1

                   SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549


                                    FORM 10-Q


           [x]       QUARTERLY REPORT UNDER SECTION 13 OR 15(D)
                       OF THE SECURITIES EXCHANGE ACT OF 1934

                  For The Quarterly Period Ended  MARCH 31, 1996

                                        OR

           [ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                      OF THE SECURITIES EXCHANGE ACT OF 1934
                For the Transition Period from _______ To ________


                        Commission File Number: 0-23146


                                 REDFED BANCORP INC.
               (exact name of registrant as specified in its charter)

              DELAWARE                                  33-0588105
    (State or other jurisdiction of        (I.R.S. employer identification no.)
      incorporation or organization)

              300 EAST STATE STREET, REDLANDS, CALIFORNIA 92373
              (Address of principal executive offices) (Zip code)
      
      Registrant's telephone number, including area code: (909) 335-3551

      Indicate  by check  mark  whether  the  registrant  (1) has filed  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 filing requirements for the past 90 days.
      
             [x] YES  [ ] NO

      The Registrant had 4,370,419 shares outstanding at March 31, 1996.
  

 2


                             REDFED BANCORP INC.
                                    Index



PART I     FINANCIAL INFORMATION

 Item 1.    Financial Statements

             RedFed Bancorp Inc.
             -------------------

             Consolidated Statements of Financial Condition (unaudited)
             as of March 31, 1996, and December 31, 1995                    3 

             Consolidated Statements of Operations (unaudited)
             for the Quarter Ended March 31, 1996, and 1995                 4

             Consolidated Statements of Cash Flows (unaudited)
             for the Quarter Ended March 31, 1996, and 1995                 5

             Notes to Consolidated Financial Statements                     7


 Item 2.    Management's Discussion and Analysis of Financial
             Condition and Results of Operations                            8

PART II      OTHER INFORMATION

 Item 1.    Legal Proceedings                                              17

 Item 6.    Exhibits and Reports on Form 8-K                               17


                                         2


 3



                            REDFED BANCORP INC.

             CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                               (unaudited)

                         (dollars in thousands)




                                                   March 31,    December 31,
                  ASSETS                             1996           1995
                                                 -----------    ------------

                                                                  
Cash and cash equivalents                            $31,253          30,985

Loans held for sale at lower of cost or
 market value                                          5,568           4,578

Mortgage-backed securities available-for-sale         25,005          26,501

Investment securities held-to-maturity                38,797          41,655

Mortgage-backed securities held-to-maturity           31,494          25,615

Loans receivable, net                                666,583         678,406

Accrued interest receivable                            4,909           5,014

Federal Home Loan Bank Stock, at cost                  7,003           6,914

Real estate acquired through foreclosure, net         15,765          24,560

Real estate held for sale or investment, net           1,651           1,698

Premises and equipment, net                           17,390          17,619

Prepaid expenses and other assets                     12,277           8,005

Deferred income taxes                                    264             264
                                                 -----------    ------------
      Total assets                                  $857,959         871,814
                                                 ===========    ============
   LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

      Deposits                                      $769,679         776,528

      Other borrowed money                            24,534          31,133

      Accrued expenses and other liabilities          14,380          14,982

      Deferred income                                  1,037           1,093
                                                 -----------    ------------
           Total liabilities                         809,630         823,736
                                                 -----------    ------------
Stockholders' equity:

     Common stock                                         44              44

     Additional paid-in capital                       32,629          32,608

     Retained earnings, substantially restricted      19,511          18,570

     Deferred compensation                           (2,290)         (2,430)

     Treasury stock                                    (860)           (888)

     Unrealized gain (loss) on securities
      available-for-sale, net                          (705)             174
                                                 -----------    ------------
       Total stockholders' equity                     48,329          48,078
                                                 -----------    ------------
       Total liabilities and stockholders'          $857,959         871,814
        equity                                   ===========    ============


             See accompanying notes to consolidated financial statements



 
                                         3           


 4
                              REDFED BANCORP INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)

                    (dollars in thousands, except share data)



                                                      Quarter Ended March 31,
                                                      -----------------------
                                                         1996          1995
                                                      -----------  ----------

                                                             
Interest income:

       Loans receivable and mortgage-backed
           securities                                    $14,473      14,355

       Investment securities and deposits                    973         779
                                                      ----------  ----------
         Total interest income                            15,446      15,134
                                                      ----------  ----------
Income expense:

       Deposits                                            8,088       8,082

       Other borrowed money                                  375       1,237
                                                      ----------  ----------
         Total interest expense                            8,463       9,319
                                                      ----------  ----------
         Net interest income before provision
             for losses on loans                           6,983       5,815 

Provision for losses on loans                              1,400         373
                                                      ----------  ----------
         Net interest income after provision
             for losses on loans                           5,583       5,442
                                                      ----------  ----------                                               
Non-interest income:

       Fee income                                          1,528       1,449

       Loss on sale of loans, investments and
           mortgage-backed securities, net                   (4)         (9)

       Other income                                           65           8
                                                      ----------  ----------
         Total non-interest income                         1,589       1,448
                                                      ----------  ----------
Non-interest expense:

       Compensation and benefits                           2,758       3,238

       Occupancy and equipment                             1,676       1,951

       Federal deposit insurance premiums                    605         584
       Other expense, net                                    662         823
                                                      ----------  ----------
         Total general and administrative expense          5,701       6,596

