UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   Form 10-Q 




(Mark one):       [X]      Quarterly  Report  Pursuant to Section 13 or 15(d) of
                           the Securities Exchange Act of 1934

                           For the quarterly period ended March 31, 1995

                  [ ]      Transition  Report  Pursuant to Section  13 or  15(d)
                           of the Securities Exchange Act of 1934

                           For the transition period from  ________ to ________
                           Commission file number 0-14087

                           FIRST COASTAL CORPORATION
             (Exact name of registrant as specified in its charter)

            Delaware                                    06-1177661
  (State or other jurisdiction of                     (IRS Employer
   incorporation or organization)                   Identification No.)

 36 Thomas Drive, Westbrook, Maine                         04092
(Address of principal executive offices)                (Zip Code)

       Registrant's telephone number, including area code: (207) 774-5000

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                           Yes      [X]              No       [ ]

         The number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date, is:

                 Class: Common Stock, Par Value $1.00 per share
      Outstanding at April 27, 1995:                 6,006,745 shares







                                     INDEX

                    FIRST COASTAL CORPORATION AND SUBSIDIARY



PART I -          FINANCIAL INFORMATION

                                                                                                                Page
                                                                                                                ----
                                                                                                              
         Item 1.  Financial Statements

                  Condensed Consolidated Balance Sheets as of March 31, 1995
                  (Unaudited) and December 31, 1994;                                                              3

                  Condensed Consolidated Statements of Operations (Unaudited) for
                  the three months ended March 31, 1995 and 1994;                                                 4

                  Condensed Consolidated Statements of Cash Flows (Unaudited) for
                  the three months ended March 31, 1995 and 1994;                                                 5

                  Notes to Condensed Consolidated Financial Statements
                  (Unaudited), March 31, 1995                                                                     6

         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                                                            13


PART II -         OTHER INFORMATION

         Item 1.  Legal Proceedings.                                                                             22

         Item 4.  Submission of Matters to a Vote of Security Holders.                                           22

         Item 6.  Exhibits and Reports on Form 8-K.                                                              23


SIGNATURES                                                                                                       24



                                       2




CONDENSED CONSOLIDATED BALANCE SHEETS
First Coastal Corporation and Subsidiary


- - - - - - ---------------------------------------------------------------------------------------
                                                         (Unaudited)
(in thousands)                                           March 31,1995 December 31,1994
- - - - - - ---------------------------------------------------------------------------------------

                                                                        
ASSETS
Noninterest earning deposits and cash                      $   3,088    $   4,701
Interest earning deposits                                      3,145        6,636
Federal funds sold                                            10,000       10,000
Trading securities                                              --            915

Investment securities:
 Held-to-Maturity                                              6,849        6,822
 Available-for-Sale                                           10,049        9,924
                                                           ---------    ---------
                                                              16,898       16,746

Federal Home Loan Bank stock-at cost                           1,315        1,315
Loans held for sale                                              238          185

Loans                                                        107,628      109,656
Less:Deferred loan fees, net                                     (19)         (31)
      Allowance for loan losses                               (3,620)      (4,042)
                                                           ---------    ---------
                                                             103,989      105,583

Premises and equipment                                         2,879        2,941
Real estate owned and in-substance repossessions               2,732        2,925
Other assets                                                   2,321        2,265
                                                           ---------    ---------
  TOTAL ASSETS                                             $ 146,605    $ 154,212
                                                           =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Deposits                                                   $ 127,027    $ 130,037
Advances from Federal Home Loan Bank                           7,667       12,612
Note payable to the FDIC                                       9,000        9,000
Accrued expenses and other liabilities                           500          549
                                                           ---------    ---------
  TOTAL LIABILITIES                                          144,194      152,198

STOCKHOLDERS' EQUITY
Preferred Stock, $1 par value; Authorized
 1,000,000 shares; none outstanding
Common Stock, $1 par value; Authorized 6,700,000 shares;
 issued and outstanding 1995 and 1994 - 6,006,745              6,007        6,007
Paid-in Capital                                               23,968       23,968
Retained earnings deficit                                    (27,451)     (27,676)
Unrealized loss on available for sale securities                (113)        (285)
                                                           ---------    ---------
  TOTAL STOCKHOLDERS' EQUITY                                   2,411        2,014
                                                           ---------    ---------
   TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY              $ 146,605    $ 154,212
                                                           =========    =========


See Notes to condensed consolidated financial statements.

                                       3




CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
First Coastal Corporation and Subsidiary


- - - - - - -------------------------------------------------------------------------------------
(in thousands, except per share amounts)                 Three Months Ended March 31,
- - - - - - -------------------------------------------------------------------------------------
                                                             1995          1994
                                                         -----------    -----------
                                                                          
Interest and Dividend Income
 Interest and fees on loans                              $     2,430    $     2,537
 Interest and dividends on investment securities                 269             86
 Other interest income                                           218            205
                                                         -----------    -----------
  Total Interest and Dividend Income                           2,917          2,828
                                                         -----------    -----------

Interest Expense
 Deposits                                                      1,154          1,161
 Borrowings from Federal Home Loan Bank                          172            328
 FDIC Note                                                        73           --
                                                         -----------    -----------
  Total Interest Expense                                       1,399          1,489
                                                         -----------    -----------
   Net Interest Income Before Provision for
    Loan Losses                                                1,518          1,339

Provision for Loan Losses                                        100             67
                                                         -----------    -----------
  Net Interest Income After Provision for
   Loan Losses                                                 1,418          1,272

Other Income
 Service charges on deposit accounts                              58             73
 Gain on investment securities transactions                     --               29
 Gain on sales of mortgage loans                                --               43
Other                                                            110             86
                                                         -----------    -----------
                                                                 168            231
                                                         -----------    -----------

Other Expenses
 Salaries and employee benefits                                  542            523
 Occupancy                                                       112            168
 Net cost of operation or real estate owned
  and in-substance repossessions                                  (7)           133
 Other                                                           714            933
                                                         -----------    -----------
                                                               1,361          1,757
                                                         -----------    -----------
Income(Loss)Before Income Taxes and Minority Interest            225           (254)
Income Tax                                                      --             --
Minority Interest in Net Loss                                   --              (11)
                                                         -----------    -----------
NET INCOME (LOSS)                                        $       225    $      (243)
                                                         ===========    ===========

PER SHARE AMOUNTS
Weighted Average Shares Outstanding                        6,006,745      6,006,745
Income(Loss) Per Share                                   $       .04    $      (.04)
                                                         ===========    ===========


See Notes to condensed consolidated financial statements

                                       4



CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
First Coastal Corporation and Subsidiary



                                                                 Three Months Ended March 31,
                                                                  ------------------------
(in thousands)                                                        1995        1994
- - - - - - ------------------------------------------------------------------------------------------
                                                                              
