                       24
<PAGE>


                              Subsidiary Activities

         Portola, a California corporation, is engaged on an agency basis in the
sale of insurance and investment products to the Company's customers and members
of the local  community.  At December  31,  1998,  Portola had $458,500 in total
assets.  Portola  recorded a net loss of $3,677 for the year ended  December 31,
1998.

Personnel

         As of December 31, 1998, the Company had 110 full-time  employees and 5
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the Company considers its relationship with its employees to
be good.


                           REGULATION AND SUPERVISION

General

         The Company, as a savings and loan holding company, is required to file
certain reports with, and otherwise comply with the rules and regulations of the
OTS under the Home Owners' Loan Act, as amended (the "HOLA").  In addition,  the
activities of savings  institutions,  such as the Bank, are governed by the HOLA
and the Federal Deposit Insurance Act ("FDI Act").

         The  Bank  is  subject  to  extensive   regulation,   examination   and
supervision by the OTS, as its primary federal  regulator,  and the FDIC, as the
deposit  insurer.  The Bank is a member of the Federal  Home Loan Bank  ("FHLB")
System and its  deposit  accounts  are  insured up to  applicable  limits by the
Savings  Association  Insurance Fund ("SAIF") managed by the FDIC. The Bank must
file reports with the OTS and the FDIC  concerning  its activities and financial
condition in addition to obtaining  regulatory  approvals prior to entering into
certain  transactions  such as mergers with, or  acquisitions  of, other savings
institutions.  The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness  compliance  with various  regulatory  requirements.
This  regulation  and  supervision  establishes  a  comprehensive  framework  of
activities in which an institution can engage and is intended  primarily for the
protection of the insurance fund and depositors.  The regulatory  structure also
gives the regulatory  authorities  extensive discretion in connection with their
supervisory  and  enforcement  activities and  examination  policies,  including
policies with respect to the  classification  of assets and the establishment of
adequate  loan  loss  reserves  for  regulatory  purposes.  Any  change  in such
regulatory  requirements  and  policies,  whether  by the  OTS,  the FDIC or the
Congress could have a material adverse impact on the Company, the Bank and their
operations. Certain of the regulatory requirements applicable to the Bank and to
the Company are  referred  to below or  elsewhere  herein.  The  description  of
statutory  provisions and  regulations  applicable to savings  institutions  and
their  holding  companies  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 and the Company.

Holding Company Regulation

         The  Company  is a  nondiversified  unitary  savings  and loan  holding
company  within the meaning of the HOLA.  As a unitary  savings and loan holding
company,  the Company generally will not be restricted under existing laws as to
the types of business activities in which it may engage,  provided that the Bank
continues  to  be a  qualified  thrift  lender  ("QTL").  See  "Federal  Savings
Institution Regulation - QTL Test." Upon any non-supervisory  acquisition by the
Company of another  savings  institution or savings bank that meets the QTL test
and is deemed to be a savings institution by the OTS, the Company would become a
multiple  savings and loan holding company (if the acquired  institution is held
as a separate  subsidiary) and would be subject to extensive  limitations on the
types of  business  activities  in which it could  engage.  The HOLA  limits the
activities of a 

                                       25
<PAGE>

multiple  savings  and loan  holding  company  and its  non-insured  institution
subsidiaries  primarily to  activities  permissible  for bank holding  companies
under Section  4(c)(8) of the Bank Holding  Company Act ("BHC Act"),  subject to
the prior approval of the OTS, and activities authorized by OTS regulation.

         The HOLA  prohibits a savings and loan  holding  company  directly,  or
indirectly, or through one or more subsidiaries,  from acquiring more than 5% of
the voting stock of another  savings  institution  or holding  company  thereof,
without prior written approval of the OTS; acquiring or retaining,  with certain
exceptions,  more than 5% of a nonsubsidiary company engaged in activities other
than  those  permitted  by the HOLA;  or  acquiring  or  retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  In  evaluating
applications by holding companies to acquire savings institutions,  the OTS must
consider the financial  and  managerial  resources  and future  prospects of the
company and institution  involved,  the effect of the acquisition on the risk to
the insurance  funds, the convenience and needs of the community and competitive
factors.

         The OTS is prohibited from approving any acquisition  that would result
in a multiple savings and loan holding company controlling savings  institutions
in  more  than  one  state,  subject  to two  exceptions:  (i) the  approval  of
interstate  supervisory  acquisitions by savings and loan holding  companies and
(ii) the  acquisition  of a savings  institution in another state if the laws of
the  state  of  the  target  savings   institution   specifically   permit  such
acquisitions.  The states  vary in the extent to which  they  permit  interstate
savings and loan holding company acquisitions.

         Although savings and loan holding companies are not subject to specific
capital  requirements  or specific  restrictions  on the payment of dividends or
other capital distributions, HOLA does prescribe such restrictions on subsidiary
savings  institutions,  as described below. The Bank must notify the OTS 30 days
before declaring any dividend to the Company. In addition,  the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has  authority  to order  cessation of  activities  or
divestiture of subsidiaries  deemed to pose a threat to the safety and soundness
of the institution.

Federal Savings Institution Regulation

         Capital  Requirements.  The OTS  capital  regulations  require  savings
institutions to meet three minimum capital  standards:  a 1.5% tangible  capital
ratio,  a 3.0% leverage  (core) capital ratio,  and an 8.0%  risk-based  capital
ratio.  Core  capital  is  defined  as common  stockholder's  equity  (including
retained earnings),  certain noncumulative perpetual preferred stock and related
surplus, and minority interests in equity accounts of consolidated subsidiaries,
less  intangibles  other than certain  purchased  mortgage  servicing rights and
credit card relationships. The OTS regulations also require that, in meeting the
tangible,  core and risk-based  capital  standards,  institutions must generally
deduct  investments  in and loans to  subsidiaries  engaged  in  activities  not
permissible  for a national  bank.  The  holding  company is not  subject to the
minimum capital requirements that the Bank is subject to.

         The risk-based capital standard for savings  institutions  requires the
maintenance of tier 1 (core) and total capital (which is defined as core capital
and supplementary  capital) to risk-weighted  assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance  sheet assets,  are  multiplied  by a risk-weight  of 0% to 100%, as
assigned  by the OTS  capital  regulation  based on the risks OTS  believes  are
inherent  in the type of asset.  The  components  of core (tier 1)  capital  are
equivalent to those discussed  above.  The components of  supplementary  capital
currently include  cumulative  preferred stock,  long-term  perpetual  preferred
stock,  mandatory  convertible  securities,  subordinated  debt and intermediate
preferred stock and the allowance for loan and lease losses limited to a maximum
of 1.25% of risk-weighted  assets.  Overall, the amount of supplementary capital
included as part of total capital cannot exceed 100% of core capital.

                                       26
<PAGE>

         Under the OTS prompt corrective action regulations, the OTS is required
to take certain supervisory actions against undercapitalized  institutions,  the
severity of which depends upon the institution's degree of  undercapitalization.
Generally,  a savings  institution is considered "well capitalized" if its ratio
of total  capital to  risk-weighted  assets is at least  10%,  its ratio of core
(tier 1)  capital  to  risk-weighted  assets is at least  6%,  its ratio of core
capital to total  assets is at least 5%,  and it is not  subject to any order or
directive by the OTS to meet a specific  capital  level.  A savings  institution
generally is considered  "adequately  capitalized" if its ratio of total capital
to  risk-weighted  assets is at least 8%,  its ratio of core (tier 1) capital to
risk-weighted  assets is at least 4%,  and its  ratio of core  capital  to total
assets is at least 4% (3% if the institution receives the highest CAMEL rating).
A savings  institution  that has a ratio of total capital to weighted  assets of
less of than 8%, a ratio of core  (tier 1) capital  to  risk-weighted  assets of
less than 4% or a ratio of core  capital to total  assets of less than 4% (3% or
less for institutions with the highest  examination  rating) is considered to be
"undercapitalized."  A savings  institution that has a total risk-based  capital
ratio  less  than 6%, a tier 1  risk-based  capital  ratio of less  than 3% or a
leverage  ratio  that  is  less  than  3% is  considered  to  be  "significantly
undercapitalized"  and a savings  institution  that has a  tangible  capital  to
assets   ratio   equal  to  or  less  than  2%  is  deemed  to  be   "critically
undercapitalized."  Subject to a narrow  exception,  the  banking  regulator  is
required  to  appoint a  receiver  or  conservator  for an  institution  that is
"critically  undercapitalized."  The  regulation  also  provides  that a capital
restoration plan must be filed with the OTS within 45 days of the date a savings
institution  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or "critically  undercapitalized."  Compliance  with the plan
must  be  guaranteed  by any  parent  holding  company.  In  addition,  numerous
mandatory   supervisory   actions   become   immediately    applicable   to   an
undercapitalized   institution,   including,   but  not  limited  to,  increased
monitoring by regulators and restrictions on growth,  capital  distributions and
expansion.  The OTS  could  also  take  any  one of a  number  of  discretionary
supervisory  actions,  including  the  issuance of a capital  directive  and the
replacement of senior executive officers and directors.

<TABLE>
         The following table sets forth the amounts and ratios  regarding actual
and minimum tangible,  core, and risk-based capital requirements,  together with
the  amounts  and ratios  required  in order to meet the  definition  of a "well
capitalized" institution.
<CAPTION>
                                          Minimum Capital         Well Capitalized
                                            Requirements            Requirements                Actual
                                        ---------------------   ---------------------    ---------------------
                                         Amount      Ratio       Amount       Ratio      Amount       Ratio
                                        ---------   ---------   ---------    --------    --------    ---------
<S>                                      <C>          <C>       <C>          <C>        <C>          <C>   
         As of December 31, 1998:
            Total capital
               (to risk-weighted assets) $21,980      8.00%     $27,475      10.00%     $31,882      11.60%
            Tier 1 capital
               (to risk-weighted assets)   N/A         N/A       16,334      6.00%       29,319      10.77%
            Tier 1 capital
               (to adjusted assets)      17,522       4.00%      21,902      5.00%       29,319       6.69%
            Tangible capital
               (to tangible assets)       6,571       1.50%        N/A         N/A       29,319       6.69%
</TABLE>

         Insurance of Deposit  Accounts.  The deposits of the Bank are presently
insured by the SAIF,  except for certain acquired  deposits which are insured by
the BIF.  The SAIF and the BIF are  administered  by the  FDIC.  The FDIC uses a
risk-based assessment system under which all insured depository institutions are
placed into one of nine categories and assessed  insurance premiums on a sliding
scale based upon their  respective  levels of capital and results of supervisory
evaluations.  Institutions  classified  as  well-capitalized  (as defined by the
FDIC) and not considered to otherwise be of  supervisory  concern pay the lowest
premium.  For the year ended December 31, 1998,  regular SAIF assessments ranged
from 0 to 27 basis  points.  The  Bank's  assessment  rate  for the  year  ended
December 31, 1998 was 0 basis  points and the total  deposit  insurance  premium
paid by the Bank in fiscal 1998 was $139,000.

                                       27

<PAGE>

         In  addition,  pursuant  to the  Deposit  Insurance  Funds Act of 1996,
effective  January  1,  1997,  all  SAIF-insured  deposits  and all  BIF-insured
deposits are subject to special  assessments to make payments on bonds issued by
the Financing  Corporation ("FICO") to recapitalize the predecessor to the SAIF.
The FDIC reviews the FICO assessment  rate quarterly.  For fiscal 1998, the rate
was 6.1 basis  points  for  SAIF-insured  deposits  and 1.22  basis  points  for
BIF-insured  deposits.  Beginning  on the earlier of January 1, 2000 or the date
that the BIF and SAIF are merged,  SAIF and BIF-insured  deposits will share the
cost of paying interest on the FICO bonds on a pro rata basis.

         Under the FDI act,  insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound  practices,
is in an unsafe or unsound condition to continue operations, or has violated any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the
OTS.  The  management  of the Bank does not know of any  practice,  condition or
violation that might lead to the termination of deposit insurance.

         SAIF Recapitalization  Assessment. The Funds Act levied a 65.7-cent fee
on every $100 of thrift deposits held on March 31, 1995. For financial statement
purposes,  this  assessment  was  reported as an expense  for the quarter  ended
September  30, 1996.  The Funds Act includes a provision,  which states that the
amount of any special  assessment paid to capitalize SAIF under this legislation
is deductible under Section 162 of the Code in the year of payment.

         Pending Legislation. Various proposals to eliminate the federal savings
association  charter,  create a  uniform  financial  institutions  charter,  and
abolish the OTS to restrict  savings and loan holding  company  activities  have
been  introduced  in Congress.  The Company is unable to predict  whether any of
this  legislation  will be  enacted  or the  extent to which  laws  enacted  may
restrict or otherwise adversely affect its operations.

         Loans  to One  Borrower.  Under  the  HOLA,  savings  institutions  are
generally subject to the limits on loans to one borrower  applicable to national
banks. Generally, savings institutions may not make a loan or extend credit to a
single or related group of borrowers in excess of 15% of its unimpaired  capital
and  surplus.  An  additional  amount  may be lent,  equal to 10% of  unimpaired
capital and surplus,  if such loan is secured by readily marketable  collateral,
which is  defined to include  certain  financial  instruments  and  bullion.  At
December 31, 1998,  the Bank's limit on loans to one borrower was $4.8  million.
At December 31, 1998, the Bank's largest aggregate  outstanding balance of loans
to one borrower  totaled $5.0 million.  This loan complied with the Bank's loans
to one borrower limit at the time the loan was made.

         QTL Test. The HOLA requires  savings  institutions  to meet a qualified
thrift lender  ("QTL") test. A savings  institution is permitted to meet the QTL
test in one of two  alternative  ways.  Under  the  first  method,  the  savings
institution  is required to  maintain  at least 65% of its  "portfolio  assets,"
defined as total  assets  less (i)  specified  liquid  assets up to 20% of total
assets,  (ii)  intangibles,  including  goodwill and (iii) the value of property
used to conduct  business,  in certain  "qualified thrift  investments."  Assets
constituting  qualified  thrift  investments  and  includable  without  limit in
measuring  compliance with the QTL include residential  mortgage loans,  certain
mortgage-backed securities and education, small business, credit card and credit
card account loans.  Alternatively,  savings  institutions are permitted to meet
the QTL test by qualifying as a "domestic  building and loan association"  under
the Internal Revenue Code.

         A savings  institution  that  fails the QTL test is  subject to certain
operating  restrictions  and may be  required to convert to a bank  charter.  At
December  31,  1998,  the Bank  maintained  82.24%  of its  portfolio  assets in
qualified thrift investments and, therefore, met the QTL test.

         Limitation on Capital Distributions. OTS regulations impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to shareholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  

                                       28
<PAGE>

capital.  The rule  establishes  three  tiers of  institutions,  which are based
primarily on an  institution's  capital level.  An institution  that exceeds all
fully  phased-in  capital  requirements  before  and  after a  proposed  capital
distribution  ("Tier 1 Institution") and has not been advised by the OTS that it
is in need of more than  normal  supervision,  could,  after  prior  notice  but
without  obtaining  approval of the OTS,  make  capital  distributions  during a
calendar  year  equal to the  greater  of (i) 100% of its net  earnings  to date
during the  calendar  year plus the amount  that would  reduce by  one-half  its
"surplus  capital  ratio" (the excess capital over its fully  phased-in  capital
requirements)  at the  beginning  of the  calendar  year or (ii)  75% of its net
income for the previous four  quarters.  Any  additional  capital  distributions
would require prior  regulatory  approval.  In the event the Bank's capital fell
below its regulatory  requirements or the OTS notified it that it was in need of
more than normal supervision,  the Bank's ability to make capital  distributions
could be  restricted.  In addition,  the OTS could  prohibit a proposed  capital
distribution  by any  institution,  which would  otherwise  be  permitted by the
regulation,  if the OTS determines that such  distribution  would  constitute an
unsafe or unsound practice.  In January 1999, the OTS adopted  amendments to its
capital  distribution  regulation,  effective  April 1999,  that would generally
authorize  the  payment of capital  distributions  without  OTS  approval if the
institution  met  the  requirement  of  the  OTS  for  expedited   treatment  of
applications,  and the total  capital  distributions  for calendar  year did not
require certain  limits.  However,  institutions in a holding company  structure
would still have a prior notice requirement.  At December 31, 1998, the Bank was
a Tier 1 Bank.

         Liquidity.  The Bank is  required  by OTS  regulations  to  maintain an
average daily balance of liquid assets in each calendar quarter of not less than
4% of  either  the  amount  of its  liquidity  base at the end of the  preceding
calendar  quarter or the average daily balance of its liquidity  base during the
preceding calendar quarter. In addition to this minimum requirement, the Bank is
required  to  maintain  sufficient  liquidity  to  ensure  its  safe  and  sound
operations.  The minimum liquidity  requirement may be changed by the OTS to any
amount within the range of 4% to 10%, depending upon economic conditions and the
savings deposit flows of savings institutions. Monetary penalties may be imposed
for failure to meet these liquidity  requirements.  The Bank's average liquidity
ratio for the quarter ended  December 31, 1998 was 5.2%. The Bank has never been
subject to monetary penalties for failure to meet its liquidity requirements.

         Assessments.  Savings  institutions  are required to pay assessments to
the OTS to fund the  agency's  operations.  The  general  assessment,  paid on a
semi-annual  basis,  is computed  upon the savings  institution's  total assets,
including consolidated subsidiaries,  as reported in the Bank's latest quarterly
thrift  financial  report.  The assessments paid by the Bank for the fiscal year
ended December 31, 1998 totaled $112,000.

         Branching.  OTS regulations  permit  nationwide  branching by federally
chartered  savings  institutions to the extent allowed by federal statute.  This
permits federal savings  institutions  to establish  interstate  networks and to
geographically  diversify their loan  portfolios and lines of business.  The OTS
authority  preempts any state law  purporting  to regulate  branching by federal
savings institutions.

         Transactions  with Related  Parties.  The Bank's authority to engage in
transactions  with  related  parties or  "affiliates"  (e.g..,  any company that
controls or is under common control with an  institution,  including the Company
and its non-savings institution subsidiaries) is limited by Sections 23A and 23B
of the Federal Reserve Act ("FRA").  Section 23A limits the aggregate  amount of
covered  transactions  with any  individual  affiliate to 10% of the capital and
surplus of the savings institution. The aggregate amount of covered transactions
with all affiliates is limited to 20% of the savings  institution's  capital and
surplus.  Certain  transactions  with  affiliates  are required to be secured by
collateral in an amount and of a type  described in Section 23A and the purchase
of low quality  assets from  affiliates  is  generally  prohibited.  Section 23B
generally  provides that certain  transactions with affiliates,  including loans
and asset purchases, must be on terms and under circumstances,  including credit
standards,  that are  substantially  the same or at  least as  favorable  to the
institution  as those  prevailing at the time for comparable  transactions  with
non-affiliated companies. In addition,  savings institutions are prohibited from
lending to any affiliate that is engaged in

                                       29
<PAGE>

activities that are not  permissible  for bank holding  companies and no savings
institution   may  purchase  the  securities  of  any  affiliate  other  than  a
subsidiary.

         The Bank's authority to extend credit to executive officers,  directors
and 10% shareholders, ("insiders"), as well as entities such persons control, is
governed by Sections  22(g) and 22(h) of the FRA and  Regulation  O  thereunder.
Among other  things,  such loans are required to be made on terms  substantially
the same as those offered to  unaffiliated  individuals  and to not involve more
than the normal risk of repayment.  Recent legislation  created an exception for
loans  made  pursuant  to a  benefit  or  compensation  program  that is  widely
available to all employees of the  institution  and does not give  preference to
insiders over other employees. Regulation O also places individual and aggregate
limits on the amount of loans the Bank may make to insiders  based,  in part, on
the Bank's capital position and requires certain board approval procedures to be
followed.

         Enforcement.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
responsibility over savings  institutions and has the authority to bring actions
against  the  institution  and  all  institution-affiliated  parties,  including
stockholders,  and any attorneys,  appraisers and  accountants  who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors to  institution  of  receivership,  conservatorship  or termination of
deposit  insurance.  Civil  penalties  cover a wide range of  violations  and an
amount to $25,000 per day, or even $1 million  per day in  especially  egregious
cases.  Under  the FDI Act,  the  FDIC has the  authority  to  recommend  to the
Director of the OTS enforcement  action to be taken with respect to a particular
savings  institution.  If  action  is not  taken by the  Director,  the FDIC has
authority  to take such action  under  certain  circumstances.  Federal law also
establishes criminal penalties for certain violations.

         Standards for Safety and Soundness.  The federal banking  agencies have
adopted Interagency  Guidelines  Prescribing  Standards for Safety and Soundness
("Guidelines")  and a final rule to  implement  safety and  soundness  standards
required  under the FDI Act. The  Guidelines  set forth the safety and soundness
standards that the federal banking agencies use to identify and address problems
at  insured  depository   institutions  before  capital  becomes  impaired.  The
standards set forth in the Guidelines  address internal controls and information
systems;  internal  audit  system;  credit  underwriting;   loan  documentation;
interest rate risk exposure; asset growth; and compensation,  fees and benefits.
If the appropriate  federal banking agency  determines that an institution fails
to meet any standard  prescribed by the  Guidelines,  the agency may require the
institution  to submit to the agency an  acceptable  plan to achieve  compliance
with the  standard,  as  required  by the FDI Act.  The final  rule  establishes
deadlines for the submission and review of such safety and soundness  compliance
plans when such plans are required.

Federal Reserve System

         Federal Reserve System ("FRB") regulations require savings institutions
to maintain  non-interest-earning  reserves against their transactional accounts
(primarily  checking  accounts).  During the year ended  December 31, 1998,  the
regulations  generally required that reserves be maintained against  transaction
accounts  as  follows:  for  accounts  aggregating  $47.8  million or less,  the
requirement is 3%; and for accounts greater than $47.8 million,  the requirement
is $1.293  million  plus 10% of that  portion of total  transaction  accounts in
excess of $47.8 million. The first $4.7 million of otherwise reservable balances
are exempted from the reserve  requirements.  The Bank is in compliance with the
foregoing requirements. The balances maintained to meet the reserve requirements
of the FRB may be used to satisfy OTS liquidity requirements.

                                       30
<PAGE>


                           FEDERAL AND STATE TAXATION

Federal Taxation

         General. The Bank and the Company report their income on a consolidated
basis  using the  accrual  method of  accounting  and will be subject to federal
income taxation in the same manner as other  corporations  with some exceptions,
including  particularly  the Bank's reserve for bad debts discussed  below.  The
following  discussion  of tax matters is intended only as a summary and does not
purport to be a  comprehensive  description  of the tax rules  applicable to the
Bank or the  Company.  The Bank has not been  audited by the IRS during the last
five years.  For its 1998 taxable year, the Bank is subject to a maximum federal
income tax rate of 35%.

         Bad Debt  Reserve.  For fiscal  years  beginning  prior to December 31,
1995, thrift  institutions which qualified under certain  definitional tests and
other  conditions  of the  Internal  Revenue  Code of  1986  (the  "Code")  were
permitted to use certain favorable provisions to calculate their deductions from
taxable income for annual  additions to their bad debt reserve.  A reserve could
be  established  for bad debts on  qualifying  real  property  loans  (generally
secured by interests in real property  improved or to be improved) under (i) the
Percentage of Taxable  Income  Method (the "PTI Method") or (ii) the  Experience
Method.  The reserve for  nonqualifying  loans was computed using the Experience
Method.

         The Small Business Job  Protection Act of 1996 (the "1996 Act"),  which
was enacted on August 20,  1996,  requires  savings  institutions  to  recapture
(i.e.,  take  into  income)  certain  portions  of  their  accumulated  bad debt
reserves.  The 1996 Act repeals the reserve  method of accounting  for bad debts
effective for tax years beginning after 1995. Thrift  institutions that would be
treated as small banks are allowed to utilize the Experience  Method  applicable
to such institutions,  while thrift institutions that are treated as large banks
(those generally  exceeding $500 million in assets) are required to use only the
specific charge-off method.  Thus, the PTI Method of accounting for bad debts is
no longer available for any financial institution.

         A thrift  institution  required  to  change  its  method  of  computing
reserves  for bad  debts  will  treat  such  change  as a change  in  method  of
accounting,  initiated by the taxpayer, and having been made with the consent of
the IRS.  Any Section 481 (a)  adjustment  required to be taken into income with
respect to such  change  generally  will be taken  into  income  ratably  over a
six-taxable  year period,  beginning with the first taxable year beginning after
1995, subject to the residential loan requirement.

         Under  the  residential  loan  requirement  provision,   the  recapture
required by the 1996 Act will be suspended  for each of two  successive  taxable
years,  beginning  with the  Bank's  current  taxable  year,  in which  the Bank
originates a minimum 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 its current taxable year.

         Under the 1996 Act, for its current and future taxable years,  the Bank
is permitted to make  additions to its tax bad debt reserves.  In addition,  the
Bank is required to  recapture  (i. e., take into income) over a six year period
the excess of the balance of its tax bad debt  reserves as of December  31, 1995
over the balance of such reserves as of December 31, 1987.

         Distributions.  Under the 1996  Act,  if the Bank  makes  "non-dividend
distributions"  to the Company,  such  distributions  will be considered to have
been made from the Bank's  unrecaptured  tax bad debt  reserves  (including  the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount  distributed  (but not in excess of the amount
of  such  reserves)  will  be  included  in  the  Bank's  income.   Non-dividend
distributions  include  distributions  in  excess  of  the  Bank's  current  and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock,  and  distributions in partial or

                                       31
<PAGE>

complete  liquidation.  Dividends  paid out of the Bank's current or accumulated
earnings and profits will not be so included in the Bank's income.

         The amount of additional taxable income triggered by an non-dividend is
an amount that, when reduced by the tax attributable to the income,  is equal to
the  amount  of  the  distribution.  Thus,  if the  Bank  makes  a  non-dividend
distribution to the Company,  approximately one and one-half times the amount of
such  distribution  (but not in excess of the amount of such reserves)  would be
includable  in income for federal  income tax  purposes,  assuming a 35% federal
corporate  income tax rate. The Bank does not intend to pay dividends that would
result in a recapture of any portion its bad debt reserves.

         Corporate  Alternative  Minimum Tax. The Internal Revenue Code of 1986,
as amended (the "Code")  imposes a tax on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve  deduction  using
the  percentage of taxable income method over the deduction that would have been
allowable  under the  experience  method is  treated  as a  preference  item for
purposes of computing the AMTI.  Only 90% of AMTI can be offset by net operating
loss  carryovers of which the Bank  currently has none.  AMTI is increased by an
amount equal to 75% of the amount by which the Bank's adjusted  current earnings
exceeds its AMTI  (determined  without  regard to this  preference  and prior to
reduction for net operating  losses).  In addition,  for taxable years beginning
after December 31, 1986 and before January 1, 1996, an environmental tax of .12%
of the excess of AMTI (with certain  modifications) over $2.0 million is imposed
on corporations,  including the Company,  whether or not an Alternative  Minimum
Tax ("AMT") is paid.  The Bank does not expect to be subject to the AMT, but may
be subject to the environmental tax liability.

         Dividends Received Deduction and Other Matters. The Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70% in the case of dividends  received from unaffiliated  corporations
with which the  Company  and the Bank will not file a  consolidated  tax return,
except  that if the  Company  or the Bank own  more  than 20% of the  stock of a
corporation  distributing  a dividend then 80% of any dividends  received may be
deducted.

                                       32

<PAGE>

State and Local Taxation

         State of California.  The California  franchise tax rate  applicable to
the Bank equals the franchise tax rate  applicable  to  corporations  generally,
plus an "in  lieu"  rate  approximately  equal to  personal  property  taxes and
business  license taxes paid by such  corporations  (but not  generally  paid by
banks or financial  corporations such as the Bank);  however, the total tax rate
cannot exceed 11.7%.  Under  California  regulations,  bad debt  deductions  are
available  in  computing  California  franchise  taxes using a three or six year
weighted average loss experience method. The Bank and its California  subsidiary
file California State franchise tax returns on a combined basis. The Company, as
a savings and loan holding  company  commercially  domiciled in  California,  is
treated as a financial corporation and subject to the general corporate tax rate
plus the "in lieu" rate as discussed previously for the Bank.

         Delaware Taxation.  As a Delaware holding company not earning income in
Delaware,  the Company is exempted  from  Delaware  corporate  income tax but is
required to file an annual  report with and pay an annual  franchise  tax to the
State of Delaware.

Additional Item.  Executive Officers of the Registrant

         The  following  table  sets forth  certain  information  regarding  the
executive officers of the Company who are not also directors.

Name                                 Age(1)           Position Held With Company
- -------------------------------    -----------        --------------------------


Carlene F. Anderson                    46             Corporate Secretary



- ---------------------------------------
(1)     At December 31, 1998




                                       33
<PAGE>

Item 2.  Properties.

         The Company conducts business through an administrative  office located
in Watsonville and eight branch offices.  During 1998 the Company  purchased and
remodeled  an  existing  office  building  located  at 567  Auto  Center  Drive,
Watsonville,  California to serve as its  centralized  administrative  building.
Personnel of the Bank moved into the building in September  1998. As a result of
the move, the Company sold its previous  office  facility  located at 36 Brennan
Street, Watsonville, California in September 1998. Management believes that with
the newly acquired office building,  its facilities will be adequate to meet the
needs of the Company in the foreseeable future.
<TABLE>
<CAPTION>
                                                                                            Net Book Value
                                                                                            of Property or
                                                           Original                           Leasehold
                                            Lease            Year           Date of         Improvements at
                                             or            Leased or        Lease             December 31,
      Location                              Owned          Acquired       Expiration             1998
     -----------------------------------   -------------  --------------  ----------        ---------------
                                                                            
<S>                                         <C>            <C>               <C>               <C>     
     Administrative Offices:

     15 Brennan Street
     Watsonville, California  95076          Owned          12-31-65           N/A                $ 18,396

     567 Auto Center Drive
     Watsonville, California  95076          Owned          03-23-98           N/A               1,612,408

     Branch Offices:

     35 East Lake Avenue
     Watsonville, California  95076          Owned          12-31-65           N/A                 322,879

     805 First Street
     Gilroy, California  95020               Owned          12-01-76           N/A                 242,846

     1400 Munras Avenue
     Monterey, California  93940            Owned(1)        07-07-93         Monthly               934,556

     1890 North Main Street
     Salinas, California  93906              Owned          07-07-93           N/A               1,154,000

     1127 South Main Street
     Salinas, California  93901              Leased         08-08-93       07-31-98(2)              37,181

     8071 San Miguel Canyon Road
     Prunedale, California  93907            Leased         12-24-93       12-24-03(3)              72,718

     60 Bay Avenue
     Capitola, California  95020             Owned          12-10-96           N/A               1,125,518

     6265 Highway 9
     Felton, California  95018               Leased         04-07-98       04-07-03(2)              13,241
<FN>

- --------------------------------------------
(1)    Majority owned, portion of property leased.
(2)    The Company has options to extend the lease term for two consecutive five-year periods.
(3)    The Company has options to extend the lease term for three consecutive ten-year periods.
</FN>
</TABLE>

                                       34

<PAGE>


Item 3.  Legal Proceedings.