       Real estate operations, net                           528         704

       Provision for losses on real estate                     0       1,422  

       Provision for losses on letters of credit               0         193
                                                      ----------  ----------
         Total non-interest expenses                       6,229       8,915
                                                      ----------  ----------
         Earnings (loss) before income taxes                 943     (2,025)

Income taxes (benefit)                                         2           0
                                                      ----------  ----------
         Net earnings (loss)                             $   941     (2,025)
                                                      ==========  ==========

Net earnings (loss) per share                            $  0.23      (0.51)
                                                      ==========  ========== 
Weighted average shares outstanding                    4,088,880   3,978,617
                                                      ==========  ========== 
                                                       
          See accompanying notes to consolidated financial statements


                                       4



 5


                               REDFED BANCORP INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                             (dollars in thousands)




                                                      Quarter Ended March 31,
                                                      -----------------------
                                                         1996          1995
                                                      -----------  ----------

                                                              
Cash flows from operating activities:

    Net earnings (loss)                                $    941      (2,025)

    Adjustments to net earnings (loss):

        Loan fees collected                                  44          263

        Depreciation and amortization                       336          420

        Provision for losses on loans, real estate
            and letters of credit                         1,400        1,988

        Net loss (gain) on sales of loans,
            mortgage-backed securities, real
            estate and premises and equipment             (164)          380

        Federal Home Loan Bank stock dividends
            received                                       (89)        (113)

        Proceeds from sale of loans                         216          510

        Increase (decrease) in accrued expenses,
            other liabilities and deferred income         (766)      (1,573)

        (Increase) decrease in accrued interest
            receivable, prepaid expenses and other
            assets                                      (4,167)          456
                                                       --------     --------
                  Net cash provided by (used in)
                      operating activities              (2,249)          306
                                                       --------     --------
Cash flows from investing activities:

    Proceeds from maturities of investment
        securities held-to-maturity                      10,500          500

    Purchases of investments securities held-to-
        maturity                                        (7,618)        (465)

    Proceeds from maturities of mortgage-backed
        securities available-for-sale                       618          103

    Proceeds from maturities of mortgage-backed
        securities held-to-maturity                          71        1,652

    Loan originations and purchases                    (27,485)     (42,146)

    Purchases of Federal Home Loan Bank stock                 0        (137)

    Principal payments and reductions of loans, net      32,824       19,857

    Proceeds  from sale of real estate and  premises
        and equipment                                     3,840        8,803

    Purchases of real estate and premises and
        equipment                                         (134)        (137)
                                                       --------    ---------
             Net cash provided by (used in)
                 investing activities                    12,616     (11,970)
                                                       --------    ---------

          See accompanying notes to consolidated financial statements


    
                                         5


 6


                              REDFED BANCORP INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                  (Unaudited)
                            (dollars in thousands)




                                                       Quarter Ended March 31,
                                                      ------------------------
                                                          1996         1995
                                                      -----------  -----------
                                                               
Cash flows from financing activities:

     Deposits, net of withdrawals and interest
         credited                                       $(6,849)       23,314

     Proceeds from Federal Home Loan Bank advances             0        5,000

     Repayments of Federal Home Loan Bank advances
         and other borrowed money                        (3,250)     (14,175)
                                                      ----------   ----------
             Net cash provided by (used in) in
                  financing activities                  (10,099)       14,139
                                                      ----------   ----------
             Increase in cash and cash equivalents           268        2,475

Cash and cash equivalents, beginning of year              30,985       23,074
                                                      ----------   ----------
Cash and cash equivalents, end of period                $ 31,253       25,549
                                                      ==========   ==========

Supplemental information:
     Interest credited to deposits                      $  6,756        7,119
                                                      ==========   ==========
     Transfers from loans receivable to real
         estate, net                                    $  3,988        3,495
                                                      ==========   ==========
     Loans to facilitate sale of real estate            $     80        6,952
                                                      ==========   ==========
     Transfers from off-balance sheet letters
         of credit to real estate, net                         0        5,735
                                                      ==========   ==========
     Transfers from real estate acquired through
         foreclosure to mortgage-backed securities
         held-to-maturity                               $  5,950            0
                                                      ==========   ==========

          See accompanying notes to consolidated financial statements




                                           6



 7
 

                             REDFED BANCORP INC.
                  Notes to Consolidated Financial Statements

1.    The consolidated statements of financial condition of RedFed Bancorp Inc.,
      (the "Company"),  as of March 31, 1996, and December 31, 1995, the related
      consolidated  statements  of  operations  for the quarter  ended March 31,
      1996, and 1995 and the related  consolidated  statements of cash flows for
      the quarter ended March 31, 1996, and 1995 are unaudited. These statements
      reflect,  in  the  opinion  of  management,   all  material   adjustments,
      consisting  only  of  normal  recurring  accruals,  necessary  for a  fair
      presentation of the consolidated  financial condition of the Company as of
      March 31, 1996,  and results of  consolidated  operations  for the quarter
      ended March 31, 1996, and 1995 and consolidated cash flows for the quarter
      ended March 31, 1996, and 1995. The results of consolidated operations for
      the  unaudited  periods are not  necessarily  indicative of the results of
      consolidated operations to be expected for the entire year of 1996.