Operating Activities
 Net Income (loss)                                                $    225    $   (243)
 Adjustments to reconcile net income to net cash provided
  by operating activities:
  Provision for loan losses                                            100          66
  Writedowns of REO and ISR                                             14          15
  Provision for depreciation and amortization                           73          77
  Amortization of investment security (discounts)                      (93)        (10)
  Realized investment securities gains                                --           (29)
  Gains from assets held in trading accounts                           (33)       --
  Realized gains on assets held for sale                              --           (40)
  Decrease in trading account securities                               948        --
  Net change in loans held for sale                                    (53)      1,969
  Decrease (increase) in interest receivable                            58          (7)
  Increase in interest payable                                          72           7
  Net change in other assets                                           648         366
  Net change in other liabilities                                     (121)         24
                                                                  --------    --------
Net cash provided by operating activities                            1,838       2,195
                                                                  --------    --------

Investing Activities
  Proceeds from sales and maturities of investment securities
  available for sale                                                 1,049          51
  Purchases of investment securities available for sale               --        (5,968)
  Purchases of investment securities held to maturity                 (936)       (963)
  Net change in loans                                                  911       2,873
  Net purchases of premises and equipment                              (11)        (10)
                                                                  --------    --------
Net cash provided (used) by investing activities                     1,013      (4,017)
                                                                  --------    --------

Financing Activities
  Net change in deposits                                            (3,010)     (1,784)
  Proceeds from borrowings                                            --          --
  Payments on borrowings                                            (4,945)     (1,154)
                                                                  --------    --------
Net cash used by financing activities                               (7,955)     (2,938)
                                                                  --------    --------

Decrease in cash and cash equivalents                               (5,104)     (4,760)
Cash and cash equivalents at beginning of period                    11,337      33,539
                                                                  --------    --------
Cash and cash equivalents (interest and noninterest bearing) at
  end of period                                                   $  6,233    $ 28,779
                                                                  ========    ========

Noncash Investing Activities
  Change in unrealized holding losses on investment securities
    available for sale                                            $    172    $     49
  Securities available for sale collateralized by portfolio
    mortgage loans                                                    --         1,003
  Transfer of loans to real estate owned and in-substance
    repossessions                                                      583        --


See Notes to consolidated financial statements.

                                       5




FIRST COASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1995

NOTE A - REGULATORY MATTERS

On September 6, 1991, First Coastal  Corporation (the  "Corporation")  announced
that its Connecticut subsidiary,  Suffield Bank, was placed into receivership by
the Connecticut Banking Department and the Federal Deposit Insurance Corporation
("FDIC") was appointed as the receiver.  Under the Federal Deposit Insurance Act
("FDIA"),  as  amended  by  the  Financial  Institutions  Reform,  Recovery  and
Enforcement Act of 1989 ("FIRREA"),  commonly-controlled depository institutions
such as Suffield  Bank and Coastal  Savings Bank  ("Coastal"  or the "Bank") are
liable for any loss incurred by the FDIC, or any loss which the FDIC  reasonably
anticipates  incurring,  in  connection  with the  default of one or more of the
commonly-controlled institutions. The FDIC had up to two years from September 6,
1991 to assert a cross guaranty claim against the Bank.

On  September  3, 1991,  the  Corporation  announced  that  Coastal had filed an
application with the FDIC for a waiver of any cross guaranty  liability  arising
from Suffield Bank. On September 9, 1992, the FDIC notified  Coastal that it had
denied this request. The FDIC also indicated that it had authorized the issuance
of an assessment of liability under the cross guaranty  provision and claimed an
anticipated  loss to the Bank  Insurance  Fund  resulting  from the  failure  of
Suffield Bank in an amount which, if successfully asserted,  would likely result
in the appointment of a receiver for Coastal. The FDIC delegated to the Director
of  Supervision  the authority to negotiate a settlement  of the cross  guaranty
liability  prior to issuing a notice of  assessment.  On September 1, 1993,  the
FDIC notified  Coastal that it had until February 14, 1994 or such later date as
may be extended by the FDIC, to reach a settlement with the FDIC over the FDIC's
cross guaranty claim against  Coastal  resulting from the September 1991 failure
of Suffield  Bank. In  establishing  a February 14, 1994 deadline for payment of
the cross  guaranty  liability,  the FDIC  indicated  that its  intention was to
negotiate a  reasonable  settlement  of the cross  guaranty  claim,  which would
enable the FDIC to maximize its  recovery of losses  incurred as a result of the
failure of the affiliated Suffield Bank.

On April 26, 1994, the  Corporation,  Coastal  Bancorp  ("Bancorp") and the Bank
entered  into a definitive  Settlement  Agreement  with the FDIC (the  "Original
Settlement  Agreement").  The Original  Settlement  Agreement  provided  that in
consideration  for the waiver of the FDIC's  cross  guaranty  claim  against the
Bank,  the FDIC would  receive  shares of a new class of  convertible  preferred
stock of Coastal,  representing  on conversion a 95%  ownership  position in the
Bank. The waiver of the cross guaranty  claim was  conditional  and would become
final and  unconditional  upon the earlier of the date on which no shares of the
convertible  preferred  stock were  outstanding or three years after the closing
date of the settlement,  provided there had been no judicial  determinations (or
pending actions asserting) that the stock was not validly issued,  fully paid or
non-assessable.


                                       6



Pursuant  to the  Original  Settlement  Agreement,  the  preferred  stock  would
automatically  convert  to common  stock  upon its sale by the FDIC to any third
party.  The  outstanding  common stock of Coastal,  representing  a 5% ownership
interest in the Bank on a post  conversion  basis,  would continue to be held by
the  Corporation.  While the preferred  stock was to be voting  stock,  the FDIC
agreed to grant a revocable  proxy to Coastal so that such shares would be voted
in proportion to the votes cast by the other holders of the Bank's common stock,
subject to certain exceptions and limitations.

In connection with the execution of the Original Settlement  Agreement,  Bancorp
paid the FDIC $200,000 and the FDIC delivered to Bancorp the shares of preferred
and common  stock it held in Bancorp as receiver  of Suffield  Bank and a waiver
and  release  with  respect to any rights  related to the stock.  As a result of
Bancorp's  purchase of the stock,  First Coastal became the owner of 100% of the
outstanding capital stock of Bancorp.

