- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                                 UNITED STATES
                       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 quarter ended September 30, 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 0-1100

                            ------------------------

                        HAWTHORNE FINANCIAL CORPORATION
             (Exact Name of Registrant as Specified in its Charter)


                                    
              DELAWARE                       95-2085671
   (State or Other Jurisdiction of        (I.R.S. Employer
   Incorporation or Organization)      Identification Number)

2381 ROSECRANS AVENUE, EL SEGUNDO, CA          90245
   (Address of Principal Executive           (Zip Code)
              Offices)


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (310) 725-5000

                            ------------------------

    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 ____

    Indicate the number of shares outstanding of each of the issuer's classes of
common  stock as  of the latest  practicable date: The  Registrant had 2,599,275
shares outstanding of Common stock, $0.01 par value per share, as of October  1,
1995.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
                                FORM 10-Q INDEX
                    FOR THE QUARTER ENDED SEPTEMBER 30, 1995



                                                                                                                PAGE
                                                                                                                -----
                                                                                                       
                                            PART I -- FINANCIAL INFORMATION
ITEM 1.     Financial Statements
            Condensed Consolidated Statements of Financial Condition at September 30, 1995 (Unaudited) and
             December 31, 1994.............................................................................           3
            Condensed Consolidated Statements of Operations (Unaudited) for the Three and Nine Months Ended
             September 30, 1995 and 1994...................................................................           4
            Condensed Consolidated Statements of Stockholders' Equity (Unaudited) for the Nine Months Ended
             September 30, 1995 and 1994...................................................................           5
            Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three and Nine Months Ended
             September 30, 1995 and 1994...................................................................           6
            Notes to Condensed Consolidated Financial Statements (Unaudited)...............................           7
ITEM 2.     Management's Discussion and Analysis of Financial Condition and Results of Operations..........           8

                                              PART II -- OTHER INFORMATION
ITEM 1.     Legal Proceedings..............................................................................          27
ITEM 2.     Changes in Securities..........................................................................          27
ITEM 3.     Defaults upon Senior Securities................................................................          27
ITEM 4.     Submission of Matters to Vote of Security Holders..............................................          27
ITEM 5.     Other Materially Important Events..............................................................          27
ITEM 6.     Exhibits and Reports on Form 8-K...............................................................          27


                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
            CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                           (DOLLARS ARE IN THOUSANDS)
                                     ASSETS



                                                                                      SEPTEMBER 30,  DECEMBER 31,
                                                                                          1995           1994
                                                                                      -------------  ------------
                                                                                       (UNAUDITED)    (AUDITED)
                                                                                               
Cash and cash equivalents...........................................................   $    16,623    $   18,063
Investment securities at amortized cost (estimated market value of $29,321
 (1994))............................................................................                      30,190
Investment securities at market value...............................................                      13,726
Mortgage-backed securities at amortized cost (estimated market value of $50,097
 (1995) and $53,993 (1994)).........................................................        50,798        57,395
Loans receivable (net of allowance for estimated losses of $18,472 (1995) and
 $21,461 (1994))....................................................................       572,339       537,020
Real estate owned (net of allowance for estimated losses of $17,273 (1995) and
 $33,517 (1994))....................................................................        55,869        62,613
Office premises and equipment, net..................................................        10,133        10,538
Investment in capital stock of Federal Home Loan Bank -- at cost....................         6,229         6,995
Accrued interest receivable.........................................................         3,663         3,542
Income tax receivable...............................................................         3,080         2,630
Other assets........................................................................         1,496         1,081
                                                                                      -------------  ------------
                                                                                       $   720,230    $  743,793
                                                                                      -------------  ------------
                                                                                      -------------  ------------

                                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
  Deposit accounts..................................................................   $   684,489    $  649,382
  Reverse repurchase agreements.....................................................         5,890        47,141
  Accounts payable and other liabilities............................................         5,144         6,078
  Income taxes payable..............................................................                         365
                                                                                      -------------  ------------
                                                                                           695,523       702,966
                                                                                            24,707        40,827
                                                                                      -------------  ------------
Stockholders' equity................................................................   $   720,230    $  743,793
                                                                                      -------------  ------------
                                                                                      -------------  ------------


    The accompanying notes are integral part of these financial statements.

                                       3

                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
               (DOLLARS ARE IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                    THREE MONTHS ENDED     NINE MONTHS ENDED
                                                                      SEPTEMBER 30,          SEPTEMBER 30,
                                                                   --------------------  ----------------------
                                                                     1995       1994        1995        1994
                                                                   ---------  ---------  ----------  ----------
                                                                                         
Interest revenues
  Loans..........................................................  $  11,688  $  11,579  $   34,413  $   36,465
  Investment securities..........................................        356      1,546       1,824       3,507
  Mortgage-backed securities.....................................        814        886       2,553       2,038
                                                                   ---------  ---------  ----------  ----------
                                                                      12,858     14,011      38,790      42,010
                                                                   ---------  ---------  ----------  ----------
Interest costs
  Deposits.......................................................     (8,745)    (7,901)    (24,560)    (22,623)
  Borrowings.....................................................        (61)      (100)       (646)       (100)
                                                                   ---------  ---------  ----------  ----------
                                                                      (8,806)    (8,001)    (25,206)    (22,723)
                                                                   ---------  ---------  ----------  ----------
Gross interest margin............................................      4,052      6,010      13,584      19,287
Credit losses on loans
  Accrued interest on nonaccrual loans...........................       (420)    (1,429)     (1,827)     (4,678)
  Loan principal.................................................     (1,700)    (1,314)    (14,445)     (2,461)
                                                                   ---------  ---------  ----------  ----------
Net interest margin..............................................      1,932      3,267      (2,688)     12,148
Non-interest revenues............................................        536        296       1,583       1,493
Operating costs..................................................     (4,375)    (4,839)    (14,415)    (15,034)
Real estate operations, net......................................     (2,989)      (130)     (2,172)     (1,437)
Other income.....................................................        450      2,187         450       2,187
Securities gains, net............................................                             3,049
Loan sale gains, net.............................................                                68
                                                                   ---------  ---------  ----------  ----------
Pretax income (loss).............................................     (4,446)       781     (14,125)       (643)
Income taxes.....................................................        (32)       (11)       (617)       (137)
                                                                   ---------  ---------  ----------  ----------
NET EARNINGS (LOSS)..............................................  $  (4,478) $     770  $  (14,742) $     (780)
                                                                   ---------  ---------  ----------  ----------
                                                                   ---------  ---------  ----------  ----------
Net earnings (loss) per share....................................  $   (1.72) $    0.30  $    (5.67) $    (0.30)
                                                                   ---------  ---------  ----------  ----------
                                                                   ---------  ---------  ----------  ----------
Dividends paid per share.........................................     N/A        N/A        N/A         N/A
                                                                   ---------  ---------  ----------  ----------
                                                                   ---------  ---------  ----------  ----------
Average shares of common stock outstanding.......................      2,599      2,599       2,599       2,599
                                                                   ---------  ---------  ----------  ----------
                                                                   ---------  ---------  ----------  ----------
Dividend payout ratio............................................     N/A        N/A        N/A         N/A
                                                                   ---------  ---------  ----------  ----------
                                                                   ---------  ---------  ----------  ----------


    The accompanying notes are integral part of these financial statements.

                                       4

                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
     CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)
                           (DOLLARS ARE IN THOUSANDS)



                                                                                              NINE MONTHS ENDED
                                                                                                SEPTEMBER 30,
                                                                                            ---------------------
                                                                                               1995       1994
                                                                                            ----------  ---------
                                                                                                  
Balance at beginning of period............................................................  $   40,827  $  43,949
Change in unrealized gain/(loss) on available for sale securities.........................      (1,394)       (33)
Net loss for the period...................................................................     (14,742)      (780)
Repayment of ESOP loan....................................................................          16         13
                                                                                            ----------  ---------
Balance at end of period..................................................................  $   24,707  $  43,149
                                                                                            ----------  ---------
                                                                                            ----------  ---------


    The accompanying notes are integral part of these financial statements.