         The Company is not involved in any pending legal  proceeding other than
routine legal  proceedings  occurring in the ordinary  course of business.  Such
other routine legal  proceedings  in the aggregate are believed by management to
be immaterial to the Company's financial condition or results of operations.


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

         None.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The  Common   Stock  of   Monterey   Bay   Bancorp,   Inc.   is  traded
over-the-counter  on the Nasdaq Stock Market under the symbol  "MBBC." The stock
began trading on February 15, 1995. As of March 24, 1999,  there were  3,525,280
shares outstanding of the Company's common stock. As of February 26, 1999, there
were 292  stockholders  of record,  not  including  persons or entities who hold
their stock in nominee or "street" name.

         The  following  table  sets forth the high and low bid prices per share
for the Company's common stock for the periods indicated.

                                                  High Bid(1)       Low Bid(1)
                                                  -----------       ----------
         Year ended December 31, 1998:

            Fourth quarter                         $14.875           $10.750
            Third quarter                          $17.000           $13.200
            Second quarter                         $21.100           $14.800
            First quarter                          $21.600           $14.800

         Year ended December 31, 1997:

            Fourth quarter                         $16.400           $14.600
            Third quarter                          $16.600           $12.800
            Second quarter                         $13.800           $12.300
            First quarter                          $15.000           $11.650

         Year ended December 31, 1996:

            Fourth quarter                         $12.700           $10.700
            Third quarter                          $10.900           $ 9.100
            Second quarter                         $10.200           $ 9.400
            First quarter                          $10.200           $ 8.800

- ------------------------------------------
(1)     Per share prices for periods  ended prior to July 31,  1998,  have been
        adjusted to reflect the 5 for 4 stock split effected on that date.

         The Board of Directors  declared,  and the Company paid, cash dividends
of $0.12 and $0.09 per share during the years ended 1998 and 1997, respectively.

                                       35
<PAGE>

Item 6. Selected Financial Data.

         Selected consolidated  financial data for each of the five years in the
period  ended  December  31,  1998,   consisting  of  data  captioned  "Selected
Consolidated  Financial  and Other Data"  appears on page three of the Company's
1998 Annual Report to Stockholders and is incorporated herein by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

         "Management's  Discussion  and  Analysis  of  Financial  Condition  and
Results of  Operations"  appears on pages 5 to 21 of the  Company's  1998 Annual
Report to Stockholders and is incorporated herein by reference.

Item 7a. Quantitative and Qualitative Disclosure of Market Risk.

         "Quantitative  and  Qualitative  Disclosure  of Market Risk" appears on
pages  6 to 8 of  the  Company's  1998  Annual  Report  to  Stockholders  and is
incorporated herein by reference.

Item 8. Financial Statements and Supplementary Data.

         The  Consolidated  Statements  of  Financial  Condition of Monterey Bay
Bancorp,  Inc. and  Subsidiary  as of December 31, 1998 and 1997 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, 1998,  together
with the related  notes and the report of Deloitte  and Touche LLP,  independent
auditors,  appears  on pages 22 to 58 of the  Company's  1998  Annual  Report to
Stockholders and are incorporated herein by reference.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

         None.

                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

         The  information  relating to Directors and  Executive  Officers of the
Registrant  is  incorporated  herein  by  reference  to the  Registrant's  Proxy
Statement for the Annual  Meeting of  Stockholders  to be held on June 11, 1999,
which will be filed no later than 120 days  following  the  Registrant's  Fiscal
Year end.  Information  concerning  executive  officers who are not directors is
contained in Part I of this report in reliance on Instruction G of Form 10-K.

Item 11. Executive Compensation.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual  Meeting  of  Stockholders  to be held on June 11,  1999,  excluding  the
Compensation   Committee   Report  on  Executive   Compensation  and  the  Stock
Performance  Graph,  which  will be filed no later than 120 days  following  the
Registrant's Fiscal Year end.

                                       36


<PAGE>


Item 12.  Security Ownership of Certain Beneficial Owners and Management.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on June 11, 1999,  which will be filed
no later than 120 days following the Registrant's Fiscal Year end.

Item 13. Certain Relationships and Related Transactions.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on June 11, 1999,  which will be filed
no later than 120 days following the Registrant's Fiscal Year end.

                                     PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a)(1)   Financial Statements

         The following  consolidated financial statements of the registrants and
its  subsidiaries  are filed as a part of this document  under Item 8. Financial
Statements and Supplementary Data.

          Consolidated  Statements  of Financial  Condition at December 31, 1998
and 1997.

          Consolidated  Statements  of  Operations  for each of the years in the
          three-year period ended December 31, 1998.

          Consolidated Statements of Changes in Stockholders' Equity for each of
          the years in the three-year period ended December 31, 1998.

          Consolidated  Statements  of Cash  Flows  for each of the years in the
          three-year period ended December 31, 1998.

          Notes to Consolidated Financial Statements.

          Independent Auditors' Report.

(a)(2)   Financial Statement Schedules

         All  schedules  are omitted  because  they are not  required or are not
applicable or the required  information is shown in the  consolidated  financial
statements or notes thereto.

(a)(3)    Exhibits

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

  3.1     Certificates of Incorporation of Monterey Bay Bancorp, Inc.*

  3.2     Bylaws of Monterey Bay Bancorp, Inc.

  4.0     Stock Certificate of Monterey Bay Bancorp, Inc.*

 10.1     Form of Employment Agreement between Monterey Bay Bank
          and certain executive officers.*

                                       37
<PAGE>


10.2      Form of Employment Agreement between Monterey Bay Bancorp, Inc.
          and certain executive officers.*

10.3      Form of Change in Control Agreement between Monterey Bay Bank
          and certain executive officers.*

10.4      Form of Change in Control Agreement between Monterey Bay Bancorp, Inc.
          and certain executive officers.*

10.5      Form of Monterey Bay Bank of Employee Severance Compensation Plan.*

10.6      Monterey Bay Bank 401(k) Plan.*

10.7      Monterey  Bay Bank 1995  Retirement  Plan for  Executive  Officers and
          Directors.*

10.8      Form of Monterey Bay Bank Performance Equity Program for Executives.**

10.9      Form of Monterey Bay Bank  Recognition  and Retention Plan for Outside
          Directors.**

10.10     Form of Monterey Bay Bancorp, Inc. 1995 Incentive Stock Option Plan.**

10.11     Form of Monterey Bay Bancorp,  Inc. 1995 Stock Option Plan for Outside
          Directors.**

11        Computation of Per Share Earnings.

13        Portions of the  Monterey  Bay  Bancorp,  Inc.  1998 Annual  Report to
          Shareholders.

21        Subsidiary  information is incorporated herein by reference to "Part I
          - Subsidiaries."

23        Consent of Deloitte & Touche LLP.

27        Financial Data Schedule.

   (b)    Report on Form 8-K

          The  Registrant  did not file any  reports on Form 8-K during the last
          quarter of the fiscal year ended December 31, 1998.

     *    Incorporated herein by reference from the Exhibits to the Registration
          Statement  on Form S-1,  as  amended,  filed on  September  21,  1994,
          Registration No. 33-84272.

   **     Incorporated  herein by  reference  from the Proxy  Statement  for the
          Annual Meeting of Stockholders' filed on July 26, 1995.

                                       38


<PAGE>

SIGNATURES

         Pursuant to the  requirements of Section 13 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.

                                       MONTEREY BAY BANCORP, INC.

Date:  March 30, 1999                   By: /s/ Marshall G. Delk
- ---------------------                       --------------------
                                        Marshall G. Delk
                                        President, Chief Operating Officer, 
                                        Director and Chief Financial Officer

<TABLE>

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

<CAPTION>
               Name                    Title                                                     Date
               ----                    -----                                                     ----
<S>                                    <C>                                                       <C> 
/s/ Gene R. Friend                     Chairman of the Board of Directors                        March 30, 1999
- -----------------------------------    and Chief Executive Officer                               --------------
Gene R. Friend                            

/s/ Marshall G. Delk                   President, Chief Operating Officer, Director              March 30, 1999
- -----------------------------------    and Chief Financial Officer                               --------------
Marshall G. Delk                          

/s/ P. W. Bachan                       Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
P. W. Bachan

/s/ Edward K. Banks                    Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Edward K. Banks

/s/ Nicholas C. Biase                  Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Nicholas C. Biase

/s/ Diane S. Bordoni                   Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Diane S. Bordoni

/s/ Steven Franich                     Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Steven Franich

/s/ Donald K. Henrichsen               Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Donald K. Henrichsen

/s/ Stephen G. Hoffmann                Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Stephen G. Hoffmann

/s/ Gary L. Manfre                     Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Gary L. Manfre

/s/ McKenzie Moss                      Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
McKenzie Moss

/s/ Louis Resetar, Jr.                 Director                                                  March 30, 1999
- -----------------------------------                                                              --------------
Louis Resetar, Jr.
</TABLE>

                                       39



                           MONTEREY BAY BANCORP, INC.

                                     BYLAWS

                            ARTICLE I - STOCKHOLDERS


         Section 1. Annual Meeting.

         An annual meeting of the stockholders, for the election of Directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix, which date
shall be within  thirteen  (13)  months  subsequent  to the later of the date of
incorporation or the last annual meeting of stockholders.

         Section 2. Special Meetings.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred  stock of the  Corporation,  special  meetings of  stockholders of the
Corporation  may be  called  only  by  the  Board  of  Directors  pursuant  to a
resolution  adopted by a majority  of the total  number of  Directors  which the
Corporation  would have if there  were no  vacancies  on the Board of  Directors
(hereinafter the "Whole Board").

         Section 3. Notice of Meetings.

         Written  notice of the place,  date,  and time of all  meetings  of the
stockholders  shall be given,  not less than ten (10) nor more than  sixty  (60)
days  before the date on which the  meeting is to be held,  to each  stockholder
entitled  to vote at such  meeting,  except  as  otherwise  provided  herein  or
required by law (meaning, here and hereinafter, as required from time to time by
the Delaware General  Corporation Law or the Certificate of Incorporation of the
Corporation).

         When a meeting is adjourned  to another  place,  date or time,  written
notice need not be given of the  adjourned  meeting if the place,  date and time
thereof  are  announced  at the  meeting  at which  the  adjournment  is  taken;
provided, however, that if the date of any adjourned meeting is more than thirty
(30) days after the date for which the meeting was originally  noticed,  or if a
new record date is fixed for the adjourned meeting, written notice of the place,
date, and time of the adjourned  meeting shall be given in conformity  herewith.
At any adjourned  meeting,  any business may be transacted which might have been
transacted at the original meeting.

         Section 4. Quorum.

         At any meeting of the stockholders, the holders of a majority of all of
the shares of the stock entitled to vote at the meeting, present in person or by
proxy  (after  giving  effect  to  the  provisions  of  Article  FOURTH  of  the
Corporation's  Certificate of Incorporation),  shall constitute a quorum for all
purposes,  unless or except to the extent that the  presence of a larger  number
may be required by law. Where a separate vote by a class or classes is required,
a  majority  of the



<PAGE>


shares of such class or classes present in person or represented by proxy (after
giving  effect  to  the  provisions  of  Article  FOURTH  of  the  Corporation's
Certificate of Incorporation)  shall constitute a quorum entitled to take action
with respect to that vote on that matter.

         If a quorum  shall  fail to attend any  meeting,  the  chairman  of the
meeting or the holders of a majority of the shares of stock entitled to vote who
are present,  in person or by proxy,  may adjourn the meeting to another  place,
date, or time.

         If a notice of any adjourned special meeting of stockholders is sent to
all  stockholders  entitled to vote  thereat,  stating that it will be held with
those  present  in person or by proxy  constituting  a  quorum,  then  except as
otherwise required by law, those present in person or by proxy at such adjourned
meeting  shall  constitute a quorum,  and all matters  shall be  determined by a
majority of the votes cast at such meeting.

         Section 5. Organization.

         Such person as the Board of Directors  may have  designated  or, in the
absence of such a person,  the Chairman of the Board of the  Corporation  or, in
his or her absence, such person as may be chosen by the holders of a majority of
the shares entitled to vote who are present,  in person or by proxy,  shall call
to order any meeting of the stockholders and act as chairman of the meeting.  In
the absence of the  Secretary of the  Corporation,  the secretary of the meeting
shall be such person as the chairman appoints.

         Section 6. Conduct of Business.

         (a) The chairman of any meeting of  stockholders  shall  determine  the
order of business and the procedures at the meeting,  including such  regulation
of the manner of voting and the conduct of  discussion  as seem to him or her in
order. The date and time of the opening and closing of the polls for each matter
upon which the  stockholders  will vote at the meeting shall be announced at the
meeting.

         (b) At any annual meeting of the stockholders, only such business shall
be  conducted  as shall have been  brought  before the  meeting (i) by or at the
direction  of  the  Board  of  Directors  or  (ii)  by  any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly  brought before an annual  meeting by a stockholder,  the business must
relate to a proper subject  matter for  stockholder  action and the  stockholder
must have  given  timely  notice  thereof in  writing  to the  Secretary  of the
Corporation. To be timely, a stockholder's notice must be delivered or mailed to
and received at the principal executive offices of the Corporation not less than
ninety  (90) days prior to the date of the annual  meeting;  provided,  however,
that in the event that less than one hundred  (100) days' notice or prior public
disclosure of the date of the meeting is given or made to  stockholders,  notice
by the  stockholder  to be timely must be  received  not later than the close of
business on the 10th day  following  the day on which such notice of the date of
the  annual   meeting  was  mailed  or  such  public   disclosure  was  made.  A
stockholder's  notice to the  Secretary  shall set forth as to each  matter such
stockholder  proposes to bring before the annual meeting (i) a brief description
of the business  desired to be brought before the annual

                                       2

<PAGE>


meeting and the reasons for conducting such business at the annual meeting, (ii)
the  name  and  address,  as they  appear  on the  Corporation's  books,  of the
stockholder proposing such business, (iii) the class and number of shares of the
Corporation's  capital stock that are beneficially owned by such stockholder and
(iv) any material interest of such stockholder in such business. Notwithstanding
anything in these Bylaws to the contrary, no business shall be brought before or
conducted at an annual meeting except in accordance  with the provisions of this
Section 6(b). The Officer of the Corporation or other person  presiding over the
annual  meeting  shall,  if the facts so warrant,  determine  and declare to the
meeting that business was not properly  brought before the meeting in accordance
with the  provisions  of this  Section 6(b) and, if he should so  determine,  he
shall so declare to the meeting and any such  business so  determined  to be not
properly brought before the meeting shall not be transacted.

         At any special meeting of the stockholders, only such business shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

         (c) Only persons who are  nominated in accordance  with the  procedures
set  forth  in these  Bylaws  shall  be  eligible  for  election  as  Directors.
Nominations of persons for election to the Board of Directors of the Corporation
may be made at a meeting of  stockholders  at which  directors are to be elected
only  (i) by or at the  direction  of the  Board  of  Directors  or  (ii) by any
stockholder of the Corporation entitled to vote for the election of Directors at
the meeting who complies  with the notice  procedures  set forth in this Section
6(c).  Such  nominations,  other than those made by or at the  direction  of the
Board of  Directors,  shall be made by timely notice in writing to the Secretary
of the Corporation.  To be timely, a stockholder's  notice shall be delivered or
mailed to and received at the principal executive offices of the Corporation not
less than ninety (90) days prior to the date of the meeting; provided,  however,
that in the  event  that  less  than one  hundred  (100)  days'  notice or prior
disclosure of the date of the meeting is given or made to  stockholders,  notice
by the  stockholder to be timely must be so received not later than the close of
business on the 10th day  following  the day on which such notice of the date of
the meeting was mailed or such public  disclosure was made.  Such  stockholder's
notice shall set forth (i) as to each person whom such  stockholder  proposes to
nominate for election or re-election as a Director,  all information relating to
such person that is required to be  disclosed  in  solicitations  of proxies for
election  of  directors,  or is  otherwise  required,  in each case  pursuant to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
such person's written consent to being named in the proxy statement as a nominee
and to serving as a director if elected);  and (ii) as to the stockholder giving
the notice (x) the name and address, as they appear on the Corporation's  books,
of such stockholder and (y) the class and number of shares of the  Corporation's
capital stock that are beneficially owned by such stockholder. At the request of
the Board of  Directors  any  person  nominated  by the Board of  Directors  for
election as a Director  shall furnish to the Secretary of the  Corporation  that
information  required to be set forth in a  stockholder's  notice of  nomination
which  pertains to the  nominee.  No person  shall be eligible for election as a
Director of the Corporation  unless  nominated in accordance with the provisions
of this Section 6(c). The Officer of the  Corporation or other person  presiding
at the meeting shall,  if the facts so warrant,  determine that a nomination was
not  made  in  accordance  with  such  provisions  and,  if he or she  shall  so
determine,  he or  she  shall  so  declare  to the  meeting  and  the  defective
nomination shall be disregarded.

                                       3

<PAGE>


         Section 7. Proxies and Voting.

         At any meeting of the stockholders,  every stockholder entitled to vote
may vote in person or by proxy  authorized  by an instrument in writing filed in
accordance  with  the  procedure  established  for the  meeting.  Any  facsimile
telecommunication or other reliable  reproduction of the writing or transmission
created  pursuant to this  paragraph may be  substituted  or used in lieu of the
original writing or transmission for any and all purposes for which the original
writing  or  transmission  could be used,  provided  that such  copy,  facsimile
telecommunication or other reproduction shall be a complete  reproduction of the
entire original writing or transmission.

         All voting,  including on the election of Directors but excepting where
otherwise required by law or by the governing documents of the Corporation,  may
be made by a voice  vote;  provided,  however,  that upon  demand  therefor by a
stockholder  entitled to vote or his or her proxy,  a stock vote shall be taken.
Every stock vote shall be taken by ballot, each of which shall state the name of
the  stockholder  or proxy voting and such other  information as may be required
under the procedures  established  for the meeting.  The  Corporation  shall, in
advance of any meeting of stockholders, appoint one or more inspectors to act at
the meeting and make a written report thereof. The Corporation may designate one
or more persons as alternate  inspectors  to replace any  inspector who fails to
act. If no inspector  or alternate is able to act at a meeting of  stockholders,
the person  presiding at the meeting shall appoint one or more inspectors to act
at the  meeting.  Each  inspector,  before  entering  upon the  discharge of his
duties,  shall  take  and sign an oath  faithfully  to  execute  the  duties  of
inspector with strict impartiality and according to the best of his ability.

         All elections shall be determined by a plurality of the votes cast, and
except as otherwise  required by law or the  Certificate of  Incorporation,  all
other matters shall be determined by a majority of the votes cast.

         Section 8. Stock List.

         A complete  list of  stockholders  entitled  to vote at any  meeting of
stockholders, arranged in alphabetical order for each class of stock and showing
the address of each such stockholder and the number of shares  registered in his
or her name, shall be open to the examination of any such  stockholder,  for any
purpose germane to the meeting,  during ordinary  business hours for a period of
at least ten (10) days prior to the  meeting,  either at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the  meeting,  or if not so  specified,  at the place where the meeting is to be
held.

         The stock list shall  also be kept at the place of the  meeting  during
the  whole  time  thereof  and  shall  be open to the  examination  of any  such
stockholder who is present. This list shall presumptively determine the identity
of the  stockholders  entitled  to vote at the  meeting and the number of shares
held by each of them.

                                       4

<PAGE>


         Section 9. Consent of Stockholders in Lieu of Meeting.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock of the Corporation, any action required or permitted to be taken
by the  stockholders of the Corporation must be effected at an annual or special
meeting  of  stockholders  of the  Corporation  and may not be  effected  by any
consent in writing by such stockholders.


                         ARTICLE II - BOARD OF DIRECTORS

         Section 1. General Powers, Number and Term of Office.

         The  business  and  affairs  of the  Corporation  shall  be  under  the
direction  of its  Board  of  Directors.  The  number  of  Directors  who  shall
constitute the Whole Board shall be such number as the Board of Directors  shall
from  time  to  time  have  designated,  except  that  in the  absence  of  such
designation  shall be twelve (12). The Board of Directors shall annually elect a
Chairman of the Board from among its members who shall, when present, preside at
its meetings.

         The  Directors,  other than those who may be elected by the  holders of
any class or series of Preferred  Stock,  shall be divided,  with respect to the
time for which they severally hold office, into three classes,  with the term of
office of the first class to expire at the first annual meeting of stockholders,
the term of  office of the  second  class to expire  at the  annual  meeting  of
stockholders  one year  thereafter  and the term of office of the third class to
expire at the annual meeting of  stockholders  two years  thereafter,  with each
Director to hold office until his or her successor  shall have been duly elected
and qualified.  At each annual  meeting of  stockholders,  Directors  elected to
succeed those  Directors  whose terms then expire shall be elected for a term of
office to expire at the third  succeeding  annual meeting of stockholders  after
their  election,  with each  Director to hold office until his or her  successor
shall have been duly elected and qualified.

         Section 2. Vacancies and Newly Created Directorships.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
Preferred Stock, and unless the Board of Directors otherwise  determines,  newly
created  directorships  resulting from any increase in the authorized  number of
directors  or any  vacancies  in the Board of  Directors  resulting  from death,
resignation,  retirement,  disqualification,  removal from office or other cause
may be filled only by a majority  vote of the Directors  then in office,  though
less  than a quorum,  and  Directors  so chosen  shall  hold  office  for a term
expiring at the annual  meeting of  stockholders  at which the term of office of
the class to which they have been  elected  expires  and until  such  Director's
successor shall have been duly elected and qualified.  No decrease in the number
of  authorized  directors  constituting  the Board shall shorten the term of any
incumbent Director.

                                       5

<PAGE>


         Section 3. Regular Meetings.

         Regular  meetings of the Board of Directors shall be held at such place
or places,  on such date or dates,  and at such time or times as shall have been
established  by the Board of Directors and  publicized  among all  Directors.  A
notice of each regular meeting shall not be required.

         Section 4. Special Meetings.

         Special  meetings of the Board of Directors  may be called by one-third
(1/3) of the Directors then in office  (rounded up to the nearest whole number),
by the Chairman of the Board or the  President  and shall be held at such place,
on such date, and at such time as they, or he or she,  shall fix.  Notice of the
place,  date, and time of each such special meeting shall be given each Director
by whom it is not waived by mailing  written  notice not less than five (5) days
before the meeting or by telegraphing  or telexing or by facsimile  transmission
of the same not less than  twenty-four  (24) hours  before the  meeting.  Unless
otherwise  indicated  in  the  notice  thereof,  any  and  all  business  may be
transacted at a special meeting.

         Section 5. Quorum.

         At any meeting of the Board of Directors, a majority of the Whole Board
shall constitute a quorum for all purposes. If a quorum shall fail to attend any
meeting,  a majority of those present may adjourn the meeting to another  place,
date, or time, without further notice or waiver thereof.

         Section 6. Participation in Meetings By Conference Telephone.

         Members  of the Board of  Directors  are  required  to  participate  in
regular meetings (as defined in Article II, Section 3, of the Company's  bylaws)
of  such  Board  by  being  physically   present  in  person  at  a  minimum  of
three-fourths of the Company" regular meetings scheduled within a calendar year.
Physical  attendance in person for at least three-fourths of the Board's regular
meetings  within a calendar  year shall be a  requirement  for a director  to be
qualified  to serve as a director  and the  failure  of a director  to remain so
qualified shall result in the automatic termination of such director.

         Members of the Board of Directors may  participate in special  meetings
(as defined in Article II, Section 4 of the Company's bylaws),  or any committee
thereof, by means of confernce telephone,  or similar communications  equipment,
through which all persons participating in the meeting can hear each other. Such
participation shall constitute presence in person at such meeting.

         Section 7. Conduct of Business.

         At any meeting of the Board of Directors,  business shall be transacted
in such order and manner as the Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the Directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof

                                       6

<PAGE>


consent  thereto in  writing,  and the  writing or  writings  are filed with the
minutes of proceedings of the Board of Directors.

         Section 8. Powers.

         The Board of  Directors  may,  except  as  otherwise  required  by law,
exercise  all such powers and do all such acts and things as may be exercised or
done by the  Corporation,  including,  without  limiting the  generality  of the
foregoing, the unqualified power:

                  (1) To declare  dividends from time to time in accordance with
         law;

                  (2) To purchase or otherwise  acquire any property,  rights or
         privileges on such terms as it shall determine;

                  (3) To authorize  the creation,  making and issuance,  in such
         form  as it may  determine,  of  written  obligations  of  every  kind,
         negotiable  or  non-negotiable,  secured  or  unsecured,  and to do all
         things necessary in connection therewith;

                  (4) To remove any Officer of the  Corporation  with or without
         cause,  and from time to time to  devolve  the powers and duties of any
         Officer upon any other person for the time being;

                  (5) To confer upon any Officer of the Corporation the power to
         appoint, remove and suspend subordinate Officers, employees and agents;

                  (6) To adopt  from  time to time  such  stock,  option,  stock
         purchase,  bonus or other compensation  plans for Directors,  Officers,
         employees and agents of the Corporation and its  subsidiaries as it may
         determine;

                  (7) To adopt from time to time such insurance, retirement, and
         other benefit plans for  Directors,  Officers,  employees and agents of
         the Corporation and its subsidiaries as it may determine; and

                  (8) To adopt from time to time  regulations,  not inconsistent
         with these Bylaws, for the management of the Corporation's business and
         affairs.

         Section 9. Compensation of Directors.

         Directors, as such, may receive, pursuant to resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as Directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.

                                       7

<PAGE>


                            ARTICLE III - COMMITTEES

         Section 1. Committees of the Board of Directors.

         The  Board  of  Directors,  by a vote of a  majority  of the  Board  of
Directors,  may from time to time designate  committees of the Board,  with such
lawfully  delegable  powers and duties as it  thereby  confers,  to serve at the
pleasure of the Board and shall,  for these  committees and any others  provided
for  herein,  elect a Director or  Directors  to serve as the member or members,
designating, if it desires, other Directors as alternate members who may replace
any absent or disqualified member at any meeting of the committee. Any committee
so designated  may exercise the power and authority of the Board of Directors to
declare a dividend, to authorize the issuance of stock or to adopt a certificate
of  ownership  and  merger  pursuant  to  Section  253 of the  Delaware  General
Corporation  Law  if  the  resolution   which  designates  the  committee  or  a
supplemental  resolution  of the Board of  Directors  shall so  provide.  In the
absence or  disqualification  of any member of any  committee  and any alternate
member in his or her place,  the member or members of the  committee  present at
the meeting and not disqualified  form voting,  whether or not he or she or they
constitute a quorum,  may by unanimous vote appoint  another member of the Board
of  Directors  to act at the meeting in the place of the absent or  disqualified
member.

         Section 2. Conduct of Business.

         Each  committee  may  determine  the  procedural  rules for meeting and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings;  one-third  (1/3) of the  members  shall
constitute a quorum  unless the  committee  shall  consist of one (1) or two (2)
members,  in which  event one (1)  member  shall  constitute  a quorum;  and all
matters shall be determined  by a majority vote of the members  present.  Action
may be taken by any committee  without a meeting if all members  thereof consent
thereto in writing,  and the  writing or writings  are filed with the minutes of
the proceedings of such committee.

         Section 3. Nominating Committee.

         The Board of  Directors  shall  appoint a  Nominating  Committee of the
Board,  consisting of not less than three (3) members.  The Nominating Committee
shall have authority (a) to review any  nominations for election to the Board of
Directors made by a stockholder of the Corporation  pursuant to Section 6(c)(ii)
of Article I of these  Bylaws in order to determine  compliance  with such Bylaw
and (b) to  recommend  to the Whole Board  nominees for election to the Board of
Directors to replace those Directors whose terms expire at the annual meeting of
stockholders next ensuing.

                                       8

<PAGE>


                              ARTICLE IV - OFFICERS

         Section 1. Generally.

         (a) The  Board of  Directors  as soon as may be  practicable  after the
annual  meeting of  stockholders  shall choose a Chairman of the Board and Chief
Executive Officer, a President,  one or more Vice Presidents,  a Secretary and a
Treasurer  and from time to time may choose  such other  officers as it may deem
proper. The Chairman of the Board shall be chosen from among the Directors.  Any
number of offices may be held by the same person.

         (b) The term of office of all  Officers  shall be until the next annual
election of Officers and until their  respective  successors  are chosen buy any
Officer  may be removed  from  office at any time by the  affirmative  vote of a
majority of the authorized  number of Directors then  constituting  the Board of
Directors.

         (c) All  Officers  chosen by the  Board of  Directors  shall  have such
powers and duties as generally pertain to their respective  Offices,  subject to
the specific  provisions of this ARTICLE IV. Such officers  shall also have such
powers  and  duties  as from  time to time  may be  conferred  by the  Board  of
Directors or by any committee thereof.

         Section  2.  Chairman  of the Board of  Directors  and Chief  Executive
Officer.

         The Chairman of the Board and Chief Executive Officer shall, subject to
the  provisions  of these Bylaws and to the direction of the Board of Directors,
serve in general executive  capacity and unless the Board has designated another
person,  when present,  shall preside at all meetings of the stockholders of the
Corporation. The Chairman of the Board and Chief Executive Officer shall perform
all duties  and have all powers  which are  commonly  incident  to the office of
Chairman of the Board and Chief Executive  Officer or which are delegated to him
or her by the Board of  Directors.  He or she shall have power to sign all stock
certificates,  contracts  and other  instruments  of the  Corporation  which are
authorized.

         Section 3. President and Chief Operating Officer.

         The President and Chief Operating Officer (the "President")  shall have
responsibility for the management and control of the business and affairs of the
Corporation  and shall perform all duties and have all powers which are commonly
incident to the offices of President  and Chief  Operating  Officer or which are
delegated to him or her by the Board of  Directors.  Subject to the direction of
the  Board of  Directors,  the  President  shall  have  power to sign all  stock
certificates,  contracts  and other  instruments  of the  Corporation  which are
authorized  and shall  have  general  supervision  of all of the other  Officers
(other than the Chairman of the Board and Chief  Executive  Officer),  employees
and agents of the Corporation.

         Section 4. Vice President.

         The Vice President or Vice  Presidents  shall perform the duties of the
President in his absence or during his  inability to act. In addition,  the Vice
Presidents  shall perform the duties

                                       9

<PAGE>


and exercise the powers usually incident to their respective offices and/or such
other  duties and  powers as may be  properly  assigned  to them by the Board of
Directors,  the Chairman of the Board or the President. A Vice President or Vice
Presidents  may be  designated  as  Executive  Vice  President  or  Senior  Vice
President.