The  Original  Settlement  Agreement  contemplated  the  occurrence  of  certain
additional transactions, including the merger of Bancorp into the Corporation or
the dissolution and liquidation of Bancorp and the distribution of its assets to
the  Corporation.  On July 26, 1994,  Bancorp filed articles of dissolution with
the  Secretary  of State of the State of Maine  effecting  the  dissolution  and
liquidation  of  Bancorp,  pursuant  to which all of its  remaining  assets were
distributed  to,  and all of its  remaining  liabilities  were  assumed  by, the
Corporation  with  the  effect  that  the  Bank  became  a  direct  wholly-owned
subsidiary  of  the  Corporation.   The  Original   Settlement   Agreement  also
contemplated  the  dissolution  and  liquidation of the  Corporation in order to
facilitate the  distribution  of its assets (and those acquired from Bancorp) to
its  stockholders.  The Original  Settlement  Agreement  provided  that the only
assets of the Corporation  that could be distributed to the  stockholders of the
Corporation  were the shares of Coastal (or cash  proceeds from the sale of such
shares)  representing  a 5% ownership  interest in the Bank (and cash in lieu of
fractional shares), subject to the satisfaction by the Corporation of all of its
debts and liabilities.

On July 20, 1994,  prior to the Corporation  submitting the Original  Settlement
Agreement to its stockholders  for approval,  the United States Court of Federal
Claims  issued an opinion  in a case  captioned  Branch v.  United  States,  No.
93-133C  ("Branch"),  which  raised  significant  taking  issues  under the U.S.
Constitution  adverse  to the FDIC in  connection  with its  assertion  of cross
guaranty claims. After considering the Branch decision,  the Boards of Directors
of the  Corporation  and the Bank concluded that it was in the best interests of
the Corporation,  the Bank and the Corporation's  stockholders to seek to modify
the terms of the Original Settlement Agreement.

Following extensive  negotiations by the parties,  the FDIC, the Corporation and
the Bank entered into the Amended and Restated Settlement  Agreement dated as of
November 23, 1994 (the "Amended and Restated Settlement  Agreement"),  providing
for the settlement of the FDIC's cross guaranty claim against the Bank.

On January  31,  1995,  following  the  receipt  of  stockholder  approval,  the
Corporation,   Coastal  and  the  FDIC  consummated  the  Amended  and  Restated
Settlement Agreement, pursuant to which

                                       7



the Corporation  issued to the FDIC a non-recourse  promissory note (the "Note")
in the principal amount of $9 million in consideration of the  unconditional and
irrevocable  waiver and release of the cross guaranty claim.  The  Corporation's
obligations under the Note are secured by a pledge by the Corporation of 100,000
shares of common  stock,  par value  $1.00 per share,  of the Bank ("CSB  Common
Stock"),  representing  100% of the outstanding CSB Common Stock,  pursuant to a
Stock Pledge  Agreement  between the  Corporation and the FDIC dated January 31,
1995 (the "Stock Pledge  Agreement").  The Stock Pledge Agreement  provides that
the  Corporation  retains the right to receive all cash  dividends  declared and
paid on the pledged shares of CSB Common Stock and to exercise all voting rights
with  respect  to  such  shares  for so  long  as no  event  of  default  exists
thereunder.  Payment of principal and interest  under the Note is deferred until
the  "Maturity  Date," which is January 31, 1997. If prior to such Maturity Date
the Corporation and the Bank have entered into a definitive  agreement regarding
either an acquisition or  recapitalization of the Corporation and the Bank that,
in either case,  provides the  Corporation  with proceeds  sufficient to pay the
FDIC the unpaid  principal amount and interest under the Note, the Maturity Date
will be extended until the earlier of (i) July 31, 1997, (ii) the first business
day following January 31, 1997 on which such definitive  agreement is terminated
or (iii) the date of  closing  of the  acquisition  or  recapitalization  of the
Corporation and the Bank.

The Note bears  interest  (i) at a rate per annum  equal to 5% from  January 31,
1995 through  February 1, 1996 and at a rate per annum equal to 6.5%  thereafter
(compounded quarterly) to and including the earlier of (x) the date on which the
FDIC receives  payment of the unpaid  principal  amount and accrued  interest in
full or (y) the day prior to the Maturity Date; or  alternatively,  in the event
that there is an acquisition of the Bank by a third party,  (ii) in an aggregate
amount  equal to one half of any  proceeds  over $11.5  million  received by the
Corporation  from the sale of the Bank.  The  Amended  and  Restated  Settlement
Agreement  provides  that if the Bank is sold prior to the  Maturity  Date,  the
aggregate consideration paid by the acquiror in connection with such transaction
will be distributed in satisfaction of the  Corporation's  obligations under the
Note as follows:  the first $9 million  will be paid to the FDIC,  the next $2.5
million  of  such  consideration  will  be  paid  to the  Corporation,  and  any
consideration  over $11.5 million will be divided  equally  between the FDIC and
the Corporation.

As a result of the consummation of the Amended and Restated Settlement Agreement
on January 31, 1995,  including the issuance of the Note in the principal amount
of $9 million to the FDIC, the Corporation recognized an extraordinary charge to
earnings of $9 million in the financial  statements  for the year ended December
31, 1994. In addition, as a result of the settlement,  the Corporation no longer
complies with the Federal Reserve's capital adequacy guidelines. The Corporation
received a letter  from the Federal  Reserve  Bank of Boston  dated  November 3,
1994,  which,  among other  things,  confirmed  that the Federal  Reserve has no
objection  to the  settlement  between  the  Corporation  and the FDIC.  In such
letter,  the Federal  Reserve  further  states that in  determining  whether any
supervisory  response is warranted on a going forward basis, the Federal Reserve
will  closely   monitor  the  efforts  of  the  Corporation  in  fulfilling  its
obligations under the terms of the Amended and Restated Settlement Agreement and
the  attendant  effect such actions  will have on  restoring  the capital of the
Corporation.


                                       8



The  Corporation is exploring  various options to satisfy its obligations to the
FDIC under the Note, including a possible  recapitalization or sale of the Bank.
Management   currently   has  no   definitive   plans   relating   to  either  a
recapitalization  or a sale of the Bank and there can be no  assurance  that any
such  transaction  will occur or if pursued,  what the terms of such transaction
might ultimately be.

Effective  as of January 23,  1992,  Coastal  consented to an Order to Cease and
Desist  (the  "Order")  issued  by the  FDIC  and  concurred  with by the  Maine
Superintendent  of Banking  (the  "Maine  Superintendent").  The Order  required
Coastal to cease and desist from operating with an excessive volume of adversely
classified  assets,  engaging in any lending or management  practices  which are
detrimental  to  the  Bank,  engaging  in  violations  of  applicable  laws  and
regulations, operating with inadequate loan documentation, engaging in practices
which produce inadequate  operating income and excessive loan losses,  operating
with  inadequate  allowance  for loan  losses for the kind and  quality of loans
held,  failing  to  submit  Reports  of  Condition  and  Income  to the  FDIC in
accordance with instructions,  operating with inadequate liquidity and operating
with excessive interest rate risk exposure. The Order also required that certain
affirmative  actions be taken  relating to the  preparation of certain plans and
analyses and the maintenance of specified capital ratios.