                                       5

                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                           (DOLLARS ARE IN THOUSANDS)



                                                                       THREE MONTHS ENDED    NINE MONTHS ENDED
                                                                         SEPTEMBER 30,         SEPTEMBER 30,
                                                                      --------------------  --------------------
                                                                        1995       1994       1995       1994
                                                                      ---------  ---------  ---------  ---------
                                                                                           
OPERATING ACTIVITIES
  Net Loss..........................................................  $  (4,478) $     770  $ (14,742) $    (780)
  Adjustments
    Decrease (increase) in income tax receivable....................       (450)     1,000       (849)    16,513
    Depreciation and amortization...................................        228        154      1,239        473
    FHLB stock dividends............................................        (73)       (95)      (250)      (236)
    Discounts on loans..............................................        100                   100
    Gain on sale of REOs and apartments.............................       (901)                 (901)
    Decrease (increase) in interest receivable......................       (451)      (317)      (121)      (222)
    Amortization of loan fees.......................................       (327)      (203)    (1,675)      (917)
    Decrease (increase) in other assets.............................        129       (677)      (378)      (702)
    Increase (decrease) in other liabilities........................       (755)      (604)      (887)    (1,864)
    Provision for estimated credit losses...........................      1,700      1,300     14,400      2,300
    Provision for real estate losses................................      5,100                 5,100
    Provision for other asset disposal..............................                              403
                                                                      ---------  ---------  ---------  ---------
      Net cash (used in) provided by operating activities...........       (178)     1,328      1,439     14,565
                                                                      ---------  ---------  ---------  ---------
INVESTING ACTIVITIES
  Investment securities
    Purchases.......................................................               (10,070)      (111)   (20,123)
    Maturities......................................................                 5,000                39,000
    Sales -- available for sale securities..........................                           42,472
  Mortgage-backed securities
    Principal amortization..........................................      2,182      2,357      5,157      4,310
    Sales...........................................................                            1,438
    Purchases.......................................................               (10,306)              (34,855)
  Lending
    New loans funded................................................    (35,411)    (5,722)  (100,121)    (5,959)
    Disbursements on construction loans.............................     (2,769)      (894)    (5,369)    (3,490)
    Principal payments by borrowers.................................      3,785      3,346     12,927     10,982
    Payoffs.........................................................      5,769     14,445     18,024     44,209
    Sales...........................................................                           19,282
    Other, net......................................................        (59)       668     (3,748)     1,208
  Real estate owned
    Proceeds from sales of properties...............................      9,241     30,792     23,571     62,808
    Capitalized costs on properties.................................     (3,636)    (6,465)   (10,084)   (15,640)
    Other, net......................................................     (1,082)      (233)      (950)    (2,022)
  Redemption of FHLB stock..........................................                            1,015        802
  Fixed asset additions.............................................       (228)    (2,743)    (1,362)    (4,872)
  Fixed asset sales.................................................                 4,322        744      4,322
                                                                      ---------  ---------  ---------  ---------
      Net cash (used in) provided by investing activities...........    (22,208)    24,497      2,885     80,680
                                                                      ---------  ---------  ---------  ---------
FINANCING ACTIVITIES
  Net increase (decrease) in deposits...............................     14,834   (116,106)    35,471   (163,680)
  Net repayment of reverse repurchase agreements....................      5,890     48,335    (41,251)    48,335
  Repayment of ESOP loan............................................          8          3         16         13
                                                                      ---------  ---------  ---------  ---------
      Net cash provided by (used in) financing activities...........     20,732    (67,768)    (5,764)  (115,332)
                                                                      ---------  ---------  ---------  ---------
NET CHANGE IN CASH AND CASH EQUIVALENTS.............................     (1,654)   (41,943)    (1,440)   (20,087)
BEGINNING CASH AND CASH EQUIVALENTS.................................     18,277     64,757     18,063     42,901
                                                                      ---------  ---------  ---------  ---------
ENDING CASH AND CASH EQUIVALENTS....................................  $  16,623  $  22,814  $  16,623  $  22,814
                                                                      ---------  ---------  ---------  ---------
                                                                      ---------  ---------  ---------  ---------
Supplemental disclosures of cash flow information
  Cash paid during the period for Interest..........................  $   8,541  $   7,925  $  25,549  $   9,246
  Non-cash investing and financing activities
    Real estate owned additions.....................................  $   8,282  $  15,045  $  30,911  $  24,778
    Loans originated to finance property sales......................      6,023      2,539      6,469
    Transfer of held to maturity securities to available for sale...                           30,168


   The accompanying notes are an integral part of these financial statements.

                                       6

                 HAWTHORNE FINANCIAL CORPORATION AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 1995

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    The  consolidated  financial statements  include  the accounts  of Hawthorne
Financial Corporation and its wholly-owned subsidiary, Hawthorne Savings, F.S.B.
("Bank"), collectively referred to as  the "Company". All material  intercompany
transactions and accounts have been eliminated.

    In the opinion of management, the unaudited condensed consolidated financial
statements  contain  all  adjustments  (consisting  solely  of  normal recurring
accruals) necessary to  present fairly  the Company's financial  position as  of
September  30, 1995 and December 31, 1994  and the results of its operations and
its cash flows for the  nine months ended September  30, 1995 and 1994.  Certain
information  and  note  disclosures normally  included  in  financial statements
prepared in accordance with generally  accepted accounting principles have  been
condensed or omitted pursuant to the rules and regulations of the Securities and
Exchange  Commission  ("SEC").  Operating  results  for  the  nine  months ended
September 30, 1995  are not necessarily  indicative of the  results that may  be
expected for the full year ending December 31, 1995.

    These  unaudited condensed 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 Form 10-K for the year ended
December 31, 1994.

    LOAN IMPAIRMENT

    A loan  is identified  as impaired  when it  is probable  that interest  and
principal  will not be collected according to  the contractual terms of the loan
agreement. The accrual of interest is  discontinued on such loans and no  income
is recognized until all recorded amounts of interest and principal are recovered
in full.

2.  RECENT ACCOUNTING PRONOUNCEMENTS
    The  Financial Accounting Standards  Board ("FASB") has  issued Statement of
Financial  Accounting  Standards  Number   114  "Accounting  by  Creditors   for
Impairment  of a  Loan," ("SFAS 114")  that requires impaired  loans be measured
based on  the present  value of  expected future  cash flows  discounted at  the
effective interest rate of the loan, at the observable market price of the loan,
or at the fair value of the collateral, if the loan is collateral dependent.

    FASB  has  issued Statement  of  Financial Accounting  Standards  Number 118
"Accounting by Creditors  for Impairment  of a  Loan --  Income Recognition  and
Disclosures  --  an amendment  of FASB  Statement No.  114," ("SFAS  118") which
amends SFAS 114,  to allow a  creditor to use  existing methods for  recognizing
interest  income  on an  impaired loan.  To accomplish  that, it  eliminates the
provisions in SFAS 114 that described how a creditor should report income on  an
impaired loan.

    The  Company adopted SFAS 114 and 118 as  of January 1, 1995, and the effect
on the Company's financial statements was insignificant.

    FASB  issued  Statement  of   Financial  Accounting  Standards  Number   119
"Disclosure  about Derivative Financial Instruments  and Fair Value of Financial
Instruments," ("SFAS 119") which requires improved disclosures about  derivative
financial  instruments,  such as  futures, forwards,  options, swaps,  and other
financial  instruments  with  similar  characteristics.  SFAS  119  also  amends
existing  requirements  of FASB  Statement No.  105, "Disclosure  of Information
about  Financial  Instruments   with  Off-Balance  Sheet   Risk  and   Financial
Instruments  with Concentrations  of Credit Risk,"  and FASB  Statement No. 107,
"Disclosures about Fair  Value of  Financial Instruments".  The Company  adopted
SFAS 119 as of December 31, 1994.

3.  RECLASSIFICATIONS
    Certain amounts in the 1994 condensed consolidated financial statements have
been reclassified to conform with classifications in 1995.

                                       7

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

                                    OVERVIEW

    The  Company reported a  net loss of  $4.5 million for  the third quarter of
1995, compared to net earnings of $.8 million for the third quarter of 1994. For
the nine months  ended September  30, 1995 and  1994, the  Company reported  net
losses  of  $14.7 million  and $.8  million, respectively.  For the  years ended
December 31, 1994  and 1993, respectively,  the Company reported  net losses  of
$3.0  million and $29.6 million. The net  loss for 1995 resulted from provisions
of $12.7 million in the first quarter  and $6.8 million in the third quarter  to
increase  the Company's  classified loan  and property  loss reserves.  The 1995
provisions were attributable primarily to  an increase in reserves allocated  to
the  Company's  foreclosed  apartment  buildings  and  for  its  apartment  loan
collateral and to  continued construction-related problems  associated with  two
foreclosed  residential developments.  The higher reserve  levels now maintained
for the  apartments reflect  management's  application of  capitalization  rates
higher  than those  utilized in  1994 to value  property cash  flows. The higher
capitalization rates reflect the increase since  mid-1994 in the cost of  market
financing  of apartment  buildings and,  in turn,  the higher  cash flow returns
demanded by purchasers of such buildings.

    Partially offsetting  the  credit loss  provisions  during the  first  three
quarters  of 1995 were  securities gains which, net  of tax adjustments, totaled
$3.0 million and  which resulted from  the liquidation of  all of the  Company's
available-for-sale  securities portfolio, which totaled  $42 million. During the
second quarter,  the Company  also sold  $20 million  in FNMA-qualified,  single
family  fixed rate mortgage loans. These  sales increased the Company's capital,
provided liquidity to repay wholesale borrowings and for future loan financings,
and substantially reduced the Company's interest rate risk.

    The Company continues  to be burdened  with the high  costs associated  with
foreclosed   properties  and   nonperforming  loans.  At   September  30,  1995,
nonperforming assets, net  of reserves,  totaled $70  million, or  10% of  total
assets.  By comparison, the  related balances and  ratios to total  assets as of
December 31, 1994  and September 30,  1994 were  $94 million and  13%, and  $111
million and 15%, respectively. During July 1995, the Company commenced marketing
certain of its foreclosed apartment buildings for sale. The Company's investment
in  this portfolio approximates 47% of  its entire foreclosed property portfolio
and approximates 41% of  all assets classified  as nonperforming. The  portfolio
owned  at September 30, 1995 has been accumulated over a two-year period, during
which time the Company substantially increased property cash flows and  invested
the  funds necessary  to cure  deferred maintenance  and to  make needed capital
improvements. This portfolio currently produces cash flow returns of over 10% on
the Company's written-down investment.