      The accompanying  unaudited  consolidated  financial  statements have been
      prepared  in  accordance  with  the  instructions  to SEC Form  10-Q  and,
      therefore,  do not include all information and footnotes normally included
      in consolidated financial statements prepared in conformity with generally
      accepted accounting principles.  Accordingly, these consolidated financial
      statements  should be read in  conjunction  with the audited  consolidated
      financial  statements and notes thereto  included in the Company's  annual
      report on SEC Form 10-K for the year ended December 31, 1995.

2.    Primary and fully  diluted  earnings per share for the quarter ended March
      31, 1996 of 0.23 per share was based on a net  earnings  of  $941,000  and
      weighted-average  common shares and  equivalents  outstanding  during that
      period  of  4,088,880  (net of  unearned  Employee  Stock  Ownership  Plan
      ("ESOP") and  Recognition  and Retention Plan ("RRP")  shares,  and net of
      treasury stock).  This compares with a loss per share of the quarter ended
      March 31, 1995 of 0.51 per share  based on a net loss of $2.0  million and
      weighted-average common shares outstanding during that period of 3,978,617
      (net of unearned ESOP and RRP shares, and net of treasury stock).

3.    Newly Issued  Accounting  Pronouncements.  In March 1995,  the FASB issued
      Statement of Financial  Accounting  Standards No. 121, "Accounting for the
      Impairment of long-lived  Assets and for long-lived  Assets to Be Disposed
      Of"  ("SFAS  121").   SFAS  121  provides  guidance  for  recognition  and
      measurement  of  impairment  of long-lived  assets,  certain  identifiable
      intangibles and goodwill  related both to assets to be held and used by an
      entity and assets to be disposed of. SFAS 121 is effective  for  financial
      statements for fiscal years beginning after December 15, 1995. The Company
      has adopted SFAS 121, and such adoption did not have a material  impact on
      the Company's consolidated financial statements.

      In May 1995, the FASB issued Statement of Financial  Accounting  Standards
      No. 122  "Accounting  for Mortgage  Servicing  Rights"  ("SFAS  122"),  an
      amendment to Statement of Financial  Accounting Standards No. 65. SFAS 122
      requires an institution  that  purchases or originates  mortgage loans and
      sells or  securities  those  loans  with  servicing  rights  retained  to
      allocate  the total cost of the mortgage  loans to the mortgage  servicing
      rights and the loans  (without the  mortgage  servicing  rights)  based on
      their  relative  fair values.  In addition,  institutions  are required to
      assess impairment of the capitalized mortgage servicing portfolio based on
      the fair  value of those  rights on a  stratum-by-stratum  basis  with any
      impairment  recognized  through a valuation  allowance  for each  impaired
      stratum.  Capitalized mortgage servicing rights should be stratified based
      upon one or more of the predominate risk characteristics of the underlying
      loans such as loan type, size, note rate, date of origination, term and/or
      geographic  location.  SFAS 122 is effective  for fiscal  years  beginning
      after  December  15,  1995.  The Company has  adopted  SFAS 122,  and such
      adoption  did not have a  material  impact on the  Company's  consolidated
      financial statements.

                                           7



 8

                              REDFED BANCORP INC.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
- - ------------------------------------------------------------------------
RESULTS OF OPERATIONS
- - ---------------------

GENERAL

RedFed  Bancorp Inc.  ("the  Company") is a Delaware  corporation,  organized by
Redlands  Federal  Bank ("the  Bank") for the  purpose of  acquiring  all of the
capital  stock of the Bank  issued  during  the  conversion  of the Bank  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank. The Company's  common stock began trading on the NASDAQ Stock Market under
the symbol "REDF" on April 8, 1994.

The Company is primarily engaged in attracting  deposits from the general public
in the areas in which its branches are located and  investing  such deposits and
other  available  funds in  loans  secured  by  one-to  four-family  residential
mortgages, including owner-occupied residential construction loans. At March 31,
1996,  the Company  operated  fourteen  retail  banking  offices  located in San
Bernardino and Riverside counties, and three loan production offices.

The  Company  is  subject  to  significant   competition  from  other  financial
institutions  in its market area.  The Company is  regulated by certain  federal
agencies and undergoes  periodic  examinations by those regulatory  authorities.

FINANCIAL CONDITION

Total  stockholders'  equity for the Company was approximately  $48.3 million at
March 31, 1996, and was $48.1 million at December 31, 1995.  Consolidated assets
totaled $858.0  million at March 31, 1996, a decrease of $13.9 million  compared
to the December 31, 1995 balance of $871.8  million.  The decrease was primarily
the result of loan and mortgage-backed  securities  repayments in excess of loan
originations,  offset by a decrease in the deposit base and a reduction of other
borrowed money.

Loans receivable, net and mortgage-backed securities  held-to-maturity decreased
to $698.1  million at March 31, 1996,  from $704.0 million at December 31, 1995.
Loan originations and purchases decreased to $27.5 million for the quarter ended
March 31,  1996,  as compared to $42.1  million for the quarter  ended March 31,
1995.  This  decrease is primarily  due to a decrease in demand for loans in the
Company's primary market area. Principal repayments on loans receivable, net and
mortgage-backed  securities  held to maturity  increased  by $11.4  million when
comparing  the quarter  ended March 31, 1996,  to the same period in 1995.  This
increase in repayments is the result of some increase in refinance  activity and
a more  aggressive  collection  policy.  Proceeds  from loan sales  decreased to
$216,000 for the quarter  ended March 31, 1996,  as compared to $510,000 for the
quarter ended March 31, 1995.