Effective  December 8, 1994, the Regional Director of the Boston Regional Office
of the FDIC  terminated  the Order.  The Order was replaced with a Memorandum of
Understanding  ("Memorandum") among the Board of Directors of the Bank, the FDIC
and the Maine  Superintendent  effective as of November 22, 1994. The Memorandum
provides,  among  other  things,  that (i) the Bank  continue  to  maintain  its
allowance for loan and lease losses in  accordance  with  applicable  regulatory
requirements,  (ii) the Board of  Directors  of the Bank  continue to review the
adequacy of the Bank's  loan and lease loss  reserves  and provide for  adequate
reserves,  (iii) the Bank  continue to have tier 1 capital at or in excess of 6%
of the Bank's  total  assets,  (iv) the Bank  continue to comply with the FDIC's
Statement of Policy on Risk-Based Capital, (v) the Bank provide monthly progress
reports  regarding  substandard or doubtful  assets,  (vi) the Bank agree not to
extend or renew  credit to, or for the benefit of, any borrower who or which has
a loan or other  extension  of credit with the Bank that has been charged off or
classified in whole or in part, loss, doubtful or substandard and is uncollected
unless  certain  conditions  are met,  (vii)  the Bank  not  declare  or pay any
dividends  without  the  prior  written  consent  of  the  FDIC  and  the  Maine
Superintendent, and (viii) the Bank continue to furnish written progress reports
detailing  the form and manner of any action taken to seek to secure  compliance
with the Memorandum.  In addition, the Board of Directors is required to develop
a written plan of action to reduce the Bank's risk position with respect to each
borrower  who had  outstanding  principal  debt  owing to the Bank in  excess of
$500,000  and for the  formulation  of a strategic  plan and  policies  covering
investments, funds management and various lending policies.

In March 1988 the Corporation  entered into a Memorandum of  Understanding  with
the Federal Reserve Bank of Boston which provides,  among other things,  for the
formulation of plans and policies covering capital  adequacy,  funds management,
the Corporation's  management  information  system and the adoption of a written
dividend policy consistent with Federal Reserve

                                       9


Board  policies  regarding  the  payment  of  cash  dividends  by  bank  holding
companies. Management originally addressed these matters by developing plans and
policies which were  submitted to the Federal  Reserve in 1988, and updated such
plans and  policies  in 1992 and 1995.  Effective  March 13,  1995,  the Federal
Reserve Bank of Boston terminated the Memorandum of Understanding.


NOTE B - ACCOUNTING POLICIES

Basis of Presentation

The accompanying  unaudited condensed  consolidated  financial statements of the
Corporation have been prepared in accordance with generally accepted  accounting
principles for interim  financial  information and with the instructions to Form
10-Q and Article 10 of Regulation S-X.  Accordingly,  they do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles  ("GAAP")  for  complete  financial  statements.  In the  opinion  of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three months ended March 31, 1995 are not necessarily  indicative of the results
that  may be  expected  for the year  ending  December  31,  1995.  For  further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included in the  Corporation's  Annual Report on Form 10-K for the year
ended December 31, 1994.

Most of the Corporation's  commercial real estate loans as of March 31, 1995 are
collateralized  by real estate in Maine,  which has  experienced  a  significant
decline in value since the market peak in the late 1980s.  In addition,  all the
real estate owned ("REO") and in-substance  repossessions ("ISR") are located in
this same market.  Accordingly,  the ultimate  collectibility  of a  substantial
portion of the  Corporation's  loan  portfolio and the recovery of a substantial
portion of the carrying  amount of REO and ISRs is  particularly  susceptible to
changes in market conditions in Maine.

While  management uses available  information to recognize  losses on loans, REO
and ISRs,  future  additions to the  allowance or  write-downs  may be necessary
based on  changes  in  economic  conditions.  In  addition,  various  regulatory
authorities,  as an integral  part of their  examination  process,  periodically
review the Corporation's allowance for loan losses and the carrying value of REO
and ISRs. Such authorities may require the Corporation to recognize additions to
the allowance and/or write down the carrying value of REO or ISRs based on their
judgments of  information  available  to them at the time of their  examination.
Given the current real estate  environment,  additions to non-performing  assets
are  anticipated;  however,  management  believes that such additions will be at
levels below those  experienced in prior years.  Because of  uncertainties  that
continue to exist in the current  real estate  environment,  the effect of these
non-performing assets on interest income, liquidity and capital resources cannot
be adequately assessed.



                                       10



Investment Securities

Effective  January 1, 1994,  with the  implementation  of  Financial  Accounting
Standards Board ("FASB") Statement No. 115, investment  securities classified as
available for sale are reported at fair value,  with unrealized gains and losses
excluded  from  earnings and reported in a separate  component of  stockholders'
equity.  Investment  securities held to maturity are stated at cost adjusted for
amortization  of bond  premiums and  accretion of bond  discounts.  There was no
effect to the Corporation's  Financial Statements on January 1, 1994 as a result
of  implementing  FASB  Statement  No. 115. For the three months ended March 31,
1995,  investment  securities  decreased in fair value by $113,000 from December
31, 1994 as a result of declining interest rates.

As of December 31, 1994, the Corporation's  Investment  Accounting Policy states
that all securities  purchased with an original maturity of over one year, other
than  mortgage  backed  securities  originated  by the Bank  with  current  loan
production,  will be classified as available for sale. Securities purchased with
an  original  maturity of one year or less will be  considered  heldto-maturity.
Mortgage backed securities  originated by the Bank with current loan productions
will be classified as trading securities.

Assets Held for Sale Stated at Market Value

Assets held for sale,  consisting primarily of residential  mortgages originated
for the purpose of potential sale, are valued at the lower of cost or market.

Loans

Interest on loans is accrued and credited to  operations  based on the principal
amount  outstanding.  The accrual of interest income is discontinued when a loan
becomes delinquent and, in management's opinion, borrowers may be unable to meet
contractual  obligations.   Such  accrual  is  discontinued  where  interest  or
principal  is 90 days or more  past  due,  unless  the  loans  are  deemed to be
adequately  secured  and in the  process  of  collection.  In  these  instances,
interest  is  recognized  only  when  received.   When  interest   accruals  are
discontinued, unpaid interest credited to income in the current year is reversed
and interest accrued in prior years is charged to the allowance for loan losses.

Loan origination fees and certain direct loan origination costs are deferred and
the new amount  amortized  as an  adjustment  to the related loan yield over the
estimated contractual life of the loan.