    The 1995 second and third quarters  included the first significant new  loan
production  since 1992. For the three and nine-month periods ended September 30,
1995, the Company originated $48.5 million and $122.5 million, respectively,  of
new  loans, including construction commitments. Less  than $6.5 million of these
totals were related to the financing of previously owned properties. Since 1992,
the Company  has  almost exclusively  focused  its attention  on  resolving  its
portfolio  of problem assets. With this portfolio now substantially reduced from
its levels in  1992 through  1994, the  Company launched  several new  financing
businesses  in  January 1995,  principally to  provide  financing to  owners and
purchasers of existing  apartment buildings  and expensive, estate  homes. To  a
lesser  extent,  the  Company's  new  loans  are  secured  by  commercial income
properties, individual homes under construction, and affordable homes within its
local markets. Generally, the Company  has focused on specialized niche  markets
requiring  high  levels  of  service  and  flexibility  in  structuring specific
transactions.  Accordingly,  the  Company  is  compensated  for  its   financing
activities  by receiving  margins on  its loans  well in  excess of  the margins
typically commanded by  other lenders.  The loan production  to date  is now  of
sufficient  magnitude to begin positively and measurably to impact the Company's
interest margins.  These results,  as well  as the  benefits realized  from  the
upward repricing

                                       8

of  the Company's adjustable-rate  loan portfolio, should  continue to gradually
improve the  Company's net  interest margin  during the  next several  quarters,
absent a significant or prolonged rise in market interest rates.

    At  September 30, 1995, the  Bank had core and  risk-based capital ratios of
3.28% and 6.39%,  respectively, as  compared with the  minimum requirements  for
such  ratios at that date of 4%  and 8%, respectively. Under the Federal Deposit
Insurance  Corporation  Improvement  Act   ("FDICIA"),  the  Office  of   Thrift
Supervision  ("OTS")  has  issued "prompt  corrective  action"  regulations with
specific capital  ranking  tiers  for thrift  institutions.  Progressively  more
stringent  operational limitations and other  corrective actions are required as
an institution declines  in the capital  ranking tiers. With  the loss  recorded
during  the first  three quarters  of 1995,  the Bank's  capital designation has
declined from "adequately capitalized" to "under capitalized". On June 30, 1995,
the Bank and its Board of Directors stipulated and consented to the issuance  of
a  prompt corrective action  directive (the "Directive") issued  by the OTS, the
Bank's primary regulator.

    The Directive was  issued as a  condition of  acceptance by the  OTS of  the
Bank's  capital restoration plan.  The Directive requires  the Bank, among other
things, (i) to  comply with the  terms of the  revised business plan  , (ii)  to
achieve  a capital infusion of  between $15 million and  $20 million by December
15, 1995,  (iii)  to  retain  an  investment  banking  firm  to  assist  in  the
recapitalization  of the Bank, (iv)  to comply with all  of the mandatory prompt
corrective action provisions automatically applicable  to the Bank based on  its
prompt  corrective action capital category, and (v) to maintain its total assets
at a level not to exceed its total assets as of year end 1994. Unless  otherwise
approved  by the OTS, the  Directive also requires that  the Bank comply with an
OTS-approved time  schedule  specifying  dates  between  the  execution  of  the
Directive  and  December  15, 1995  by  which  the Bank  must  complete specific
intermediate steps toward achievement  of the capital  infusion required by  the
Directive. Failure to comply with the Directive could result in a forced sale of
the Bank at a distressed price under regulatory compulsion or the appointment of
a  conservator or receiver for the Bank.  In addition, the Directive states that
it does  not  prevent  the  OTS  from taking  any  other  type  of  supervisory,
enforcement or resolution action that the OTS determines to be appropriate.

    The  Company  has engaged  an  investment banking  firm  and has  reached an
agreement with investors  to purchase  "investment units" being  offered by  the
Company  in a private placement. Based upon the executed subscription agreements
that have been received by the  Company, the private placement will produce  net
proceeds  that will  be adequate,  upon infusion into  the Bank,  to satisfy the
capital-raising  provisions  of  the  Directive   and  to  render  the  Bank   a
"well-capitalized"  institution. However, completion of the private placement is
subject to a  number of material  funding conditions and  there is no  assurance
that  these funding conditions  can or will  be satisfied in  a manner that will
result in  completion  of  the  private  placement  (see  PROSPECTS  --  CAPITAL
RAISING).

    The  Company had total  assets at September  30, 1995 of  $720 million, down
from $744 million at December 31, 1994  and $763 million at September 30,  1994.
The  Company's continuing  efforts to expand  its core retail  deposit base have
generated positive results, with deposits totaling $684 million at September 30,
1995, an increase from $649 million at year end 1994. Deposits at September  30,
1994 were $666 million.

                               OPERATING RESULTS

INTEREST MARGIN

    The  Company's  net interest  margin, or  the  difference between  the yield
earned on loans,  mortgage-backed securities and  investment securities and  the
cost  of funds to support those earning  assets, is affected by several factors,
including (1) the level of, and  the relationship between, the dollar amount  of
interest-earning  assets and interest-bearing  liabilities, (2) the relationship
between  repricing  of  the  Company's  adjustable-rate  loans  and   short-term
investment  securities  and its  funding sources,  (3) the  relationship between
market interest rates and local deposit rates offered by competing institutions,
and (4) the magnitude of the Company's nonperforming assets.

                                       9

    The  table   below   sets   forth  average   interest-earning   assets   and
interest-bearing  liabilities, and their related effective yields and costs, for
the nine  months ended  September 30,  1995 and  1994, and  for the  year  ended
December  31, 1994, and for the same  periods, as adjusted to reflect the impact
of nonaccrual loans (dollars in thousands).



                                                                SEPTEMBER 30, 1995      DECEMBER 31, 1994      SEPTEMBER 30, 1994
                                                               --------------------   ---------------------   ---------------------
                                                                           YIELD/                  YIELD/                  YIELD/
                                                                AMOUNT      COST       AMOUNT       COST       AMOUNT       COST
                                                               --------  ----------   ---------  ----------   ---------  ----------
                                                                                                       
INTEREST-EARNING ASSETS
  Loans......................................................  $571,519   8.03%(1)    $ 608,651   7.85%(1)    $ 621,537   7.60%(1)
  Cash and investment securities.............................    40,124   6.06%          97,442   4.64%         106,436   4.39%
  Mortgage-backed securities.................................    53,844   6.32%          45,810   6.47%          42,094   6.46%
                                                               --------               ---------               ---------
                                                                665,487   7.77%         751,903   7.35%         770,067   7.09%
                                                               --------  -----        ---------  -----        ---------  -----
INTEREST-BEARING LIABILITIES
  Deposits...................................................   670,842   4.83%         763,302   3.89%         794,885   3.80%
  Borrowings.................................................    14,105   6.04%          14,333   5.23%           2,685   4.95%
                                                               --------               ---------               ---------
                                                                684,947   4.85%         777,635   3.91%         797,570   3.80%
                                                               --------  -----        ---------  -----        ---------  -----
  Interest-bearing gap/Gross interest margin.................   (19,460)  2.72%         (25,732)  3.30%         (27,503)  3.16%
NONACCRUAL LOANS.............................................   (31,928) (0.37)%        (76,386) (0.75)%        (85,197) (0.81)%
                                                               --------  -----        ---------  -----        ---------  -----
  Adjusted interest-bearing gap/Net interest margin..........  $(51,388)  2.36%       $(102,118)  2.55%       $(112,700)  2.35%
                                                               --------  -----        ---------  -----        ---------  -----
                                                               --------  -----        ---------  -----        ---------  -----


- ------------------------
(1) Effective yield, inclusive of deferred fees.

    The table  below sets  forth  the balances  of interest-earning  assets  and
interest-bearing  liabilities and their contractual  yields and costs, at period
end and as of the dates indicated (dollars in thousands).



                                                                       1995                                      1994
                                                 ------------------------------------------------   -------------------------------
                                                    SEPT 30,         JUNE 30,        MARCH 31,         DEC 31,          SEPT 30,
                                                 --------------   --------------   --------------   --------------   --------------
                                                                                                      
BALANCES
  Interest-earning assets......................  $ 662,029        $ 641,652        $ 672,932        $ 683,637        $ 697,814
  Interest-bearing liabilities.................   (690,154)        (670,019)        (690,006)        (696,523)        (715,578)
                                                 --------------   --------------   --------------   --------------   --------------
  Interest-bearing gap.........................    (28,125)         (28,367)         (17,074)         (12,886)         (17,764)
  Nonaccrual loans.............................    (17,846)         (23,222)         (34,220)         (39,396)         (63,563)
                                                 --------------   --------------   --------------   --------------   --------------
  Adjusted interest-bearing gap................  $ (45,971)       $ (51,589)       $ (51,294)       $ (52,282)       $ (81,327)
                                                 --------------   --------------   --------------   --------------   --------------
                                                 --------------   --------------   --------------   --------------   --------------
YIELDS AND COSTS
  Interest-earning assets......................       8.43%(1)         7.49%(1)         7.19%(1)         6.97%(1)         6.96%(1)
  Interest-bearing liabilities.................      (5.10)%          (5.06)%          (4.79)%          (4.40)%          (4.18)%
  Gross interest margin........................       3.11%            2.20%            2.28%            2.48%            2.68%
  Nonaccrual loans.............................      (0.22)%          (0.28)%          (0.37)%          (0.41)%          (0.95)%
  Net interest margin..........................       2.89%            1.92%            1.91%            2.07%            1.73%


- ------------------------
(1) Contractual yield, exclusive of deferred fees.