         Section 5. Secretary.

         The Secretary or Assistant  Secretary  shall issue notices of meetings,
shall keep their minutes, shall have charge of the seal and the corporate books,
shall  perform such other  duties and exercise  such other powers as are usually
incident to such  office  and/or  such other  duties and powers as are  properly
assigned  thereto by the Board of  Directors,  the  Chairman of the Board or the
President.  Subject to the  direction of the Board of  Directors,  the Secretary
shall have the power to sign all stock certificates.

         Section 6. Treasurer.

         The Treasurer  shall be the  Comptroller of the  Corporation  and shall
have  the   responsibility   for  maintaining  the  financial   records  of  the
Corporation.  He or she  shall  make  such  disbursements  of the  funds  of the
Corporation  as are  authorized and shall render from time to time an account of
all such  transactions and of the financial  condition of the  Corporation.  The
Treasurer  shall also perform  such other  duties as the Board of Directors  may
from time to time prescribe. Subject to the direction of the Board of Directors,
the Treasurer shall have the power to sign all stock certificates.

         Section 7. Assistant Secretaries and Other Officers.

         The Board of Directors  may appoint one or more  Assistant  Secretaries
and such other Officers who shall have such powers and shall perform such duties
as are  provided  in these  Bylaws or as may be assigned to them by the Board of
Directors, the Chairman of the Board or the President.

         Section 8. Action with Respect to Securities of Other Corporations.

         Unless otherwise  directed by the Board of Directors,  the President or
any Officer of the  Corporation  authorized by the President shall have power to
vote and otherwise act on behalf of the  Corporation,  in person or by proxy, at
any meeting of  stockholders of or with respect to any action of stockholders of
any  other  corporation  in  which  this  Corporation  may hold  securities  and
otherwise to exercise any and all rights and powers which this  Corporation  may
possess by reason of its ownership of securities in such other corporation.

                                       10

<PAGE>


                                ARTICLE V - STOCK

         Section 1. Certificates of Stock.

         Each  stockholder  shall be entitled to a certificate  signed by, or in
the name of the Corporation by, the Chairman of the Board or the President,  and
by the  Secretary  or an  Assistant  Secretary,  or any  Treasurer  or Assistant
Treasurer,  certifying  the number of shares  owned by him or her. Any or all of
the signatures on the certificate may be by facsimile.

         Section 2. Transfers of Stock.

         Transfers  of stock shall be made only upon the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate is issued in accordance with Section 4 of Article V of these Bylaws,
an  outstanding   certificate  for  the  number  of  shares  involved  shall  be
surrendered for cancellation before a new certificate is issued therefor.

         Section 3. Record Date.

         In order that the Corporation may determine the  stockholders  entitled
to notice of or to vote at any meeting of stockholders, or to receive payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
sixty  (60)  nor less  than ten (10)  days  before  the date of any  meeting  of
stockholders,  nor more than  sixty  (60) days  prior to the time for such other
action as hereinbefore described;  provided,  however, that if no record date is
fixed by the Board of Directors,  the record date for  determining  stockholders
entitled  to notice of or to vote at a meeting of  stockholders  shall be at the
close of business on the day next preceding the day on which notice is given or,
if notice is waived,  at the close of business on the next day preceding the day
on which the meeting is held,  and,  for  determining  stockholders  entitled to
receive payment of any dividend or other  distribution or allotment or rights or
to  exercise  any rights of change,  conversion  or exchange of stock or for any
other  purpose,  the record date shall be at the close of business on the day on
which the Board of Directors adopts a resolution relating thereto.

         A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

         Section 4. Lost, Stolen or Destroyed Certificates.

         In the event of the loss,  theft or destruction  of any  certificate of
stock,  another may be issued in its place  pursuant to such  regulations as the
Board  of  Directors  may  establish  concerning  proof of such  loss,  theft or
destruction  and  concerning  the  giving  of a  satisfactory  bond or  bonds of
indemnity.

                                       11

<PAGE>


         Section 5. Regulations.

         The issue,  transfer,  conversion and  registration  of certificates of
stock shall be governed by such other  regulations as the Board of Directors may
establish.


                              ARTICLE VI - NOTICES

         Section 1. Notices.

         Except as otherwise  specifically  provided  herein or required by law,
all notices required to be given to any stockholder, Director, Officer, employee
or agent shall be in writing and may in every instance be  effectively  given by
hand delivery to the recipient thereof,  by depositing such notice in the mails,
postage paid, or by sending such notice by prepaid telegram or mailgram or other
courier.  Any such notice  shall be  addressed  to such  stockholder,  Director,
Officer,  employee or agent at his or her last known address as the same appears
on the books of the Corporation.  The time when such notice is received, if hand
delivered,  or  dispatched,  if  delivered  through  the mails or by telegram or
mailgram or other courier, shall be the time of the giving of the notice.

         Section 2. Waivers.

         A written  waiver of any  notice,  signed by a  stockholder,  Director,
Officer,  employee or agent,  whether  before or after the time of the event for
which notice is to be given,  shall be deemed  equivalent to the notice required
to be given to such stockholder,  Director,  Officer, employee or agent. Neither
the business nor the purpose of any meeting need be specified in such a waiver.


                           ARTICLE VII - MISCELLANEOUS

         Section 1. Facsimile Signatures.

         In addition to the provisions for use of facsimile signatures elsewhere
specifically authorized in these Bylaws,  facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof:

         Section 2. Corporate Seal.

         The Board of Directors may provide a suitable seal, containing the name
of the Corporation,  which seal shall be in the charge of the Secretary.  If and
when so directed by the Board of Directors or a committee thereof, duplicates of
the seal may be kept and used by the  Treasurer or by an Assistant  Secretary or
an assistant to the Treasurer.

                                       12

<PAGE>


         Section 3. Reliance Upon Books, Reports and Records.

         Each Director,  each member of any committee designated by the Board of
Directors,  and each Officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its Officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such Director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

         Section 4. Fiscal Year.

         The fiscal  year of the  Corporation  shall be as fixed by the Board of
Directors.

         Section 5. Time Periods.

         In applying any provision of these Bylaws which requires that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar days shall be used,  the day of the doing of the act shall be excluded,
and the day of the event shall be included.


                            ARTICLE VIII - AMENDMENTS

         The Board of Directors  may amend,  alter or repeal these Bylaws at any
meeting of the Board,  provided notice of the proposed change was given not less
than two days prior to the meeting.  The  stockholders  shall also have power to
amend,  alter or repeal  these  Bylaws at any meeting of  stockholders  provided
notice of the proposed change was given in the notice of the meeting;  provided,
however,  that,  notwithstanding  any  other  provisions  of the  Bylaws  or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any  affirmative  vote of the  holders of any  particular  class or
series of the voting stock required by law, the  Certificate  of  Incorporation,
any Preferred Stock  Designation or these Bylaws,  the affirmative  votes of the
holders of at least 80% of the voting power of all the  then-outstanding  shares
of the Voting Stock,  voting  together as a single  class,  shall be required to
alter, amend or repeal any provisions of these Bylaws.

The above Bylaws were adopted as of July 28th,  1994, the date of  incorporation
of Monterey  Bay  Bancorp,  Inc. and were amended and restated as of January 28,
1999.

                                       13





SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

<TABLE>
The selected consolidated financial and other data set forth below is derived in
part from, and should be read in conjunction  with, the  Consolidated  Financial
Statements and Related Notes of the Company (dollars in thousands).

<CAPTION>
                                                                                       At December 31,
                                                            ------------------------------------------------------------------------
                                                              1998            1997            1996            1995            1994
                                                            --------        --------        --------        --------        --------
<S>                                                         <C>             <C>             <C>             <C>             <C>
Selected Financial Condition Data:
Total assets .......................................        $454,819        $408,096        $425,762        $329,768        $298,278
Loans receivable held for sale .....................           2,177             514             130              92          16,082
Investment securities available
   for sale ........................................             256          40,355          49,955          30,990          19,703
Investment securities held to
   maturity ........................................            --               145             404             790             395
Corporate trust preferreds available
   for sale ........................................          19,154            --              --              --              --
Mortgage-backed securities available
   for sale ........................................          98,006          70,465         116,610          52,417          13,523
Mortgage-backed securities held to
   maturity ........................................              97             142             173             205             160
Loans receivable held for
   investment, net(1) ..............................         298,775         263,751         233,208         228,387         227,423
Deposits ...........................................         370,677         320,559         318,145         215,284         214,310
FHLB advances ......................................          35,182          32,282          46,807          46,520          59,782
Securities sold under agreements to
   repurchase ......................................           4,490           5,200          13,000          17,361            --
Stockholders' equity ...............................          41,889          47,933          45,759          47,604          23,249
Nonperforming assets ...............................           1,777           2,219           1,393           1,545             711
</TABLE>


<TABLE>
                                                                               For the Year Ended December 31,
                                                                 -------------------------------------------------------------------
                                                                  1998           1997           1996           1995          1994
                                                                 -------        -------        -------        -------        -------
<S>                                                              <C>            <C>            <C>            <C>            <C>
Selected Operating Data:
Interest income .........................................        $30,911        $29,677        $23,986        $22,544        $17,727
Interest expense ........................................         18,588         18,413         14,333         14,227          9,841
                                                                 -------        -------        -------        -------        -------
Net interest income before provision
  for loan losses .......................................         12,323         11,264          9,653          8,317          7,886
Provision for loan losses ...............................            692            375             28            663            421
                                                                 -------        -------        -------        -------        -------
Net interest income after provision
   for loan losses ......................................         11,631         10,889          9,625          7,654          7,465
Noninterest income ......................................          2,177          1,614            941            573          1,048
General and administrative
  expenses(2) ...........................................         11,144          9,507          9,091          7,140          6,316
                                                                 -------        -------        -------        -------        -------
Income before income tax expense ........................          2,664          2,996          1,475          1,087          2,197
Income tax expense ......................................          1,228          1,230            623            414            949
                                                                 -------        -------        -------        -------        -------
Net income ..............................................        $ 1,436        $ 1,766        $   852        $   673        $ 1,248
                                                                 =======        =======        =======        =======        =======
Basic earnings per share(3)(4) ..........................        $   .40        $   .46        $   .22        $   .14            N/A
                                                                 =======        =======        =======        =======        =======
Diluted earnings per share(3)(4) ........................        $   .38        $   .45        $   .22        $   .13            N/A
                                                                 =======        =======        =======        =======        =======
Cash dividends per share (4) ............................        $   .12        $   .09        $   .04        $   .00            N/A
                                                                 =======        =======        =======        =======        =======
<FN>
- ---------------------------
(1)  The allowance for estimated loan losses at December 31, 1998,  1997,  1996,
     1995  and 1994  was  $2,780,000,  $1,669,000  $1,311,000,  $1,362,000,  and
     $808,000, respectively.
(2)  General  and  administrative  expenses  for 1996  include  a  non-recurring
     special insurance premium assessment of $1.4 million.
(3)  Net  income  per  share is  meaningful  only for the  twelve  months  ended
     December  31, 1998,  1997 and 1996,  since the  Company's  common stock was
     issued  February 14, 1995 in connection with the Conversion of Monterey Bay
     Bank  (formerly  Watsonville  Federal  Savings and Loan  Association)  from
     mutual to stock  form.  Net income and common  shares  outstanding  for the
     period from February 15, 1995 to December 31, 1995 were used to compute net
     income per share for the year ended December 31, 1995.
(4)  Per share  calculations  are  impacted  by the 5 for 4 stock split that was
     effective to  shareholders of record July 31, 1998.  Previous  periods have
     been  adjusted to reflect  shares  outstanding  as if the split  applied to
     those periods.
</FN>
</TABLE>

                                       3

<PAGE>


<TABLE>
<CAPTION>
                                                                                      At or For the Year Ended
                                                                                             December 31,
                                                                     --------------------------------------------------------------
                                                                      1998          1997          1996          1995          1994
                                                                     ------        ------        ------        ------        ------
<S>                                                                  <C>           <C>           <C>           <C>           <C>
Selected Financial Ratios and Other Data(1):

Performance Ratios:
   Return on average assets .................................           .33%          .43%          .26%          .21%          .45%
   Return on average stockholders' equity ...................          3.23%         3.87%         1.83%         1.49%         5.45%
   Average equity to average assets .........................         10.26%        10.99%        13.98%        14.04%         8.33%
   Equity to total assets at end of period ..................          9.21%        11.75%        10.75%        14.44%         7.79%
   Average interest rate spread(2) ..........................          2.63%         2.45%         2.39%         1.98%         2.73%
   Net interest margin(3) ...................................          2.96%         2.83%         3.00%         2.65%         2.96%
   Average interest-earning assets to
      average interest-bearing liabilities ..................        107.54%       108.45%       113.76%       114.94%       107.40%
General and administrative expenses to
      average assets ........................................          2.58%         2.29%         2.74%         2.22%         2.23%

Regulatory Capital Ratios:
   Tangible capital .........................................          6.69%         9.39%         8.28%        11.65%         7.74%
   Core capital .............................................          6.69%         9.40%         8.36%        11.83%         8.03%
   Risk-based capital .......................................         11.60%        17.24%        19.22%        24.42%        15.50%

Asset Quality Ratios:
   Nonperforming loans as a percent of
      gross loans receivable(4)(5) ..........................           .49%          .71%          .59%         1.39%          .29%
   Nonperforming assets as a percent of
      total assets(5) .......................................           .39%          .54%          .33%          .97%          .24%
   Allowance for loan losses
      as a percent of gross loans receivable(4) .............           .92%          .63%          .56%          .59%          .33%
   Allowance for loan losses
      as a percent of nonperforming loans(5) ................        185.83%        87.98%        94.10%        42.56%       113.64%

Number of full-service customer
   facilities ...............................................          8             7             6             6             6

<FN>
- ------------------------
(1)  Regulatory  Capital  Ratios  and  Asset  Quality  Ratios  are end of period
     ratios. With the exception of end of period ratios, all ratios are based on
     average  daily  balances  during the indicated  periods and are  annualized
     where appropriate.
(2)  The average  interest rate spread  represents  the  difference  between the
     weighted average yield on interest-earning  assets and the weighted average
     cost of interest-bearing liabilities.
(3)  The net interest  margin  represents  net  interest  income as a percent of
     average interest-earning assets.
(4)  Gross loans  receivable  includes loans  receivable held for investment and
     loans held for sale, less  undisbursed  loan funds,  deferred loan fees and
     unamortized discounts/premiums.
(5)  Nonperforming  assets consist of nonperforming  loans (nonaccrual loans and
     restructured  loans not  performing in accordance  with their  restructured
     terms) and REO. REO consists of real estate  acquired  through  foreclosure
     and real estate acquired by acceptance of a deed-in-lieu of foreclosure.
</FN>
</TABLE>

                                       4

<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         Monterey  Bay  Bancorp,  Inc.  (the  "Company")  is a savings  and loan
holding  company  incorporated  in 1994 under the laws of the State of Delaware.
The Company was  organized  as the holding  company for  Monterey Bay Bank ("the
Bank") in connection with the Bank's conversion from the mutual to stock form of
ownership. On February 14, 1995, the Company issued and sold 3,593,750 shares of
its  common  stock at an  issuance  price of $8.00  per  share to  complete  the
conversion.  Net  proceeds to the  Company,  including  shares  purchased by the
employee stock ownership plan, were $27.1 million, after deduction of conversion
expenses and underwriting  fees of $1.6 million.  The Company used $13.5 million
of the net  proceeds  to acquire  all of the stock of the Bank.  The Bank owns a
subsidiary,  Portola Investment Corporation  ("Portola"),  which sells insurance
and brokerage services.

         The  Company's  primary  business  is  providing  conveniently  located
deposit facilities to attract checking, money market, savings and certificate of
deposit  accounts,  and  investing  such deposits and other  available  funds in
mortgage  loans  secured  by  one-to-four   family   residences,   construction,
commercial  real estate,  and business loans.  The Bank's deposit  gathering and
lending markets are primarily  concentrated  in the communities  surrounding its
full service  offices  located in Santa Cruz,  Northern  Monterey,  and Southern
Santa Clara  Counties,  in California.  At December 31, 1998, the Bank had eight
full service offices and one administrative office.

         The most significant component of the Company's revenue is net interest
income. Net interest income is the difference between interest income, primarily
from loans,  mortgage-backed securities, and investment securities, and interest
expense, primarily on deposits and borrowings. The Company's net interest income
and net  interest  margin,  which is defined as net interest  income  divided by
average  interest-earning  assets, are affected by its asset growth and quality,
its asset and liability composition, and the general interest rate environment.

         The Company's  deposit service  charges,  mortgage loan servicing fees,
and commissions from the sale of insurance products and investments  through its
wholly owned subsidiary also have significant  effects on the Company's  results
of operations. A major factor in determining the Company's results of operations
are general and  administrative  expenses,  which consist  primarily of employee
compensation,  occupancy  expenses,  federal deposit  insurance  premiums,  data
processing  fees  and  other  operating  expenses.   The  Company's  results  of
operations are also  significantly  affected by general economic and competitive
conditions,  particularly changes in market interest rates, government policies,
and actions of regulatory  agencies.  The Company exceeded all of its regulatory
capital requirements at December 31, 1998.

         A relatively low interest rate environment  prevailed during 1998, with
both long-term and  short-term  market  interest  rates  declining to the lowest
levels in recent years. In the first quarter,  as a consequence of the declining
interest rate environment,  the Company securitized  approximately $48.0 million
in 30 year  fixed rate loans (see  "Asset  and  Liability  Management"  and "Net
Interest Income").  This action in combination with a continued change in mix of
loans and deposits  resulted in a significant  decline in the interest rate risk
of the Company.  Throughout the year, the Company focused on changing its mix of
interest-earning assets by emphasizing construction, commercial real estate, and
business lending activities and changing its mix of interest-bearing liabilities
by emphasizing checking, money market and savings deposits.

         Financial results for 1998 were impacted by the cash assumption, during
the  second  quarter of 1998,  of $30.0  million  of  savings  deposits  and the
purchase of loans in an equal amount from Commercial Pacific Bank. Additionally,
the  Company  opened  its eighth  branch in the town of  Felton.  The new branch
office began operations as a full service bank branch in May 1998,  resulting in
increased general and administrative expenses during 1998. The branch ended 1998
with deposits of $9.5 million.

                                       5

<PAGE>


         The Company intends to pursue a growth strategy by focusing on internal
growth,  as well as acquisition  opportunities.  As part of this  strategy,  the
Company is changing the mix of its assets and  liabilities to become more like a
community-based  commercial  bank.  The Company may acquire (i) other  financial
institutions  or  branches  thereof,  (ii)  branch  facilities,  or (iii)  other
substantial  assets or  deposits  liabilities,  all of which would be subject to
prior regulatory  approval.  Also, as part of the growth  strategy,  the Company
engages  from  time to time in  discussions  concerning  possible  acquisitions.
However,  there can be no  assurance  that the  Company  will be  successful  in
identifying,  acquiring or assimilating  appropriate acquisition candidates,  in
implementing its internal growth strategy,  or that these activities will result
in improved financial performance.

Safe Harbor Statement for Forward-Looking Statements

         This report  contains  certain  forward-looking  statements  within the
meaning of Section 27A of the  Securities  Act of 1933, as amended,  and Section
21E  of the  Securities  Exchange  Act  of  1934,  as  amended.  Forward-looking
statements,  which are based on certain  assumptions  and describe future plans,
strategies,  and expectations of the Company, are generally  identifiable by use
of the words "believe," "expect," "intend," "anticipate,"  "estimate," "project"
or similar  expressions.  The Company's ability to predict results or the actual
effect of future plans or  strategies  is  inherently  uncertain.  Factors which
could have a material  adverse affect on the operations and future  prospects of
the Company include, but are not limited to, changes in: interest rates, general
economic  conditions,   legislative/regulatory   changes,  monetary  and  fiscal
policies of the U.S. Government, including policies of the U.S. Treasury and the
Board of Governors of the Federal Reserve System,  the quality or composition of
the loan or investment  portfolios,  demand for loan  products,  deposit  flows,
competition,  demand for  financial  services in the  Company's  market area and
accounting  principles,  policies and guidelines.  These risks and uncertainties
should be considered in evaluating forward-looking statements and undue reliance
should not be placed on such  statements.  Further  information  concerning  the
Company and its business,  including  additional  factors that could  materially
affect the Company's  financial  results,  is included in the Company's  filings
with the Securities and Exchange Commission.

Quantitative and Qualitative Disclosure of Market Risk

         The  results  of  operations  for  financial  institutions  such as the
Company  may be  materially  and  adversely  affected  by changes in  prevailing
economic conditions,  including rapid changes in interest rates declines in real
estate  market  values,  and the  monetary  and fiscal  policies  of the federal
government.  Like all financial institutions,  the Company's net interest income
and its NPV (net present  value of assets,  liabilities  and  off-balance  sheet
contracts)  are  subject to  fluctuations  in  interest  rates.  Currently,  the
Company's   interest-bearing   liabilities,   consisting  primarily  of  savings
deposits,  FHLB advances, and other borrowings,  mature or reprice more rapidly,
and on  different  terms,  than do its  interest-earning  assets.  The fact that
liabilities  mature or reprice  more  frequently  on average  than assets may be
beneficial   in  times  of   declining   interest   rates;   however,   such  an
asset/liability  structure  may result in declining  net interest  income during
periods of rising  interest rates.  Additionally,  the extent to which borrowers
prepay  loans is  affected  by  prevailing  interest  rates.  The Company is not
significantly  exposed to foreign currency  exchange rate risk,  commodity price
risk or other market risks other than interest rate risk.

         When  interest  rates  increase,  borrowers  are less  likely to prepay
loans; whereas when interest rates decrease, borrowers are more likely to prepay
loans.  Prepayments may affect the levels of loans retained in an  institution's
portfolio,  as well as its net interest income.  The Company  maintains an asset
and liability  management program intended to manage net interest income through
interest  rate  cycles and to protect  its NPV by  controlling  its  exposure to
changing interest rates.

         The Company uses a simulation model designed to measure the sensitivity
of net interest  income and NPV to changes in interest  rates.  This  simulation
model is designed  to enable the Company to generate a forecast of net  interest
income and NPV given various interest rate forecasts and alternative strategies.
The model is also  designed to measure the  anticipated  impact that  prepayment
risk, basis risk,  customer  maturity  preferences,  volumes of new business and
changes in the relationship  between long- and short-term interest rates have on
the  performance of the Company.  At December 31, 1998,  the Company  calculated
that its

                                       6

<PAGE>


NPV was $41.3  million,  compared with $47.1  million at December 31, 1997,  and
that its NPV would  decrease  by 10% and 61%,  respectively,  if  interest  rate
levels  generally were to increase by 2% and 4%. These  calculations,  which are
highly   subjective  and  technical,   may  differ  materially  from  regulatory
calculations.  See "Notes to  Consolidated  Financial  Statements  -  Regulatory
Capital Requirements and Other Regulatory Matters."

         The Company  also uses gap  analysis,  a  traditional  analytical  tool
designated  to measure the  difference  between  the amount of  interest-earning
assets  and the amount of  interest-bearing  liabilities  expected  to mature or
reprice in a given  period.  At December 31, 1998,  the Company  calculated  its
one-year  cumulative gap position to be a negative 11.47% and its three-year gap
position to be a positive 2.31%. There can be no assurance that the Company will
be  successful  in either  decreasing  its  liability  costs or reducing its gap
positions and that its net interest income incline will not decline.

         During the year ended December 31, 1998, management continued to pursue
strategies  to increase  its NPV and to reduce the impact of changes in interest
rates on the NPV. These strategies included extending maturities of deposits and
borrowings, originating and retaining variable-rate mortgages and mortgage loans
with  frequent  repricing  features,  and  selling  fixed-rate   mortgage-backed
securities currently held in the available-for-sale  portfolio.  During the year
ended  December 31, 1998,  NPV  decreased,  due  primarily to a $6.0 million net
decline  in  consolidated  equity  primarily  due to  stock  repurchases  by the
Company.

         The Company is continuing  to pursue  strategies to reduce the level of
interest rate risk while also  endeavoring  to increase its net interest  income
through the  origination  and  retention of  variable-rate  consumer,  business,
construction and commercial real estate loans which generally have higher yields
than residential real estate loans.

                                       7

<PAGE>


<TABLE>
         The following table sets forth the estimated maturity/repricing and the
resulting gap between the Company's interest-earning assets and interest-bearing
liabilities  at December  31, 1998.  The  estimated  maturity/repricing  amounts
reflect contractual maturities and amortization,  assumed loan prepayments based
upon the  Company's  historical  experience,  estimates  from  secondary  market
sources, and estimated passbook deposit decay rates.

<CAPTION>
                                                                            At December 31, 1998
                                        -------------------------------------------------------------------------------------------
                                                      More than     More than     More than       Over          Non-
                                        3 Months       3 Months     1 Year to     3 Years to      Five        Interest
                                        or Less       to 1 Year      3 Years       5 Years        Years        Bearing      Total
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------
                                                                          (Dollars in thousands)
<S>                                     <C>           <C>           <C>           <C>           <C>           <C>         <C>
Interest-earning assets (1):
   Federal funds sold and other
      short-term investments ........   $  16,951     $    --       $    --       $    --       $    --       $    --     $  16,951
   Investment securities,
      net(2)(3) .....................      19,160          --            --            --             250          --        19,410
   Loans receivable(2)(3) ...........     106,335        70,684        65,960        17,117        43,636          --       303,732
   Mortgage-backed
     securities(2)(3) ...............       3,611        10,833        76,437         7,222          --            --        98,103
   FHLB stock .......................       3,039          --            --            --            --            --         3,039
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------

      Total interest-earning
        assets ......................     149,096        81,517       142,397        24,339        43,886          --       441,235

   Allowance for loan losses ........        (973)         (647)         (604)         (157)         (399)         --        (2,780)
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------
      Net interest-earning
        assets ......................     148,123        80,870       141,793        24,182        43,487          --       438,455
   Noninterest-earning assets .......        --            --            --            --            --          16,364      16,364
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------

         Total assets ...............   $ 148,123     $  80,870     $ 141,793     $  24,182     $  43,487     $  16,364   $ 454,819
                                        =========     =========     =========     =========     =========     =========   =========

Interest-bearing liabilities:
   Money market deposit .............      10,592        31,777        18,158          --            --            --        60,528
   Passbook deposits ................         973         2,918         7,781         3,890          --            --        15,561
   Checking accounts ................       2,341         7,024        18,731         9,366          --            --        37,462
   Certificate accounts .............      63,290       155,141        34,464         4,231          --            --       257,126
   FHLB advances ....................       1,600         1,000          --          25,000         7,582          --        35,182
   Securities sold under
      agreements to repurchase ......       2,490         2,000          --            --            --            --         4,490
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------

   Total interest-bearing
     liabilities ....................      81,286       199,860        79,134        42,487         7,582          --       410,349
    Noninterest-bearing
      liabilities ...................        --            --            --            --            --           2,581       2,581
   Equity ...........................        --            --            --            --            --          41,889      41,889
                                        ---------     ---------     ---------     ---------     ---------     ---------   ---------

         Total liabilities and
           equity ...................   $  81,286     $ 199,860     $  79,134     $  42,487     $   7,582     $  44,470   $ 454,819
                                        =========     =========     =========     =========     =========     =========   =========

Interest sensitivity gap(4) .........   $  66,837     $(118,990)    $  62,659     $ (18,305)    $  35,905
                                        =========     =========     =========     =========     =========

Cumulative interest sensitivity
  gap ...............................   $  66,837     $ (52,153)    $  10,506     $  (7,799)    $  28,106
                                        =========     =========     =========     =========     =========

Cumulative interest sensitivity
  gap as a percent of total assets ..       14.70%       (11.47%)        2.31%        (1.71%)      6.18%
                                        =========     =========     =========     =========     =========

Cumulative net interest-earning
   assets as a percent of cumulative
   interest bearing liabilities .....      182.22%        81.45%       102.92%        98.06%     106.85%
                                        =========     =========     =========     =========     =========

<FN>
- ------------------------
(1)  Interest-earning  assets are  included in the period in which the  balances
     are expected to be redeployed  and/or  repriced as a result of  anticipated
     early payoffs, scheduled rate adjustments, and contractual maturities.
(2)  Includes assets available for sale.
(3)  Investments and mortgage-backed securities are at fair market value. Assets
     are reported net of unearned (discount) premium and deferred loan fees.
(4)  The  interest   sensitivity   gap   represents   the   difference   between
     interest-earning assets and interest-bearing liabilities.
</FN>
</TABLE>

                                       8

<PAGE>


Net Interest Income

         The largest source of the Company's revenue is net interest income. Net
interest  income  is  interest  earned on loans and  investments  less  interest
expense on deposit  accounts  and  borrowings.  Changes in net  interest  income
result from changes in volume,  net interest  spread,  and net interest  margin.
Volume   refers  to  the   dollar   level  of   interest-earnings   assets   and
interest-bearing  liabilities.  Net  interest  spread  refers to the  difference
between   the   yield  on   interest-earning   assets   and  the  rate  paid  on
interest-bearing  liabilities. Net interest margin refers to net interest income
divided  by total  interest-earning  assets and is  influenced  by the level and
relative mix of interest-earning assets and interest-bearing liabilities.

         During the years ended December 31, 1998,  1997, and 1996, net interest
income before the provision for loan losses was $12.3  million,  $11.3  million,
and $9.7 million,  respectively.  The volume of average  interest-earning assets
over the same years was $416.2  million,  $397.5  million,  and $321.4  million,
respectively.   The  net  interest   spread  was  2.63  %,  2.45%,   and  2.39%,
respectively,  during the years ended December 31, 1998, 1997, and 1996.  During
these  same  periods,  the net  interest  margin was  2.96%,  2.83%,  and 3.00%,
respectively.

         For the year  ended  December  31,  1998,  the $1.0  million,  or 8.8%,
increase  in  the  Company's  net  interest  income  was  due  primarily  to the
assumption  of  approximately  $30.0  million in deposits and the purchase of an
equal amount of loans from  Commercial  Pacific  Bank,  the opening of an eighth
branch,  strong  in-market  growth  of low cost  deposits,  and  growth in loans
receivable.  The  volume-related  increase in net interest  income was partially
offset by the effect of prepayments of mortgage-backed securities,  which caused
the average  yield  during 1998 to decline to 6.57% from 7.01%  during the prior
year.  The  increase  in the  net  interest  spread  and  margin  was  primarily
attributable  to a decrease in the cost of  interest-bearing  savings  accounts,
which decline in cost from 4.89% during 1997 to 4.70% during 1998.