Allowance for Loan Losses

The  Corporation  adopted FASB  Statement  No. 114,  Accounting by Creditors for
Impairment  of a Loan,  on January 1, 1995.  Under the new  standard,  a loan is
considered impaired,  based on current information and events, if it is probable
that the  Corporation  will be unable  to  collect  the  scheduled  payments  of
principal or interest when due according to the contractual terms of

                                       11



the loan agreement.  The measurement of impaired loans is generally based on the
present  value of  expected  future  cash  flows  discounted  at the  historical
effective interest rate, except that all collateral-dependent loans are measured
for impairment  based on the fair value of the collateral.  The adoption of FASB
Statement  No.  114  resulted  in no  additional  provision  for loan  losses as
determined at January 1, 1995.

Income Taxes

During 1993 Coastal adopted FASB Statement No. 109, Accounting for Income Taxes.
Statement No. 109 requires a change from the deferred  method of accounting  for
income taxes of APB Opinion 11 to the asset and  liability  method of accounting
for income  taxes.  Under the asset and  liability  method of Statement No. 109,
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases. At December 31, 1994, the  Corporation  estimated that net operating loss
(NOL)  carryforwards for federal income tax return purposes of $6.9 million were
available to offset future taxable income.  Due to the uncertainty  that the NOL
carryforwards  will be realized,  no deferred tax asset and  liability  accounts
have been recorded at December 31, 1994 and March 31, 1995.



                                       12



PART I - Item 2

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

FINANCIAL CONDITION

Total Assets

At March 31, 1995, total assets were $146.6 million,  representing a decrease of
$7.6 million, or 4.9%, from total assets of $154.2 million at December 31, 1994.
This continued decrease,  primarily related to (i) a decrease in borrowings,  as
all maturing advances are paid off, and (ii) a steady decline in deposits, which
is attributable to the  historically  low level of deposit  interest rates which
has caused depositors to seek alternative investment options. Given the decrease
in  interest  rates  experienced  during the first three  months of 1995,  it is
anticipated that these deposit outflows may continue.  However,  there can be no
certainty that the current trend in market conditions will continue.

Investments

Investment  securities of $16.9  million at March 31, 1995  remained  relatively
unchanged  as  compared  to $16.7  million  at  December  31,  1994.  Investment
securities  classified  as available  for sale are reported at fair value,  with
unrealized  gains and losses  excluded  from earnings and reported in a separate
component of stockholders'  equity.  Investment  securities held to maturity are
stated at cost adjusted for  amortization of bond premiums and accretion of bond
discounts.

The following  table sets forth the amortized  cost and fair value of investment
securities for each major security type at March 31, 1995.




                                                                              March 31, 1995
                                                              --------------------------------------------
                                                              Amortized             Fair        Unrealized
(in thousands)                                                     Cost            Value              Loss
- - - - - - ----------------------------------------------------------------------------------------------------------
                                                                                               
Available for Sale:
 U.S. Government Agency and Obligations                          $4,994           $4,939              $(55)
 Mortgage backed Securities                                         848              840                (8)
 Equity                                                           4,000            3,950               (50)
 Other                                                              320              320                 -
                                                                -------          -------             -----
                                                                $10,162          $10,049             $(113)
                                                                =======          =======             ===== 

Held to Maturity:
 U.S. Government Agency and Obligations                           6,849            6,846                (3)
                                                                 ------           ------             ----- 
                                                                 $6,849           $6,846             $  (3)
                                                                 ======           ======             ===== 




                                       13



The unrealized  loss on investment  securities  classified as available for sale
decreased  by $172,000 at March 31, 1995  compared to December  31,  1994.  This
reduction in unrealized security losses is attributable to the slight decline in
yields on the treasury securities throughout the first three months of 1995. The
Corporation will continue to give  consideration to further  investments in U.S.
Government Agency and Obligations and Mortgage backed  securities,  after giving
consideration to the potential impact on the fair value of these securities that
may  result  from  interest  rate  fluctuations  in  comparison  to  alternative
investment securities.

The following  table  represents the  contractual  maturities for investments in
debt securities for each major security type at March 31, 1995.



                                                                         March 31, 1995
                                                          ------------------------------------------------
                                                                            Maturing
                                                          ------------------------------------------------
                                                            Within       After One But            After
(in thousands)                                            One Year     Within Five Years       Five Years
- - - - - - ----------------------------------------------------------------------------------------------------------
                                                                                              
Available for Sale:
 U.S. Government Agency and Obligations                     $1,972             $2,967                 -
 Mortgage backed Securities                                      -                  -               840
                                                            ------             ------             -----
                                                            $1,972             $2,967             $ 840
                                                            ======             ======             =====

Held to Maturity:
 U.S. Government Agency and Obligations                      6,849
                                                            $6,849



Nonperforming Assets

Nonperforming assets were as follows:



                                                              March 31,              December 31,
(in thousands)                                                    1995                      1994
- - - - - - --------------------------------------------------------------------------------------------------
                                                                                        
Nonaccrual loans                                                 $3,086                    $4,340
Accruing loans past due 90 days or more                             243                       258
Restructured loans                                                2,055                     1,483
Real estate owned                                                 2,139                     2,222
In-substance repossessions                                          593                       703
                                                                 ------                    ------
Total                                                            $8,116                    $9,006
                                                                 ======                    ======


The peak level in nonperforming  assets relating to the recent economic downturn
was  reached on July 31,  1992 at $29.2  million.  While the  downward  trend in
nonperforming  assets that has  developed  since that time is  significant,  the
Corporation  continues to hold a large  concentration  of commercial real estate
loans that remain  vulnerable  to  default.  Many of these loans were made at or
near the peak in the  commercial  real estate  market in the late 1980's and the
collateral coverage

                                       14



for many loans may not be adequate to protect the Bank from potential  losses in
the event such loans become nonperforming. Deterioration in the local economy or
real estate market, or upward movements in interest rates, could have an adverse
impact on currently performing commercial real estate loan relationships.  These
factors  could  result in an  increased  incidence  of loan  defaults  and, as a
result, an increased level of nonperforming loans.

At March 31, 1995,  the recorded  investment in loans for which  impairment  has
been  recognized in accordance with FASB Statement No. 114 totaled $6.3 million,
of which $1 million related to loans with no allocated reserve because the loans
have been partially written down through charge-offs and $5.3 million related to
loans  with a  corresponding  allocated  reserve of $1.4  million  for the three
months  ended March 31,  1995.  Included in the  impairment  loans total is $3.1
million in nonaccrual and $2.1 million in restructured loans.