    The amount  of  the Company's  adjusted  interest-bearing gap  has  steadily
improved  over the  past five quarters  because foreclosed  properties have been
sold at a  rate in excess  of net  new defaults and,  to a lesser  extent, of  a
change  in the composition  of the balance  sheet as lower  yielding assets were
converted to  cash to  support  new financing  activities and  retire  wholesale
borrowings. In particular, for the nine months ended September 30, 1995, net new
defaults amounted to $9 million, while net property sales from foreclosed assets
amounted to $24 million.

    The   Company's  gross  interest  margin,   expressed  as  a  percentage  of
interest-earning assets, is starting to improve. It had steadily declined  since
1993  due to the high volume of  foreclosures, the rapid and significant rise in
interest rates since  early 1994 and  its affect  on funding costs,  the lag  in
repricing  of adjustable-rate  assets, and the  lack of any  measurable new loan
production. During the second  and third quarters of  1995, new loan  production
began  to benefit  the overall yield  on earning assets  and the adjustable-rate
loan portfolio,  which is  principally  indexed to  the  11th District  Cost  of

                                       10

Funds Index ("DCOFI"), began to reprice upward. The Company's deposits generally
have  maturities of less than one year. Accordingly, a majority of the Company's
deposits repriced during 1994 at interest rates reflective of the rise in market
interest rates. A  significant portion  of the liability  portfolio was  further
impacted  by a spike in market interest  rates during the first quarter of 1995.
Subsequently, market interest rates have generally declined and have begun to be
reflected in the  Company's deposit portfolio  as accounts mature.  At year  end
1994,  the Company's cost of funds was  4.40%, and increased to 4.79%, 5.06% and
5.10%, for the quarters ended March, June and September 1995, respectively.  The
11th  DCOFI was 4.59% at year end 1994,  and increased to 5.01%, 5.18% and 5.11%
for the quarters ended March, June and September 1995, respectively. Though  the
Company  maintains a  modest funding  advantage to the  11th DCOFI,  its cost of
funds increased by 70 basis  points during the first  nine months of 1995.  This
compares  unfavorably to the  11th DCOFI's rate  of change for  the same period,
which was 52 basis points.

    During the fourth quarter of 1995, management expects that the yield on  the
Company's  interest-earning assets will  continue gradually to  rise as the 11th
DCOFI incorporates its proportionate share of the recent rise in market interest
rates, and  the  Company's  new  financing  activities  begin  to  represent  an
increasing  percentage of total loans. The Company's net interest margin is also
expected to improve as  its cost of  funds begins to level  off and the  Company
continues its resolution of nonperforming assets.

                                OPERATING COSTS

    The table below sets forth the Company's operating costs for the three-month
and  nine-month  periods indicated.  The compensatory  and legal  costs directly
associated with the  Company's property management  and disposal operations  are
excluded  from the table below  and are included in  Real Estate Operations (see
REAL ESTATE OPERATIONS) (dollars are in thousands).



                                   THREE MONTHS ENDED SEPT. 30,        NINE MONTHS ENDED SEPT. 30,
                                 ---------------------------------  ---------------------------------
                                   1995       1994       CHANGE       1995       1994       CHANGE
                                 ---------  ---------  -----------  ---------  ---------  -----------
                                                                        
Employee.......................  $   2,277  $   2,211   $      66   $   7,320  $   6,554   $     766
Occupancy......................        690        643          47       2,153      2,067          86
Operating......................        777      1,007        (230)      2,451      3,341        (890)
Professional...................        205        324        (119)        973      1,061         (88)
                                 ---------  ---------  -----------  ---------  ---------  -----------
                                     3,949      4,185        (236)     12,897     13,023        (126)
SAIF insurance premium and OTS
 assessment....................        427        654        (227)      1,518      2,011        (493)
                                 ---------  ---------  -----------  ---------  ---------  -----------
                                 $   4,376  $   4,839   $    (463)  $  14,415  $  15,034   $    (619)
                                 ---------  ---------  -----------  ---------  ---------  -----------
                                 ---------  ---------  -----------  ---------  ---------  -----------


    Direct compensation  and  incentives  represent  approximately  75%  of  all
employee-related expenses. Management believes it has a full complement of staff
currently  in place  to complete the  bank-wide restructuring.  The reduction in
operating expenses  during  the  current year  is  principally  associated  with
reduced  expenditures in marketing and advertising, and the benefit derived from
deferral  of  loan  origination  costs  over  the  life  of  the  new  financing
activities. The reduction in SAIF premiums during 1995 reflects the benefit from
several branch deposit sales which occurred during the last half of 1994.

                                       11

NON-INTEREST REVENUES

    The  table  below sets  forth the  Company's  non-interest revenues  for the
periods indicated (dollars are in thousands).



                                         THREE MONTHS ENDED SEPT. 30,             NINE MONTHS ENDED
                                                                                      SEPT. 30,
                                       ---------------------------------  ---------------------------------
                                         1995       1994       CHANGE       1995       1994       CHANGE
                                       ---------  ---------  -----------  ---------  ---------  -----------
                                                                              
Loan and escrow fees.................  $     337  $     157   $     180   $     570  $     544   $      26
Deposit account fees.................        135        118          17         454        419          35
Other income.........................         64         21          43         559        530          29
                                       ---------  ---------       -----   ---------  ---------         ---
                                       $     536  $     296   $     240   $   1,583  $   1,493   $      90
                                       ---------  ---------       -----   ---------  ---------         ---
                                       ---------  ---------       -----   ---------  ---------         ---


    Loan and escrow  fees in  1995 were  higher than  in 1994  due primarily  to
increased loan production.

REAL ESTATE OPERATIONS

    The  table  below sets  forth  the revenues  and  costs attributable  to the
Company's real estate operations for the periods indicated. The compensatory and
legal costs  directly  associated with  the  Company's property  management  and
disposal  operations are included in the table below in Operating Costs (dollars
are in thousands).



                                                 THREE MONTHS ENDED SEPT. 30,      NINE MONTHS ENDED SEPT. 30,
                                                -------------------------------  -------------------------------
                                                  1995       1994      CHANGE      1995       1994      CHANGE
                                                ---------  ---------  ---------  ---------  ---------  ---------
                                                                                     
Expenses associated with real estate owned
  Operating costs
    Employee..................................  $    (188) $    (427) $     239  $    (548) $  (1,384) $     836
    Operating.................................        (26)       (89)        63        (77)      (278)       201
    Professional..............................        (83)      (212)       129       (271)      (638)       367
                                                ---------  ---------  ---------  ---------  ---------  ---------
                                                     (297)      (728)       431       (896)    (2,300)     1,404
  Holding costs
    Property Taxes............................         (4)      (348)       344        (35)    (1,833)     1,798
    Repairs, maintenance and renovation.......       (114)       (20)       (94)      (322)      (333)        11
    Real estate loss provision................     (5,100)               (5,100)    (5,100)               (5,100)
    Insurance.................................         (6)       (75)        69        (95)      (266)       171
                                                ---------  ---------  ---------  ---------  ---------  ---------
                                                   (5,521)    (1,171)    (4,350)    (6,448)    (4,732)    (1,716)
Net recoveries from property sales............      1,524        327      1,197      2,027      2,007         20
Rental income, net............................      1,008        714        294      2,249      1,288        961
                                                ---------  ---------  ---------  ---------  ---------  ---------
                                                $  (2,989) $    (130) $  (2,859) $  (2,172) $  (1,437) $    (735)
                                                ---------  ---------  ---------  ---------  ---------  ---------
                                                ---------  ---------  ---------  ---------  ---------  ---------


    Commencing in August 1993 and continuing through the third quarter of  1995,
the  Company established  and staffed a  separate group to  manage the Company's
property  management,   construction,   property  disposal   and   restructuring
operations. The costs included in the table above (and, therefore, excluded from
operating costs (see OPERATING COSTS)), include employee compensation, benefits,
and  outside legal fees directly attributable  to the assets under management by
this group.

    Net revenues from  owned properties  principally include  the net  operating
income  (collected  rental  revenues less  operating  expenses)  from foreclosed
apartment buildings or receipt, following foreclosure, of similar funds held  by
receivers  during the  period the  original loan  was in  default. Net operating
income is reduced by provisions for  depreciation of owned improvements for  the
1995  periods. During the  third quarter, a  loss provision of  $5.1 million was
recorded, of which $3.6 million  was allocated to specific valuation  allowances
on two owned development properties, which account

                                       12

for  the majority  of the remaining  balances. A general  valuation allowance of
$1.5 million was established on non-operating apartment REOs consistent with the
letter directive received from the OTS (see RESERVES).