         For the year ended  December  31,  1997,  the $1.6  million,  or 16.5%,
increase in the  Company's  net  interest  income was due  primarily to the cash
assumption,  during the fourth  quarter  of 1996,  of $102.1  million of savings
deposits,  which resulted in an increase in the average  outstanding  balance of
mortgage-backed  securities  and loans,  partly offset by an increase in average
savings  deposits.  The  volume-related  increase  in net  interest  income  was
partially  offset by the effect of a decrease  in the net  interest  margin from
3.00% in 1996 to 2.83% in 1997.  The  decrease  in the net  interest  margin was
primarily  attributable  to a decrease in the proportion of funding  provided by
noninterest-bearing sources of funds, from 15% in 1996 to 12% in 1997.

                                       9

<PAGE>


Average Balances, Average Rates, and Net Interest Margin

<TABLE>
         The  following  table sets forth  certain  information  relating to the
Company for the fiscal years ended December 31, 1998,  1997 and 1996. The yields
and costs are  derived by dividing  income or expense by the average  balance of
assets or liabilities, respectively, for the periods shown. Average balances are
derived from average daily  balances.  The yields and costs include fees,  which
are considered adjustments to yields.

<CAPTION>
                                                                                 Year Ended December 31,
                                                      ----------------------------------------------------------------------------
                                                                      1998                                  1997
                                                      -----------------------------------     ------------------------------------
                                                                                    Average                                  Average
                                                      Average                       Yield/    Average                        Yield/
                                                      Balance       Interest         Cost     Balance      Interest           Cost
                                                      -------       --------         ----     -------      --------           ----
                                                                               (Dollars in thousands)
<S>                                                  <C>            <C>              <C>     <C>           <C>                <C>
Assets:
  Interest-earning assets:
    Federal funds sold and other
      short-term investments ...................     $ 10,721       $    578         5.39%   $  4,272      $    231           5.42%
    Investment securities,
      net(1)(2) ................................       33,016          2,023         6.13%     46,248         2,899           6.27%
    Corporate trust preferreds .................        4,381            312         7.12%       --            --              --
    Loans receivable(3)(6)(7) ..................      259,358         20,882         8.05%    250,370        19,804           7.91%
    Mortgage-backed securities,
      net(1) ...................................      105,223          6,910         6.57%     92,842         6,510           7.01%
    FHLB stock .................................        3,512            206         5.85%      3,793           233           6.14%
                                                     --------       --------                 --------      --------
      Total interest-earning
        assets .................................      416,211       $ 30,911         7.43%    397,525      $ 29,677           7.47%
                                                                    ========                               ========
    Non interest-earning assets ................       18,379                                  17,347
                                                     --------                                --------

      Total assets .............................     $434,590                                $414,872
                                                     ========                                ========

Liabilities and Stockholders'
Equity:
  Interest-bearing liabilities:
    Money market deposits ......................     $ 42,603       $  1,716         4.03%   $ 34,612      $  1,344           3.88%
    Passbook deposits ..........................       15,204            278         1.83%     13,396           254           1.89%
    Checking accounts ..........................       29,935            227          .76%     17,925            87            .49%
    Certificate accounts .......................      266,225         14,407         5.41%    251,855        13,842           5.50%
                                                     --------       --------                 --------      --------

      Total savings accounts ...................      353,967         16,628         4.70%    317,788        15,527           4.89%
    FHLB advances ..............................       28,059          1,663         5.93%     40,520         2,400           5.92%
    Securities sold under
      agreements to repurchase .................        5,007            297         5.92%      8,234           486           5.91%
                                                     --------       --------                 --------      --------
      Total interest-bearing
        liabilities ............................      387,033       $ 18,588         4.80%    366,542      $ 18,413           5.02%
                                                                    ========                               ========
  Noninterest-bearing liabilities ..............        2,978                                   2,750
                                                     --------                                --------

      Total liabilities ........................      390,011                                 369,292
  Stockholders' equity .........................       44,579                                  45,580
                                                     --------                                --------

    Total liabilities and
      stockholders' equity .....................     $434,590                                $414,872
                                                     ========                                ========

  Net interest rate spread(4) ..................                                     2.63%                                    2.45%
  Net interest margin(5) .......................                                     2.96%                                    2.83%
  Ratio of interest-earning
    assets to interest-bearing
    liabilities ................................       107.54%                                 108.45%
</TABLE>


                                                  Year Ended December 31,
                                                            1996
                                           -------------------------------------
                                                                         Average
                                           Average                       Yield/
                                           Balance       Interest         Cost
                                           -------       --------         ----
Assets:
  Interest-earning assets:
    Federal funds sold and other
      short-term investments .........     $  3,612      $    252          6.97%
    Investment securities,
      net(1)(2) ......................       37,593         2,314          6.15%
    Corporate trust preferreds .......         --            --         --
    Loans receivable(3)(6)(7) ........      231,530        18,015          7.78%
    Mortgage-backed securities,
      net(1) .........................       45,635         3,224          7.06%
    FHLB stock .......................        2,986           181          6.08%
                                           --------      --------
      Total interest-earning
        assets .......................      321,356      $ 23,986          7.46%
                                                         ========
    Non interest-earning assets ......       10,849
                                           --------

      Total assets ...................     $332,205
                                           ========

Liabilities and Stockholders'
Equity:
  Interest-bearing liabilities:
    Money market deposits ............     $ 19,387      $    695          3.58%
    Passbook deposits ................       13,381           254          1.90%
    Checking accounts ................       13,485            78          0.58%
    Certificate accounts .............      177,964         9,922          5.58%
                                           --------      --------

      Total savings accounts .........      224,217        10,949          4.88%
    FHLB advances ....................       43,619         2,509          5.75%
    Securities sold under
      agreements to repurchase .......       14,644           875          5.98%
                                           --------      --------
      Total interest-bearing
        liabilities ..................      282,480      $ 14,333          5.07%
                                                         ========
  Noninterest-bearing liabilities ....        3,284
                                           --------

      Total liabilities ..............      285,764
  Stockholders' equity ...............       46,441
                                           --------

    Total liabilities and
      stockholders' equity ...........     $332,205
                                           ========

  Net interest rate spread(4) ........                                     2.39%
  Net interest margin(5) .............                                     3.00%
  Ratio of interest-earning
    assets to interest-bearing
    liabilities ......................       113.76%

- -----------------
(1)  Includes  related assets  available for sale and unamortized  discounts and
     premiums.
(2)  Amount includes certificate of deposit with an original maturity of greater
     than 90 days.
(3)  Amount is net of deferred loan fees, loan discounts and premiums,  loans in
     process, and loan loss allowances, and includes loans held for sale.
(4)  Net interest rate spread  represents  the  difference  between the yield on
     average  interest-earning  assets and the cost of average  interest-bearing
     liabilities.
(5)  Net  interest  margin  represents  net interest  income  divided by average
     interest-earning assets.
(6)  For purposes of these  calculations,  the nonaccruing loans receivable have
     been included in the average balances.
(7)  Loan fees  recognized  for the years ended December 31, 1998 1997, and 1996
     were $233,000, $293,000, and $217,000, respectively.

                                       10

<PAGE>


Rate/Volume Analysis

<TABLE>
         The  following  table  presents the extent to which changes in interest
rates and changes in the volume of interest-earning  assets and interest-bearing
liabilities  have affected the Company's  interest  income and interest  expense
during the periods  indicated.  Information  is provided in each  category  with
respect to: (i)  changes  attributable  to changes in volume  (changes in volume
multiplied by prior rate); (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  volume);  and (iii) the net  change.  The changes
attributable  to the combined  impact of volume and rate have been  allocated to
the changes due to rate.

<CAPTION>
                                                              Year Ended December 31, 1998           Year Ended December 31, 1997
                                                                       Compared to                           Compared to
                                                              Year Ended December 31, 1997           Year Ended December 31, 1996
                                                           ---------------------------------      ---------------------------------
                                                              Increase (decrease) due to             Increase (decrease) due to
                                                          Average                               Average
                                                           Volume        Rate          Net        Volume        Rate          Net
                                                           -------      -------      -------      -------      -------      -------
<S>                                                        <C>          <C>          <C>          <C>          <C>          <C>
Interest-earning assets:
   Federal funds sold and
      other short-term investments ...................     $   350      $    (3)     $   347      $    46      $   (67)     $   (21)
   Investment securities, net (1)(2) .................        (829)         (47)        (876)         532           53          585
   Corporate trust preferreds ........................         312         --            312
   Loans receivable, net(2) ..........................         711          367        1,078        1,466          323        1,789
   Mortgage-backed securities, net(2) ................         867         (467)         400        3,333          (47)       3,286
   FHLB stock ........................................         (17)         (10)         (28)          49            3           52
                                                           -------      -------      -------      -------      -------      -------

         Total interest-earning assets ...............       1,394         (160)       1,233        5,426          265        5,691
                                                           -------      -------      -------      -------      -------      -------

Interest-bearing liabilities:
   Money market deposits .............................         310           62          372          545          104          649
   Passbook deposits .................................          34          (10)          24         --           --           --
   Checking accounts .................................          59           81          140           26          (17)           9
   Certificate accounts ..............................         790         (225)         565        4,123         (203)       3,920
   FHLB advances .....................................        (738)           1         (737)        (178)          69         (109)
   Securities sold under agreements
      to repurchase ..................................        (190)           1         (189)        (383)          (6)        (389)
                                                           -------      -------      -------      -------      -------      -------

         Total interest-bearing liabilities ..........         265          (90)         175        4,133          (53)       4,080
                                                           -------      -------      -------      -------      -------      -------

Net change in net interest income ....................     $ 1,129      $   (70)     $ 1,059      $ 1,293      $   318      $ 1,611
                                                           =======      =======      =======      =======      =======      =======

<FN>
- -------------------------
(1)  Includes  certificates of deposit with original  maturities greater than 90
     days.
(2)  Includes assets available for sale.
</FN>
</TABLE>

                                       11

<PAGE>


Results of  Operations  for the Years Ended  December  31, 1998 and December 31,
1997

Overview

         The Company  recorded  net income of $1.4  million,  or $0.40 per basic
share ($0.38 per share diluted) for the year ended  December 31, 1998,  compared
to $1.8 million, or $0.46 per basic share ($0.45 per share diluted) for the year
ended  December 31, 1997.  The Company's  return on average  assets for 1998 was
0.33%,  compared  to 0.43% in 1997.  The return on  average  equity for 1998 was
3.22%, compared with 3.87% in 1997.

         Net income for the year ended  December 31, 1998  reflected  higher net
interest income and  noninterest  income compared to the year ended December 31,
1997,  offset by a higher provision for loan losses and increases in general and
administrative expenses. The operating results of the Company for the year ended
December 31, 1998  reflect the  assumption  of  approximately  $30.0  million in
deposits and the purchase of an equal  amount of loans from  Commercial  Pacific
Bank, the opening of an eighth branch,  and strong  in-market growth of low cost
deposits.  Net interest  income  before the  provision for loan losses was $12.3
million for the year ended December 31, 1998,  compared to $11.3 million for the
year ended  December 31, 1997.  During the same periods,  the average  volume of
interest-earning assets was $416.2 million and $397.5 million, respectively. The
increase in net interest income reflects the growth in higher yielding loans and
mortgage-backed securities, funded primarily by growth in low cost deposits.

         The  Company  has,  for the last two  years,  focused  its  efforts  on
becoming  more  like  a  community-based   commercial  bank  by  increasing  its
commercial  real  estate,   construction,   multi-family  and  business  lending
activities.  Additionally,  the bank  focused its deposit  gathering  efforts on
low-cost transaction  accounts,  consisting of checking,  statement savings, and
money market accounts, partly by pursuing small businesses in-market, which will
complement the business lending function.

         Continued   implementation  of  the  Company's  strategic  decision  to
transition  from  a  traditional  Savings  Institution  to a  community  banking
orientation,  and the  expansion of the Company's  branch  locations and product
lines,  resulted in an increase in general and  administrative  expenses  during
1998.  Expansion  activity  included the  Company's  opening of a branch site in
Felton, California,  which began operations as a full service bank branch in May
1998 and the  assumption  of  approximately  $30.0  million in deposits  and the
purchase of an approximately equal amount of loans in April 1998 from Commercial
Pacific Bank.

Interest Income

         For the year  ended  December  31,  1998,  interest  income  was  $30.9
million,  an increase of $1.2 million, or 4.0%, over the amount recorded for the
year ended  December 31, 1997.  The primary  reason for the increase in interest
income during 1998 was growth in average outstanding balances of mortgage-backed
securities  and loans  receivable  due to the  purchase of  approximately  $30.0
million in loans from  Commercial  Pacific Bank as well as  in-market  growth of
loans receivable.  Interest income on loans receivable,  which accounted for 68%
of total  interest  income for the year ended  December 31,  1998,  grew by $1.1
million  in 1998  compared  to 1997.  The  growth  in  interest  income on loans
receivable  during 1998 was due to a higher average balance of outstanding loans
receivable  and an increase  in the average  yield  earned.  Interest  income on
mortgage-backed securities grew by $0.4 million, for the year ended December 31,
1998. Interest income from other investment securities declined by $0.2 million,
for the year ended December 31, 1998, due to lower average  volumes and rates on
investment securities in 1998 compared to 1997.

         The weighted average yield on interest-earning assets was 7.43% for the
year ended December 31, 1998,  compared to 7.47% for the year ended December 31,
1997.  Despite a declining  interest  rate  environment,  the  average  yield on
interest-earning  assets  declined only 4 basis points in 1998 compared to 1997.
The magnitude of the decline in the yield on interest-earning assets was limited
due to a 14%  increase  in the average  balance of the highest  interest-earning
category loans  receivable.  The average yield on loans receivable  increased 14
basis points, primarily due to the fact that 73% of the loans originated for the
portfolio during 1998 were higher yielding construction, commercial real estate,
multi-family and

                                       12

<PAGE>


business loans.  Yields on mortgage-backed  securities  declined slightly during
1998  due  to  higher  prepayments  and  a  corresponding  increase  in  premium
amortization.

Interest Expense

         Interest  expense  for the year  ended  December  31,  1998  was  $18.6
million,  compared to $18.4  million for the year ended  December 31,  1997,  an
increase  of $0.2  million.  The  increase in  interest  expense  was  primarily
attributable to a higher average balance of savings deposits  resulting from the
assumption of approximately $29 million in deposits from Commercial Pacific Bank
and the opening of the Felton  branch  office.  The  Company's  average  cost of
interest-bearing  liabilities  declined  to 4.80% in 1998,  from  5.02% in 1997,
primarily due to the effects of a more  favorable mix of savings  deposits and a
lower interest rate environment. This reduction was primarily due to a declining
interest  rate  environment  which  allowed  management  to lower,  on  average,
interest  rates paid to its  customers  on maturing  and  renewing  term deposit
accounts.  Interest  expense on FHLB advances and other  borrowings  declined by
$0.9 million due to a lower average outstanding balance of borrowings in 1998.

Provision for Loan Losses

         The  allowance  for loan  losses is  maintained  at a level  considered
appropriate  by  management  and is based on an ongoing  assessment of the risks
inherent in the loan portfolio,  including commitments to provide financing. The
allowance is increased by the  provision  for  estimated  loan losses,  which is
charged against current period operating results, and is decreased by the amount
of net loans charged off during the period.  In  evaluating  the adequacy of the
allowance for loan losses,  management  incorporates  such factors as collateral
value, portfolio composition and concentration, and trends in local and national
economic  conditions  and the related  impact on the  financial  strength of the
Company's  borrowers.  While  the  allowance  is  segmented  by broad  portfolio
categories  to analyze its  adequacy,  the allowance is general in nature and is
available for the loan portfolio in its entirety.  Although  management believes
that the  allowance  for loan  losses is  adequate,  future  provisions  will be
subject to continuing evaluation of inherent risk in the loan portfolio.

         For the year ended  December 31, 1998 the provision for loan losses was
$692,000,  compared to $375,000 for the year ended  December  31,  1997.  During
1998,  the Company  increased its  provision for loan losses in connection  with
implementing  its  strategy to increase the amount of  construction,  commercial
real estate,  multifamily,  and business lending. These types of loans generally
involve a greater risk of loss than do one-to-four family  residential  mortgage
loans.  The  provision  as well as the  $416,000  of  allowance  for loan losses
provided on loans  acquired from  Commercial  Pacific Bank,  resulted in a total
allowance  for  loan  losses  of  $2,780,000,  or .93% of loans  receivable,  at
December 31, 1998,  compared to an allowance for loan losses of  $1,669,000,  or
 .63% of loans receivable,  at December 31, 1997.  Nonperforming  loans were $1.5
million,  or .49% of gross loans receivable,  at December 31, 1998,  compared to
$1.9 million, or .71% of gross loans receivable, a year earlier.

Noninterest Income

         Noninterest  income  increased  by 34.9% to $2.2  million  for the year
ended  December 31, 1998,  compared to $1.6 million for the year ended  December
31, 1997, primarily due to increases in customer service charges and commissions
from sales of noninsured  products during 1998. Customer service charges consist
primarily  of service  charges on deposit  accounts,  fees for certain  customer
services,  and  loan-related  fees. The increase in customer  service charges in
1998  was  primarily  due  to  a  larger  customer  base,  a  higher  number  of
transaction-related  customer deposit  accounts,  and a full year of surcharging
foreign  ATM card  holders.  The  increase  in  commission  income from sales of
noninsured  products  reflects  a  more  effective  job of  cross-selling  these
products to the Company's customer base.

         During the years ended  December  31, 1998 and 1997,  the Company  sold
$96.0  million and $38.6  million,  respectively,  of  securities  held for sale
including mortgage-backed  securities and investment securities and recorded net
gains of $283,000 and $213,000, respectively, on the sales.

                                       13

<PAGE>


General and Administrative Expense

         General and administrative  expense was $11.1 million and $9.5 million,
respectively,  for the years ended  December 31, 1998 and 1997. The increases in
1998 were partially  attributable to higher  compensation and employee benefits,
as new  employees  were hired to support the  Company's  deposit  growth and the
expansion  of its  branch  locations  and new  product  lines and  services.  In
addition,  general and  administrative  expenses for 1998  included  higher data
processing costs, increased  professional fees and advertising expenses,  higher
stationery, telephone, and office expenses.

         The  increases  in certain  categories  of general  and  administrative
expenses  for the year ended  December  31,1998 were  partially  offset by lower
amortization  of core deposit  premium and reduced  deposit  insurance  premiums
compared to 1997.  Amortization  of core deposit  premium was $144,000  lower in
1998 and deposit insurance premiums were $94,000 lower, compared to 1997.

Income Tax Expense

         The Company  recorded  income tax expense of $1.2  million for both the
years ended December 31, 1998 and 1997.  Income tax expense remained the same in
1998  compared to 1997 despite a decline in 1998 income before income tax due to
an increase in the effective tax rate in 1998 compared to the previous year. The
effective tax rate for the year ended  December 31, 1998 was 46.1%,  compared to
41.1% for the year ended December 31, 1997.

Comparison of Financial Condition at December 31, 1998 and December 31, 1997

         Total assets of the Company  were $454.8  million at December 31, 1998,
compared to $408.1  million at December 31, 1997, an increase of $46.7  million,
or 11.4%.

         Mortgage-backed  securities and investment securities increased by $6.4
million,  or 5.8%, during 1998. These increases were due in part to the decision
to securitize approximately $48.0 million in 30 year fixed rate portfolio loans.
This  was   partially   offset  by  principal   paydowns  of  $27.9  million  on
mortgage-backed securities and $26.2 million in maturities during the year ended
December 31, 1998.

         Loans  receivable  held for investment  were $298.8 million at December
31, 1998,  compared to $263.8  million at December 31,  1997.  Residential  real
estate loans represent the largest  category in the loan portfolio.  At December
31, 1998, total one-to-four family and multifamily residential real estate loans
were $218.3 million,  or 67% of the loan portfolio.  The Company also engages in
nonresidential  real estate lending which includes commercial mortgage loans and
construction  loans  secured  by deeds of  trust.  Construction  loans  are made
primarily to  residential  builders and to commercial  property  developers.  At
December 31, 1998, the Company's commercial real estate loan portfolio was $40.0
million,  or 12.3% of the loan portfolio.  Gross  construction loans at December
31, 1998 totaled $51.6 million or 15.8% of the loan portfolio.  Net construction
loans totaled $27.4 million at December 31, 1998.

         During the year ended  December 31,  1998,  the  Company's  liabilities
increased by $52.7 million to $412.9  million,  from $360.2  million at December
31, 1997. The increase in liabilities  was  attributable  to a increase of $50.1
million,  or 15.6 %, in savings  deposits.  The increase in savings  deposits in
1998 was due to the  assumption  of  approximately  $29 million in deposits from
Commercial  Pacific Bank,  the opening of the Felton branch office and in-market
growth of existing  branches.  Borrowings  from the  Federal  Home Loan Bank and
through repurchase  agreements increased from $37.5 million at December 31, 1997
to $39.7 million at December 31, 1998.

         At December 31, 1998, shareholders' equity was $41.9 million,  compared
to $47.9 million at December 31, 1997 or a $6.0 million decline. The decrease in
equity during 1998 was  primarily due to the Company's  repurchase of 567,094 of
its outstanding  treasury shares,  which decreased equity by $8.2 million.  This
decline  was  partially  offset by net income of $1.4  million,  a $0.2  million
increase in earned ESOP shares, and a net increase of $0.7 million in unrealized
gains on securities  available for sale.  Equity was further reduced during 1998
by the payment of cash dividends  totaling  $463,000,  or $.13 per share, on the
Company's outstanding common stock.

                                       14

<PAGE>


Results of  Operations  for the Years Ended  December  31, 1997 and December 31,
1996

Overview

         The Company  recorded  net income of $1.8  million,  or $0.46 per basic
share ($0.45 per share diluted) for the year ended  December 31, 1997,  compared
to  $852,000,  or $0.22 per basic share  ($0.22 per share  diluted) for the year
ended  December  31, 1996.  Net income for the year ended  December 31, 1996 was
reduced by a $1.4 million pre-tax charge  ($815,000 net of taxes) for the amount
of the Federal Deposit  Insurance  Corporation  ("FDIC")  special  assessment to
recapitalize the Savings Association Insurance fund ("SAIF"). Excluding the SAIF
charge, net income would have been $1.7 million,  or $0.42 per basic and diluted
share for the year ended December 31, 1996.

         Net income for the year ended  December 31, 1997  reflected  higher net
interest income and  noninterest  income compared to the year ended December 31,
1996,  offset by a higher provision for loan losses and increases in general and
administrative expenses. The operating results of the Company for the year ended
December 31, 1997 were  influenced  by the December  1996  assumption  of $102.1
million of savings deposits (the "Deposit  Assumption").  Cash proceeds from the
Deposit Assumption were subsequently  reinvested in mortgage-backed  securities,
other  investment  securities,  and loans  receivable,  resulting  in higher net
interest  income for the year ended  December  31, 1997,  compared to 1996.  Net
interest  income  before the provision for loan losses was $11.3 million for the
year ended  December  31,  1997,  compared  to $9.7  million  for the year ended
December   31,  1996.   During  the  same   periods,   the  average   volume  of
interest-earning assets was $397.5 million and $321.4 million, respectively. The
increase   in  net   interest   income   reflects   the   increase   in  average
interest-earning  assets during 1997,  partly offset by a higher average balance
of interest-bearing  savings deposits,  due to the Deposit Assumption.  See "Net
Interest Income."

         Implementation of the Company's strategic decision to transition from a
traditional  savings  institution to a community  banking  orientation,  and the
expansion of the Company's  branch  locations and product lines,  resulted in an
increase in general and administrative  expenses during 1997. Expansion activity
included the Company's purchase of a branch site in Capitola,  California, which
began operations as a full service bank branch in January 1997.

         The Company's return on average assets for 1997 was 0.43%,  compared to
0.26% in 1996.  Excluding the SAIF charge, the return on average assets for 1996
would have been .50%. The return on average equity for 1997 was 3.87%,  compared
with 1.83% in 1996 (3.56% excluding the SAIF charge).

Interest Income

         For the year  ended  December  31,  1997,  interest  income  was  $29.7
million, an increase of $5.7 million, or 23.4%, over the amount recorded for the
year ended December 31, 1996. The primary reason for the significant increase in
interest  income  during  1997 was growth in  average  outstanding  balances  of
mortgage-backed  securities,  loans receivable, and investment securities due to
the  investment of cash proceeds from the Deposit  Assumption in December  1996.
Interest  income on  mortgage-backed  securities  was $6.5  million for the year
ended  December  31,  1997,  approximately  double  the  amount  recorded a year
earlier,  due  to  a  higher  average  outstanding  balance  of  mortgage-backed
securities in 1997. Interest income from loans, which accounted for 67% of total
interest income for the year ended December 31, 1997, increased by $1.8 million,
or  10.0%,  to  $19.8  million  in  1997,  due to a higher  average  balance  of
outstanding  loans  receivable  and an increase in the average  yield  earned on
loans  receivable.  Interest income from other  investment  securities,  federal
funds sold, and FHLB stock increased by $616,000,  or 22.2%,  for the year ended
December  31,  1997,  due to  higher  average  volumes  of these  assets in 1997
compared to 1996.

         The weighted average yield on interest-earning assets was 7.47% for the
year ended December 31, 1997,  compared to 7.46% for the year ended December 31,
1996. The average yield earned on loans  receivable  increased to 7.91% in 1997,
from 7.78% a year earlier,  primarily due to the  origination of higher yielding
construction,  commercial real estate, and one-to-four family loans during 1997.
Yields on mortgage-backed securities declined slightly during 1997 due to higher
prepayments  and a  corresponding  increase  in premium  amortization.

                                       15

<PAGE>


Interest Expense

         Interest  expense  for the year  ended  December  31,  1997  was  $18.4
million,  compared to $14.3  million for the year ended  December 31,  1996,  an
increase  of $4.1  million  or 28.7%.  The  increase  in  interest  expense  was
primarily attributable to a higher average balance of savings deposits resulting
from the Deposit  Assumption and the opening of the Capitola branch office.  The
Company's  average  cost of  interest-bearing  liabilities  declined to 5.02% in
1997,  from 5.07% in 1996,  primarily due to the effects of a more favorable mix
of savings  deposits.  During 1997,  the average cost of  certificate of deposit
accounts declined by .08% to 5.50%. This reduction was primarily due to a stable
to declining  interest rate environment,  which allowed  management to lower, on
average,  interest  rates paid to its  customers on maturing  and renewing  term
deposit  accounts.  Interest  expense  on FHLB  advances  and  other  borrowings
declined by $498,000,  or 14.7%, due to a lower average  outstanding  balance of
borrowings in 1997.

Provision for Loan Losses

         The  allowance  for loan  losses is  maintained  at a level  considered
appropriate  by  management  and is based on an ongoing  assessment of the risks
inherent in the loan portfolio,  including commitments to provide financing. The
allowance is increased by the  provision  for  estimated  loan losses,  which is
charged against current period operating results, and is decreased by the amount
of net loans charged off during the period.  In  evaluating  the adequacy of the
allowance for loan losses,  management  incorporates  such factors as collateral
value, portfolio composition and concentration, and trends in local and national
economic  conditions  and the related  impact on the  financial  strength of the
Company's  borrowers.  While  the  allowance  is  segmented  by broad  portfolio
categories  to analyze its  adequacy,  the allowance is general in nature and is
available for the loan portfolio in its entirety.  Although  management believes
that the  allowance  for loan  losses is  adequate,  future  provisions  will be
subject to continuing evaluation of inherent risk in the loan portfolio.

         For the year ended December 31, 1997, the provision for loan losses was
$375,000, compared to $28,000 for the year ended December 31, 1996. During 1997,
the  Company  increased  its  provision  for  loan  losses  in  connection  with
implementing  its strategy to  moderately  increase the amount of  construction,
commercial  real  estate,   multifamily,   and  business   lending  in  Northern
California.  These types of loans generally  involve a greater risk of loss than
do one-to-four  family  residential  mortgage loans. The provision resulted in a
total allowance for loan losses of $1,669,000,  or .63% of loans receivable,  at
December 31, 1997,  compared to an allowance for loan losses of  $1,311,000,  or
 .56% of loans receivable,  at December 31, 1996.  Nonperforming  loans were $1.9
million,  or .71% of loans  receivable,  at December 31, 1997,  compared to $1.4
million, or .59% of loans receivable, a year earlier.

Noninterest Income

         Noninterest  income  increased  by 71.5% to $1.6  million  for the year
ended  December 31, 1997,  compared to $941,000 for the year ended  December 31,
1996,  primarily due to increases in customer  service  charges and  commissions
from sales of noninsured  products during 1997. Customer service charges consist
primarily  of service  charges on deposit  accounts,  fees for certain  customer
services,  and  loan-related  fees. The increase in customer  service charges in
1997  was  primarily  due to a larger  customer  base  and a  higher  number  of
transaction-related customer deposit accounts. The increase in commission income
from sales of noninsured products reflects the implementation by management of a
strategic business plan to increase sales of these products,  which included the
purchase of the assets of an investment firm in 1997.

         Loan servicing income was $229,000 and $153,000,  respectively, for the
years ended December 31, 1997 and 1996.  The  outstanding  principal  balance of
mortgage  loans  serviced  for  others  was $52.1  million  and  $61.3  million,
respectively,  on December 31, 1997 and 1996. Loan servicing income increased in
1997 due to the  expiration,  during  1995,  of a guaranteed  yield  maintenance
agreement on loans serviced for another financial institution.  During the years
ended  December 31, 1997 and 1996,  respectively,  the Company sold $3.0 million
and $2.6 million of individual  conforming loans to FHLMC.  Gains on these sales
are included in loan servicing income.

                                       16

<PAGE>


         During the years ended  December  31, 1997 and 1996,  the Company  sold
$38.6 million and $8.4 million,  respectively, of mortgage-backed securities and
investment   securities  and  recorded  net  gains  of  $213,000  and  $168,000,
respectively, on the sales.

General and Administrative Expense

         General and  administrative  expense was $9.5 million and $9.1 million,
respectively,  for the years  ended  December  31,  1997 and 1996.  Included  in
general and  administrative  expense for 1996 was a non-recurring SAIF insurance
premium assessment of $1.4 million.  Excluding the SAIF assessment,  general and
administrative  expense would have been $7.7 million for the year ended December
31,  1996.  The  increases  in  1997  were  partially   attributable  to  higher
compensation and employee  benefits,  as new employees were hired to support the
Company's  deposit  growth and the  expansion  of its branch  locations  and new
product lines and services. In addition, general and administrative expenses for
1997 included  higher data processing  costs,  increased  professional  fees and
advertising expenses,  higher stationery,  telephone,  and office expenses,  and
increased core deposit intangible amortization.

         The  increases  in certain  categories  of general  and  administrative
expenses for the year ended December  31,1997 were  partially  offset by reduced
deposit insurance  premiums compared to 1996.  Excluding the non-recurring  SAIF
assessment, deposit insurance premiums were $233,000 for the year ended December
31, 1997, compared to $532,000 a year earlier.