Impaired loans consisted of the following:

(in thousands)                                                    March 31, 1995
- - - - - - --------------------------------------------------------------------------------
Real estate mortgage loans:
    Residential                                                           $  230
    Commercial                                                             5,624
Real estate construction loans                                                 -
Commercial and industrial loans                                              154
Consumer and other loans                                                     263
                                                                          ------
                                                                          $6,271

REO  consists  of  properties   acquired   through   mortgage  loan  foreclosure
proceedings or in  satisfaction of loans. At March 31, 1995, REO consisted of 12
commercial and residential real estate properties.

ISR consists of properties  where the borrower has little or no remaining equity
in the property considering its fair value; where repayment can only be expected
to come from the operation or sale of the  property;  and where the borrower has
effectively  abandoned  control  of the  property  or it is  doubtful  that  the
borrower will be able to rebuild equity in the property.  At March 31, 1995, ISR
consisted of 4 commercial  real estate loans secured by apartment  buildings and
one land loan.

Both REO and ISR are  initially  recorded  at the  lower  of cost or fair  value
(minus  estimated  costs to sell) at the  date of  foreclosure  or  in-substance
foreclosure  and any  difference  is charged to the allowance for loan losses at
the time of  reclassification.  Subsequently,  the values of such properties are
reviewed by management  and  writedowns,  if any, are charged to expense.  Costs
relating to the  development  and  improvement  of properties  are  capitalized;
holding costs are charged to expense.



                                       15



Allowance for Loan Losses

The  Corporation's  allowance for loan losses was $3.6 million at March 31, 1995
compared to $4 million at  December  31,  1994.  The  allowance  for loan losses
represented  3.4% and 3.7% of total loans,  and 67.2% and 66.5% of nonperforming
loans at March 31, 1995 and December 31, 1994, respectively.

The  allowance for loan losses is  maintained  at a level  believed  adequate by
management to absorb  potential  losses  inherent in the current loan portfolio.
Management's  determination  of the  adequacy  of the  allowance  is based on an
evaluation of the  portfolio,  past and expected loan loss  experience,  current
economic  conditions,  growth and  diversification  of the loan  portfolio,  the
results  of the most  recent  regulatory  examinations,  the nature and level of
nonperforming  assets and loans that have been identified as potential problems,
the  adequacy  of  collateral  and other  relevant  factors.  The  allowance  is
increased by provisions for loan losses charged against income and recoveries on
loans previously charged off.

While the current level of allowance for loan losses is believed to be adequate,
the  Corporation  continues to hold a large  concentration  of  commercial  real
estate loans that remain vulnerable to loan default.  Deterioration in the local
economy or real estate market, or upward movements in interest rates, could have
an adverse  impact on the loan  portfolio  that could  result in the need for an
increased allowance for loan losses. Conversely,  further improvement in overall
asset quality,  favorable  local economic  conditions or a favorable  local real
estate market, could all positively impact the allowance for loan losses.

Liquidity - Coastal

Deposits  totaled  $127  million at March 31, 1995, a decrease of $3 million (or
2.3%) from  deposits  of $130  million at  December  31,  1994.  This  continued
decrease is  primarily  attributable  to the  historically  low level of deposit
interest  rates  which have caused  depositors  to seek  alternative  investment
options.  However,  deposit  rates do not  reprice at  exactly  the same time as
market interest rate levels change, and therefore the decrease in deposit levels
experienced during the first three months of 1995 should not be relied upon as a
sole indicator of how the Corporation will be affected by subsequent  changes in
interest rate levels.

Coastal's  liquidity  ratio within a one-year  timeframe  was 26.8% at March 31,
1995  compared  to  29.1%  at  December  31,  1994.  An  integral  part  of  the
Corporation's  liquidity plan is the immediate availability of funds if and when
unforeseen  events  should so dictate.  Coastal has the  capability of borrowing
additional funds from the Federal Home Loan Bank ("FHLB") with three-day advance
notice when adequately secured by qualified collateral.  Effective as of June 8,
1993, the FHLB notified Coastal that due to "uncertainty regarding the impact of
the FDIC's cross guaranty  rights on the future  viability of the  institution",
FHLB  advances to Coastal have been  restricted  to  maturities of six months or
less.  As a result of the  consummation  of the Amended and Restated  Settlement
Agreement and the unconditional and irrevocable  waiver and release of the cross
guaranty  claim,  the  Corporation   requested  the  removal  of  the  foregoing
restrictions  imposed by the FHLB. On May 1, 1995,  the  Corporation  received a
letter from the FHLB stating that it will lengthen the

                                       16



maturity  restriction  on new fixed term and fixed rate advances from six months
to one year. Management believes liquidity is adequate as of March 31, 1995.

Liquidity - Parent

On a parent company only ("parent") basis, the Corporation  conducts no separate
operations.  Its business consists of the business of its banking subsidiary. In
addition  to the  Note in the  principal  amount  of $9  million  issued  by the
Corporation to the FDIC on January 31, 1995 in connection with the settlement of
the cross  guaranty  claim and the  consummation  of the  Amended  and  Restated
Settlement  Agreement,  the  Corporation's  expenses  primarily include Delaware
franchise taxes  associated  with the  Corporation's  authorized  capital stock,
certain legal and various other expenses.  Expenses, including certain audit and
professional fees, insurance and other expenses,  are allocated to Coastal based
upon the  relative  benefits  derived.  At March 31, 1995,  the parent's  assets
(other than its  investment in  subsidiaries)  consisted of $186,000 in cash and
fixed assets of $11,000.

Payment  of  dividends  by the  Corporation  on its stock is  subject to various
restrictions. Among these restrictions is a requirement under Delaware corporate
law that dividends may be paid by the  Corporation out of its surplus or, in the
event there is no  surplus,  out of its net profits for the fiscal year in which
the dividend is declared and/or the preceding fiscal year.

The Amended and Restated Settlement Agreement,  which was consummated on January
31,  1995,  prohibits  the  payment  of  dividends  by  the  Corporation  to its
stockholders  on any class of stock (except for a dividend paid in shares of the
Corporation's  common stock, or in any other stock of the Corporation) until the
unpaid  principal  amount  and  interest  under  the  Note  are  paid in full in
accordance with the terms thereof.

The principal source of cash for the parent company would normally be a dividend
from Coastal;  however, certain restrictions also exist regarding the ability of
Coastal to  transfer  funds to the  Corporation  in the form of cash  dividends,
loans or advances. The most significant of these are described below.

Maine  corporate law generally  provides that  dividends may only be paid out of
unreserved and  unrestricted  earned surplus or unreserved and  unrestricted net
earnings of the current fiscal year and the next preceding  fiscal year taken as
a single period. Maine banking law also imposes certain restrictions,  including
the requirement that the Bank establish and maintain  adequate levels of capital
as set forth in rules adopted by the Maine Superintendent.