    As of September 30, 1995, the Company's portfolio of properties consisted of
289 individual homes, apartment buildings and  land parcels. In addition, as  of
that date the Company's defaulted loan portfolio was represented by 82 loans and
its  portfolio of performing project  concentration loans secured 520 individual
homes. Because of the large aggregate number of units represented by these  risk
portfolios,  management expects that  the costs incurred  to manage the property
disposal and  loan restructuring  operations of  the Company,  plus the  holding
costs  associated with  these portfolios (other  than interest  lost following a
loan's default and subsequent foreclosure), will continue to be significant  for
the next several quarters.

                                 ASSET QUALITY

GENERAL

    The  Company's  loan  portfolio  is  exclusively  concentrated  in  Southern
California real estate. At  September 30, 1995 and  1994, respectively, 52%  and
58%  of the  Company's loan  portfolio consisted  of permanent  loans secured by
single family residences, 40%  and 38% consisted of  permanent loans secured  by
multi-unit  residential properties, and 8% and  4% consisted of loans to finance
commercial properties, the acquisition  of land and  the construction of  single
family housing.

    Historically,  the Company actively financed the construction of residential
properties, principally small-to-medium sized  tracts of detached single  family
homes  and condominiums, and small apartment  buildings (generally, less than 37
units). With respect  to for-sale  housing developments,  the Company  typically
provided  permanent  financing to  buyers of  individual homes  and condominiums
within projects for which it  provided the construction financing. In  addition,
the  Company  generally  provided  a  permanent  loan  commitment  following its
financing for the construction of apartment buildings.

    The Company's performance continues to be adversely affected by the weakness
evident in  its  loan  portfolio  and a  high  volume  of  foreclosures,  though
foreclosures  have been declining at a steady rate over the past three quarters.
These asset  quality trends  reflect  the continuing  weakness of  the  Southern
California  economy, and the  direct translation of this  weakness to local real
estate markets. These factors have been, and will continue to be, exacerbated by
several factors  unique  to the  Company's  loan portfolio,  including  (1)  its
portfolio  of land and construction loans  and properties, with respect to which
development, construction  and/or sales  are incomplete,  (2) its  portfolio  of
loans  secured by apartment buildings, for which property cash flows are, or may
become, inadequate  to  meet  borrowers'  debt  service  requirements,  (3)  the
concentration  within  the Company's  loan and  property portfolios  of multiple
permanent  loans   and  foreclosed   properties  within   a  single   integrated
development,  and (4) the concentration within  the Company's portfolio of loans
to one or more individuals, or  groups of individuals, which are affiliated  and
with  respect to  which there  remain limited  financial resources  to fund debt
service payments where property cash flows  (either from sales of homes or  from
income property cash flows) are, or may become, inadequate.

CLASSIFIED ASSETS

    At  September 30,  1995 the Company's  problem asset ratios  were far higher
than those of  most lenders  within its lending  markets. The  table below  sets
forth  the composition, measured  by gross and net  investment, of the Company's
Classified  Asset  portfolio.  Classified   Assets  include  owned   properties,
nonaccrual  loans,  and performing  loans which  have been  adversely classified
pursuant to OTS

                                       13

regulations ("Performing/Classified" loans) and guidelines. Loans categorized as
Special Mention are not  classified pursuant to  regulatory guidelines, but  are
included  in these tables as  an indication of migration  trends (dollars are in
thousands).



                                                                      SEPTEMBER 30,  DECEMBER 31,   SEPTEMBER 30,
                                                                          1995           1994           1994
                                                                      -------------  -------------  -------------
                                                                                           
NONPERFORMING ASSETS
  Properties........................................................   $    73,142    $    99,119    $   118,089
  Nonaccrual loans..................................................        17,846         39,396         63,563
                                                                      -------------  -------------  -------------
                                                                            90,988        138,515        181,652
  Performing loans classified Doubtful or Substandard...............        53,160         64,835         61,429
                                                                      -------------  -------------  -------------
    GROSS INVESTMENT IN CLASSIFIED ASSETS...........................       144,148        203,350        243,081
CREDIT RESERVES
  Specific reserves and writedowns..................................       (22,180)       (43,749)       (65,996)
  Allocated general reserves........................................        (7,309)        (8,167)       (10,431)
                                                                      -------------  -------------  -------------
    NET INVESTMENT IN CLASSIFIED ASSETS.............................   $   114,659    $   151,434    $   166,654
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
    GROSS PERFORMING LOANS DESIGNATED AS SPECIAL MENTION............   $    65,049    $    80,385    $    45,112
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------


    The Company currently places loans on nonaccrual status when (1) they become
one or more payments delinquent and  (2) management believes that, with  respect
to  performing loans,  continued collection of  principal and  interest from the
borrower is not reasonably assured.

    The performance  of the  asset  portfolio during  the quarter  continued  to
demonstrate  positive results  from the  restructuring efforts  of the  past two
years. At  September  30,  1995,  the  Company  had  foreclosed  properties  and
nonaccrual  loans with a carrying value of  $70 million, or 10% of total assets.
By comparison, the carrying value of nonperforming assets at December 31,  1994,
was  $94 million,  or 13%  of total  assets and  at December  31, 1993  was $153
million or 17% of total  assets. The migration of  new loan defaults has  slowed
measurably,  and successful  collection efforts and  disposition of foreclosures
have  reduced  the  overall  levels  accordingly.  Loans  in  default  of  their
contractual terms and conditions, and subsequently categorized as nonaccrual, at
September 1995, amounted to $18 million. This compares favorably to the year end
1994  level of $39  million, a September 30,  1994 balance of  $64 million and a
December 31, 1993 balance of $80 million. Within the September 30, 1995 total of
nonaccrual loans, $8  million in  principal balances were  delinquent less  than
three payments.

                                       14

    The  table  below sets  forth  the composition,  measured  by gross  and net
investment, of  the Company's  Classified Asset  portfolio by  type of  property
(dollars are in thousand).



                                                                   PERFORMING/CLASSIFIED
                                                                  -----------------------
                                                     NONACCRUAL                  SPECIAL                 % TO TOTAL
                                         PROPERTIES     LOANS     SUBSTANDARD    MENTION      TOTAL      PORTFOLIO
                                         ----------  -----------  ------------  ---------  -----------  ------------
                                                                                      
GROSS INVESTMENT
  Existing housing
    Single family homes
      Non-Project......................  $    4,603   $   8,187    $    5,731   $  16,174  $    34,695        14.4%
      Project concentrations...........       8,946       4,447         4,054      25,929       43,376        50.5%
    Apartment buildings................      34,186       3,464        42,733      19,910      100,293        36.0%
  Acquisition and Development
    Construction.......................      20,621                                             20,621        53.5%
    Land...............................       4,440       1,748           454       1,006        7,648        76.7%
  Commercial properties................         346                       188       2,030        2,564        12.8%
                                         ----------  -----------  ------------  ---------  -----------
                                             73,142      17,846        53,160      65,049      209,197        31.0%
CREDIT LOSSES
  Specific reserves and writedowns.....     (15,664)     (2,787)       (3,729)                 (22,180)
  Allocated general reserves...........      (1,610)       (925)       (4,774)     (4,108)     (11,417)
                                         ----------  -----------  ------------  ---------  -----------
NET INVESTMENT.........................  $   55,868   $  14,134    $   44,657   $  60,941  $   175,600        26.0%
                                         ----------  -----------  ------------  ---------  -----------
                                         ----------  -----------  ------------  ---------  -----------


    SINGLE FAMILY (NON-PROJECT)

    In   the  preceding  table,  non-project  single  family  homes  consist  of
foreclosed properties and defaulted  and performing/classified loans secured  by
single family homes which are not part of an integrated development with respect
to  which the Company  financed the construction of  the development or financed
the purchase of homes from the developer by individuals. At September 30,  1995,
the  Company (1) owned 18 homes which were being actively marketed for sale, (2)
had 36 defaulted loans secured by single family (non-project) homes, (3) had  20
loans  which were performing but had been classified Substandard, and (4) had 76
loans which were performing but had been designated Special Mention. The Company
has valued its  owned single  family homes  at their  estimated net  liquidation
values.   The  defaulted   loan  portfolio   secured  by   single  family  homes
(non-project) has been valued,  in the aggregate,  consistently with the  actual
recovery rates achieved through sales of foreclosed homes since 1993.

    PROJECT CONCENTRATIONS

    The  Company made thirty-year,  fully-amortizing permanent loans  to a large
number of purchasers  of individual  units from developers  in for-sale  housing
developments  with respect to which  the Company financed construction ("project
concentrations"). A majority of these permanent "takeout" loans were  originated
during the period 1989 through 1992 and were made on terms that fell outside the
parameters  normally associated  with conforming  or conventional  single family
home loans.  In some  instances,  as a  means to  pay  off a  matured,  troubled
construction   loan,  the  Company  made   permanent  loans  to  the  developer,
collateralized  individually   by  the   remaining  unsold   units  within   the
development.