Income Tax Expense

         The Company  recorded  income tax expense of $1.2 million and $623,000,
respectively, for the years ended December 31, 1997 and 1996. Income tax expense
increased in 1997 due to an increase in taxable income  compared to the previous
year.  The  effective  tax rate for the year ended  December 31, 1997 was 41.1%,
compared to 42.3% for the year ended December 31, 1996.

Liquidity and Capital Resources

         The  Company's   primary  sources  of  funds  are  customer   deposits,
principal, and interest payments on loans and mortgage-backed  securities,  FHLB
advances and other  borrowings  and, to a lesser extent,  proceeds from sales of
securities and loans.  While maturities and scheduled  amortization of loans are
predictable sources of funds, deposit flows and mortgage prepayments are greatly
influenced by general interest rates, economic conditions, and competition.

         The Company  maintains the required  minimum levels of liquid assets as
defined  by OTS  regulations.  This  requirement,  which  may be  varied  at the
direction of the OTS depending upon economic  conditions  and deposit flows,  is
based upon a percentage  of deposits  and  short-term  borrowings.  The required
ratio is currently 4%. The Bank's average liquidity ratios were 8.95%, 8.1%, and
7.7% for the years ended  December 31, 1998,  1997 and 1996,  respectively.  The
higher levels of liquidity in 1998 and 1997,  compared to 1996,  were  primarily
due to the retention of qualifying securities.  The Company's strategy generally
is to maintain its liquidity  ratio at or near the required  minimum in order to
maximize its yield on alternative investments.

         The   Company's   cash   flows   are   comprised   of   three   primary
classifications: cash flows from operating activities, investing activities, and
financing  activities.  Cash flows provided by operating  activities amounted to
$4.4  million,  $2.1  million,  and $24,000,  respectively,  for the years ended
December 31, 1998, 1997 and 1996. Cash provided or used by operating  activities
is  determined  largely by changes  in the level of loan  sales.  Loan sales are
dependent on the level of loan originations and the relative customer demand for
mortgage  loans,  which is affected by the current and expected  future level of
interest rates (see "General" and  "Quantitative  and Qualitative  Disclosure of
Market Risk").  The level of loans held for sale also depends on the time within
which  investors fund the purchase of loans from the Company.  A majority of the
Company's loans  originated for sale are sold within 30 days of closing.  During
the years ended  December  31,  1998,  1997,  and 1996,  the Company  sold loans
totaling  $15.9  million,  $3.4  million,  and $2.7 million,  respectively.  The
Company  may  elect  to sell  fixed or  adjustable  rate  loans  in the  future,
depending upon market  opportunities  and prevailing  interest rates at the time
such a decision is made.

                                       17

<PAGE>


         Cash  provided or used by investing  activities  consists  primarily of
loan originations for the portfolio, purchases of loans receivable, purchases of
mortgage-backed  securities and investment securities,  principal collections on
loans and mortgage-backed  securities, and proceeds from sales and maturities of
mortgage-backed  securities and investment  securities.  Cash  disbursements  to
originate and purchase loans receivable were $183.6 million,  $69.1 million, and
$36.1 million,  respectively,  in 1998, 1997 and 1996. Disbursements to purchase
mortgage-backed  securities and investment  securities  totaled $119.0  million,
$28.1  million,  and $122.3  million  during the same  periods.  Cash  principal
payments received on loans and  mortgage-backed  securities were $127.2 million,
$52.8 million, and $42.9 million, respectively, during 1998, 1997, and 1996. The
increase in principal  payments during 1998 was due to a heavy refinance  market
driven by historically  low interest  rates.  The Company  received  proceeds of
$48.0 million,  $38.6  million,  and $8.4 million,  respectively,  from sales of
mortgage-backed securities during 1998, 1997, and 1996, and received proceeds of
$8.2 million, $31.5 million, and $14.9 million,  respectively, for proceeds from
maturities of investment  securities  during the same periods.  The Company also
securitized $48.4 million in primarily 30 year fixed rate residential  portfolio
loans during 1998.

         The  Company   received  net  cash  of  $42.5  million  from  financing
activities in 1998.  Of this  increase,  deposits  increased by $50.1 million to
$370.7  million at December 31, 1998,  from $320.6  million a year earlier.  The
increase in deposits was primarily due to the  assumption of  approximately  $29
million in deposits  from  Commercial  Pacific  Bank,  the opening of the Felton
branch office and  in-market  growth of existing  branches.  The net increase in
deposits was partially  offset by a $8.2 million net  repurchase of  outstanding
stock.  Repurchase of outstanding  stock was undertaken in 1998 in order to more
effectively utilize the equity position of the Company.

         The Company  received net cash of $92.8 million in 1996 from  financing
activities.  In 1996, cash provided by financing  activities consisted primarily
of cash  proceeds  of $98.4  million  received  in  connection  with the Deposit
Assumption,  net of core  deposit  premium.  In  1997,  cash  used by  financing
activities totaled $20.6 million  consisting  primarily of repayments of Federal
Home Loan Bank advances and reverse repurchase agreements of $22.3 million.

         The Company's most liquid assets are cash and  short-term  investments.
The levels of these assets are dependent on the Company's operating,  financing,
lending and investing  activities during any given period. At December 31, 1998,
cash and short-term investments totaled $17.0 million.

         At  December  31,  1998,  the Company had  outstanding  commitments  to
originate  $26.6  million of real estate  loans,  include $2.6 million for fixed
rate loans and $24 million for adjustable rate loans.  Commitments to fund loans
are  agreements  to lend to a customer as long as there is no  violation  of any
condition  established in the contract.  Commitments  generally have  expiration
dates or other  termination  clauses.  In addition,  external  market forces may
impact  the  probability  of  commitments  being  exercised;   therefore,  total
commitments outstanding do not necessarily represent future cash requirements.

         At December 31, 1998,  the Company had made available  various  secured
and unsecured  business,  personal,  and  residential  lines of credit  totaling
approximately $9.3 million,  of which the undisbursed  portion was approximately
$5.3 million.

         Standby  letters of credit are  conditional  commitments  issued by the
Company to guarantee the performance of a customer to a third party. At December
31,  1998,  the  Company  had issued  letters of credit  totaling  $4.1  million
compared to $8.3 million at December 31, 1997. The Company  anticipates  that it
will have  sufficient  funds  available  to meet its  current  loan  origination
commitments.

         From time to time, depending upon its asset and liability strategy, the
Company  converts  a  portion  of  its  mortgages  into  FHLMC   mortgage-backed
securities.   These  conversions   provide   increased   liquidity  because  the
mortgage-backed  securities  are  typically  more  readily  marketable  than the
underlying  loans and because  they can be used as  collateral  for  borrowings.
During 1998, the Company converted approximately $48.4 million of its fixed rate
residential loans into mortgage-backed securities and utilized the securities as
collateral  for  borrowings.  The Company did not  securitize any portion of its
mortgages during 1996 or 1997.

                                       18

<PAGE>


         The Company has other  sources of  liquidity  if a need for  additional
funds arises,  including  FHLB advances  through its  subsidiary,  the Bank. The
Bank's credit line with the FHLB is 40% of total  assets.  At December 31, 1998,
this credit line represented a total borrowing capacity of approximately  $177.2
million,  of which $35.2  million was  outstanding.  Other  sources of liquidity
include investment securities maturing within one year. Certificates of deposit,
which  were  scheduled  to mature in one year or less from  December  31,  1998,
totaled $217.3 million.

         At December 31, 1998, the Bank exceeded all of its  regulatory  capital
requirements  with a tangible capital level of $29.3 million,  or 6.69% of total
adjusted  assets,  which was above the  required  level of $6.6 million or 1.5%;
core capital of $29.3  million,  or 6.69% of total  adjusted  assets,  which was
above the required level of $17.5 million or 4.00%,  and  risk-based  capital of
$31.9 million, or 11.60% of risk-weighted  assets,  which was above the required
level of $22.0 million or 8.00%.

         During  1998,  the  Company  acquired  566,991  shares of common  stock
previously approved for repurchase by the Board of Directors.  Also during 1998,
35,349  stock  options  were  exercised  using  treasury  shares  (see "Notes to
Consolidated  Financial  Statements - Stock Benefit  Plans").  As a result,  the
Company held 986,731 shares of treasury stock, or 22.0% of the Company's  issued
shares,  at December 31, 1998,  compared to 455,089  treasury shares held by the
Company at December 31, 1997.

Impact of Inflation

         The  Consolidated  Financial  Statements  and Notes  thereto  presented
herein have been prepared in accordance with GAAP, which require the measurement
of  financial  position  and  operating  results in terms of  historical  dollar
amounts  without  considering  the changes in the relative  purchasing  power of
money over time due to  inflation.  The impact of  inflation is reflected in the
increased cost of the Company's operations.  Unlike industrial companies, nearly
all of the assets and  liabilities  of the Company are monetary in nature.  As a
result,  interest rates have a greater impact on the Company's  performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or to the same  extent  as the  price of goods  and
services.

Year 2000

         The "Year 2000 issue"  relates to the fact that many computer  programs
use only two digits to represent a year, such as "98" to represent "1998," which
means that in the Year 2000 such programs could  incorrectly treat the Year 2000
as the year 1900. This issue has grown in importance as the use of computers and
microchips   has   become   more   pervasive   throughout   the   economy,   and
interdependencies between systems have multiplied.  The issue must be recognized
as a business problem, rather than simply a computer problem, because of the way
its effects  could ripple  through the economy.  The Company could be materially
and  adversely  affected  either  directly or indirectly by the Year 2000 issue.
This  could  happen  if  any of  its  critical  computer  systems  or  equipment
containing  embedded logic fail, if the local  infrastructure  (electric  power,
phone system,  or water system) fails, if its significant  vendors are adversely
impacted,  or if its  borrowers or depositors  are  adversely  impacted by their
internal  systems  or those of their  customers  or  suppliers.  Failure  of the
Company to complete  testing and renovation of its critical  systems on a timely
basis, could have a material adverse effect on the Company's financial condition
and results of operations, as could Year 2000 problems faced by others with whom
the Company does business.

         Federal  banking  regulators  have  responsibility  for supervision and
examination of banks to determine whether each institution has an effective plan
for identifying,  renovating,  testing and implementing  solutions for Year 2000
processing  and  coordinating   Year  2000  processing   capabilities  with  its
customers, vendors and payment system partners. Bank examiners are also required
to assess the soundness of a bank's  internal  controls and to identify  whether
further  corrective  action may be necessary to assure an  appropriate  level of
attention to Year 2000 processing capabilities.

         The Company has a written  plan to mitigate the risks  associated  with
the impact of the Year 2000. The plan directs the Company's Year 2000 activities
under the framework of the Federal Financial  Institutions  Examination  Council
(FFIEC) five-step program.  The FFIEC's five-step program includes

                                       19

<PAGE>


the  following  phases:  awareness,  assessment,   renovation,   validation  and
implementation.  The awareness phase, which the Company has completed, discusses
the Year 2000  problem  and gains  executive  level  support  for the  necessary
resources to prepare the Company for Year 2000 compliance. The assessment phase,
which the Company has also  completed,  assesses the size and  complexity of the
problem and details the  magnitude  of the effort  necessary to address the Year
2000 issues.  Although the awareness and assessment  phases are  completed,  the
Company  will  continue  to  evaluate  any  new  issues  as they  arise.  In the
renovation phase,  which the Company has substantially  completed,  the required
incremental  changes to hardware  and  software  components  are tested.  In the
validation  stage,  which the  Company  has also  substantially  completed,  the
hardware and software components are tested.

         The  Company  is  utilizing  both  internal  and  external  sources  to
identify,  correct or reprogram,  and test its systems for Year 2000 compliance.
The  Company  has  identified   fourteen   vendors  and   fifty-eight   software
applications which management believes are material to the Company's operations.
Based on information  received from its vendors and testing results, the Company
believes  approximately  79% of such  vendors  are  Year  2000  compliant  as of
December 31,  1998.  The testing of the critical  system  applications  for core
banking  product  provided by the  Company's  primary  vendor was  completed and
results verified during November and December 1998.

         The core banking  product  includes  software  solutions  for checking,
savings,  time  certificates  of  deposit,  general  ledger,  accounts  payable,
automated clearing house, individual retirement accounts,  commercial,  mortgage
and installment loans, proof of deposit and ancillary supporting products.

         The Company has  identified  three  vendors  that the Company  does not
believe are fully Year 2000  compliant as of December  31,  1998.  Each of those
vendors  have  advised the Company  that it has  completed  the  evaluation  and
renovation   stages  of  Year  2000   compliance   and  is  scheduled  to  begin
implementation and validation beginning in January 1999 and all are scheduled to
complete final validation by June 30, 1999.

         The  Company  is also  making  efforts  to ensure  that its  customers,
particularly its significant customers,  are aware of the Year 2000 problem. The
Company has sent Year 2000  correspondence to the Bank's significant deposit and
loan  customers.  A customer of the bank is deemed  significant  if the customer
possesses any of the following characteristics:

         o  Total indebtedness to the bank of $750,000 or more.
         o  Credit risk rating of five (substandard) or higher.
         o  The  customers  business is dependent on the use of high  technology
            and/or the electronic exchange of information.
         o  The  customer's  business is dependent  on third party  providers of
            data processing services or products.
         o  An average ledger deposit balance greater than $50,000 and more than
            12 transactions during the month.

         The  Company  has amended  its credit  authorization  documentation  to
include consideration  regarding the Year 2000 problem. The Company assesses its
significant  customer's  Year 2000 readiness and assigns an assessment of "low",
"medium" or "high" risks.  Risk evaluation of the Bank's  significant  customers
was  substantially  completed by December 31, 1998. Any depositor  determined to
have a high risk is scheduled  for an evaluation by the Bank every 90 days until
the customer can be assigned a low risk assessment.  Any depositor determined to
have medium risk is scheduled for a follow-up evaluation by March 31, 1999.

         Because of the range of possible  issues and large  number of variables
involved, it is impossible to quantify the total potential cost of the Year 2000
problems or to  determine  the  Company's  worst-case  scenario in the event the
Company's  Year 2000  remediation  efforts or the  efforts of those with whom it
does  business  are not  successful.  In  order  to deal  with  the  uncertainty
associated  with the Year 2000 problem,  the Company has developed a contingency
plan to address the possibility  that efforts to mitigate the Year 2000 risk are
not successful either in whole or part. These plans include manual

                                       20

<PAGE>


processing  of  information  for  critical  information  technology  systems and
increased  cash on hand. The  contingency  plans are expected to be completed by
March 31, 1999, after which the appropriate implementation training is scheduled
to take place.

         As of  December  31,  1998,  the  Company  had  incurred  approximately
$200,000  in Year  2000  costs,  which  have been  expensed  as  incurred.  Year
2000-related  costs  have been  funded  from the  continuing  operations  of the
Company and, as of December 31, 1998, have constituted  approximately 22% of the
Company's  information  systems  budget for 1998.  The  Company  estimates  that
additional  costs  to  complete  Year  2000  compliance  will  be  approximately
$100,000.  This estimate  includes the cost of purchasing  hardware and licenses
for software  programming  tools, the cost of the time of internal staff and the
cost of consultants.  The estimate does not include the time that internal staff
is  devoting  to testing  programming  changes.  Testing is not  expected to add
significant  incremental  costs.  Certain  information  system  projects  at the
Company have been  deferred as a result of the  Company's  Year 2000  compliance
efforts.  However, these deferrals are not expected to have a material effect on
the Company's business.

Impact of New Accounting Standards

         On  January  1, 1998,  the  Company  adopted  SFAS No.  130,  Reporting
Comprehensive  Income.  This statement  requires that all items recognized under
accounting  standards as  components of  comprehensive  income be reported in an
annual  financial  statement that is displayed with the same prominence as other
annual  financial  statements.  This  statement  also  requires  that an  entity
classify  items of other  comprehensive  income  by their  nature  in an  annual
financial  statement.   Comprehensive  income  includes  net  income  and  other
comprehensive income. The Company's only source of other comprehensive income is
derived from unrealized gains and losses on investment securities held-for-sale.
Reclassification   adjustments   result  from  gains  or  losses  on  investment
securities  that were realized and included in net income of the current  period
that also had been included in other comprehensive  income as unrealized holding
gains or losses in the  period  in which  they  arose.  They are  excluded  from
comprehensive  income of the current  period to avoid  double  counting.  Annual
financial statements for all prior periods have been restated.

         On January 1, 1998, the Company adopted SFAS No. 131, Disclosures about
Segments of an Enterprise And Related Information,  which establishes annual and
interim  reporting  standards for an enterprise's  business segments and related
disclosures about its products, services, geographic areas, and major customers.
This statement will not impact the Company's  consolidated  financial  position,
results of operations or cash flows.  The Company operates as a single operating
segment and management  evaluates the Company's  performance as a whole and does
not  allocate  resources  based  on the  performance  of  different  lending  or
transaction  activities.  Therefore,  the financial disclosures of this standard
related to operating performance of reportable segments do not apply.

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
133,  Accounting  for  Derivative  Instruments,   and  Hedging  Activities.  The
statement   establishes   accounting  and  reporting  standards  for  derivative
instruments  and hedging  activities.  The statement is effective for all fiscal
quarters of fiscal years  beginning  after June 15, 1999.  The Company is in the
process of  determining  the impact of SFAS No. 133 on the  Company's  financial
statements, which is not expected to be material.

         In  October  1998,  SFAS  No.  134,   Accounting  for   Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage  Banking  Enterprise  was issued.  SFAS No. 134 is effective  for the
first fiscal quarter  beginning after December 15, 1998. It will allow companies
that  hold  mortgage  loans  for  sale to  classify  mortgage-backed  securities
retained in a securitization of such loans as either held-to-maturity, available
for sale, or trading based on management's  ability and intent. This guidance is
consistent with the treatment  established for investments  covered by SFAS 115,
Accounting  for Certain  Investments in Debt and Equity  Securities.  Management
does not believe that SFAS No. 134 will have a material  impact on its financial
position, results of operations or cash flows.

                                       21

<PAGE>


INDEPENDENT AUDITORS' REPORT

The Board of Directors
Monterey Bay Bancorp, Inc.


We have audited the accompanying  consolidated statements of financial condition
of Monterey Bay Bancorp, Inc. and subsidiary ( the "Company") as of December 31,
1998  and  1997,  and  the  related   consolidated   statements  of  operations,
stockholders'  equity,  and cash flows for each of the three years in the period
ended  December  31,  1998.  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 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,  such consolidated  financial  statements present fairly, in all
material respects,  the consolidated financial position of Monterey Bay Bancorp,
Inc.  and  subsidiary  at  December  31,  1998 and 1997,  and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1998 in conformity with generally accepted accounting principles.


/s/ Deloitte & Touche LLP
San Francisco, California


February 6, 1999

                                       22

<PAGE>


<TABLE>
MONTEREY BAY BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
DECEMBER 31, 1998 AND 1997 (Dollars in thousands, except per share amounts)
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                                              December 31,
                                                                                                       ----------------------------
                                                                                                         1998               1997
                                                                                                       ---------          ---------
<S>                                                                                                    <C>                <C>
ASSETS

Cash and due from depository institutions                                                              $  11,626          $   7,214
Overnight deposits                                                                                         5,325              6,300
                                                                                                       ---------          ---------

         Total cash and cash equivalents                                                                  16,951             13,514

Certificates of deposit                                                                                     --                   99
Loans held for sale (Note 6)                                                                               2,177                514
Securities available for sale:
   Mortgage-backed securities (amortized cost, 1998, $97,158; 1997, $70,234)
    (Note 3)                                                                                              98,006             70,465
   Corporate trust preferreds (amortized cost, 1998, $18,658) (Note 4)                                    19,154               --
   Investment securities (amortized cost, 1998, $252; 1997, $40,351) (Note 5)                                256             40,355
Securities held to maturity:
   Mortgage-backed securities (market value, 1998, $96; 1997, $138) (Note 3)                                  97                142
   Investment securities (market value, 1997, $145) (Note 5)                                                --                  145
Loans receivable held for investment (net of allowance for loan losses, 1998,
   $2,780; 1997, $1,669) (Note 6)                                                                        298,775            263,751
Federal Home Loan Bank stock, at cost (Note 8)                                                             3,039              3,383
Premises and equipment, net (Note 9)                                                                       6,316              4,817
Accrued interest receivable (Note 7)                                                                       2,537              2,339
Core deposit premiums and other intangibles, net                                                           3,630              3,229
Other assets                                                                                               3,881              5,343
                                                                                                       ---------          ---------

TOTAL ASSETS                                                                                           $ 454,819          $ 408,096
                                                                                                       =========          =========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
   Savings deposits (Note 10)                                                                          $ 370,677          $ 320,559
   Federal Home Loan Bank advances (Note 11)                                                              35,182             32,282
   Securities sold under agreements to repurchase (Note 12)                                                4,490              5,200
   Accounts payable and other liabilities                                                                  2,581              2,122
                                                                                                       ---------          ---------

         Total liabilities                                                                               412,930            360,163
                                                                                                       ---------          ---------

COMMITMENTS AND CONTINGENCIES (Note 15):                                                                    --                 --

STOCKHOLDERS' EQUITY (Note 14):
   Preferred stock, $.01 par value, 2,000,000 shares authorized and unissued                                --                 --
   Common stock,  $.01 par value,  9,000,000 shares  authorized  and 4,492,086
      shares issued (3,505,355 shares outstanding at December 31,
      1998; and 4,036,997 shares outstanding at December 31, 1997)                                            45                 45
   Additional paid-in capital                                                                             27,586             27,261
   Unearned shares held by employee stock ownership plan (215,623 at
      December 31, 1998; and 251,561 at December 31, 1997)                                                (1,380)            (1,610)
   Treasury stock, at cost (986,731 shares at December 31, 1998; and 455,089
      shares at December 31, 1997)                                                                       (12,920)            (4,642)
   Retained earnings, substantially restricted                                                            27,764             26,741
   Accumulated other comprehensive income, net of taxes                                                      794                138
                                                                                                       ---------          ---------

         Total stockholders' equity                                                                       41,889             47,933
                                                                                                       ---------          ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                             $ 454,819          $ 408,096
                                                                                                       =========          =========

<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

                                                                 23

<PAGE>


<TABLE>
MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
(Dollars in thousands, except per share amounts)
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                                Year Ended December 31,
                                                                                       ---------------------------------------------
                                                                                         1998              1997               1996
                                                                                       -------            -------            -------
<S>                                                                                    <C>                <C>                <C>
INTEREST INCOME:
   Loans receivable                                                                    $20,882            $19,804            $18,015
   Mortgage-backed securities                                                            6,911              6,510              3,224
   Other investment securities                                                           3,118              3,363              2,747
                                                                                       -------            -------            -------

         Total interest income                                                          30,911             29,677             23,986
                                                                                       -------            -------            -------

INTEREST EXPENSE:
   Savings deposits                                                                     16,628             15,527             10,949
   FHLB advances and other borrowings                                                    1,960              2,886              3,384
                                                                                       -------            -------            -------

         Total interest expense                                                         18,588             18,413             14,333
                                                                                       -------            -------            -------

NET INTEREST INCOME BEFORE PROVISION
  FOR LOAN LOSSES                                                                       12,323             11,264              9,653

PROVISION FOR LOAN LOSSES                                                                  692                375                 28
                                                                                       -------            -------            -------

NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES                                                                       11,631             10,889              9,625
                                                                                       -------            -------            -------

NONINTEREST INCOME:
   Gains on sale of mortgage-backed securities
      and investment securities, net                                                       283                213                168
   Commissions from sales of noninsured products                                           537                355                138
   Customer service charges                                                                824                642                403
   Income from loan servicing                                                              227                229                153
   Other income                                                                            306                175                 79
                                                                                       -------            -------            -------

         Total                                                                           2,177              1,614                941
                                                                                       -------            -------            -------

GENERAL AND ADMINISTRATIVE EXPENSE:
   Compensation and employee benefits                                                    5,310              4,358              3,372
   Occupancy and equipment                                                               1,112              1,070                914
   Deposit insurance premiums                                                              139                233                532
   SAIF recapitalization assessment                                                       --                 --                1,387
   Data processing fees                                                                    833                685                495
   Legal and accounting expenses                                                           523                421                360
   Stationery, telephone and office expenses                                               561                490                353
   Advertising and promotion                                                               359                257                194
   Amortization of core deposit premiums                                                   695                839                340
   Other expenses                                                                        1,612              1,154              1,144
                                                                                       -------            -------            -------

         Total                                                                          11,144              9,507              9,091
                                                                                       -------            -------            -------

INCOME BEFORE INCOME TAX EXPENSE                                                         2,664              2,996              1,475

INCOME TAX EXPENSE (Note 12)                                                             1,228              1,230                623
                                                                                       -------            -------            -------

NET INCOME                                                                             $ 1,436            $ 1,766            $   852
                                                                                       =======            =======            =======

BASIC EARNINGS PER SHARE (Note 17)                                                     $  0.40            $  0.46            $  0.22
                                                                                       =======            =======            =======
DILUTED EARNINGS PER SHARE (Note 17)                                                   $  0.38            $  0.45            $  0.22
                                                                                       =======            =======            =======
CASH DIVIDENDS PER SHARE                                                               $  0.12            $  0.09            $  0.04
                                                                                       =======            =======            =======

<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

                                                                 24

<PAGE>


<TABLE>
                                            MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (Dollar amounts in thousands)
- -----------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                                        Accumulated
                                                                                                           Other
                                                                                                       Comprehensive
                                           Common Stock      Additional                                    Income,
                       Comprehensive  ---------------------   Paid-In     Acquired    Treasury    Retained   net
                          Income      Shares(1)      Amount   Capital      by ESOP    Stock(2)    Earnings  of tax      Total
                          ------      ---------      ------   -------      -------    --------    --------  ------      -----
<S>                       <C>         <C>             <C>     <C>         <C>         <C>         <C>        <C>      <C>
Balance at
   December 31, 1995                  4,267,477       $ 45    $ 27,028    $ (2,070)   $ (2,201)   $ 24,633   $ 169    $ 47,604

Purchase of
   treasury stock                      (213,375)                                        (2,173)                         (2,173)

Dividends paid                                                                                        (165)               (165)

Earned ESOP shares                                                  77         230                                         307

Comprehensive income:
   Net income             $  852                                                                       852                 852

   Other Comprehensive
      income:

   Change in unrealized
      loss on
      securities
      available for
      sale, net
      of taxes of
      $ (403)               (568)

   Reclassification
      adjustment for
      gains on
      securities
      available
      for sale
      included in
      income, net of
      taxes of $69           (98)

   Other comprehensive
      income, net           (666)                                                                             (666)       (666)
                          ------
   Total comprehensive
      income              $  186
                          ======
                                      ---------       ----    --------    --------    --------    --------   -----    --------
Balance at
  December 31, 1996                   4,054,102         45      27,105      (1,840)     (4,374)     25,320    (497)     45,759
                                      ---------       ----    --------    --------    --------    --------   -----    --------

Purchase of
   treasury stock                       (28,125)                                          (376)                           (376)

Options exercised
   using treasury stock                  11,020                                            108          12                 120

Dividends paid                                                                        (357)                               (357)

Earned ESOP shares                                                 156         230                                         386

Comprehensive income:
   Net income             $1,766                                                                     1,766               1,766

   Other Comprehensive
      income:

   Change in unrealized
      gain on
      securities
      available for
      sale,
      net of taxes of
      $ 539                  760

   Reclassification
      adjustment for
      gains
      on securities
      available
      for sale included
      in income, net
      of taxes
      of $(89)             (125)

   Other comprehensive
      income, net            635                                                                               635         635
                          ------
   Total comprehensive
      income              $2,401
                          ======
                                      ---------       ----    --------    --------    --------    --------   -----    --------
Balance at
   December 31, 1997                  4,036,997       $ 45    $ 27,261    $ (1,610)   $ (4,642)   $ 26,741   $ 138    $ 47,933
                                      ---------       ----    --------    --------    --------    --------   -----    --------

                                                             -continued-

                                                                 25

<PAGE>


                                             MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (Dollar amounts in thousands)
- -------------------------------------------------------------------------------------------------------------------

                                                                                                        Accumulated
                                                                                                           Other
                                                                                                       Comprehensive
                                           Common Stock      Additional                                    Income,
                       Comprehensive  ---------------------   Paid-In     Acquired    Treasury    Retained   net
                          Income      Shares(1)      Amount   Capital      by ESOP    Stock(2)    Earnings  of tax      Total
                          ------      ---------      ------   -------      -------    --------    --------  ------      -----
Balance at
   December 31, 1997                  4,036,997       $ 45    $ 27,261    $ (1,610)   $ (4,642)   $ 26,741   $ 138    $ 47,933

Purchase of
   treasury stock                      (566,991)                                        (8,624)                         (8,624)

Options exercised
   using treasury stock                  35,349                                            346          50                 396

Dividends paid                                                                                        (463)               (463)

Earned ESOP shares                                                 325         230                                         555

Comprehensive income:
   Net income             $1,436                                                                     1,436               1,436

   Other comprehensive
      income:

   Change in unrealized
      gain on
      securities
      available for
      sale, net
      of taxes of $583       822

   Reclassification
      adjustment for
      gains
      on securities
      available
      for sale
      included in
      income, net of
      taxes
      of $(118)            (166)

   Other comprehensive
      income, net                                                                                              656         656
                             656
                          ------
   Total comprehensive
      income:             $2,092
                          ======
                                      ---------       ----    --------    --------    --------    --------   -----    --------
Balance at
   December 31, 1998                  3,505,355       $ 45    $ 27,586    $ (1,380)   $(12,920)   $ 27,764   $ 794    $ 41,889
                                      =========       ====    ========    ========    ========    ========   =====    ========

<FN>
- --------------------------
(1)  Number of shares of common stock includes  359,375 shares which are pledged
     as security  for a loan to the Bank's ESOP.  Shares  earned at December 31,
     1998, 1997 and 1996 were 143,750, 107,813 and 71,875, respectively.

(2)  The  Company  held  986,731,  455,089,  and 437,984  shares of  repurchased
     Company common stock at December 31, 1998, 1997, and 1996, respectively.