Nonperforming assets, net of specific reserves,  which include nonaccrual loans,
nonperforming  off-balance  sheet  letters of credit  ("LOCs")  and real  estate
acquired  through   foreclosure  and  in-substance   foreclosed  loans  ("REO"),
decreased  to $30.7  million or 3.21% of total  assets and  letters of credit at
March 31, 1996, from $43.7 million or 4.53% at December 31, 1995, and from $50.1
million or 4.70% at March 31, 1995.  Nonaccrual  loans, net of specific reserves
decreased to $13.8 million at March 31, 1996, from $17.6 million at December 31,
1995. At March 31, 1995 nonaccrual loans amounted to $11.1 million.  REO, net of
specific  reserves  decreased  to $16.9  million at March 31,  1996,  from $26.1
million at December 31, 1995,  and $39.0  million at March 31, 1995. In addition
general valuation allowances for REO amounted to $1.1 million, $1.5 million, and
$2.2  million at March 31, 1996,  December 31, and March 31, 1995  respectively.
The decrease in nonperforming assets from December 31, 1995, is primarily due to
the sale of two  multi-family  REO  properties  which  resulted  in the  Company
issuing two new off-balance sheet LOCs during the quarter.


                                      8

 9


The  Company's  total  allowance  for losses on loans,  real estate and LOCs was
$24.7 million at March 31, 1996,  compared to $31.7 million and $27.4 million at
December 31, and March 31, 1995,  respectively.  Included in the total allowance
for losses on loans,  real  estate  and LOCs were  specific  allowances  against
individual loans and real estate of $6.7 million, $14.5 million and $6.3 million
at March  31,  1996,  December  31,  and  March  31,  1995,  respectively.  This
represents an increase in the coverage  ratio (general  valuation  allowances on
loans,  real  estate  and LOCs to  nonperforming  assets) to 58.41% at March 31,
1996, from 39.30% and 42.17% at December 31, and March 31, 1995, respectively.

Savings  deposits at March 31,  1996,  decreased  to $769.7  million from $776.5
million at December 31, 1995,  due primarily to the maturity of higher  yielding
certificates  of deposit  ("CDs")  resulting  in deposit  outflows.  The Company
reduced net  borrowings by $6.6 million during the quarter ended March 31, 1996,
as a  result  of the  sale  and  remarketing  of  two  off-balance  sheet  LOCs.
Stockholders'  equity  increased  to $48.3  million at March 31, 1996 from $48.1
million  at  December  31,  1995 as a result of a net  profit  of  approximately
$941,000 for the quarter ended March 31, 1996,  partially  offset by a change in
the securities valuation allowance.

CAPITAL RESOURCES AND LIQUIDITY

The primary sources of liquidity for the Company include  principal and interest
payments on loans and mortgage-backed securities,  proceeds from sales of loans,
mortgage-backed  securities,  cash flows  generated from operations and proceeds
from increases in customer  deposits,  Federal Home Loan Bank advances and other
short-term borrowings.

Savings  institutions  must,  by  regulation,  maintain  liquidity  at a monthly
average of at least 5% of deposits  and  short-term  borrowings.  The  Company's
average  liquidity  ratios at March 31,  1996,  and 1995,  were 7.56% and 6.87%,
respectively.

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTER ENDED MARCH 31, 1996, AND 1995

General.  The Company  recorded net  earnings of $941,000 for the quarter  ended
- - -------
March 31, 1996, or $0.23 per share as compared to a loss of $2.0 million for the
quarter ended March 31, 1995, or $0.51 per share. Net operating  results for the
quarter  ended March 31, 1996,  were  impacted  favorably by a net  reduction of
$588,000 in  provisions  for losses on loans,  real estate and LOCs.  Management
continues   to  seek  to  reduce  the  balances  in   nonperforming   assets  by
concentrating  efforts toward early detection  through the asset  classification
process and by taking an aggressive  stance to resolve  nonperforming  assets as
they occur. In addition, management continues to address the levels of allowance
for losses in relation to the local real estate economy.  Operating results were
also  favorably  impacted  by an  increase  in the net  interest  income  before
provision  for losses on loans of $1.2 million and by a reduction in general and
administrative  expense of $895,000 when compared to the quarter ended March 31,
1995.

Interest income. Interest income for the quarter ended March 31, 1996, was $15.4
- - ---------------
million,  compared to $15.1  million for the same quarter in the previous  year.
The  $312,000  increase in interest  income is  primarily  due to an increase in
interest  rates,  partially  offset by a  decrease  in the  average  balance  of
interest-earning  assets. Interest income on investments securities increased to
$973,000  for the quarter  ended March 31, 1996,  from  $779,000 for the quarter
ended March 31, 1995.