    Through  September  1995,  management  had  identified  63  separate project
concentrations of the type described  above. The table below summarizes  certain
information about the Company's project concentrations as of September 30, 1995.
The table includes the Company's gross investment (1) in

                                       15

individual  takeout loans within  project concentrations, (2)  related to unsold
units previously foreclosed upon, and (3) related to unsold units which secure a
construction loan outstanding at September 30,  1995, and with respect to  which
the Company also made individual takeout loans (dollars are in thousands).



                                                           GROSS INVESTMENT/LOAN PRINCIPAL
                                     NUMBER OF    -------------------------------------------------
                                     LOANS OR      NUMBER OF   INDIVIDUAL   CONSTRUCTION
                                    PROPERTIES       UNITS      TAKEOUTS        LOAN        TOTAL    % TO TOTAL
                                   -------------  -----------  -----------  ------------  ---------  -----------
                                                                                   
Performing loans.................          412           520    $  68,814    $    3,612   $  72,426       84.6%
Loans in default.................           33            33        4,447                     4,447        5.2%
Properties.......................           67            67        6,945         1,760       8,705       10.2%
                                           ---           ---   -----------  ------------  ---------      -----
                                           512           620    $  80,206    $    5,372   $  85,578      100.0%
                                           ---           ---   -----------  ------------  ---------      -----
                                           ---           ---   -----------  ------------  ---------      -----


    In addition to the inherent risks associated with real estate loans, project
concentration  loans pose additional risks of  default, foreclosure and loss. As
illustrated in the preceding  tables, approximately 15% of  the number of  units
originally financed by the Company are either in default or have been foreclosed
upon.  Many of these units have never been sold by the developer and have either
been rented  during  the  interim  or remain  vacant.  The  factors  which  will
significantly  influence the ultimate recovery of the Company's gross investment
in performing project concentration loans include (1) the condition and  overall
management  of a development  (by the homeowner's  association), (2) the selling
prices which can be achieved  for the units foreclosed  upon, or expected to  be
foreclosed  upon, and resold  in the current  market, and their  relation to the
outstanding principal balance of individual performing loans, and (3) the extent
to which the original sales  of units to end buyers  were financed, in part,  by
the  developer,  minimizing  the  initial  cash  investment  required  from  the
purchaser.

    The Company has  established specific  and general reserves  to address  the
risk  factors  enumerated above  and the  resulting uncertainties.  Reserves are
established  separately  for  each   project  concentration.  The  table   below
summarizes  the  basis  for  establishing  reserves  for  project concentrations
(dollars are in thousands).



                                                                         NUMBER OF         GROSS
BASIS OF VALUATION                                                     DEVELOPMENTS     INVESTMENT
- -------------------------------------------------------------------  -----------------  -----------
                                                                                  
Recent sales history within project................................             25       $  53,109
% of original appraisal............................................             34          25,543
Current appraisal/no recent sales history..........................              4           6,926
                                                                                --
                                                                                        -----------
  All project concentrations.......................................             63       $  85,578
                                                                                --
                                                                                --
                                                                                        -----------
                                                                                        -----------


    When determining  the  basis  of valuation,  management  considers  reliable
recent sales history to exist when the Company has sold two or more units within
a  project for cash (financing to the  purchaser having been provided by another
lender) during 1994  and 1995.  The per  unit values  at which  the Company  has
established  its net investment  for these projects are  net of expected selling
costs. Where no recent sales  history exists, current appraisals, less  expected
selling costs, are utilized to establish the Company's net investment.

    APARTMENT BUILDINGS

    At  September 30, 1995,  the Company owned 71  apartment buildings and loans
secured by  10  apartment buildings  were  in  default. With  respect  to  these
combined  portfolios, the buildings  are predominantly located  in the South Bay
region of Los Angeles, are between five  and ten years old and average 11  units
in  size. The Company's  owned apartment buildings have  been operated for their
current cash flow  yield and  the holding period  was used  to stabilize  rental
income  and perform  deferred maintenance. The  average holding  period for this
portfolio approximates 14 months. The carrying value of this portfolio has  been
determined  based  upon management's  projections  of the  stabilized  cash flow
returns  demanded  by  investors  in  such  properties,  assuming   conventional
financing terms presently available in the marketplace.

                                       16

    The  gross  investment  value  of  the  foreclosed  properties  portfolio at
September 30, 1995,  was $34 million.  The Company records  these properties  at
their fair market values by establishing and adjusting, as appropriate, specific
and general valuation allowances on these properties. During the first and third
quarters  of 1995,  the Company recorded  provisions for  credit losses totaling
$12.7 million  and  $1.5  million,  respectively,  the  majority  of  which  was
attributable  to an increase in the capitalization rates utilized by the Company
to value its  portfolio of  owned operating apartment  buildings and  classified
apartment  loan collateral. These higher capitalization rates resulted primarily
from  increases  in  the  cost  to  finance  apartment  building   acquisitions.
Management  has recently  concluded that the  maximum benefit to  the Company is
obtainable through orderly liquidation of this portfolio. These properties,  now
stabilized  and reflective of  recovering market conditions,  are expected to be
liquidated without any material  impact to earnings.  During the third  quarter,
$4.5  million in net investment  related to the sale  of apartment buildings was
realized, resulting in a net gain of $.8 million.

    The carrying  value  of the  defaulted  apartment loan  portfolio  has  been
determined   on  the  same  basis  as   for  owned  apartment  buildings,  where
property-specific information is available, or  based upon the average per  unit
valuation  for owned buildings of similar unit size and unit mix. For performing
apartment loans  classified either  Substandard or  designated Special  Mention,
reserves  have been  established based  upon property-specific  valuations which
utilize  current  and  stabilized   cash  flows  and  incorporate   management's
assessment of future event risk.

    RESIDENTIAL CONSTRUCTION

    The  table below sets forth, as of  September 30, 1995, the unit composition
and  gross  investment  associated  with  owned  developments  (dollars  are  in
thousands).



                                                                        NUMBER OF UNITS      REMAINING AT
                                                     NUMBER OF       ----------------------    SEPT. 30,
                                                   DEVELOPMENTS       ORIGINAL      SOLD         1995
                                                -------------------  -----------  ---------  -------------
                                                                                 
Units.........................................               4              260        (146)          114
Gross investment..............................                                                $    20,622
                                                                                             -------------
                                                                                             -------------
Net investment................................                                                $    14,305
                                                                                             -------------
                                                                                             -------------


    The  Company's owned residential construction projects consist of 4 projects
with a total of 260 units. During the first three quarters of 1995, the  Company
sold  64 units at minimal gains, and financed  only 2 of these sales. During the
third quarter, additional construction-related problems associated with 2 of the
projects, with a combined  gross investment of  $17.6 million, were  identified,
resulting in an increase in reserves of $3.6 million.

    LAND

    The Company's portfolio of owned land parcels consists of 13 properties with
a gross investment of $4.4 million.

    The  Company's investment in land has been valued by reference to comparable
land sales (where available), current  appraisals and discounted cash flow  land
residual analyses.

RESERVES

    The Company maintains reserves against specific assets in those instances in
which  it  believes that  full  recovery of  the  Company's gross  investment is
unlikely. As  of  September  30,  1995, the  Company  had  established  specific
reserves  based upon (1) management's strategy  in managing and disposing of the
asset and the corresponding financial  consequences, (2) current indications  of
property  values from  (a) completed, recent  sales from  the Company's property
portfolio, (b) real estate  brokers, and (c) potential  buyers of the  Company's
properties,  and  (3)  current  property  appraisals.  In  addition,  management
establishes general  reserves  against its  loan  and property  portfolios  when
sufficient information does not exist to support establishing specific reserves.
The  loss factors utilized to establish general  reserves are based upon (1) the
actual loss experience for similar loans and

                                       17

properties  within  the  Company's  portfolio,  when  such  loss  experience  is
available  and representative of the assets being valued in, or (2) estimates of
current liquidation  values  for  collateral  serving  performing  loans  for  a
representative sampling of each portfolio segment.

    During  the  first  quarter of  1995,  the  OTS and  the  FDIC  completed an
examination of the Company  and the Bank. As  previously mentioned, the  Company
increased  its reserves for potential losses on the classified loan and property
portfolios by $12.7 million during the  first quarter of 1995 and an  additional
$6.8  million during the third quarter. The increased reserves are reflective of
higher capitalization rates utilized by the Company and the regulatory  agencies
to  value collateral supporting  apartment loans and  foreclosed properties, are
due to continued  construction-related problems associated  with two  foreclosed
residential  developments, and are associated with establishing general reserves
for the portfolio of  real estate owned single  family residences and  defaulted
loans.  After completing a limited review  of the Bank's reserve adequacy during
the third  quarter, the  OTS issued  a letter  directive requiring  the Bank  to
maintain  aggregate general reserves  of at least $12.5  million as of September
30, 1995. The Bank' general reserves as of that date were $13.6 million.

    The table  below sets  forth  the amounts  and  percentages of  general  and
specific  credit reserves for  the Company's loan and  property portfolios as of
September 30, 1995 (dollars are in thousands).