                                       26

<PAGE>


See notes to consolidated financial statements.
</FN>
</TABLE>

                                       27

<PAGE>


<TABLE>
MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (Dollars in thousands)
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                                  Year Ended December 31,
                                                                                          -----------------------------------------
                                                                                             1998           1997            1996
                                                                                          ---------       ---------       ---------
<S>                                                                                       <C>             <C>             <C>
OPERATING ACTIVITIES:

   Net income                                                                             $   1,436       $   1,766       $     852
   Adjustments to reconcile net income to net cash provided by
      operating activities:
      Depreciation and amortization of premises and equipment                                   456             440             372
      Amortization of core deposit premiums                                                     695             839             340
      Amortization of purchase premiums, net of discounts                                       953             573             487
      Loan origination fees deferred, net                                                       591             457             138
      Amortization of deferred loan fees                                                       (233)           (243)           (217)
      Provision for loan losses                                                                 692             375              28
      Compensation expense related to ESOP shares released                                      555             386             307
      Gain on sale of mortgage-backed securities and
         investment securities                                                                 (283)           (213)           (168)
      Gain on sale of real estate owned                                                         (12)           --              --
      Recoveries (Charge-offs) on loans receivable, net of recoveries                             3             (17)            (79)
      Losses (gains) on sale of fixed assets                                                    (23)              4               5
      Originations of loans held for sale                                                   (15,886)         (3,405)         (2,666)
      Proceeds from sales of loans originated for sale                                       14,223           3,020           2,628
      Change in income taxes payable and deferred income taxes                                  116              66            (234)
      Change in other assets                                                                  1,360          (1,667)           (376)
      Change in interest receivable                                                            (197)            217            (447)
      Change in accounts payable and other liabilities                                            1             (26)           (947)
                                                                                          ---------       ---------       ---------

            Net cash provided by operating activities                                         4,447           2,122              24
                                                                                          ---------       ---------       ---------

INVESTING ACTIVITIES:

   Loans originated for the portfolio, net                                                 (104,742)        (54,389)        (36,061)
   Purchases of loans receivable                                                            (48,012)        (14,661)           --
   Principal payments on loans receivable                                                    99,287          37,782          31,171
   Purchases of corporate securities available for sale                                     (18,645)           --              --
   Purchases of mortgage-backed securities available for sale                               (55,278)         (6,900)        (85,467)
   Principal paydowns on mortgage-backed securities                                          27,913          14,989          11,776
   Proceeds from sales of mortgage-backed securities available for sale                      48,036          38,613           8,427
   Purchases of investment securities available for sale                                    (15,998)        (21,249)        (36,833)
   Proceeds from sales of investment securities available for sale                           29,976            --             3,194
   Proceeds from maturities of investment securities                                         26,245          31,459          14,900
   Decreases in certificates of deposit                                                          99             100             581
   Redemptions (purchases) of FHLB stock                                                        343           1,657          (2,498)
   Purchases of premises and equipment, net                                                  (2,352)           (374)         (1,235)
   Purchase of savings deposits and loans, net of core deposit premiums                      (2,267)           --              --
   Proceeds from sale of fixed assets                                                           419            --              --
                                                                                          ---------       ---------       ---------

            Net cash (used in) provided by investing activities                             (14,976)         27,027         (92,045)
                                                                                          ---------       ---------       ---------
</TABLE>

                                                             -continued-

                                                                 28

<PAGE>


<TABLE>
MONTEREY BAY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 (Dollars in thousands)
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                               Year Ended December 31,
                                                                                         ------------------------------------------
                                                                                           1998             1997             1996
                                                                                         --------         --------         --------
<S>                                                                                      <C>              <C>              <C>
FINANCING ACTIVITIES:

   Net increase in savings deposits                                                      $ 20,467         $  2,414         $    798
   Assumption of savings deposits, net of core deposit
      premiums (Note 10)                                                                     --               --             98,395
   Purchase premium paid for investment company assets                                       --                (89)            --
   Proceeds (repayments) on Federal Home Loan Bank
      advances, net                                                                         2,900          (14,525)             287
   Repayments of reverse repurchase agreements, net                                          (710)          (7,800)          (4,360)
   Cash dividends paid to stockholders                                                       (463)            (357)            (165)
   Purchases of treasury stock, net                                                        (8,228)            (256)          (2,173)
                                                                                         --------         --------         --------

            Net cash provided by (used in) financing activities                            13,966          (20,613)          92,782
                                                                                         --------         --------         --------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                                   3,437            8,536              761

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                           13,514            4,978            4,217
                                                                                         --------         --------         --------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $ 16,951         $ 13,514         $  4,978
                                                                                         ========         ========         ========

CASH PAID DURING THE PERIOD FOR:

   Interest on savings deposits and advances                                             $ 18,957         $ 18,601         $ 14,425

   Income taxes                                                                             1,037            1,740              954

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING:

   Loans transferred to held for investment, at market value                                 --                 69             --

   Mortgage-backed securities acquired in exchange for securitized
      loans, net of deferred fees                                                          47,703             --               --

   Real estate acquired in settlement of loans                                                299              610              369

<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

                                                                 29

<PAGE>


MONTEREY BAY BANCORP, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- --------------------------------------------------------------------------------

1.   DESCRIPTION OF THE BUSINESS

     Monterey Bay Bancorp,  Inc. (the "Company"),  is a unitary savings and loan
     holding  company  incorporated  in 1994  under  the  laws of the  state  of
     Delaware. The Company was organized as the holding company for Monterey Bay
     Bank (the "Bank,") in connection with the Bank's conversion from the mutual
     to stock form of ownership.  On February 14, 1995,  the Company  issued and
     sold 3,593,750 shares of its common stock at an issuance price of $8.00 per
     share to complete the  conversion.  Net proceeds to the Company,  including
     shares  purchased by the employee stock ownership plan, were $27.1 million,
     after  deduction  of  conversion  expenses  and  underwriting  fees of $1.6
     million.  The Company used $13.5 million of the net proceeds to acquire all
     of the stock of the Bank.  The Bank owns a subsidiary,  Portola  Investment
     Corporation ("Portola"), which sells insurance and brokerage services.

     The Company's  primary business is providing  conveniently  located deposit
     facilities to attract  checking,  money market,  savings and certificate of
     deposit accounts,  and investing such deposits and other available funds in
     mortgage  loans secured by  one-to-four  family  residences,  construction,
     commercial real estate,  and business loans.  The Bank's deposit  gathering
     and  lending   markets  are  primarily   concentrated  in  the  communities
     surrounding  its full  service  offices  located  in Santa  Cruz,  Northern
     Monterey, and Southern Santa Clara Counties, in California. At December 31,
     1998, the Bank had eight full service offices.

     In December,  1996, the Company assumed $102.1 million of savings  deposits
     from Fremont  Investment and Loan in exchange for cash and certain  assets.
     On December 22, 1997, as part of its growth strategy, the Bank entered into
     an agreement with Commercial  Pacific Bank ("CPB") to assume  approximately
     $29.0  million in  deposits  and to acquire  certain  related  assets.  The
     agreement  also calls for the  Company to make a $5.0  million  loan to the
     parent  holding  company of CPB.  Consummation  of these  transactions  was
     completed April, 1998.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The  significant  accounting  policies of Monterey Bay Bancorp,  Inc.  (the
     "Company") are as follows:

     Basis of Consolidation - The consolidated  financial statements include the
     accounts of the Company and its wholly-owned subsidiary,  Monterey Bay Bank
     (formerly Watsonville Federal Savings and Loan Association), and the Bank's
     wholly-owned  subsidiary,  Portola Investment Corporation.  All significant
     inter-company   transactions   and  balances   have  been   eliminated   in
     consolidation.

     Cash Equivalents - The Company considers all highly liquid investments with
     an  initial  maturity  of three  months or less to be cash  equivalents.  A
     percentage of the Company's  transaction account liabilities are subject to
     Federal Reserve requirements. The Company's Federal Reserve requirement was
     $764,000 and $378,000, respectively, at December 31, 1998 and 1997.

     Securities  available  for sale are  carried at fair  value.  Statement  of
     Financial Accounting Standards No. 115 ("SFAS 115"), Accounting for Certain
     Investments in Debt and Equity  Securities,  establishes  classification of
     investments into three categories: held to maturity, trading, and

                                       30

<PAGE>


     available  for sale.  The Company  identifies  securities as either held to
     maturity or  available  for sale.  The  Company has no trading  securities.
     Securities  available for sale increase the Company's portfolio  management
     flexibility for investments and are reported at fair value.  Net unrealized
     gains and losses are excluded  from earnings and reported net of applicable
     income  taxes  as  a  separate  component  of  stockholders'  equity  until
     realized.  Gains or losses on sales of securities  are recorded in earnings
     at the time of sale and are  determined by the  difference  between the net
     sales   proceeds  and  the  cost  of  the  security,   using  the  specific
     identification method, adjusted for any unamortized premium or discount.

     Any permanent  decline in the fair value of individual  securities  held to
     maturity  and  securities  available  for sale  below  their  cost would be
     recognized through a write down of the investment  securities to their fair
     value by a charge to earnings as a realized loss.

     Securities held to maturity,  consisting of mortgage-backed  securities and
     investment  securities  held  for  long-term  investment,  are  carried  at
     amortized  cost as the Company has the ability to hold these  securities to
     maturity and because it is management's  intention to hold these securities
     to maturity.  Premiums  and  discounts on  mortgage-backed  securities  are
     amortized  using  the  interest   method  over  the  remaining   period  to
     contractual  maturity,  adjusted  for  actual  and  estimated  prepayments.
     Premiums and discounts on investment  securities are amortized and accreted
     into  interest  income on the interest  method over the period to maturity.
     Gains and losses on the sale of  mortgage-backed  securities and investment
     securities  are determined  using the specific  identification  method.  In
     limited  circumstances,  as  specified in the  provisions  of SFAS 115, the
     Company  may  transfer  or  sell  securities  from  the  held  to  maturity
     portfolio.

     Loans Held for Sale - During the period of  origination,  real estate loans
     are designated as either held for sale or held for  investment.  Loans held
     for sale  are  carried  at the  lower of cost or  estimated  market  value,
     determined on an aggregate basis,  and include loan  origination  costs and
     related fees.  Transfers of loans held for sale to the held for  investment
     portfolio are recorded at the lower of cost or market value on the transfer
     date.  Net unrealized  losses are  recognized  through an adjustment of the
     loan carrying values by charges to earnings.

     Loans  receivable  held for  investment  are carried at cost  adjusted  for
     unamortized  premiums and discounts  and net of deferred  loan  origination
     fees and  allowance  for loan  losses.  These loans are not adjusted to the
     lower of cost or  market  because  it is  management's  intention,  and the
     Company has the ability, to hold these loans to maturity.

     Loan  Origination  Fees - The Company charges fees for  originating  loans.
     These fees,  net of certain  related  direct loan  origination  costs,  are
     deferred.  The  net  deferred  fees  for  loans  held  as  investments  are
     recognized  as an  adjustment of the loan's yield over the expected life of
     the loan using the interest  method,  which  results in a constant  rate of
     return.  When a loan is paid off or sold,  the  unamortized  balance of any
     related fees and costs is recognized as income. Other loan fees and charges
     representing service costs are reported in income when collected or earned.

     Sales of Loans - Gains or losses resulting from sales of loans are recorded
     at the time of sale and are  determined by the  difference  between the net
     sales proceeds and the carrying value of the assets sold. When the right to
     service the loans is retained,  a gain or loss is recognized based upon the
     net present  value of expected  amounts to be received  resulting  from the
     difference  between  the  contractual  interest  rates  received  from  the
     borrowers  and the rate paid to the buyer,  taking into  account  estimated
     prepayments  and a  normal  servicing  fee on such  loans.  The net  assets
     resulting  from  the  present  value  computation,   representing  deferred
     expense,  are amortized to operations over the estimated  remaining life of
     the loan using a method that approximates the interest method.  The balance
     of  deferred  premium  and  expense  and  the   amortization   thereon  are
     periodically  evaluated  in  relation  to  estimated  future net  servicing
     revenues,  taking into  consideration  changes

                                       31

<PAGE>


     in interest  rates,  current  prepayment  rates,  and expected  future cash
     flows. The Company evaluates the carrying value of the servicing  portfolio
     by  estimating  the future net servicing  income of the portfolio  based on
     management's best estimate of remaining loan lives.

     Interest  on loans is  credited  to income  when  earned.  Interest  is not
     recognized  on loans that are  considered  to be  uncollectible.  Loans are
     placed on a  nonaccrual  status  when they  become 90 days  delinquent  and
     interest  previously  accrued is charged  off.  Subsequent  collections  of
     delinquent interest are recognized as interest income when received.

     Impaired and  Nonperforming  Loans - 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.

     The Company has  established a monitoring  system for its loans in order to
     identify  impaired loans,  potential  problem loans, and to permit periodic
     evaluation  of the adequacy of  allowances  for losses in a timely  manner.
     Total loans include the following portfolios:  (i) residential  one-to-four
     family loans, (ii) multi-family  loans, (iii) commercial real estate loans,
     (iv) construction and land loans, and (v) non-mortgage  loans. In analyzing
     these loans, the Company has established  specific  monitoring policies and
     procedures suitable for the relative risk profile and other characteristics
     of the loans  within the  various  portfolios.  The  Company's  residential
     one-to   four-family,   multifamily  and  non-mortgage   loans,  where  the
     outstanding balance is less than $500,000,  are considered to be relatively
     homogeneous and no single loan is individually  significant in terms of its
     size or potential risk of loss.  Therefore,  the Company  generally reviews
     these  loans  by  analyzing  their  performance  and  composition  of their
     collateral  for the  portfolio  as a whole.  For  non-homogenous  loans the
     Company  conducts a periodic review of each loan. The frequency and type of
     review is dependent upon the inherent risk  attributed to each loan, and is
     directly  proportionate  to the  adversity  of the loan grade.  The Company
     evaluates  the risk of loss and default for each loan subject to individual
     monitoring.

     Factors considered as part of the periodic loan review process to determine
     whether a loan is impaired  address both the amount the Company believes is
     probable that it will collect and the timing of such collection. As part of
     the Company's loan review process the Company considers such factors as the
     ability of the borrower to continue meeting the debt service  requirements,
     assessments of other sources of repayment, the fair value of any collateral
     and the creditor's prior history in dealing with these types of credits. In
     evaluating  whether a loan is  considered  impaired,  insignificant  delays
     (less than six months) or shortfalls  (less than 5% of the payment  amount)
     in payment amounts, in the absence of other facts and circumstances,  would
     not alone lead to the conclusion that a loan is impaired.

     Any loans, which meet the definition of a troubled debt  restructuring,  or
     are partially or completely  classified as Doubtful or Loss, are considered
     impaired.  Loans are  classified  doubtful or loss when the likelihood of a
     loss on the asset is high.  As of December  31, 1998 and 1997,  the Company
     had $1,437,000  and $448,000,  respectively,  of  restructured  loans.  The
     Company had no loans  classified  as doubtful or loss at December  31, 1998
     and 1997.

     Loans on which the Company has ceased the accrual of interest  ("nonaccrual
     loans")  constitute the primary component of the portfolio of nonperforming
     loans.  Loans are generally placed on nonaccrual status when the payment of
     interest is 90 days or more delinquent, or if the loan is in the process of
     foreclosure.

     When a loan is  designated  as impaired,  the Company  measures  impairment
     based on the fair value of the collateral of the collateral-dependent loan.
     The amount by which the recorded investment in the loan exceeds the measure
     of the impaired loan is recognized by recording a valuation  allowance with
     a corresponding charge to earnings. The Company charges off a portion of an
     impaired  loan against the  valuation  allowance

                                       32

<PAGE>


     when it is probable that there is no  possibility  of  recovering  the full
     amount of the impaired loan.

     Payments  received  on  impaired  loans  are  recorded  as a  reduction  of
     principal or as interest income depending on management's assessment of the
     ultimate  collectibility  of the loan  principal.  The  amount of  interest
     income  recognized  is limited to the  amount of  interest  that would have
     accrued  at the  loans'  contractual  rate  applied  to the  recorded  loan
     balance. Any difference is recorded as a loan loss recovery.

     Allowances for loan losses are maintained at levels that  management  deems
     adequate to cover inherent losses in the loan portfolio and are continually
     reviewed  and  adjusted.  The Company  adheres to an internal  asset review
     system  and  an  established  loan  loss  reserve  methodology.  Management
     evaluates   factors  such  as  the  prevailing  and  anticipated   economic
     conditions, historic loss experiences, composition of the loan portfolio by
     property   type,   levels  and  trends  of  classified   loans,   and  loan
     delinquencies  in  assessing  overall  valuation  allowance  levels  to  be
     maintained.  While  management  uses  currently  available  information  to
     provide for losses on loans,  additions to the  allowance  may be necessary
     based on new information and/or future economic conditions.

     When the property  collateralizing a delinquent mortgage loan is foreclosed
     on by the Company and  transferred  to real estate  owned,  the  difference
     between the loan balance and the fair value of the property less  estimated
     selling costs is charged off against the allowance for loan losses.

     Premises and equipment are stated at cost,  less  accumulated  depreciation
     and  amortization.  The  Company's  policy is to  depreciate  furniture and
     equipment on a straight-line  basis over the estimated  useful lives of the
     various assets and to amortize  leasehold  improvements over the shorter of
     the asset life or lease term as follows:

         Buildings                             40 to 50 years
         Leasehold improvements                lesser of term of lease or life
                                               of improvement
         Furniture and equipment               3 to 10 years

     The cost of repairs and  maintenance  is charged to operations as incurred,
     whereas expenditures that improve or extend the service lives of assets are
     capitalized.

     Core deposit  intangibles  arise from the  acquisition  of deposits and are
     amortized on a  straight-line  basis over the estimated life of the deposit
     base acquired, generally seven years. The Company continually evaluates the
     periods of amortization to determine whether later events and circumstances
     warrant revised estimates.  The carrying values of unamortized core deposit
     intangibles  at  December  31,  1998 and 1997  were $3.6  million  and $3.2
     million, respectively. Accumulated amortization of core deposit intangibles
     at  December  31,  1998 and  1997  were  $1.3  million  and  $2.0  million,
     respectively.

     Impairment   of   Long-Lived   Assets  -  Long-lived   assets  and  certain
     identifiable  intangibles  to be held and used are reviewed for  impairment
     whenever  events or changes in  circumstances  indicate  that the  carrying
     amount of assets may not be recoverable. Determination of recoverability is
     based on an estimate of  undiscounted  future cash flows resulting from the
     use of the asset and its eventual disposition. Measurement of an impairment
     loss for long-lived  assets and  identifiable  intangibles  that management
     expects  to  hold  and  use are  based  on the  fair  value  of the  asset.
     Long-lived  assets and certain  identifiable  intangibles to be disposed of
     are  reported  at the lower of  carrying  amount or fair value less cost to
     sell.

                                       33

<PAGE>


     Stock Based  Compensation - The Company  accounts for stock based awards to
     employees  using the intrinsic  value method in accordance  with Accounting
     Principles  Board  Opinion  (APB) No. 25,  Accounting  for Stock  Issued to
     Employees.

     Employee Stock  Ownership  Plan ("ESOP") - The Company  accounts for shares
     acquired by its ESOP in accordance  with the guidelines  established by the
     American  Institute of Certified Public  Accountants  Statement of Position
     93-6,  Employers'  Accounting  for  Employee  Stock  Ownership  Plans ("SOP
     93-6").  Among other things,  SOP 93-6 changed the measure of  compensation
     expense  recorded by employers  for  leveraged  ESOPs from the cost of ESOP
     shares  to the fair  value of ESOP  shares.  Under SOP  93-6,  the  Company
     recognizes  compensation  cost equal to the fair  value of the ESOP  shares
     during the periods in which they become  committed to be  released.  To the
     extent that the fair value of the  Company's  ESOP  shares  differ from the
     cost of such  shares,  the  differential  is charged or credited to equity.
     Employers with internally leveraged ESOPs such as the Company do not report
     the loan  receivable  from the ESOP as an asset and do not  report the ESOP
     debt from the employer as a liability.

     Income  Taxes - The Company  accounts  for income taxes under the asset and
     liability   method  whereby,   deferred  tax  assets  and  liabilities  are
     recognized  using  currently  applicable  tax  rates  for  the  future  tax
     consequences  of  differences  between  the  financial  statement  carrying
     amounts of existing assets and liabilities and their  respective tax bases.
     The effect on deferred tax assets and  liabilities of a change in tax rates
     is recognized in the period that  includes the enactment  date.  Future tax
     benefits attributable to temporary differences are recognized to the extent
     the realization of such benefits is more likely than not.

     Commissions  from annuity sales arise from  Portola's  sale of tax deferred
     annuities,  mutual funds, and other investment  products not insured by the
     FDIC.  Income is based on a percentage of sales,  which varies based on the
     investment product sold and is recognized as income upon receipt.

     Stock  Split - In  July,  1998,  the  Board  of  Directors  of the  Company
     authorized  a five for four stock split  thereby  increasing  the number of
     issued and outstanding shares. All references in the accompanying financial
     statements  to the number of common  shares and per share amounts as of and
     for the years  ended  December  31,  1997 and 1996 have  been  restated  to
     reflect the stock split.

     Earnings per share - The Company  accounts for earnings per share under the
     standards  of SFAS No.  128,  Measurement  of  Earnings  per  Share.  Basic
     earnings   per  share  is   computed   by   dividing   net  income  by  the
     weighted-average number of common shares outstanding during the period, net
     of  unreleased  ESOP  shares.  Diluted  earnings  per  share  reflects  the
     potential  dilution  that could occur if the  Company's  stock options were
     exercised  or  converted  into  common  stock,  net of shares that could be
     repurchased from proceeds received from the exercise of stock options.

     Common shares  outstanding  included 359,375 shares purchased by the Bank's
     ESOP.  Shares earned by the ESOP at December 31, 1998,  1997, and 1996 were
     115,000, 86,250, and 57,500, respectively, adjusted for the 5 for 4 split.

     Comprehensive  Income - On January 1, 1998,  the Company  adopted  SFAS No.
     130, Reporting Comprehensive Income. This statement requires that all items
     recognized under accounting standards as components of comprehensive income
     be reported in an annual  financial  statement  that is displayed  with the
     same prominence as other annual financial  statements.  This statement also
     requires that an entity  classify  items of other  comprehensive  income by
     their  nature  in  an  annual  financial  statement.  Comprehensive  income
     includes net income and other  comprehensive  income.  The  Company's  only
     source of other  comprehensive  income is derived from unrealized gains and
     losses on investment securities held-for-sale. Reclassification adjustments
     result from gains or losses on investment securities that were realized and
     included in net income of the current period that also had been

                                       34

<PAGE>


     included  in other  comprehensive  income as  unrealized  holding  gains or
     losses in the period in which they arose.  Such  adjustments  are  excluded
     from current period comprehensive  income to avoid double counting.  Annual
     financial statements for all prior periods have been restated.

     Segment  Reporting - On January 1, 1998, the Company  adopted SFAS No. 131,
     Disclosures About Segments Of An Enterprise And Related Information,  which
     establishes  annual and interim  reporting  standards  for an  enterprise's
     business  segments and related  disclosures  about its products,  services,
     geographic  areas, and major customers.  This statement will not impact the
     Company's  consolidated  financial position,  results of operations or cash
     flows. The Company  operates as a single  operating  segment and management
     evaluates  the  Company's  performance  as a whole  and does  not  allocate
     resources  based on the  performance  of different  lending or  transaction
     activities.  Therefore,  the financial disclosures of this standard related
     to operating performance of reportable segments do not apply.

     Recently  issued  Accounting  Pronouncements  - In June 1998, the Financial
     Accounting  Standards Board issued SFAS No. 133,  Accounting for Derivative
     Instruments,  and Hedging Activities.  The statement establishes accounting
     and reporting standards for derivative  instruments and hedging activities.
     The  statement  is  effective  for all  fiscal  quarters  of  fiscal  years
     beginning after June 15, 1999. The Company is in the process of determining
     the impact of SFAS No. 133 on the Company's financial statements,  which is
     not expected to be material.

     In October 1998, SFAS No. 134,  Accounting for  Mortgage-Backed  Securities
     Retained  after the  Securitization  of  Mortgage  Loans Held for Sale by a
     Mortgage Banking  Enterprise was issued.  SFAS No. 134 is effective for the
     first fiscal  quarter  beginning  after  December  15, 1998.  It will allow
     companies  that hold  mortgage  loans for sale to classify  mortgage-backed
     securities   retained  in  a   securitization   of  such  loans  as  either
     held-to-maturity,  available  for sale,  or trading  based on  management's
     ability  and  intent.  This  guidance  is  consistent  with  the  treatment
     established  for  investments  covered by SFAS 115,  Accounting for Certain
     Investments in Debt and Equity Securities. Management does not believe that
     SFAS No. 134 will have a material impact on its financial position, results
     of operations or cash flows.

     Use  of  Estimates  in  the  Preparation  of  Financial  Statements  -  The
     preparation of financial  statements in conformity with generally  accepted
     accounting principles requires management to make estimates and assumptions
     that affect the reported amount of assets and liabilities and disclosure of
     contingent  assets and liabilities at the date of the financial  statements
     and the  reported  amounts of revenues and  expenses  during the  reporting
     period. Actual results could differ from those estimates.

     Reclassifications  -  Certain  amounts  in the 1996  and 1997  consolidated
     financial  statements  have  been  reclassified  to  conform  with the 1998
     presentation.

                                       35

<PAGE>


3.   MORTGAGE-BACKED SECURITIES

     Mortgage-backed  securities  available  for sale and held to maturity as of
     December 31, 1998 and 1997 are as follows (dollars in thousands):


                                           December 31, 1998
                               ----------------------------------------------
                                                   Gross      Gross    Weighted
                            Amortized Unrealized Unrealized   Fair     Average
                               Cost     Gains      Losses     Value     Yield

     Available for sale:
        FHLMC certificates   $ 4,735   $    28   $  --      $ 4,763      6.11%
        FNMA certificates     32,870       891       (10)    33,751      7.18%
        GNMA certificates     11,927        39       (20)    11,946      6.25%
        CMO/REMIC tranches    47,626       103      (183)    47,546      6.32%
                             -------   -------   --------   ------

           Total             $97,158   $ 1,061   $  (213)   $98,006      6.60%
                             =======   =======   ========   ======

     Held to maturity:
        FNMA certificates    $    97   $  --     $    (1)   $    96      4.67%
                             =======   =======   ========   ======


                                           December 31, 1997
                               ----------------------------------------------
                                                   Gross      Gross    Weighted
                            Amortized Unrealized Unrealized   Fair     Average
                               Cost     Gains      Losses     Value     Yield

     Available for sale:
        FHLMC certificates   $27,908   $   154   $   (16)   $28,046      6.85%
        FNMA certificates     25,142       113       (53)    25,202      6.55%
        GNMA certificates     17,184        46       (13)    17,217      7.18%
                             -------   -------   --------   ------

           Total             $70,234   $   313   $   (82)   $70,465      6.82%
                             =======   =======   ========   ======

     Held to maturity:
        FNMA certificates    $   142   $  --     $    (4)   $   38       5.04%
                             =======   =======   ========   =======

                                       36

<PAGE>


<TABLE>
     The  amortized  cost  and  fair  value  of  mortgage-backed  securities  by
     contractual  maturity  are  shown  below  (dollars  in  thousands).  Actual
     maturities may differ from  contractual  maturities  because  borrowers may
     have the right to call or prepay obligations.

<CAPTION>
                                                                December 31, 1998                     December 31, 1997
                                                      ------------------------------------    ------------------------------------
                                                                   Weighted                                Weighted
                                                     Amortized       Fair          Average   Amortized       Fair          Average
                                                        Cost         Value          Yield       Cost         Value           Yield
<S>                                                   <C>           <C>              <C>      <C>           <C>              <C>
     Mortgage-backed securities
        available for sale - due
        in 5 years or less                            $    72       $    71          7.00%    $    67       $    67          7.00%

     Mortgage-backed securities
        available for sale - due
        after 5 years through 10 years                  4,837         4,838          6.00%      5,895         5,874          6.55%

     Mortgage-backed securities
        securities available for
        sale - due after 10 years                      92,249        93,097          6.63%     64,272        64,524          6.85%
                                                      -------       -------                   -------       -------

     Total mortgage-backed
        securities available
        for sale                                      $97,158       $98,006          6.60%    $70,234       $70,465          6.82%
                                                      =======       =======                   =======       =======

     Mortgage-backed securities
        held to maturity - due
        in 5 years or less                            $    97       $    96          4.47%    $   142       $   138          5.04%
                                                      =======       =======                   =======       =======
</TABLE>


     Sales of  mortgage-backed  securities  available for sale are summarized as
     follows (dollars in thousands):

                                                 Year Ended December 31,
                                              -----------------------------
                                               1998       1997       1996

     Proceeds from sales                      $48,036    $38,613    $ 8,427
     Gross realized gains on sales                373        236         87
     Gross realized losses on sales                68         23         17

                                       37

<PAGE>


4.   CORPORATE TRUST PREFERREDS

<TABLE>
     Corporate  trust  preferreds  available for sale and held to maturity as of
     December 31, 1998 are as follows (dollars in thousands):

<CAPTION>
                                                                                     December 31, 1998
                                                              ----------------------------------------------------------------------
                                                               Gross            Gross                     Weighted
                                                             Amortized       Unrealized   Unrealized        Fair           Average
                                                                Cost            Gains       Losses          Value            Yield
<S>                                                           <C>             <C>             <C>         <C>                <C>
     Available for sale:
        Bank of America Capital                               $ 3,812         $    13         $--         $ 3,825            6.57%
        Chase Manhattan Bank                                    3,763              64          --           3,827            6.65%
        Bankers Trust Capital                                   3,634             166          --           3,800            6.94%
        State Street Capital Trust                              3,861              11          --           3,872            6.48%
        Bank of Boston Capital                                  3,588             242          --           3,830            6.95%
                                                              -------         -------         ----        -------

           Total                                              $18,658         $   496         $--         $19,154            6.72%
                                                              =======         =======         ====        =======
</TABLE>


     The  amortized  cost  and fair  value  of  corporate  trust  preferreds  by
     contractual maturity are shown below (dollars in thousands).


                                                       December 31, 1998
                                                --------------------------------

                                                                       Weighted
                                                Amortized    Fair       Average
                                                  Cost       Value       Yield

     Corporate trust preferreds
        available for  sale - due
        after 10 years                           18,658     19,154       6.72%
                                                -------    -------

     Total corporate trust preferreds
        available for sale                      $18,658    $19,154       6.72%
                                                =======    =======

                                       38

<PAGE>


5.   INVESTMENT SECURITIES

<TABLE>
     Investment  securities  available for sale and held to maturity at December
     31, 1998 and 1997 are as follows (dollars in thousands):

<CAPTION>
                                                                    December 31,1998
                                           ----------------------------------------------------------------

                                                             Gross        Gross                 Weighted
                                            Amortized   Unrealized    Unrealized        Fair      Average
                                                 Cost        Gains       Losses        Value        Yield
<S>                                              <C>          <C>          <C>          <C>         <C>
         Available for sale:
            U. S. government securities:
               FNMA bond                         $252         $  4         $  -         $256        6.68%
                                                 ----         ----         ----         ----

                  Total                          $252         $  4         $  -         $256        6.68%
                                                 ====         ====         ====         ====
</TABLE>


<TABLE>
<CAPTION>
                                                                                     December 31,1997
                                                            -----------------------------------------------------------------------

                                                                             Gross         Gross                           Weighted
                                                            Amortized      Unrealized    Unrealized        Fair             Average
                                                               Cost          Gains         Losses          Value             Yield
<S>                                                          <C>            <C>            <C>             <C>               <C>
     Available for sale:
        U. S. government securities:
           FFCB Bond                                         $ 4,000        $    10        $  --           $ 4,010           6.40%
           FHLB Debentures                                    11,998             35             (4)         12,029           6.78%
           FHLMC Debentures                                    6,101             16           --             6,117           6.70%
           FNMA bond                                           3,252             13           --             3,265           6.47%
        Other securities:
           Smith Breeden short-term
              government securities
              fund                                            15,000           --              (66)         14,934           5.01%
                                                             -------        -------         -------        -------

                 Total                                       $40,351        $    74        $   (70)        $40,355           6.05%
                                                             =======        =======         =======        =======

     Held to maturity:
           Tennessee Valley bond                             $   145        $  --          $  --           $   145           5.28%
                                                             =======        =======         =======        =======
</TABLE>


<TABLE>
     The amortized cost and approximate market value of investment securities by
     contractual  maturity  are  shown  below  (dollars  in  thousands).  Actual
     maturities may differ from  contractual  maturities  because  borrowers may
     have the right to call or prepay obligations with or without call premiums.