The Amended and Restated  Settlement  Agreement  provides  that the Bank may not
declare any dividends,  except as necessary to pay the operating expenses of the
Corporation  as  approved  from  time to time by both  the  FDIC  and the  Maine
Superintendent.  The Amended and Restated Settlement  Agreement further provides
that such operating expenses may not include any amounts for accrued interest on
the Note.

The Memorandum  (effective November 22, 1994) provides that the Bank may not pay
or declare any dividends  without the prior written  consent of the FDIC and the
Maine Superintendent.

                                       17



On November 30, 1994 following the receipt of appropriate  regulatory approvals,
Coastal paid the Corporation a cash dividend of $175,000 for certain current and
anticipated operating expenses of the Corporation.

Capital

The  following  table sets forth the various  capital  requirements  and capital
ratios of each of the Corporation and Coastal at March 31, 1995.



                                                                  First                   Coastal
                                                                Coastal                   Savings
(dollars in thousands)                                      Corporation                     Bank
- - - - - - -------------------------------------------------------------------------------------------------
                                                                                        
Tier 1 Leverage Ratio
   Qualifying capital                                           $ 2,474                  $ 11,381
   Actual %                                                       1.66%                     7.63%
   Minimum requirement %                                  4.00% - 5.00%                     6.00%
   Average assets for first quarter                            $149,354                  $149,206

Risk Based Capital - Tier 1
   Qualifying capital                                           $ 2,474                  $ 11,381
   Actual %                                                       2.52%                    11.56%
   Minimum requirement %                                          4.00%                     4.00%

Risk Based Capital - Total
   (Tier 1 and Tier 2)
   Qualifying capital                                           $ 3,733                  $ 12,641
   Actual %                                                       3.80%                    12.85%
   Minimum requirement %                                          8.00%                     8.00%
Gross risk weighted assets                                      $98,344                   $98,409


The  Memorandum of  Understanding  among the Board of Directors of Coastal,  the
Regional Director of the Boston Region of the FDIC and the Maine  Superintendent
requires  that  Coastal  maintain a  leverage  capital  ratio of 6% or  greater.
Coastal's leverage capital ratio at March 31, 1995 was 7.63%. As a result of the
consummation  of the Amended and  Restated  Settlement  Agreement on January 31,
1995,  including the issuance of the Note in the principal  amount of $9 million
to the FDIC, the Corporation  recognized an extraordinary  charge to earnings of
$9 million in the financial  statements for the year ended December 31, 1994. In
addition,  as a result of the settlement the Corporation no longer complies with
the Federal Reserve's capital adequacy  guidelines.  The Corporation  received a
letter from the Federal  Reserve Bank of Boston dated  November 3, 1994,  which,
among other things,  confirmed that the Federal  Reserve has no objection to the
settlement  between the  Corporation  and the FDIC. In such letter,  the Federal
Reserve further states that in determining  whether any supervisory  response is
warranted on a going forward basis, the Federal Reserve will closely monitor the

                                       18



efforts of the Corporation in fulfilling its obligations  under the terms of the
Amended and Restated Settlement  Agreement and the attendant effect such actions
will have on restoring the capital of the Corporation.

The stockholders of the Corporation have approved a proposal to effect a one for
ten reverse stock split with respect to the issued and outstanding  common stock
of the  Corporation and to provide for the payment of cash in lieu of fractional
shares otherwise issuable in connection therewith.

Upon  consummation of the reverse stock split, the number of outstanding  shares
of  common  stock of the  Corporation  will be  reduced  from  6,006,745  shares
(determined at the close of business on April 27, 1995) to approximately 600,675
shares (subject to adjustment due to the purchase of fractional shares).

Fractional  shares  which would  otherwise  be issued as a result of the reverse
stock split will be purchased by the Corporation.

The  effective  date of the  reverse  stock  split has not yet been  determined;
however,  management  currently  expects the reverse  stock split to be effected
during the second quarter of 1995.

The following table reflects the effect of the reverse stock split on historical
earnings per share for the three months ended March 31, 1995 and 1994:



                                                                       For the three months ended March 31,
                                                                       ------------------------------------
                                                                                    1995              1994
- - - - - - -----------------------------------------------------------------------------------------------------------
                                                                                                 
Weighted Average shares outstanding (historical)                               6,006,745         6,006,745
Approximate weighted average shares outstanding after
 reverse stock split                                                             600,675           600,675
Net income (loss) per share                                                         $.42             $(.40)



The  Corporation's  stockholders'  equity  at March  31,  1995 was $2.4  million
compared  to  $2  million  at  December  31,  1994.  The  $397,000  increase  is
attributable  to (i) net income for the three  months  ended  March 31,  1995 of
$225,000,  and (ii) the decrease in the unrealized loss on investment securities
which are classified  "Available for Sale," totaling  $172,000.  The Corporation
suspended the quarterly  payment of cash  dividends to its  stockholders  in the
fourth quarter of 1989 and has not paid any cash  dividends to its  stockholders
since that time. Pursuant to the Amended and Restated Settlement  Agreement,  no
dividends  may be  paid  to the  Corporation's  stockholders  until  the  unpaid
principal and interest under the Note payable to the FDIC is paid in full.



                                       19



RESULTS OF OPERATIONS

Net Income(Loss)

The net  income for the three  months  ended  March 31,  1995 was  $225,000,  as
compared to a loss of $243,000 for the same period last year.  Excluding $73,000
in interest  expense  associated with the  Corporation's  $9 million Note to the
FDIC, net income for the period would have been $297,000.  A contributing factor
to the Corporation's  improved earnings is the increase in the Corporation's net
interest  income  of  $178,000  for the three  months  ended  March 31,  1995 as
compared  to the same period last year.  For the quarter  ended March 31,  1994,
Other Expenses included $355,000 of non-recurring  expenses  associated with the
settlement of the FDIC's cross guaranty claim against the Bank.  Excluding these
settlement  related  expenses,  the  Corporation  would have reported a $112,000
profit for the quarter ended March 31, 1994.

Net Interest Income

Net interest  income for the three months ended March 31, 1995 was $1.5 million,
an increase of $.2  million as  compared  to $1.3  million for the three  months
ended March 31, 1994. This increase is mainly  attributable to a rising interest
rate  environment  throughout 1994 and which resulted in an increase in rates on
existing  adjustable rate loans and investments.  Notwithstanding  the increased
rate environment that was experienced  throughout 1994, the Corporation's  rates
paid on deposit  transaction  accounts remained  relatively  unchanged,  thereby
increasing  the spread on Earning  Assets  versus  Sources of Funds,  positively
impacting net interest income.  However,  Earning Assets and Sources of Funds do
not  reprice in exactly  the same  manner as  interest  levels  change.  Because
interest  rate  increases on deposit  accounts  tend to lag behind  increases in
market  rates,   management  expects  an  increase  in  rates  paid  on  deposit
transaction  accounts  throughout  1995.  Another  factor  contributing  to  the
increase in net interest income was the investment of interest  earning deposits
in higher earning securities of approximately $8 million.