Interest  expense.  Interest  expense for the quarter ended March 31, 1996,  was
- - -----------------
$8.5  million,  compared to $9.3  million for the same  quarter in the  previous
year. The $856,000  decrease is primarily the result of a $99.4 million decrease
in the average  balance of  interest-bearing  liabilities,  when compared to the
quarter ended March 31, 1995.


                                         9


 10


Net interest  income before  provision for losses on loans.  Net interest income
- - ----------------------------------------------------------
for the quarter  ended  March 31, 1996 was $7.0  million,  which  represents  an
interest rate spread of 3.33%.  This compares to $5.8 million,  which represents
an interest  rate spread of 2.52%,  for the same period in 1995.  In  accordance
with the  Company's  plan to control  growth and maintain  capital in compliance
with regulatory ratios, average  interest-earning  assets declined $94.2 million
and average interest-bearing liabilities declined $99.4 million when compared to
the quarter  ended March 31, 1995.  The 81 basis point  increase in the interest
rate spread for the quarter  ended March 31, 1996,  when compared to the quarter
ended March 31,  1995,  was a result of an  increase  in the  average  yield for
interest-earning  assets of 86 basis points,  partially offset by an increase in
the average cost for interest-bearing liabilities of 5 basis points.

The following table displays average dollar amounts and related yields and costs
on the Company's interest-earning assets and interest-bearing liabilities:





                                             For the Quarter Ended
                             -------------------------------------------------
                                 March 31, 1996             March 31, 1995
                             ----------------------  -------------------------
                              Average     Average      Average      Average
                              Balance    Yield/Cost    Balance     Yield/Cost
                             ----------  ----------  -----------  -----------
                                            (dollars in thousands)

                                                           
  
Loans and mortgage-backed
    securities               $ 729,076      7.87 %      829,740        6.92 %

Investment securities           65,386      5.27         58,921        5.08
                            ----------               ----------                                    
    Interest-earning assets   $794,462      7.66        888,661        6.80
                            ==========               ==========

Deposits                     $ 755,235      4.30        802,520        4.08

Borrowings                      28,038      5.36         80,173        6.24
                            ----------              -----------
    Interest-bearing
       liabilities           $ 783,273      4.33        882,693        4.28
                            ==========              ===========

Interest rate spread                        3.33 %                     2.52 %
                                         =======                    =======
Net interest margin                         3.38 %                     2.55 %
                                         =======                    =======
Ratio of interest-earnings
     assets to interest-
     bearing liabilities        101.43 %                 100.68 %
                            ==========              ===========





Provision for Losses on Loans, Real Estate and Letters of Credit.  The provision
- - ----------------------------------------------------------------
for losses on loans was $1.4  million  for the  quarter  ended  March 31,  1996,
compared to $373,000  for the same  period  last year.  The Company  recorded no
provision  for losses on real  estate or LOCs for the  quarter  ended  March 31,
1996,  because  of  the  reduction  in  the  REO  balances  as a  result  of the
disposition  of assets  during the quarter.  This  compares with a provision for
losses of $1.4 million on real estate and $193,000  for  off-balance  sheet LOCs
for the quarter ended March 31, 1995. The loss provision  reflects  management's
ongoing  assessment  of the loan,  real estate and LOC  portfolios,  in light of
conditions in the Southern  California  real estate market which  continue to be
weak, and the balance in the Company's  nonperforming assets.

The allowances for losses on loans, real estate and LOCs are established through
provisions  based  on  management's  evaluation  of the  risks  inherent  in the
Company's  portfolios  and the local real estate  economy.  The  allowances  are
maintained at amounts  management  considers  adequate to cover losses which are
deemed  probable  and  calculable.  The  allowances  are based  upon a number of
factors,  including  asset  classifications,   collateral  values,  management's
assessment of the credit risk inherent in the  portfolio,  historical  loan loss
experience, and the Company's underwriting policies.




                                           10



 11



The  following is a summary of the  activity in the loans,  real estate and LOCs
valuation allowances at or for the quarters ended as indicated:




                                        --------------------------------------
                                         March 31,   December 31,    March 31,
                                           1996         1995           1995
                                        -------------------------------------
                                                (dollars in thousands)

                                                            
ALLOWANCE FOR LOSSES ON LOANS:
Balance at beginning of period            $14,745       15,875        18,874
Charge-offs, net of recoveries            (4,069)      (4,126)       (2,759)
Provisions charged to income                1,400        2,996           373
                                        ---------    ---------     ---------
Balance at end of period                   12,076       14,745        16,488
                                        ---------    ---------     ---------
ALLOWANCE FOR LOSSES ON REAL ESTATE:
Balance at beginning of period              9,496        8,869         4,378
Charge-offs, net of recoveries            (3,816)      (1,263)         (557)
Provisions charged to income                    0        1,890         1,422
                                        ---------    ---------     ---------
Balance at end of period                    5,680        9,496         5,243
                                        ---------    ---------     ---------
ALLOWANCE FOR LOSSES ON LOCS:
Balance at beginning of period              7,447        5,329         6,908
Charge-offs, net of recoveries              (500)        (224)       (1,444)
Provisions charged to income                    0        2,342           193
                                        ---------    ---------     ---------
Balance at end of period                    6,947        7,447         5,657
                                        ---------    ---------     ---------
TOTAL ALLOWANCE FOR LOSSES ON LOANS,
REAL ESTATE AND LOCS:                    $ 24,703       31,688        27,388
                                        =========    =========     =========
     Specific                            $  6,747       14,523         6,250
     General                               17,956       17,165        21,138
                                        ---------    ---------     ---------
          TOTAL                          $ 24,703       31,688        27,388
                                        =========    =========     =========



As a  result  of  continuing  uncertainties  in  certain  real  estate  markets,
increases in the  valuation  allowances  may be required in future  periods.  In
addition,  various regulatory agencies, as an integral part of their examination
process,  periodically review the Company's valuation allowance.  These agencies
may require  additional  valuation  allowances,  based on their judgments of the
information available at the time of the examination.