<CAPTION>
                                                            December 31, 1998                        December 31, 1997
                                               -----------------------------------------   ----------------------------------------

                                               Amortized         Fair           Weighted   Amortized        Fair          Weighted
                                                  Cost           Value           Average     Cost           Value          Average
<S>                                              <C>            <C>               <C>       <C>            <C>               <C>
     Investment securities
       available for sale:
           Due within 1
             year                                $  --          $  --             0.00%     $15,000        $14,934           5.01%
           Due after 1 year
              through 5
              years                                 --             --             0.00%      18,998         19,037           6.59%
           Due after 5
             years
             through 10
             years                               $   252        $   256           6.68%       6,353          6,384           6.88%
                                                 -------        -------                     -------        -------
                 Total                           $   252        $   256           6.68%     $40,351        $40,355           6.05%
                                                 =======        =======                     =======        =======
</TABLE>


     Sales  of  investment  securities  available  for sale  are  summarized  as
     follows:

                                                   Year Ended December 31,
                                             ---------------------------------
                                              1998         1997       1996

     Proceeds from sales                     $29,976    $   --      $ 3,194
     Gross realized gains on sales                48        --           98
     Gross realized losses on sales               70        --         --

                                       39

<PAGE>


6.   LOANS RECEIVABLE

     Loans  receivable  at December 31, 1998 and 1997 are  summarized as follows
     (dollars in thousands):

                                                              December 31,
                                                        -----------------------
                                                          1998          1997

          Held for investment:
             Loans secured by real estate:
           Residential:
              One-to-four units                         $ 185,033     $ 204,704
              Five or more units                           33,340        23,355
           Commercial real estate                          39,997        20,159
           Construction                                    51,624        35,150
           Land                                             7,774         1,869
        Other loans:
           Business loans                                   6,679           943
           Business lines of credit                           595           270
           Loans secured by deposits                          519           505
           Consumer lines of credit, unsecured                138            93
                                                        ---------     ---------

     Total                                                325,699       287,048

     (Less) add:
        Loans in process (undisbursed loan funds)         (24,201)      (21,442)
        Unamortized premiums, net of discounts                491           556
        Deferred loan fees, net                              (434)         (742)
        Allowance for loan losses                          (2,780)       (1,669)
                                                        ---------     ---------

     Loans receivable held for investment               $ 298,775     $ 263,751
                                                        =========     =========

     Held for sale:
        Loans secured by residential one-to-four units  $   2,177     $     514
                                                        =========     =========

     Weighted average interest rate at end of period         7.92%         7.96%


     At December 31, 1998 and 1997,  the Company was servicing  loans for others
     with a total  unpaid  principal  balance of  $75,407,000  and  $52,141,000,
     respectively.  Servicing loans for others generally  consists of collecting
     mortgage  payments,  maintaining  escrow accounts,  disbursing  payments to
     investors, and conducting foreclosure proceedings. Loan servicing income is
     recorded on an accrual basis and includes servicing fees from investors and
     certain charges collected from borrowers, such as late payment fees. Income
     from loan  servicing  amounted to $227,000 and $229,000 for the years ended
     December 31, 1998 and 1997, respectively. At December 31, 1998, the Company
     held $208,000 in escrow accounts for taxes and insurance.

     The  activity in the  allowance  for loan losses is as follows  (dollars in
     thousands):

                                                 Year Ended December 31,
                                              -----------------------------
                                               1998       1997       1996

     Balance, beginning of year               $ 1,669   $ 1,311    $ 1,362
     Provision for loan losses                    692       375         28
     Acquired allowance associated with
        Commercial Pacific Bank loans             416      --         --
     Net (charge-offs) recoveries                   3       (17)       (79)
                                              -------   -------    -------

     Balance, end of year                     $ 2,780   $ 1,669    $ 1,311
                                              =======   =======    =======

                                       40

<PAGE>


     The following table  identifies the Company's total recorded  investment in
     impaired  loans  by  type  at  December  31,  1998  and  1997  (dollars  in
     thousands).

                                                           December 31,
                                                      ---------------------
Loans secured by real estate:                          1998           1997
        Residential:
           One-to-four units                          $2,961         $  985
           Five or more units                            648            817
           Land                                          145           --
                                                      ------         ------

     Total impaired loans                             $3,754         $1,802
                                                      ======         ======


     The principal balances of impaired loans on which valuation allowances were
     recorded were, $3.8 million and $1.8 million in 1998 and 1997 respectively.
     The related valuation allowances on impaired loans at December 31, 1998 and
     1997 were $409,000 and $236,000,  respectively, which were included as part
     of the  allowance  for  loan  losses  in  the  Consolidated  Statements  of
     Financial  Condition.  The provision for losses and any related  recoveries
     are recorded as part of the provision for estimated  losses on loans in the
     Consolidated  Statements of  Operations.  For the years ended  December 31,
     1998 and  1997,  the  Company  recognized  interest  on  impaired  loans of
     $166,000 and $49,000,  respectively.  Interest not  recognized  on impaired
     loans at  December  31, 1998  amounted  to  $76,000.  During the year ended
     December 31, 1998, the Company's  average  investment in impaired loans was
     $3.1 million, compared to $1.3 million in 1997.

     Nonperforming  loans  consist  of  restructured  loans  not  performing  in
     accordance  with  their  restructured  terms,  and  all  nonaccrual  loans.
     Nonaccrual  loans are loans on which the  Company has ceased the accrual of
     interest for any one of the following reasons:  (a) the payment of interest
     is 90  days  or  more  delinquent,  (b)  the  loan  is in  the  process  of
     foreclosure,  or (c) the  collection  of interest  and/or  principal is not
     probable under the contractual  terms of the loan agreement.  Nonperforming
     assets include all nonperforming loans and REO.  Nonperforming assets as of
     December 31, 1998 and 1997 were as follows (dollars in thousands).


                                                            December 31,
                                                          -----------------
                                                           1998       1997
     Residential loans secured by real estate:
        One-to-four units - in foreclosure                $1,248     $  124
        One-to-four units - not in foreclosure               248        957
        Five or more units                                  --          817
     Real estate owned                                       281        321
                                                          ------     ------

     Total nonperforming assets                           $1,777     $2,219
                                                          ======     ======

     At  December  31,  1998 and 1997,  the  Company  had $1.5  million and $1.6
     million,  respectively,  of nonaccrual  loans. For the years ended 1998 and
     1997,  the effect on interest  income had  nonaccrual  and other  adversely
     classified   and  impaired  loans  been   performing  in  accordance   with
     contractual terms was approximately $76,000 and $62,000, respectively.

     Loans that have had a modification  of terms are  individually  reviewed to
     determine if they meet the definition of a troubled debt restructuring.  At
     December 31, 1998 and 1997, the Company had eight loans totaling $1,437,000
     and four loans totaling $448,000, respectively, which met the definition of
     a  troubled  debt   restructuring,   of  which   $1,420,000  and  $300,000,
     respectively,  were  current  and  paying  according  to the terms of their
     contractually restructured agreements on December 31, 1998 and 1997.

                                       41

<PAGE>


     At December  31, 1998 and 1997,  all  nonperforming  loans were  secured by
     properties located within the State of California.

     The Company made conforming  loans to executive  officers,  directors,  and
     their affiliates in the ordinary course of business.  Activity for the year
     ended  December  31,  1998  reflects  the  removal  of  one  loan  with  an
     outstanding  balance of $186,000 due to the retirement of an officer of the
     Company.  An analysis of the activity of these loans is as follows (dollars
     in thousands):

                                                            Year Ended
                                                           December 31,
                                                      --------------------
                                                       1998         1997

     Balance, beginning of period                     $   780      $   811
     New loans and line of credit advances              1,104           92
     Repayments                                          (530)         (13)
     Other                                               (710)        (110)
                                                      -------      -------

     Balance, end of period                           $   644      $   780
                                                      =======      =======

     Under Office of Thrift Supervision ("OTS") regulations, the Company may not
     make real estate  loans to one borrower in an amount  exceeding  15% of the
     Bank's  unimpaired  capital and surplus,  plus an additional  10% for loans
     secured by readily  marketable  collateral.  At December 31, 1998 and 1997,
     such limitation  would have been  approximately  $4,783,000 and $5,786,000,
     respectively.   There  were  no  loans  originated  in  violation  of  this
     limitation. In calculating total loans outstanding to any one borrower, the
     Bank includes loans in process  (undisbursed  loan funds) but does not also
     include that portion of  off-balance  sheet  performance  letters of credit
     which represent the undisbursed portion of gross construction loans.

     The majority of the  Company's  loans are secured by real estate  primarily
     located in Santa Cruz, Monterey,  Santa Clara, and San Benito counties. The
     Company's  credit  risk is  therefore  primarily  related  to the  economic
     conditions  of this  region.  Loans  are  generally  made on the basis of a
     secure  repayment  source which is based on a detailed cash flow  analysis;
     however, collateral is generally a secondary source for loan qualification.
     It is the Company's policy to originate loans with a loan to value ratio on
     secured loans greater than 80% with private mortgage insurance.  Management
     believes this practice mitigates the Company's risk of loss.

7.   ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable as of December 31, 1998 and 1997 was as follows
     (dollars in thousands):

                                                               December 31,
                                                            ----------------
                                                             1998     1997

     Interest receivable on loans                           $1,777   $1,521
     Interest receivable on mortgage-backed securities         583      465
     Interest receivable on other investments                  177      353
                                                            ------   ------

     Total                                                  $2,537   $2,339
                                                            ======   ======

                                       42

<PAGE>


8.   INVESTMENT IN FHLB STOCK

     As a member of the Federal Home Loan Bank of San  Francisco  ("FHLB"),  the
     Bank is required to own capital stock in an amount specified by regulation.
     As of December 31, 1998 and 1997,  the Bank owned 30,393 and 33,825 shares,
     respectively, of $100 par value FHLB stock. The amount of stock owned meets
     the last annual  regulatory  determination.  Each Federal Home Loan Bank is
     authorized to make advances to its members,  subject to such regulation and
     limitations as the OTS may prescribe (see Note 11).

9.   PREMISES AND EQUIPMENT

     Premises and equipment  consisted of the following at December 31, 1998 and
     1997 (dollars in thousands):


                                                         December 31,
                                                    ----------------------
                                                     1998           1997

     Land                                           $ 2,312        $ 2,106
     Buildings and improvements                       3,953          2,904
     Equipment                                        2,284          1,800
                                                    -------        -------

     Total, at cost                                   8,549          6,810

     Less accumulated depreciation                   (2,233)        (1,993)
                                                    -------        -------

     Total                                          $ 6,316        $ 4,817
                                                    =======        =======


     Depreciation  expense was  $456,000,  $440,000,  and $372,000 for the years
     ended December 31, 1998, 1997, and 1996, respectively.

10.  SAVINGS DEPOSITS

<TABLE>
     A summary of savings  deposits and related  weighted average interest rates
     for the  years  ended  December  31,  1998 and  1997  follows  (dollars  in
     thousands):

<CAPTION>
                                         December 31, 1998                December 31, 1997
                                  -----------------------------      ----------------------------

                                              Weighted                         Weighted
                                              Average     % of                  Average     % of
                                  Amount        Rate      Total      Amount       Rate      Total

<S>                              <C>           <C>        <C>       <C>          <C>        <C>
     Consumer accounts:
        Passbook accounts        $15,561       1.83%      4.20%     $ 13,553     1.89%      4.23%
        Checking accounts         37,462        .76%     10.11%       21,325      .49%      6.65%
        Money market accounts     60,528       4.03%     16.33%       31,605     3.88%      9.86%
     Certificate accounts:
        Jumbo accounts            62,457       5.23%     16.85%       59,025     5.57%     18.41%
        Other term accounts      194,669       5.47%     52.51%      195,051     5.48%     60.85%
                                 -------                ------      --------              ------

           Total                $370,677                100.00%     $320,559              100.00%
                                 =======                ======       =======              ======

     Weighted average interest
       rate                                    4.70%                              4.89%
</TABLE>

                                                     43

<PAGE>


     A summary of  certificate  accounts by maturity as of December 31, 1998 and
     1997 follows (dollars in thousands):

                                                        December 31,
                                                   ------------------------
                                                     1998           1997

     Within six months                             $141,937        $101,645
     Six months to one year                          75,391          83,546
     One to two years                                33,581          63,840
     Two to three years                               1,960           2,139
     Over three years                                 4,257           2,906
                                                   --------        --------

        Total                                      $257,126        $254,076
                                                   ========        ========

     Savings  deposits  included  $91,582,000  and $69,246,000 of jumbo accounts
     ($100,000  or  greater) at December  31,  1998 and 1997,  respectively.  At
     December 31, 1998 and 1997, total jumbo accounts  included  $29,125,000 and
     $10,221,000,  respectively,  of noncertificate  accounts, such as passbook,
     checking and money  market  accounts.  The Company  does not offer  premium
     rates on jumbo certificate accounts. The Savings Association Insurance Fund
     only insures account balances up to $100,000.

     The interest  expense on savings deposits is summarized as follows (dollars
     in thousands):

                                               Year Ended December 31,
                                          ---------------------------------
                                            1998         1997         1996

     Passbook savings                     $   278      $   254      $   254
     Checking accounts                        227           87           78
     Money market accounts                  1,716        1,344          695
     Certificates of deposit               14,407       13,842        9,922
                                          -------      -------      -------

        Total                             $16,628      $15,527      $10,949
                                          =======      =======      =======

11.  FHLB ADVANCES

     A summary of Federal  Home Loan Bank  advances  and related  maturities  at
     December 31, 1998 and 1997 follows (dollars in thousands):

                                                          December 31,
                                                   ------------------------
     Maturity                                       1998             1997

        1998                                    $       --         $22,100
        1999                                         2,600           2,600
        2003                                        25,000             --
        2004                                           282             282
        2005                                         1,500           1,500
        2006                                         4,800           4,800
        2010                                         1,000           1,000
                                                   -------         -------

     Total                                         $35,182         $32,282
                                                   =======         =======

     Weighted average rate during the year           5.93%           5.92%
     Weighted average rate at year end               5.54%           6.09%


     At December 31, 1998 and 1997,  advances were secured by pledged investment
     securities and mortgage-backed  securities with an aggregate amortized cost
     of $86.9 million and $72.5 million, respectively, and the Bank's investment
     in FHLB stock (see Note 8). At December  31, 1998 and 1997,  FHLB  advances
     were also secured by mortgage loans with carrying  values of $134.0 million
     and $202.9 million, respectively.

                                       44

<PAGE>


     During the years ended  December 31, 1998 and 1997,  the maximum  amount of
     FHLB   advances   outstanding   was  $73.8   million  and  $46.4   million,
     respectively.  The average amount of FHLB advances  outstanding  during the
     same periods was $28.1 million and $40.5 million, respectively.

12.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     At December 31, 1998 and 1997,  the Company held  agreements  to repurchase
     securities  resulting in net  borrowings  of $4.5 million and $5.2 million,
     respectively.  The agreements were  collateralized  by Government  National
     Mortgage Association bonds, United States Treasury bonds, Federal Home Loan
     Bank bonds,  and Federal  National  Mortgage  Association  bonds which were
     controlled by the Company.  Reverse repurchase agreements outstanding at or
     during the years  ended  December  31, 1998 and 1997 are  summarized  below
     (dollars in thousands):

                                                            December 31,
                                                    --------------------------
                                                     1998                1997

1998                                                $  --              $ 3,200
1999                                                  4,490              2,000
                                                    -------            -------
Outstanding balance at year end                     $ 4,490            $ 5,200
                                                    =======            =======

Weighted average rate during the year                 5.92%              5.91%
Weighted average rate at the end of the year          5.69%              5.95%

Value of securities  held as collateral for
  reverse repurchase agreements, at
  year end:
   Par value                                        $ 4,494            $ 6,162
   Amortized cost                                     4,633              6,357
   Market value                                       4,643              6,364


     During the years ended  December 31, 1998 and 1997,  the maximum  amount of
     reverse  repurchase  agreements  outstanding  was $5.2  million  and  $13.0
     million,  respectively. The average amount of reverse repurchase agreements
     outstanding  during the same  periods was $5.0  million  and $8.2  million,
     respectively.

13.  INCOME TAXES

     The  components  of the  provision  for  income  taxes for the years  ended
     December 31, 1998, 1997 and 1996 are as follows (dollars in thousands):


                                                Year Ended December 31,
                                           -------------------------------
                                            1998        1997        1996
Current:
        Federal                            $ 1,150     $ 1,473     $   626
        State                                  357         449         163
                                           -------     -------     -------

           Total current                     1,507       1,922         789
                                           -------     -------     -------

     Deferred:
        Federal                               (244)       (566)       (173)
        State                                  (35)       (126)          7
                                           -------     -------     -------

           Total deferred                     (279)       (692)       (166)
                                           -------     -------     -------

     Total current and deferred            $ 1,228     $ 1,230     $   623
                                           =======     =======     =======

                                       45

<PAGE>


     The  differences  between  the  statutory  federal  income tax rate and the
     Company's  effective  tax rate,  expressed as a percentage of income before
     income taxes, are as follows:

                                                Year Ended December 31,
                                          -------------------------------------
                                             1998         1997         1996

Statutory federal tax rate                  34.0%        34.0%        34.0%
California franchise tax, net of
   Federal income tax benefit                8.0%         7.1%         7.6%
Other                                        4.1%        (0.1%)       0.7%
                                            ----         ----         ----

       Total                                46.1%        41.0%        42.3%
                                            ====         ====         ====

     The tax  effects of  temporary  differences  that give rise to  significant
     portions of the deferred tax assets and liabilities as of December 31, 1998
     and 1997 are presented below (dollars in thousands):


                                                             December 31,
                                                          ------------------
                                                           1998        1997
     Deferred tax assets:
       Deferred loan fees                                 $   (59)   $   204
       Compensation deferred for tax purposes                 575        538
       Allowance for loan losses                              797        383
       State income taxes                                     (10)        29
       Core deposits                                          716        574
       Other                                                   58         32
                                                          -------    -------

              Total gross deferred tax assets               2,077      1,760

     Deferred tax liabilities:
       Tax over book depreciation                             (35)       (61)
       FHLB stock dividends                                  (545)      (545)
       Unrealized gain on securities available for sale      (554)       (96)
       Other                                                  (92        (27)
                                                          -------    -------

              Total gross deferred tax liabilities         (1,226)      (729)
                                                          -------    -------

     Net deferred tax asset                               $   851    $ 1,031
                                                          =======    =======


     Legislation  regarding  bad  debt  recapture  was  signed  into  law by the
     President during the third quarter of 1996. The new law requires  recapture
     of reserves  accumulated after 1987, and required that the recapture tax on
     post-1987  reserves  be paid over a six year period  starting in 1996.  The
     payment  of the tax  could  be  deferred  in each  of 1996  and  1997 if an
     institution originates at least the same average annual principal amount of
     mortgage  loans  that  it  originated  in the  six  years  prior  to  1996.
     Management  believes that the newly enacted bad debt recapture  legislation
     will not have a material impact on the operations of the Company.

     A  deferred  tax  liability  has not been  recognized  for the tax bad debt
     reserves  of the  Company  that  arose in tax  years  that  began  prior to
     December  31, 1987.  At December 31, 1998,  the portion of the tax bad debt
     reserves  attributable to pre-1988 tax years was approximately  $5,700,000.
     The amount of  unrecognized  deferred tax liability could be recognized if,
     in  the  future,  there  is a  change  in  federal  tax  law,  the  savings
     institution   fails  to  meet  the  definition  of  a  "qualified   savings
     institution,"  or the bad debt  reserve is used for any purpose  other than
     absorbing bad debt losses.

                                       46

<PAGE>


14.  REGULATORY CAPITAL REQUIREMENTS AND OTHER REGULATORY MATTERS

     In  connection  with the  insurance of its deposits by the Federal  Deposit
     Insurance  Corporation  ("FDIC")  and general  regulatory  oversight by the
     Office of Thrift  Supervision  ("OTS"),  the Bank is  required  to maintain
     minimum  levels  of  regulatory  capital,   including  tangible,  core  and
     risk-based  capital.  At  December  31,  1998  and  1997,  the  Bank was in
     compliance with all regulatory capital requirements.  In addition,  the OTS
     is empowered to take  "prompt,  corrective  action" to resolve  problems of
     insured  depository  institutions.  The extent of these  powers  depends on
     whether an  institution  is classified as "well  capitalized,"  "adequately
     capitalized,"  "undercapitalized,"  "significantly  under  capitalized," or
     "critically  undercapitalized." At December 31, 1998 and 1997, the Bank was
     considered "well capitalized."

<TABLE>
     The following table sets forth the amounts and ratios  regarding actual and
     minimum tangible, core, and risk-based capital requirements,  together with
     the amounts and ratios  required in order to meet the definition of a "well
     capitalized" institution.

<CAPTION>
                                             Minimum Capital          Well Capitalized
                                              Requirements              Requirements                 Actual
                                          ----------------------    ----------------------    ----------------------
                                           Amount       Ratio        Amount       Ratio        Amount       Ratio
                                          ----------   ---------    ----------  ----------    ----------  ----------

<S>                                        <C>           <C>          <C>          <C>         <C>           <C>
          As of December 31, 1998:
             Total capital
                (to risk-weighted
                  assets)                  $21,980       8.00%        $27,475      10.00%      $31,882       11.60%
             Tier 1 capital
                (to risk-weighted
                  assets)                      N/A         N/A         16,334       6.00%       29,319       10.77%
             Core (tier 1) capital
                (to adjusted assets)        17,522       4.00%         21,902       5.00%       29,319        6.69%
             Tangible capital
                (to tangible assets)         6,571       1.50%            N/A         N/A       29,319        6.69%



                                             Minimum Capital          Well Capitalized
                                              Requirements              Requirements                 Actual
                                          ----------------------    ----------------------    ----------------------
                                           Amount       Ratio        Amount       Ratio        Amount       Ratio
                                          ----------   ---------    ----------  ----------    ----------  ----------

          As of December 31, 1997:
             Total capital
                (to risk-weighted
                  assets)                  $17,898       8.00%        $22,372      10.00%      $38,570        17.24%
             Tier 1 capital
                (to risk-weighted
                  assets)                      N/A         N/A         13,323       6.00%       36,901        16.62%
             Core (tier 1) capital
                (to adjusted assets)        15,703       4.00%         19,629       5.00%       36,901         9.40%
             Tangible capital
                (to tangible assets)         5,888       1.50%            N/A         N/A       36,859         9.39%
</TABLE>


     At  periodic  intervals,  both the OTS and the FDIC  routinely  examine the
     Company's  financial   statements  as  part  of  their  legally  prescribed
     oversight of the savings and loan  industry.  Based on these  examinations,
     the regulators can direct that a savings and loan  association's  financial
     statements be adjusted in accordance with their findings.

     The OTS rules impose certain  limitations  regarding stock  repurchases and
     redemptions,  cash-out mergers, and any other distributions charged against
     an institution's capital accounts.  The payment of dividends by the Bank to
     the Parent Company is subject to OTS regulations.  "Safe-harbor" amounts of
     capital  distributions  can be made after providing  notice to the OTS, but
     without

                                       47

<PAGE>


     needing prior approval.  For Tier 1 institutions such as the Bank, the safe
     harbor  amount is the greater of (1) net income  earned  during the year or
     (2) the sum of net  income  earned  during  the year plus  one-half  of the
     institution's  capital in excess of the OTS capital  requirement  as of the
     end of the prior year.  Distributions beyond these amounts are allowed only
     with the specific,  prior approval of the OTS. As of December 31, 1998, the
     Bank had the  capacity to declare  dividends  totaling  approximately  $2.2
     million under the "safe harbor" limitations.

     On September 30, 1996, Congress passed and the President signed legislation
     to recapitalize the Savings Association Insurance Fund ("SAIF") in order to
     bring it into  parity  with  the  FDIC's  other  insurance  fund,  the Bank
     Insurance  Fund  ("BIF").  The new  banking law  required  members to pay a
     one-time  special  assessment  of $0.657 for every $100 of  deposits  as of
     March 31, 1995. The special  assessment was designed to capitalize the SAIF
     up to the required reserve level of 1.25% of deposits,  but lowered savings
     and loan deposit  insurance  premiums starting in 1997. As a result of this
     legislation,  the  Company's  subsidiary,  Monterey  Bay Bank,  incurred  a
     one-time  pre-tax charge of $1.4 million  during 1996. The SAIF  assessment
     rate may increase or decrease as is  necessary  to maintain the  designated
     SAIF reserve ratio of 1.25% of insured deposits.

     Effective January 1, 1997, all FDIC-insured  depository  institutions began
     paying an annual assessment to provide funds for the payment of interest on
     bonds issued by the Financing  Corporation  ("FICO"), a federal corporation
     chartered  under the authority of the Federal  Housing  Finance Board.  The
     FICO Bonds were issued to capitalize the Federal Savings and Loan Insurance
     Corporation.  Until  December  31,  1999 or when the last  savings and loan
     association   ceases  to  exist,   whichever   occurs   first,   depository
     institutions  will pay  approximately  $.064  per  $100 of  SAIF-assessable
     deposits and approximately $.013 per $100 of BIF-assessable deposits.

     Management  cannot predict the future level of FDIC insurance  assessments,
     whether the savings charter will be eliminated, or whether the BIF and SAIF
     will eventually be merged.

     Following  the December 1996  assumption  of $102.1  million of BIF insured
     deposits  from  Fremont  Investment  and Loan,  Monterey Bay Bank became an
     "Oakar"  institution and began paying insurance premiums to the BIF as well
     as the SAIF. The Company paid FDIC  insurance  premiums of $139,000 in 1998
     of which $127,000 were SAIF premiums and $12,000 were BIF premiums. In 1997
     the Company paid $233,000 of FDIC insurance premiums of which $201,000 were
     SAIF premiums and $32,000 were BIF  premiums.  The FDIC bases its insurance
     premiums on the perceived risk of the savings institution.  During 1998 the
     Company  paid lower  premiums as the  perceived  risk level of the Bank was
     judged  by the  FDIC to be  lower  than  in  prior  years  as a  result  of
     regulatory  examinations and reports.  In 1996 the Company paid $532,000 of
     FDIC insurance premiums excluding the one-time SAIF assessment.

                                       48

<PAGE>


15.  COMMITMENTS AND CONTINGENCIES

     The Company is involved in legal  proceedings  arising in the normal course
     of business. In the opinion of management, the outcomes of such proceedings
     should not have a material adverse effect on the accompanying  consolidated
     financial statements.

     The Company is a party to financial instruments with off-balance sheet risk
     in the  normal  course  of  business  to meet  the  financing  needs of its
     customers.  These financial  instruments represent commitments to originate
     fixed and  variable  rate loans,  letters of credit,  lines of credit,  and
     loans in process and involve, to varying degrees, elements of interest rate
     risk and credit risk in excess of the amount recognized in the Consolidated
     Statements  of  Financial  Condition.  The  Company  uses the  same  credit
     policies in making  commitments to originate  loans,  lines of credit,  and
     letters of credit as it does for on-balance sheet instruments.

     At December 31, 1998, the Company had outstanding  commitments to originate
     $26.6  million of real estate  loans,  include  $2.6 million for fixed rate
     loans and $24 million for adjustable rate loans.  Commitments to fund loans
     are  agreements  to lend to a customer as long as there is no  violation of
     any condition  established  in the  contract.  Commitments  generally  have
     expiration dates or other termination clauses. In addition, external market
     forces  may  impact  the  probability  of  commitments   being   exercised;
     therefore,  total  commitments  outstanding  do not  necessarily  represent
     future cash requirements.

     At December 31, 1998,  the Company had made available  various  secured and
     unsecured  business,  personal,  and  residential  lines of credit totaling
     approximately   $9.3  million,   of  which  the  undisbursed   portion  was
     approximately $5.3 million.

     Standby letters of credit are conditional commitments issued by the Company
     to guarantee the  performance  of a customer to a third party.  At December
     31, 1998,  the Company had issued  letters of credit  totaling $4.1 million
     compared to $8.3 million at December 31, 1997.

     At December 31,  1998,  1997,  and 1996,  the Company was  obligated  under
     non-cancelable  operating  leases for office space.  Certain leases contain
     escalation  clauses  providing  for increased  rentals  based  primarily on
     increases in real estate taxes or on the average consumer price index. Rent
     expense  under  operating  leases,  included  in  occupancy  and  equipment
     expense,  was approximately  $170,000,  $147,000 and $158,000 for the years
     ended December 31, 1998, 1997 and 1996, respectively.

     Certain  branch  offices  are  leased  by the  Company  under  the terms of
     operating  leases  expiring  at various  dates  through  the year 2005.  At
     December 31, 1998,  future minimum rental  commitments,  including  renewal
     options,  under  non-cancelable  operating leases with initial or remaining
     terms of more than one year were as follows (dollars in thousands):


                 1999                                               $ 128
                 2000                                                 131
                 2001                                                 135
                 Thereafter                                           354
                                                                    -----

                 Total                                              $ 748
                                                                    =====

                                       49

<PAGE>


16.  STOCK BENEFIT PLANS

     On August 24,  1995,  the  stockholders  of the Company  approved  the 1995
     Incentive  Stock  Option Plan (the "Stock  Option  Plan").  Under the Stock
     Option Plan,  the Company may grant to  executive  officers and officers of
     the Company and its affiliate,  the Bank,  options to purchase an aggregate
     of 351,758 shares of the Company's  common stock.  Each option entitles the
     holder to purchase  one share of the common  stock at the fair market value
     of the common stock on the date of grant.  The Stock  Option Plan  provides
     that options  granted  thereunder  begin to vest one year after the date of
     grant  ratably over five years and expire no later than ten years after the
     date of grant.  However,  all options become 100%  exercisable in the event
     that the employee terminates his employment due to death,  disability,  or,
     to the  extent  not  prohibited  by the OTS,  in the  event of a change  in
     control of the  Company or the Bank.  At  December  31,  1998,  unexercised
     options were granted and outstanding for an aggregate of 338,869 shares. At
     December 31, 1998,  153,764 of the options  granted  were  outstanding  and
     exercisable and 27,888 had been exercised.