                                                    LOANS
                                          -------------------------
                                          PERFORMING    NONACCRUAL   PROPERTIES      TOTAL
                                          -----------  ------------  -----------  -----------
                                                                      
AMOUNTS
  Specific reserves.....................  $   3,729     $   2,787    $  15,664    $  22,180
  General reserves......................     11,032           925        1,610       13,567
                                          -----------  ------------  -----------  -----------
    Total credit reserves...............  $  14,761     $   3,712    $  17,274    $  35,747
                                          -----------  ------------  -----------  -----------
                                          -----------  ------------  -----------  -----------
PERCENTAGES
  % of total credit reserves to gross
   investment...........................        2.5%         20.8%        23.6%         5.3%
  % of general reserves to gross
   investment...........................        1.9%          5.2%         2.2%         2.0%


    The table below summarizes  the activity of the  Company's reserves for  the
periods indicated (dollars are in thousands).



                                    THREE MONTHS ENDED SEPT. 30,                    NINE MONTHS ENDED SEPT. 30,
                           ----------------------------------------------  ----------------------------------------------
                                    1995                    1994                    1995                    1994
                           ----------------------  ----------------------  ----------------------  ----------------------
                           PROPERTIES     LOANS    PROPERTIES     LOANS    PROPERTIES     LOANS    PROPERTIES     LOANS
                           -----------  ---------  -----------  ---------  -----------  ---------  -----------  ---------
                                                                                        
RESERVE ACTIVITY
Beginning balance........   $  13,507   $  20,690   $  51,674   $  26,573   $  33,517   $  21,461   $  39,457   $  46,628
Provision for losses.....       5,327       1,473                   1,300       5,327      14,173                   2,300
Charge-offs..............      (2,444)     (2,807)     (3,387)                (31,861)     (6,873)    (11,732)       (493)
Recoveries...............                                                                       2
Transfers................         884        (884)      2,411      (2,411)     10,291     (10,291)     22,973     (22,973)
                           -----------  ---------  -----------  ---------  -----------  ---------  -----------  ---------
  Ending balance.........   $  71,274   $  18,472   $  50,698   $  25,462   $  17,274   $  18,472   $  50,698   $  25,462
                           -----------  ---------  -----------  ---------  -----------  ---------  -----------  ---------
                           -----------  ---------  -----------  ---------  -----------  ---------  -----------  ---------


                               LENDING OPERATIONS

    During  the second  half of 1994,  the Bank re-entered  its lending markets,
principally  the  South  Bay  area  of  Los  Angeles  County,  after  completely
rebuilding  its lending  infrastructure with new  products, services, processing
systems, appraisal practices and credit management. For the first three quarters
of 1995,  the Bank  was able  to increase  its net  loans outstanding  by  $35.3
million  through new  originations (excluding  loans to  finance property sales)
totaling $116 million. This represented  the Bank's first period of  significant
production   during  the   past  two   years.  The   new  loan   production  was

                                       18

centered in multi-family  income properties  (40%), single  family loans  (32%),
commercial  income properties (11%)  and construction financing  and land within
the South  Bay market  (17%).  The Company  considers  these four  segments  its
primary sources of new business (see ASSET GENERATION).

                                    CAPITAL

    The  Financial  Institutions Reform,  Recovery and  Enforcement Act  of 1989
("FIRREA") and implementing capital regulations require the Bank to maintain (1)
Tangible Capital of at least  1.5% of Adjusted Total  Assets (as defined in  the
regulations);  (2) Core Capital  of at least  3.0% of adjusted  total assets (as
defined in the regulations); and (3)  Total Risk-based Capital of at least  8.0%
of Total Risk-weighted Assets (as defined in the regulations).

    The  following table  summarizes the  regulatory capital  requirements under
FIRREA for the Bank at September 30,  1995, but does not reflect future  phasing
out  of certain  assets, including  investments in,  and loans  to, subsidiaries
which presently  engage in  activities  not permitted  for national  banks  (the
impact  is immaterial).  As indicated  in the  table, the  Bank's capital levels
exceed only  two  of  the  three currently  applicable  minimum  FIRREA  capital
requirements (dollars are in thousands).



                                                  TANGIBLE CAPITAL            CORE CAPITAL           RISK-BASED CAPITAL
                                              ------------------------  ------------------------  ------------------------
                                                BALANCE         %         BALANCE         %         BALANCE         %
                                              -----------  -----------  -----------  -----------  -----------  -----------
                                                                                             
Stockholder's equity........................  $    23,773               $    23,773               $    23,773
Adjustments
  General valuation.........................                                                            5,827
  Core deposits intangibles.................         (191)                     (191)                     (191)
  Interest rate risk component (1)..........
                                              -----------        ---    -----------        ---    -----------      -----
Regulatory capital (2)......................       23,582       3.28%        23,582       3.28%        29,409       6.39%
Required minimum............................       10,791       1.50%        21,583       3.00%        36,804       8.00%
                                              -----------               -----------               -----------
Excess (deficient) capital..................       12,791       1.78%         1,999       0.28%        (7,395)     (1.61)%
                                              -----------               -----------               -----------
                                              -----------               -----------               -----------
    Adjusted assets (3).....................  $   719,433               $   719,433               $   460,054
                                              -----------               -----------               -----------
                                              -----------               -----------               -----------


- ------------------------
(1) At  September 30, 1995, the OTS had temporarily suspended the application of
    its interest  rate risk  regulation  but anticipated  that it  would  become
    effective  again in the  near future. Had  the regulation been  in effect at
    September 30, 1995,  the Bank would  not have been  required to deduct  from
    risk-based  capital  any  amount  due  to  an  interest  rate  risk exposure
    component.

(2) At periodic intervals, both the OTS and the FDIC routinely examine the  Bank
    as  part of  their legally  prescribed oversight  of the  industry. Based on
    their examinations,  the regulators  can direct  that the  Bank's  financial
    statements be adjusted in accordance with their findings.

(3) The  term "adjusted  assets" refers to  the term "adjusted  total assets" as
    defined in 12  C.F.R. Section  567.1(a) for  purposes of  tangible and  core
    capital  requirements, and for purposes  of risk-based capital requirements,
    refers to the term  "risk-weighted assets" as defined  in 12 C.F.R.  Section
    567.1(b).

    Under  the Federal Deposit Insurance Corporation Improvement Act ("FDICIA"),
which supplemented  FIRREA,  the  OTS  has  issued  "prompt  corrective  action"
regulations with specific capital

                                       19

ranking  tiers for thrift institutions. Progressively more stringent operational
limitations and other corrective actions are required as an institution declines
in the capital ranking tiers. The five qualifying tiers are set forth below.



                                                               RATIO OF
                                                             CORE CAPITAL        RATIO OF
                                              RATIO OF            TO          TOTAL CAPITAL
                                            CORE CAPITAL     RISK-WEIGHTED   TO RISK-WEIGHTED
                                              TO ASSETS         ASSETS            ASSETS
                                           ---------------  ---------------  ----------------
                                                                    
Well capitalized.........................    5% or above      6% or above      10% or above
Adequately capitalized...................    4% or above      4% or above      8% or above
Under capitalized........................     Under 4%         Under 4%          Under 8%
Significantly undercapitalized...........     Under 3%         Under 3%          Under 6%
Critically under capitalized.............  Ratio of tangible equity to adjusted total assets
                                                             of 2% or less


    The Bank's ratios at September 30, 1995 are set forth below


                                                                   
Ratio of Core Capital to Total Assets...............................       3.28%
Ratio of Core Capital to Risk-weighted Assets (Leverage ratio)......       5.13%
Ratio of Total Capital to Risk-weighted Assets......................       6.39%


    Based upon the foregoing, the Bank  is classified as an "under  capitalized"
institution.

    The  thrift industry is exposed to  economic trends and fluctuations in real
estate values. In recent periods, those trends have been recessionary in nature,
particularly in  Southern California.  Accordingly,  the trends  have  adversely
affected  both the delinquencies  being experienced by  institutions such as the
Bank and  the ability  of  such institutions  to  recoup principal  and  accrued
interest   through  acquisition  and  sale  of  the  underlying  collateral.  No
assurances can be given  that such trends will  not continue in future  periods,
creating  increasing downward  pressure on  the earnings  and capital  of thrift
institutions.

                        CAPITAL RESOURCES AND LIQUIDITY

    The Bank's  liquidity position  refers to  the extent  to which  the  Bank's
funding   sources  are  sufficient  to  meet  its  current  and  long-term  cash
requirements. Federal  regulations currently  require a  savings institution  to
maintain  a monthly average daily balance of liquid and short-term liquid assets
equal to at least 5.0% and 1.0%,  respectively, of the average daily balance  of
its  net withdrawable  accounts and  short-term borrowings  during the preceding
calendar month. The Bank had liquidity  and short-term liquidity ratios of  8.5%
and  3.7%, respectively, as of September  1995, and 9.6% and 4.0%, respectively,
as of December 31, 1994.