Non-interest  income.  Non-interest income for the quarter ended March 31, 1996,
- - --------------------
was $1.6  million,  compared to $1.4 million for the same period last year.  The
increase was due primarily to an increase in fee income between the two periods.

General and administrative  expense.  General and administrative expense for the
- - -----------------------------------
quarter ended March 31, 1996, was $5.7 million  compared to $6.6 million for the
same period last year.  The decrease of $895,000 is the result of a Company wide
cost reduction plan implemented in 1995 which included a 20% staff reduction,  a
salary and  retirement  plan  freeze,  as well as  cutbacks  in other  operating
expenses.

Other non-interest  expense.  Other non-interest expense includes provisions for
- - ---------------------------
losses on REO and LOCs, as well as operating expenses for real estate operations
including  gains and losses on the sale of real estate held for sale or acquired
through foreclosure. The provisions for losses on real estate and LOCs decreased
to zero for the quarter ended March 31, 1996,  from $1.6 million for the quarter
ended March 31, 1995. Real estate operating expense,  net, decreased to $528,000
for the quarter  ended  March 31,  1996,  as  compared to $704,000  for the same
period in


                                        11        



 12


1995.  The  decrease in real estate  operation  expense is due to a reduction in
REO, resulting in lower carrying costs.

Income taxes (benefit). There was a minimum $2,000 franchise tax for the quarter
- - ----------------------
ended March 31, 1996, and no tax for the quarter ended March 31, 1995.  There is
no income tax as a result of the Company's net operating loss  carry-forward tax
position.


NONPERFORMING ASSETS

The  following  table  sets  forth  information   regarding   nonaccrual  loans,
nonperforming  LOCs  and REO,  net of  specific  reserves.  The  table  excludes
restructured   loans  that  have  been   performing  in  accordance  with  their
restructured terms:




                                         -----------------------------------
                                          March 31,  December 31,  March 31,
                                            1996        1995         1995
                                         -----------------------------------
                                               (dollars in thousands)
    
                                                             
NONPERFORMING ASSETS (1):

NONACCRUAL LOANS:

     One-to-four family                    $11,329      8,818        6,656

     Multi-family                              521      6,115        2,207

     Commercial real estate                      0        223          113

     Construction single family                418        418            0

     Developed lots                            719      1,036        1,724

     Tract construction and land               565        581            0

     Non-mortgage loans                        293        413          388
                                         ---------   --------     --------
          Total nonaccrual loans            13,845     17,604       11,088
                                         ---------   --------     --------
REAL ESTATE OWNED AND IN-SUBSTANCE
  FORECLOSED LOANS (1) (2):

     One-to-four family                      5,145      5,393        3,939

     Multi-family (3)                        8,233     17,807       29,103

     Commercial real estate                    513        536          538

     Developed lots                          2,296      1,836        1,453

     Tract construction and land               667        463        3,933

     Non-mortgage loans                         44         43           76
                                         ---------   --------     --------
          Total real estate                 16,898     26,078       39,042
                                         ---------   --------     --------
Total nonperforming assets                 $30,743     43,682       50,130
                                         =========   ========     ========

- - ------------------
(1)  Net of specific reserves, prior periods have been restated.

(2)  Gross of  general  valuation  allowances of  $1,133,  $1,518,  and  $2,224,
     respectively.

(3)  Includes LOCs acquired through foreclosures.





The Company's  general  nonaccrual  policy provides that interest accruals cease
once a loan is past  due for a  period  of 90 days or  more.  Loans  may also be
placed on nonaccrual  status even though they are less than 90 days past due, if
management  concludes  that it is probable that the borrower will not be able to
comply with the repayment terms of the loan.


                                         12



 13


Nonaccrual  loans at March 31,  1996  were  $13.8  million  which  represents  a
decrease of $3.8 million from the December 31, 1995 balance of $17.6 million and
an increase of $2.8 million from the March 31, 1995,  balance of $11.1  million.
This decrease since December 31, 1995, was primarily the result of a decrease in
the multi-family  category,  and a reduction in developed lots, partially offset
by an increase in the one-to  four-family loan category.  Two multi-family loans
became  current,  two  were  transferred  to REO and one  multi-family  loan was
restructured and assumed by a new borrower.