     The Company also maintains the 1995 Stock Option Plan for Outside Directors
     (the "Directors' Option Plan"), approved by the stockholders of the Company
     on August 24, 1995. Under the Directors' Option Plan,  members of the Board
     of  Directors  who are not officers or employees of the Company or Bank may
     be granted an aggregate of 97,925  shares of the  Company's  common  stock.
     Options  begin to vest one year after the date of grant  ratably  over five
     years and expire no later than ten years after the date of grant.  However,
     all  options  become  100%  exercisable  in the  event  that  the  Director
     terminates  membership on the Board of Directors due to death,  disability,
     or, to the extent not  prohibited  by the OTS,  in the event of a change in
     control of the Company or the Bank.  Unexercised  options  were granted and
     outstanding as of December 31, 1998, for an aggregate of 79,440 shares with
     an exercise  price equal to the fair market value of the  Company's  common
     stock at the date of grant.  At December  31,  1998,  37,816 of the options
     granted were outstanding and exercisable. Through December 31, 1998, 18,481
     options had been exercised under the Directors' Option Plan.

<TABLE>
     A  summary  of stock  option  transactions  under  the  plans for the years
     December 31, 1998, 1997, and 1996 follows:

<CAPTION>
                                                     Weighted
                                       Number         Average        Exercise
                                         Of          Exercise          Price         Expiration
                                       Shares          Price         Per Share          Date
                                       ------          -----         ---------          ----
<S>                                   <C>             <C>          <C>                 <C>
Balance, December 31, 1995            446,957         $  9.100     $  9.100            2005
   Options granted                     19,033         $ 11.242     $ 10.700-11.800     2005
   Options cancelled/expired          (22,233)        $  9.100     $  9.100            2005
                                      -------

Balance, December 31, 1996            443,757         $ 9.192      $ 9.100-11.800      2005-2006
   Options exercised                  (11,019)        $ 9.100      $ 9.100             2005
   Options cancelled/expired          (44,084)        $ 9.100      $ 9.100             2005
                                      -------

Balance, December 31, 1997            388,654         $  9.205     $11.375-14.750      2005-2006
   Options granted                     85,496         $ 14.902     $14.312-16.600      2008
   Options cancelled/expired          (55,841)        $  9.100     $ 9.100             2005
                                      -------

Balance at December 31, 1998          418,309         $ 10.383                         2005-2008
                                      =======

Exercisable, December 31, 1998        191,580         $ 9.185
                                      =======
</TABLE>

                                             50

<PAGE>


     The following table summarizes stock option information at year-end 1998:

                      Exercise      Number of        Remaining       Exercisable
                       Price         Options           Life            Options
                       -----         -------           ----            -------
                     $  9.100        313,780         6.7 years         183,967
                       10.700          9,658         7.5 years           3,863
                       11.800          9,375         8.0 years           3,750
                       14.800         68,750         9.5 years           --
                       16.600          7,371         9.7 years           --
                       14.312          9,375          10 years           --

                  $ 9.10 - 16.600    418,309        7.3 years          191,580


     The Bank has  established  an Employee  Stock Owner Plan and Trust ("ESOP")
     for eligible  employees.  Full-time  employees employed with the Company or
     Bank as of January 1, 1995,  and full-time  employees of the Company or the
     Bank  employed  after such date who have been  credited with at least 1,000
     hours during a twelve-month period, have attained age 21, and were employed
     on the last business day of the year are eligible to participate.

     On February 14, 1995,  the Conversion  date,  the ESOP borrowed  $2,300,000
     from the  Company  and used the funds to purchase  359,375  split  adjusted
     shares of common stock issued in the  Conversion.  The loan is being repaid
     principally by  contributions by the Bank to the ESOP, but may be paid from
     the  Company's  discretionary  contributions  to the ESOP,  over a ten year
     period.  At  December  31,  1998,  the loan had an  outstanding  balance of
     $1,380,000 and carried an interest rate of 8.00%.  Interest expense for the
     obligation  was $128,000 and  $147,000,  respectively,  for the years ended
     December 31, 1998 and 1997.  Shares  purchased  with the loan  proceeds are
     held in  trust  for  allocation  among  participants  as the  loan is paid.
     Contributions  to the ESOP and shares  released from the loan collateral in
     an amount proportional to the repayment of the ESOP loan is allocated among
     participants on the basis of compensation, as described in the plan, in the
     year of allocation. Benefits generally become 100% vested after seven years
     of credited  service.  However,  in the event of retirement,  disability or
     death, as defined in the plan, any unvested  portion of benefits shall vest
     immediately. Forfeitures will be reallocated among participating employees,
     in  the  same  proportion  as  contributions.  Benefits  are  payable  upon
     separation from service based on vesting status and share allocations made.
     As of December 31, 1998,  143,750 shares were allocated to participants and
     committed  to be  released.  As shares are released  from  collateral,  the
     shares  become  outstanding  for  earnings  per share  computations.  As of
     December 31, 1998, the fair market value of the 215,625 unearned shares was
     $3,056,133.

     The Company maintains a Performance Equity Program for Officers (the "PEP")
     and a Recognition and Retention Plan for Outside Directors (the "RRP"). The
     purpose of the PEP and RRP is to provide executive officers,  officers, and
     directors  of the Company with a  proprietary  interest in the Company in a
     manner  designed to encourage  such persons to remain with the Company.  In
     1998, and 1996, the Company granted 18,145 and 7,246 shares,  respectively,
     of Company common stock under the PEP and RRP. No grant shares were awarded
     in 1997.  Awards  vest pro rata on each  anniversary  of the grant date and
     become  fully  vested  five years from the grant  date,  provided  that the
     employee has completed the specified continuous service requirement. Awards
     become 100% vested upon termination of employment due to death, disability,
     or following a change in control of the  Company.  Some awards are based on
     the attainment of certain performance goals and are forfeited if such goals
     are not met.  At  December  31,  1998,  72,913  shares  were the subject of
     outstanding  grant awards to officers  and  directors  and 28,402  remained
     reserved for future awards.

                                       51

<PAGE>


     The following is a summary of transactions under the PEP and RRP:


                                              Number of Grant   Weighted Average
                                              Shares Awarded      Fair Value
                                              and Outstanding    on Grant Date
                                              ---------------    -------------

     Balance, December 31, 1995                  165,088           $  9.100
        Grant shares awarded                       7,246             11.459
        Grant shares vested and issued           (24,975)             9.100
        Grant shares forfeited                   (14,338)             9.100
                                                 -------

     Balance, December 31, 1996                  133,021              9.229
        Grant shares vested and issued           (28,069)             9.100
        Grant shares forfeited                   (13,813)             9.100
                                                 -------

     Balance, December 31, 1997                   91,140              9.288
        Grant shares awarded                      18,145             15.257
        Grant shares vested and issued           (27,058)             9.195
        Grant shares forfeited                    (7,887)             9.140
                                                 -------

     Balance, December 31, 1998                   74,340           $ 10.794
                                                 =======


     The Company  recorded  compensation  expense for the ESOP,  PEP, and RRP of
     $817,000,  $751,000,  and  $599,000,  respectively,  for  the  years  ended
     December 31, 1998, 1997, and 1996.

     In October 1995, the FASB issued  Statement of Financial  Standards No. 123
     ("SFAS 123"),  Accounting for Stock Based  Compensation,  which established
     accounting and disclosure  requirements  using a fair value based method of
     accounting for stock based  employee  compensation  plans.  Under SFAS 123,
     beginning  in 1996 the Company had the option to either  adopt the new fair
     value based accounting  method or continue the intrinsic value based method
     and  provide  pro  forma  net  income  and  earnings  per  share  as if the
     accounting provisions of SFAS 123 had been adopted. The Company has adopted
     only the  disclosure  requirements  of SFAS  123,  and  applies  Accounting
     Principles  Board  Opinion  (APB) No. 25,  "Accounting  for Stock issued to
     Employees," in accounting for its stock options.

     Had compensation  cost been determined in accordance with SFAS No. 123, the
     Company's  net income and earnings per share would have been changed to the
     pro forma amounts indicated below (dollars in thousands).


                                                Year Ended December 31,
                                          ---------------------------------
                                            1998         1997        1996
     Net income:
       As reported                        $   1,436    $   1,766    $   852
       Pro forma                              1,256        1,622        708

     Basic earnings per share:
        As reported                       $     .41    $     .47    $   .22
        Pro forma                               .36          .44        .19

     Diluted earnings per share:
        As reported                       $     .38    $     .45    $   .22
        Pro forma                               .33          .42        .19


     For these  disclosure  purposes,  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 1998,
     1997 and 1996,  respectively:  dividend yield of .87% for 1998 and .72% for
     1996,  expected  volatility of 12% for 1998 and 9% for 1996; expected lives
     of 7 years for both years;  and risk-free  interest rates of 5.00% for 1998
     6.2% for 1996. No options were awarded in 1997. During the initial phase-in
     period,  the effects of applying SFAS 123 may not be  representative of the
     effects on reported net income for future years  because  options vest over
     several  years and  additional  awards can be made each year.  The weighted
     average fair value per share of options  granted  during 1998 and 1996 were
     $3.82 and $4.08, respectively.

                                       52

<PAGE>


17.  EARNINGS PER SHARE

     The Company  calculates Basic Earnings per Share ("EPS") and Diluted EPS in
     accordance  with SFAS 128.  Basic EPS is  calculated by dividing net income
     for the period by the weighted  average common shares  outstanding for that
     period.  Weighted  average shares includes ESOP shares earned.  Diluted EPS
     takes  into  account  the  effect of  dilutive  instruments,  such as stock
     options, but uses the average share price for the period in determining the
     number of incremental  shares that are to be added to the weighted  average
     number of shares outstanding.

     Following is a summary of the calculation of basic and diluted EPS (dollars
     are in thousands except per share amounts).


                                              Year Ended December 31,
                                        ------------------------------------
                                           1998         1997         1996

     Net income                         $    1,436   $    1,766   $      852
                                        ==========   ==========   ==========

     Weighted average shares-basic       3,621,258    3,777,479    3,859,369

     Dilutive effect of option shares      127,211      128,864       44,982
                                        ----------   ----------   ----------

     Weighted average shares
        outstanding-diluted              3,748,469    3,906,343    3,904,351
                                        ==========   ==========   ==========

     Basic earnings per share           $     0.40   $     0.46   $     0.22
                                        ==========   ==========   ==========
     Diluted earnings per share         $     0.38   $     0.45   $     0.22
                                        ==========   ==========   ==========


18.  401(k) PLAN

     The Company  maintains a tax deferred  employee  savings plan under Section
     401(k)  of the  Internal  Revenue  Code.  All  employees  are  eligible  to
     participate  who are 21 years of age, have been employed by the Company for
     90 days,  and have completed  1,000 hours of service.  The Company does not
     provide contributions to the 401(k) plan.

     The trust that  administers  the 401(k) plan had assets of  $1,623,000  and
     $1,532,000  at other  financial  institutions  as of December  31, 1998 and
     1997, respectively.

19.  SALARY CONTINUATION AND RETIREMENT PLAN

     The Company maintains a Salary Continuation Plan for the benefit of certain
     officers and a Retirement Plan for members of the Board of Directors of the
     Company.  Officers  participating  in  the  Salary  Continuation  Plan  are
     entitled  to  receive  a  monthly  payment  for a period  of 10 years  upon
     retirement.  Directors  of the  Company  who have  served  on the  Board of
     Directors  for a minimum of nine years are  entitled  under the  Retirement
     Plan to receive a quarterly  payment equal to the amount of their quarterly
     retainer fee in effect at the date of retirement for a period of ten years.
     The Salary  Continuation Plan and the Retirement Plan provide that payments
     will be  accelerated  upon the death of a Participant  or in the event of a
     change in control of the Company.  As of December 31, 1998 and 1997,  there
     were eight officers and Directors participating in the Plan.

     The actuarial  present value of the  accumulated  plan benefit  obligation,
     calculated  using a discount  rate of 7.0%,  was  $911,000 at December  31,
     1998, and using a discount rate of 7.5%, was $909,000 at December 31, 1997.
     Plan assets are not  segregated  for purposes of paying  benefits under the
     Salary  Continuation  and Retirement  Plans.  The Company  accrued  pension
     liability expenses of $52,000,  $36,000 and $35,000 under the Plans for the
     years ended December 31, 1998,  1997 and 1996,  respectively.  Such expense
     amounts  approximated  the computed  actuarial  net periodic plan costs for
     each period.

                                       53

<PAGE>


20.  PARENT COMPANY FINANCIAL INFORMATION

     The Parent Company and its subsidiary,  the Bank, file consolidated federal
     income tax  returns in which the  taxable  income or loss of the Company is
     combined with that of the Bank.  The Parent  Company's  share of income tax
     expense is based on the amount  which would be payable if separate  returns
     were filed.  Accordingly,  the Parent Company's equity in the net income of
     its  subsidiaries  (distributed  and  undistributed)  is excluded  from the
     computation  of the  provision  for income  taxes for  financial  statement
     purposes.

<TABLE>
     Following  are  the  Parent  Company's  summary   statements  of  financial
     condition  for the years ended  December 31, 1998 and 1997,  and  condensed
     statements  of operations  and cash flows for the years ended  December 31,
     1998, 1997, and 1996 (dollars in thousands):

<CAPTION>
     SUMMARY STATEMENTS OF FINANCIAL CONDITION                                                        Year Ended December 31,
                                                                                                    ---------------------------
                                                                                                     1998                1997
<S>                                                                                                 <C>                 <C>
     ASSETS
        Cash and due from depository institutions                                                   $   428             $   442
        Overnight deposits                                                                              725               1,400
                                                                                                    -------             -------
             Total cash and cash equivalents                                                          1,153               1,842
        Mortgage-backed securities available for sale                                                 6,664              10,939
        Investment securities available for sale                                                       --                   101
        Loan receivable                                                                               4,850                --
        Other assets                                                                                     58                 109
        Investment in subsidiary                                                                     33,732              40,212
                                                                                                    -------             -------
             TOTAL                                                                                  $46,457             $53,203
                                                                                                    =======             =======
     LIABILITIES AND STOCKHOLDERS' EQUITY
        Liabilities:
          Securities sold under agreements to repurchase                                            $ 4,490             $ 5,200
          Other liabilities                                                                              78                  70
                                                                                                    -------             -------
            Total liabilities                                                                         4,568               5,270
        Stockholders' equity (see Consolidated Statements
           Of Financial Condition)                                                                   41,889              47,933
             TOTAL                                                                                  $46,457             $53,203
                                                                                                    =======             =======
</TABLE>


<TABLE>
         SUMMARY STATEMENTS OF OPERATIONS                                                     Year Ended December 31,
                                                                                     ------------------------------------------
                                                                                      1998              1997             1996
<S>                                                                                  <C>               <C>              <C>
     Interest income:
        Interest on mortgage-backed securities
           and investment securities                                                 $   641           $   569          $   582
        Interest on ESOP loan                                                            129               147              166
        Interest on loan receivable                                                      306              --               --
                                                                                     -------           -------          -------
           Total interest income                                                       1,076               716              748
                                                                                     -------           -------          -------
     Interest expense:
        Interest on reverse repurchase agreements                                        297                61                7
                                                                                     -------           -------          -------
           Total interest expense                                                        297                61                7
                                                                                     -------           -------          -------
     Provision for loan losses                                                           150              --               --
     Noninterest  revenue                                                                 (1)             --                 47
     General and administrative expense                                                  503               476              397
                                                                                     -------           -------          -------
     Income before income tax expense                                                    125               179              391
     Income tax expense                                                                   50                74              162
                                                                                     -------           -------          -------
     Income before undistributed net income of the Bank                                   75               105              229
     Undistributed net income of the Bank                                              1,361             1,661              623
                                                                                     -------           -------          -------
     Net income                                                                      $ 1,436           $ 1,766          $   852
                                                                                     =======           =======          =======
</TABLE>

                                                                 54

<PAGE>



<TABLE>
     Following are the Parent Company's  condensed  statements of cash flows for
     the years ended December 31, 1998, 1997, and 1996 (dollars in thousands):

<CAPTION>
         SUMMARY STATEMENTS OF CASH FLOWS                                                      Year Ended December 31,
                                                                                         -------------------------------------
                                                                                          1998            1997           1996

<S>                                                                                      <C>            <C>            <C>
     OPERATING ACTIVITIES:
        Net income                                                                       $ 1,436        $ 1,766        $   852
        Adjustments to reconcile net income to net cash provided by
        operating activities:
           Undisbursed net income of subsidiary                                           (1,361)        (1,661)          (623)
           Amortization of premiums                                                          102             50              8
           Provision for loan losses                                                         150           --             --
           Compensation expense related to ESOP shares released                              555            386            307
           Unrealized (gain) loss on securities, net of taxes                                 (3)          --             --
           Change in interest receivable                                                      (4)           (32)            86
           Change in other assets                                                              3             (4)            53
           Change in income taxes payable and deferred income taxes                           50            (24)          (150)
           Change in other liabilities                                                        10             (9)           (49)
                                                                                         -------        -------        -------

              Net cash provided by operating activities                                      938            472            484
                                                                                         -------        -------        -------

     INVESTING ACTIVITIES:
        Loans originated                                                                  (5,000)          --             --
        Dividend from subsidiary                                                           8,500           --             --
        Purchases of mortgage-backed securities available for sale                          --           (6,899)        (5,284)
        Paydowns on mortgage-backed securities                                             3,199          3,094          3,010
        Proceeds from sales of mortgage-backed securities                                    975
        Purchases of investment securities available for sale                               --             --           (3,593)
        Proceeds from maturities of investment securities                                    100           --            8,500
        Proceeds from sales of investment securities                                        --             --               85
                                                                                         -------        -------        -------

              Net cash (used in) provided by investing activities                          7,774         (3,805)         2,718
                                                                                         -------        -------        -------

     FINANCING ACTIVITIES:
        Proceeds (repayments) of reverse repurchase agreements, net                         (710)         5,200           (713)
        Cash dividends paid to stockholders                                                 (463)          (357)          (165)
        Purchases of treasury stock, net                                                  (8,228)          (256)        (2,173)
                                                                                         -------        -------        -------

              Net cash (used in) provided by financing activities                         (9,401)         4,587         (3,051)
                                                                                         -------        -------        -------

     NET (DECREASE) INCREASE IN CASH AND CASH
        EQUIVALENTS                                                                         (689)         1,254            151

     CASH AND CASH EQUIVALENTS AT BEGINNING
        OF PERIOD                                                                          1,842            588            437
                                                                                         -------        -------        -------

     CASH AND CASH EQUIVALENTS AT END OF PERIOD                                          $ 1,153        $ 1,842        $   588
                                                                                         =======        =======        =======
</TABLE>

                                                                 55

<PAGE>


21.  ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS

     The  following  disclosure  of the  estimated  fair value of the  Company's
     financial  instruments is in accordance with the provisions of Statement of
     Financial  Accounting  Standards No. 107,  Disclosures  about Fair Value of
     Financial  Instruments  ("SFAS 107"). The estimated fair value amounts have
     been computed by the Company using quoted market prices where  available or
     other appropriate valuation methodologies as discussed below.

     The  following  factors  should be considered in assessing the accuracy and
     usefulness of the estimated fair value data discussed below:

     o    Because no market  exists for a  significant  portion of the Company's
          financial  instruments,  fair value  estimates  are based on judgments
          regarding   future   expected  loss   experience,   current   economic
          conditions, risk characteristics of various financial instruments, and
          other  factors.  These  estimates are subjective in nature and involve
          uncertainties and matters of significant judgment and therefore cannot
          be  determined  with  precision.  Changes in these  assumptions  could
          significantly affect the estimates.

     o    These  estimates  do not reflect  any  premium or discount  that could
          result from offering for sale at one time the Company's entire holding
          of a particular financial asset.

     o    SFAS 107 excludes from its disclosure  requirements  certain financial
          instruments and various  significant  assets and liabilities  that are
          not considered to be financial instruments.

         Because  of  these  limitations,   the  aggregate  fair  value  amounts
         presented in the following tables do not represent the underlying value
         of the Company at December 31, 1998 and 1997.

     The  following  methods  and  assumptions,  were  used  by the  Company  in
     computing the estimated fair values:

     a.   Cash and Cash  Equivalents,  Certificates  of Deposit and Federal Home
          Loan Bank Stock - Current carrying amounts approximate their estimated
          fair value.

     b.   Mortgage-backed  Securities and Investment  Securities - Fair value of
          these securities are based on year-end quoted market prices.

     c.   Loans Held for Sale - The fair value of these  loans has been based on
          market prices of similar loans traded in the secondary market.

     d.   Loans  Receivable  Held for  Investment  - For fair  value  estimation
          purposes,  these  loans have been  categorized  by type of loan (e.g.,
          one-to-four  unit  residential)  and then  further  segmented  between
          adjustable  or fixed rates.  Where  possible,  the fair value of these
          groups of loans has been based on  secondary  market  prices for loans
          with similar  characteristics.  The fair value of the remaining  loans
          has been estimated by discounting  the future cash flows using current
          interest rates being offered for loans with similar terms to borrowers
          of  similar  credit  quality.   Prepayment  estimates  were  based  on
          historical experience and published data for similar loans.

     e.   Demand Deposits - Current carrying amounts approximate  estimated fair
          value.

     f.   Certificate  Accounts - Fair value has been  estimated by  discounting
          the  contractual  cash flows using current market rates offered in the
          Company's   market  area  for  deposits  with  comparable   terms  and
          maturities.

                                       56

<PAGE>


     g.   FHLB  Advances  -  Fair  value  was  estimated  by   discounting   the
          contractual cash flows using current market rates offered for advances
          with comparable terms and maturities.

     h.   Securities  sold  under  agreements  to  repurchase  - Fair  value was
          estimated by  discounting  the  contractual  cash flows using  current
          market  rates  offered  for  borrowings  with  comparable   terms  and
          maturities.

     i.   Commitments   to  Extend  Credit  -  The  majority  of  the  Company's
          commitments  to extend credit carry current  market  interest rates if
          converted to loans. Because commitments to extend credit are generally
          unassignable  by either the  Company or the  borrower,  they only have
          value to the  Company  and the  borrower.  The  Company  does not have
          deferred commitment fees on loans prior to origination.

     The carrying  amounts and estimated fair values of the Company's  financial
     instruments  as of December  31, 1998 and 1997 were as follows  (dollars in
     thousands):

                                                          December 31, 1998
                                                         -------------------
                                                         Carrying      Fair
                                                          Amount      Value
Assets:
        Cash and cash equivalents                        $ 16,951   $ 16,951
        Investment securities available for sale              256        256
        Corporate securities available for sale            19,154     19,154
        Mortgage-backed securities available for sale      98,006     98,006
        Mortgage-backed securities held to maturity            97         96
        Loans receivable held for investment              298,775    306,215
        Loans held for sale                                 2,177      2,177
        Federal Home Loan Bank stock                        3,039      3,039

     Liabilities:
        Consumer accounts                                 113,551    113,551
        Certificate accounts                              257,126    257,975
        FHLB advances                                      35,182     35,780
        Securities sold under agreements to repurchase      4,990      4,990

     Commitments to extend credit                            --         --


                                                          December 31, 1997
                                                         -------------------
                                                         Carrying      Fair
                                                          Amount      Value
Assets:
        Cash and cash equivalents                        $ 13,514   $ 13,514
        Certificates of deposit                                99         99
        Investment securities available for sale           40,355     40,355
        Investment securities held to maturity                145        145
        Mortgage-backed securities available for sale      70,465     70,465
        Mortgage-backed securities held to maturity           142        138
        Loans receivable held for investment              263,751    268,274
        Loans held for sale                                   514        514
        Federal Home Loan Bank stock                        3,383      3,383

     Liabilities:
        Consumer accounts                                  66,483     66,483
        Certificate accounts                              254,076    254,381
        FHLB advances                                      32,282     32,259
        Securities sold under agreements to repurchase      5,200      5,196

     Commitments to extend credit                            --         --

                                       57

<PAGE>


22.  LIQUIDATION ACCOUNT

     At the time of the Conversion,  the Bank established a liquidation  account
     in an amount equal to its equity as of September 30, 1994. The  liquidation
     account is  maintained  by the Bank for the benefit of depositors as of the
     eligibility record date who continue to maintain their accounts at the Bank
     after the conversion.  The liquidation  account is reduced  annually to the
     extent that eligible account holders have reduced their qualifying deposits
     as of  each  anniversary  date.  Subsequent  increases  do not  restore  an
     eligible account holder's interest in the liquidation account. In the event
     of a complete  liquidation  of the Bank (and only in such an  event),  each
     eligible account holder will be entitled to receive a distribution from the
     liquidation  account in an amount  proportionate  to the  current  adjusted
     qualifying   balances  for  accounts  then  held,  before  any  liquidation
     distribution may be made with respect to the  stockholders.  Except for the
     repurchase of stock and payment of dividends by the Company,  the existence
     of the liquidation account will not restrict the use or application of such
     net worth.  At December 31, 1998,  the amount of the  remaining  balance in
     this liquidation account was approximately $3.4 million.

                                       58

<PAGE>

<TABLE>
QUARTERLY RESULTS OF OPERATIONS (Unaudited)
- --------------------------------------------------------------------------------
<CAPTION>
                                                           For the Year Ended December 31, 1998
                                                    -------------------------------------------------
                                                      First      Second              Third        Fourth
                                                    Quarter      Quarter           Quarter       Quarter
                             
<S>                                                <C>           <C>               <C>           <C>
     Interest income .......................       $ 7,325       $ 7,547           $ 7,749       $ 8,290
     Interest Expense ......................         4,377         4,591             4,621         4,999
                                                   -------       -------           -------       -------
        Net interest income before
            provision for loan losaes ......         2,948         2,956             3,128         3,291
     Provision for loan losses .............           109           496                77            10
                                                   -------       -------           -------       -------
        Net interest income after
            provision for loan losses ......         2,839         2,460             3,051         3,281
     Noninterest income ....................           400           492               498           787
     General and administrative expense ....         2,440         2,986             2,718         3,000
                                                   -------       -------           -------       -------
     Income (loss) before income tax expense           799           (34)              831         1,068
     Income tax expense ....................           360            31               371           466
                                                   -------       -------           -------       -------
            Net income (loss) ..............       $   439       $   (65)(1)       $   460       $   602
                                                   =======       =======           =======       =======

     Basic earnings (loss) per share .......       $   .11       $  (.02)          $   .13       $   .18
                                                   =======       =======           =======       =======
     Diluted earnings (loss) per share .....       $   .11       $  (.02)          $   .12       $   .17
                                                   =======       =======           =======       =======
     Cash dividends per share ..............       $   .06       $   .00           $   .06       $   .00
                                                   =======       =======           =======       =======


                                                           For the Year Ended December 31, 1997         
                                                    -------------------------------------------------   
                                                      First       Second             Third        Fourth
                                                    Quarter      Quarter           Quarter       Quarter

     Interest income .......................       $ 7,636       $ 7,425           $ 7,286       $ 7,330
     Interest expense ......................         4,624         4,624             4,559         4,538
                                                   -------       -------           -------       -------
        Net interest income before
            provision for loan losses ......         2,944         2,801             2,727         2,792
     Provision for loan losses .............           123           102                90            60
                                                   -------       -------           -------       -------
        Net interest income after
            provision for loan losses ......         2,821         2,699             2,637         2,732
     Noninterest income ....................           311           333               506           464
     General and administrative expense ....         2,337         2,401             2,276         2,493
                                                   -------       -------           -------       -------
     Income before income tax expense ......           795           631               867           703
     Income tax expense ....................           324           256               356           294
                                                   -------       -------           -------       -------
            Net income .....................       $   471       $   375           $   511       $   409
                                                   =======       =======           =======       =======

     Basic earnings per share ..............       $   .12       $   .10           $   .13       $   .11
                                                   =======       =======           =======       =======
     Diluted earnings per share ............       $   .12       $   .10           $   .13       $   .10
                                                   =======       =======           =======       =======
     Cash dividends per share ..............       $   .04       $   .00           $   .05       $   .00
                                                   =======       =======           =======       =======

- -------------------------------------------------
<FN>
(1)  The net loss of $65,000 was primarily due to a substantial  increase in the
     provision for loan losses and to lesser  extent the  settlement by the Bank
     of two  outstanding  legal  matters.  The  Bank  increased  the  loan  loss
     provision  to  address  potential  losses on loans  secured  by  properties
     damaged by unusually severe Winter weather conditions in its market area.
</FN>
</TABLE>

                                                     59




Exhibit 23





INDEPENDENT AUDITORS' CONSENT



We consent to the  incorporation  by reference in  Registration  Statement No's.
33-99112 and  333-6859 on Form S-8 of Monterey  Bay Bancorp,  Inc. of our report
dated February 6, 1999, appearing in this Annual Report on Form 10-K of Monterey
Bay Bancorp, Inc. for the year ended December 31, 1998.



/s/ Deloitte & Touche LLP
San Francisco, California
March 30, 1999



                                       40


<TABLE> <S> <C>


<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                           9,459
<INT-BEARING-DEPOSITS>                           7,492
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    117,416
<INVESTMENTS-CARRYING>                              97
<INVESTMENTS-MARKET>                                96
<LOANS>                                        301,555
<ALLOWANCE>                                     (2,780)
<TOTAL-ASSETS>                                 454,819
<DEPOSITS>                                     370,677
<SHORT-TERM>                                     7,090
<LIABILITIES-OTHER>                              2,581
<LONG-TERM>                                     32,582
                                0
                                          0
<COMMON>                                            45
<OTHER-SE>                                      41,844
<TOTAL-LIABILITIES-AND-EQUITY>                 454,819
<INTEREST-LOAN>                                 20,882
<INTEREST-INVEST>                               10,029
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                30,911
<INTEREST-DEPOSIT>                              16,628
<INTEREST-EXPENSE>                              18,588
<INTEREST-INCOME-NET>                           12,323
<LOAN-LOSSES>                                      692
<SECURITIES-GAINS>                                 283
<EXPENSE-OTHER>                                 11,144
<INCOME-PRETAX>                                  2,664
<INCOME-PRE-EXTRAORDINARY>                       2,664
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,436
<EPS-PRIMARY>                                      .40
<EPS-DILUTED>                                      .38
<YIELD-ACTUAL>                                    7.43
<LOANS-NON>                                      1,496
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                 1,437
<LOANS-PROBLEM>                                    839
<ALLOWANCE-OPEN>                                 1,669
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         2
<ALLOWANCE-CLOSE>                                2,780
<ALLOWANCE-DOMESTIC>                             2,780
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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