Provision for Loan Losses

The  provision  for loan  losses for the three  months  ended March 31, 1995 was
$100,000 as compared to $67,000 for the three months  ended March 31,  1994.  In
1992 and 1991,  significant  provisions  were made to  recognize  the  perceived
deteriorating  real  estate  market.  In 1993,  there was  present a more stable
environment.  Also, many of the previously  recognized loan problems were worked
out or reclassified  to a foreclosed  status.  In addition,  loan balance levels
declined in 1993 and 1994  compared to prior years.  There remains the continued
need  to  provide  for  the  provision  for  loan  losses  primarily  due to the
uncertainty in the Maine economy and the potential adverse effect on real estate
values and the ability of borrowers to repay loans.

The  Corporation  continues to hold a large  concentration  of  commercial  real
estate loans that remain vulnerable to loan default.  Deterioration in the local
economy or real estate market, or

                                       20



upward  movements in interest  rates,  could have an adverse  impact on the loan
portfolio that could result in the need for increased provision for loan losses.

The Corporation's  policy is to provide an allowance by charging  operations for
estimated losses based on periodic evaluations of the loan portfolio and current
economic  trends.  All of the  Corporation's  commercial  real estate  loans are
located  in  the  depressed   markets  in  Maine.   Accordingly,   the  ultimate
collectibility of a substantial  portion of the Corporation's  loan portfolio is
particularly  susceptible to changes in local market conditions.  Management has
seen  indications that the depressed Maine real estate market and the economy in
general have stabilized.

Management  believes that the allowance for losses on loans is adequate at March
31,  1995 and that  foreclosed  real  estate is recorded at the lower of cost or
estimated fair value.  While management uses available  information to recognize
losses on  loans,  real  estate  owned and  in-substance  repossessions,  future
additions to the allowance and writedowns  may be necessary  based on changes in
the  financial  condition of various  borrowers,  new  information  that becomes
available  relative to various  borrowers and loan and/or real estate collateral
and  changes  in  economic  conditions  in New  England.  In  addition,  various
regulatory  authorities,  as an  integral  part of  their  examination  process,
periodically  review  the  Corporation's  allowance  for losses on loans and the
carrying  value  of real  estate  owned  and  in-substance  repossessions.  Such
authorities may require the Corporation to recognize  additions to the allowance
for losses on loans and/or  write down the  carrying  value of real estate owned
and in-substance repossessions based on their judgments of information available
to them at the time of their examination.

Other Operating Income

Other operating income for the three months ended March 31, 1995 was $168,000 as
compared to $231,000 for the same period in 1994. This decrease is primarily the
result of a decrease in gain on sales of mortgage  loans as a result of a steady
reduction in loan origination volume caused by rising interest rates experienced
during 1994; consequently, fewer mortgage backed securities were sold.

Other Operating Expenses

Other operating expenses were $1.4 million and $1.8 million for the three months
ended  March 31,  1995 and  1994,  respectively.  The $.4  million  decrease  is
attributable  to three items:  (i) a reduction in settlement  agreement  related
expenses of  approximately  $300,000,  (ii) a reduction in occupancy  expense of
$56,000  as a result of the  closure  of two  banking  offices in the second and
third  quarters of 1994,  and (iii) the  reduction  of other real  estate  owned
expense of $140,000,  which  includes a $50,000  expense  accrual  posted in the
fourth quarter of 1994 and reversed in the first quarter of 1995, and additional
revenues on REO properties being received in 1995 as compared to 1994.



                                       21



PART II - OTHER INFORMATION


Item 1. Legal Proceedings.

         Information  required  by  this  Item  is  set  forth  under  Note  A -
         Regulatory Matters on pages 6 to 8 hereof, which is incorporated herein
         by reference.



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

(a)      The 1994 Annual Meeting of  Stockholders of the Corporation was held on
         January 31, 1995.

(b)      Not applicable.

(c)      The results of the voting at the Annual Meeting of Stockholders were as
         follows:

         (i)      Amended  and  Restated  Settlement  Agreement,   dated  as  of
                  November 23, 1994. For: 2,617,443;  Against:  36,660; Abstain:
                  29,375; Broker Non-Votes: 1,896,646

         (ii)     One for Ten Reverse  Stock Split  pursuant to an  amendment to
                  the   Corporation's   Certificate   of   Incorporation.   
                  For: 3,810,596; Against: 76,921; Abstain: 23,867

         (iii)    Election of Directors:
                  Nominee                      For        Withhold Authority
                  -------                      ---        ------------------
                  Normand E. Simard         4,545,187            34,937
                  Edward K. Simensky        4,545,187            34,937

         (iv)     Ratification  of  Coopers  &  Lybrand  as  Independent  Public
                  Accountants. For: 4,544,595; Against: 14,325; Abstain: 24,204

(d)      Not applicable.



                                       22




Item 6. Exhibits and Reports on Form 8-K

(a)      Exhibits

         3(ii)    Amended and Restated Bylaws of the Corporation

         27       Financial Data Schedule

(b)      Reports on Form 8-K

         (i)      A report  on Form 8-K  dated  January  31,  1995 was  filed to
                  report that following stockholder  approval,  the Corporation,
                  the Bank and the FDIC  consummated  the Amended  and  Restated
                  Settlement  Agreement with the FDIC pursuant to which the FDIC
                  unconditionally  and irrevocably waived and released the cross
                  guaranty  claim  against  the  Bank.  In  connection  with the
                  consummation of the Amended and Restated Settlement Agreement,
                  the Corporation  issued to the FDIC a non-recourse  promissory
                  note in the principal amount of $9 million.

         (ii)     A report  on Form 8-K  dated  February  24,  1995 was filed to
                  report  that  James  H.  Whittaker   informed  the  Boards  of
                  Directors of the  Corporation and the Bank of his intention to
                  resign as Chairman,  President and Chief Executive  Officer of
                  the Corporation and the Bank.




                                       23



                           FIRST COASTAL CORPORATION


                                   SIGNATURES


Pursuant  to the  requirements  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.

                                                     FIRST COASTAL CORPORATION


Date: May 12, 1995                          By:      /S/ Gregory T. Caswell
                                                     ----------------------
                                                     Gregory T. Caswell
                                                     President     and     Chief
                                                     Executive Officer

Date: May 12, 1995                          By:      /S/ Dennis D. Byrd
                                                     ------------------
                                                     Dennis D. Byrd
                                                     Treasurer
                                                     (Principal   Financial  and
                                                     Accounting Officer)



                                       24