The  following  table  sets  forth  certain  asset  quality  ratios at the dates
indicated:




                                     -----------------------------------------
                                         March 31,   December 31,    March 31,
                                           1996          1995          1995 
                                     -------------   ------------   ----------

                                                             

Nonaccrual loans to total loans           1.98 %         2.45          1.37

Nonperforming assets to total
    assets and LOCs                       3.21           4.53          4.70

Allowance for losses on loans and
    LOCs to total loans and LOCs          2.37           2.73          2.46

Allowance for losses on loans, LOCs
    and real estate to total assets
    and LOCs                              2.58           3.28          2.57

General valuation allowance for
     losses on loans, LOCs and real
     estate to nonperforming assets      58.41          39.30         42.17





The total nonperforming assets to total assets and LOCs ratio decreased to 3.21%
at March 31, 1996, from 4.53% at December 31, 1995, and 4.70% at March 31, 1995,
primarily  as a result of  management  strategy  of working  with  borrowers  to
restore  nonaccrual  loans to performing  status where possible,  by foreclosing
upon security  property where workouts are determined to be impracticable and by
selling existing REO.


Restructured  loans,  which are currently  performing  in accordance  with their
restructured terms, have been excluded from nonperforming assets. The balance of
restructured  loans at March 31,  1996,  was $9.0  million,  an increase of $2.1
million from the December 31, 1995,  balance of $6.9 million,  and a decrease of
$11.4 million from the March 31, 1995,  balance of $20.4  million.  The increase
since  December 31, 1995,  was primarily the result of the  restructure  of four
multi-family loans.

Real estate acquired through  foreclosure.  REO consists of real estate acquired
- - -----------------------------------------
through foreclosure and loans accounted for as in-substance foreclosures. REO is
recorded  at the fair value of the  related  assets at the date of  foreclosure,
less costs to sell.  Subsequent  write-downs  for losses are  recognized  if the
carrying  value of the real estate  exceeds fair value.  REO net of specific and
general valuation allowances, decreased to $15.8 million at March 31, 1996, from
$24.6 million at December 31, 1995, and $36.8 million at March 31, 1995. The net
decrease  since  December 31, 1995,  was primarily the result of the sale of two
multi-family letter of credit projects totaling $9.3 million,  which resulted in
the Company issuing two new off-balance sheet LOCs.

CLASSIFIED ASSETS

Federal  regulations and the Bank's  Classification of Assets Policy provide for
the  classification of loans and other assets.  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  present make "collection or
liquidation in full", on the basis of currently existing facts, conditions,  and
values, "highly questionable or improbable." Assets classified as Loss are those
considered  "uncollectible"  and of such little value that their  continuance as
assets without the establishment of specific loss allowance is not warranted.


                                         13


 14


The following table sets forth the Bank's aggregate reported value of loans, REO
and off-balance sheet LOCs classified before any specific valuation allowances:




                                  -----------------------------------------
                                   March 31,    December 31,      March 31,
                                     1996           1995            1995
                                  ---------    ------------    -------------
                                             (dollars in thousands)
                                                         

  Substandard                       $47,486         58,925         93,106

  Doubtful                              404              0          7,031

  Loss                                5,025         12,800          4,825
                                  ---------      ---------      ---------
     Total classified assets        $52,915         71,725        104,962
                                  =========      =========      =========




Loans classified as substandard included $17.1 million,  $15.2 million and $50.0
million of  performing  loans  which were  classified  because of some  inherent
weakness as defined by regulation at March 31, 1996,  and December 31, and March
31, 1995, respectively.

The  following  table sets forth  certain  classified  asset ratios at the dates
indicated:





                                      ----------------------------------------
                                       March 31,    December 31,     March 31,
                                          1996          1995           1995
                                      -----------   ------------    ----------

                                                             
Classified assets (net) to total
    assets and LOCs                      5.00 %          6.11          9.40

General valuation allowances
    against classified                  37.49           29.13         21.11





IMPAIRED LOANS

A loan is considered  impaired when, based on current information and events, it
is probable  that a creditor will be unable to collect all amounts due according
to the contractual terms of the loan agreement.  The Company measures impairment
based on (1) the present value of expected  future cash flows  discounted at the
loan's effective  interest rate, (2) the observable market price of the impaired
loan or (3) the fair value of the collateral of a collateral-dependent  loan. If
the measure of the  impaired  loan is less than the recorded  investment  in the
loan,  the Company  recognizes an impairment by recording a valuation  allowance
with a  corresponding  charge to the provision for losses on loans.  The Company
will  charge-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.  Loans are  classified  as  in-substance  foreclosed  and
included in REO only when the Company has physical  possession of the underlying
collateral but not legal title.


                                       14



 15



The following  table  identifies  the  Company's  total  recorded  investment in
impaired loans by type at the dates indicated, net of specific reserves:





                                          ----------  ------------  ----------
                                           March 31,  December 31,   March 31
                                             1996          1995        1995
                                          ----------  ------------  ----------
                                                              
         Nonaccrual loans:

            Multi-family                     $ 521        6,115         2,207

            Commercial                           0          223           113

            Tract construction land            565          581             0

         TDR loans                           8,982        6,888        17,034

         Other impaired loans:

            Multi-family                     4,259        5,187        10,978

            Commercial                           0          656           940

            Tract construction and land          0          432           776
                                          --------     --------      --------
                                           $14,327       20,082        32,048
                                          ========     ========      ========



REGULATORY CAPITAL

Under Office of Thrift Supervision  ("OTS") capital  regulations,  the Bank must
meet three capital tests. First, the tangible capital requirement  mandates that
the Bank's  equity less  intangible  assets be at least 1.50% of adjusted  total
assets  as  defined  in  the  capital  regulations.  Second,  the  core  capital
requirement  currently  requires  at least  3.00% of  adjusted  total  assets as
defined in the capital  regulations.  Third, the risk-based capital  requirement
presently mandates that core capital plus supplemental capital as defined by the
OTS be at least  8.00% of  risk-weighted  assets as  prescribed  in the  capital
regulations.  The capital  regulations  assign  specific risk  weightings to all
assets and off-balance sheet items.

The  Bank was in  compliance  with  all  current  and  fully  phased-in  capital
requirements  in effect at March 31,  1996,  and had  sufficient  capital  to be
considered  an  "adequately  capitalized"  institution,  under  the  OTS  prompt
corrective action ("PCA") regulations.

The following table reflects the required  capital ratios and the actual capital
ratios of the Bank at March 31, 1996, and December 31, 1995.





                          REGULATORY CAPITAL RATIOS FOR REDLANDS FEDERAL BANK
                          ---------------------------------------------------
                             March 31,   December 31,   Required    Required
                               1996         1995           OTS         PCA
                            ---------    ------------   --------    --------
                                                          

        Tangible capital       5.51%        5.24%         1.50%       4.00%

        Core capital           5.51%        5.24%         3.00%       4.00%

        Risk-based capital     8.39%        8.17%         8.00%       8.00%





                                            15

 16


REGULATORY AGREEMENT

      The Bank entered into a written  agreement  with the OTS during the second
quarter of 1995. The written  agreement  required the Bank to develop and submit
to the  OTS a  revised  business  plan  that  included  specific  plans  for the
reduction of classified assets and general and  administrative  expenses and the
continued  maintenance  of adequate  regulatory  capital  levels.  The agreement
required  the Bank to  develop  improved  internal  asset  review  policies  and
procedures and to explore the possibility of raising additional capital.

      Management of the Company and the Bank had already begun to implement many
of the  actions  called for by the  written  agreement  before it was  executed,
including   taking  various  steps  designed  to  reduce  the  Bank's  level  of
nonperforming  and  other  classified  assets  and  its  level  of  general  and
administrative  expense.  The failure to comply with a written agreement entered
into with the OTS could  subject the Bank and/or its officers  and  directors to
administrative enforcement actions, including civil money penalties and/or cease
and  desist  orders.  Management  believes  that  the  Bank  is  in  substantial
compliance with the requirements of the written agreement.

PENDING LEGISLATION

      Legislative  initiatives  regarding  the  recapitalization  of the Savings
Association Insurance Fund ("SAIF") of the Federal Deposit Insurance Corporation
("FDIC"),  deposit  insurance  premiums,  Financing  Corporation  ("FICO")  bond
interest payments, the merger of SAIF and Bank Insurance Fund ("BIF"), financial
industry  regulatory  structure,  bad debt  recapture and revision of thrift and
bank charters are still pending before Congress.  Management  cannot predict the
ultimate  impact any final  legislation  or  regulatory  actions may have on the
operations of the Company.  Without  passage of legislation  addressing the FDIC
insurance premium disparity,  the Bank, like other thrifts, will continue to pay
deposit  insurance  premiums  significantly  higher than banks.  As long as such
premium  differential  continues,  it  may  have  adverse  consequences  on  the
Company's  earnings and the Company may be placed at a  substantial  competitive
disadvantage to commercial banking organizations insured by the BIF.

                                      16

 17



                          PART II. OTHER INFORMATION


Item 1.   The Company is named defendant in a wrongful termination lawsuit filed
          by a former senior  officer whose position was abolished in a May 1995
          reduction  in  force.  The  lawsuit  seeks an  unspecified  amount  of
          damages. The Company has denied any liability, and has engaged outside
          counsel to defend  against  the  action.  The  Company  has  insurance
          coverage that it believes to be applicable to this claim, and has made
          a claim under the policy.


          The  Company  is not  involved  in any other  material  pending  legal
          proceedings  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.


Items 2 through 5 are not applicable.

Item 6.  Exhibits and Reports on SEC Form 8-K
         ------------------------------------
       Exhibits -
       (a)      3.1   Certificate of Incorporation of RedFed Bancorp, Inc.*
                3.2   Bylaws of  RedFed Bancorp, Inc.*
               11.1   Computation of per share earnings (filed herewith)
               27.0   Financial Data Schedule (filed herewith)

       (b) Reports  on  SEC Form 8-K - No reports on  SEC Form 8-K were filed by
           the registrant during the quarter ended March 31, 1996

- - -----------------------
*         Incorporated  herein by reference into this document from the Exhibits
          to Form S-1,  Registration  Statement,  filed on  December  23,  1993,
          Registration No. 73396.

                                         17


 18

                                  SIGNATURES


Pursuant  to the  requirement  of the  Securities  Exchange  Act  of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunder duly authorized.


Dated:     May 12, 1996                   REDFED BANCORP INC.



                                          By:      /s/Anne Bacon
                                             ------------------------------
                                                   Anne Bacon
                                                   President and
                                                   Chief Executive Officer


                                          By:      /s/David C. Gray
                                             ------------------------------
                                                   David C. Gray
                                                   Treasurer and
                                                   Chief Financial Officer



                                         18