    The Bank's current primary funding resources are deposit accounts, principal
payments on loans, proceeds from property sales and cash flows from  operations.
Other  possible  sources  of liquidity  available  to the  Bank  include reverse
repurchase   transactions   involving   the   Bank's   investment    securities,
mortgage-backed  securities or whole loans, FHLB advances, commercial bank lines
of credit, and direct access, under  certain conditions, to borrowings from  the
Federal  Reserve System.  The cash  needs of  the Bank  are principally  for the
payment of  interest on  and withdrawals  of deposit  accounts, the  funding  of
loans,  operating costs  and expenses,  and holding  and refurbishment  costs on
foreclosed properties.

    To supplement its funding needs, the Company enters into reverse  repurchase
agreements,  in which  it sells securities  with an agreement  to repurchase the
same securities at a  specific future date (overnight  to 90 days). The  Company
enters  into such transactions only with  dealers determined by management to be
financially strong and who  are recognized as primary  dealers in U.S.  Treasury

                                       20

securities  by  the  Federal  Reserve  Board.  The  following  table  summarizes
information relating to the Company's reverse repurchase agreements for the nine
month period ended September 30, 1995 (dollars are in thousands):



                                                                                      1995
                                                                                   -----------
                                                                                
Average balance during period....................................................  $  14,105
Average interest rate during period..............................................       6.04%
Maximum month-end balance during period..........................................  $  47,151
Mortgage-backed securities underlying the agreements at period ends:
  Carrying value.................................................................  $  12,069
  Estimated market value.........................................................  $  12,076
Outstanding reverse repurchase agreement:
  Balance........................................................................  $   5,890
  Interest rate..................................................................       6.00%


The reverse repurchase agreement  outstanding at September  30, 1995 matured  on
October 2, 1995, and was paid off.

                         INTEREST RATE RISK MANAGEMENT

    The objective of interest rate risk management is to stabilize the Company's
net interest income ("NII") while limiting the change in its net portfolio value
("NPV")  from  interest rate  fluctuations. The  Company  seeks to  achieve this
objective by  matching  its  interest  sensitive  assets  and  liabilities,  and
maintaining  the  maturity  and repricing  of  these assets  and  liabilities at
appropriate levels given the interest rate environment. When the amount of  rate
sensitive  liabilities exceeds  rate sensitive  assets, the  net interest income
will generally be negatively impacted during  a rising rate environment, as  has
been  the situation during the  past eighteen months. The  speed and velocity of
the repricing of assets and liabilities  will also contribute to the effects  on
net interest income.

    The  Company  utilizes two  methods for  measuring  interest rate  risk. Gap
analysis is the first method, with a focus on measuring absolute dollar  amounts
subject to repricing within periods of time. A negative gap occurs when interest
sensitive liabilities exceed interest sensitive assets, with the majority of the
focus  typically at the one-year maturity  horizon. A negative one-year maturity
gap indicates, absent offsetting factors, that the Company has more exposure  to
interest  rate  risk in  an increasing  interest rate  environment. This  is the
situation in which the Company has operated during the past year.

    In addition to utilizing gap analysis  in measuring interest rate risk,  the
Company  performs a monthly  interest rate simulation.  This simulation provides
the Company with an estimate of both the dollar amount and percentage change  in
net  interest  income  under various  interest  rate scenarios.  All  assets and
liabilities are subjected to tests  of up to 400  basis points in increases  and
decreases  in interest  rates. Under  each interest  rate scenario,  the Company
projects its net interest income and the net portfolio value of market equity of
the current balance  sheet. From  these results,  the Company  can then  develop
alternatives for dealing with the tolerance thresholds.

    A principal mechanism used by the Company in the past for interest rate risk
management was the origination of ARMs tied to the 11th DCOFI. The basic premise
was  that the Company's actual cost of  funds would parallel the 11th DCOFI and,
as such, the net interest margins would generate the desired operating results.

    ARMs tied to 11th  DCOFI are slower in  responding to current interest  rate
environments  than other  types of  variable rate loans  because the  index is a
compilation of  the  average rates  paid  by  member institutions  of  the  11th
District  of the  FHLB. This  index typically lags  market rate  changes in both
directions. If  interest  rates  on  deposit accounts  increase  due  to  market
conditions  and competition, it may be anticipated that the Company will, absent
offsetting factors, experience a decline in the

                                       21

percentage of net interest income  to average interest-earning assets (the  "Net
Interest  Margin"). A contributing factor would be  the lag in upward pricing of
the ARMs tied to  the 11th DCOFI.  However, the lag inherent  in the 11th  DCOFI
will  also cause the ARMs to  remain at a higher rate  for a longer period after
interest rates on deposits begin to decline. The 11th DCOFI lag during a falling
rate environment should benefit, in  the short-term, the Company's Net  Interest
Margin, but the actual dynamics of prepayments and the fact that ARMs reprice at
various  intervals (and are subject to  maximum periodic rate adjustment limits)
may somewhat alter this expected benefit.

    In the  near future,  the OTS  will require  that institutions  complete  an
Interest  Rate Risk Exposure  Report. This report  will measure an institution's
interest rate risk given the effect of large interest rate movements. If,  based
upon the results of this calculation, the institution's interest rate risk falls
outside  of  the permitted  range, the  institution will  be required  to deduct
certain  amounts  from  its  risk-based   capital.  In  response  to  this   OTS
requirement,  the Company has implemented a strategy to reduce its interest rate
exposure. This strategy  includes, among  other things,  purchasing an  interest
rate  cap. In March 1995, the Company  purchased a six-month cap with a notional
amount of $450 million and with a strike price of approximately 110 basis points
above current market  rates. This cap  was intended  to reduce the  impact of  a
sharp  increase in  interest rates on  the Company's liabilities,  which tend to
reprice faster than the  Company's loan portfolio. At  the expiration date,  the
cap  was extended to March  1996 with a strike  price of approximately 150 basis
points above current market interest rates.

                                   PROSPECTS

FINANCIAL

    For the  three-year period  ended December  31, 1994,  the Company  reported
cumulative  net losses of $55  million, reducing its equity  capital by 58%. For
the nine months ended  September 30, 1995, the  Company lost $14.7 million.  The
nine  month loss was generated by provisions  for credit losses of $12.7 million
and $6.8 million during  the first and third  quarters, respectively, which  was
partially offset by net gains on sales of securities (net of tax adjustments) of
$3.0  million. As described more fully elsewhere herein, the Company's operating
margins have been significantly impacted by the high volume of foreclosures  and
continued  costs associated  with the  disposal of  these properties. Commencing
with the 1995 second quarter, the  Company's operating margins began to  improve
with  the continued  disposition of  foreclosed assets,  its origination  of new
financing activities,  and  favorable  repricing  of  its  adjustable-rate  loan
portfolio. Conversely, since mid-1993, operating costs have increased from their
pre-1993  levels as new management has (1) aggressively pursued the retention of
qualified people to restructure the Company's existing operations, to manage its
portfolio of Classified Assets and to establish new lines of business, (2)  made
significant   investments  in  the  Company's  remaining  facilities,  (3)  made
significant investments to improve the Company's information management systems,
and (4)  spent heavily  to promote  the Company's  products and  services. As  a
consequence,  the Company's  current level of  fixed costs  cannot be profitably
spread over its  diminished asset base  ($720 million at  September 30, 1995  as
compared with $980 million at June 30, 1993).

CAPITAL-RAISING

    The Company has reached agreement with investors to purchase an aggregate of
$27  million of  "investment units"  being offered by  the Company  in a private
placement (the "Offering") and consisting  of senior notes, preferred stock  and
warrants  to purchase  common stock.  The private  placement is  scheduled to be
completed on or prior to December 15, 1995 and would produce net proceeds to the
Company that  will be  adequate, upon  infusion into  the Bank,  to satisfy  the
capital-raising  provisions of the PCA Directive from  the OTS and to render the
Bank a "well-capitalized" institution. However,  as described more fully  below,
completion of the Offering is subject to a number of material funding conditions
and there is no assurance that these funding conditions can or will be satisfied
in a manner that will result in completion of the Offering.

                                       22

    In summary, the Offering has the following principal terms:

    - The sale by the Company of $27 million of investment units.

    - The  investment units will consist of equal  amounts of Senior Notes and a
      new class  of preferred  stock, to  be denominated  "Cumulative  Perpetual
      Preferred  Stock, Series A", and Warrants  to purchase common stock of the
      Company.

    - The Senior Notes will carry a 12% interest rate and have a final  maturity
      of  five years from the date of  issuance. The first three years' interest
      will be prefunded from the proceeds of the Offering. Thereafter,  interest
      will  be payable either in  cash or in an  equivalent value (determined in
      accordance with the provisions of the relevant agreement) in common  stock
      of  the  Company.  The  Senior  Notes  provide  for  retirement  in  equal
      semi-annual installments  payable in  cash or  in an  equivalent value  in
      common stock, commencing December 1998.

    - The  Cumulative Perpetual  Preferred Stock will  carry a  dividend rate of
      18%. Dividends will  accumulate for  the first  eighteen months  following
      issuance  and,  thereafter,  will  be  payable either  in  cash  or  in an
      equivalent value  (determined in  accordance with  the provisions  of  the
      relevant agreement) in common stock of the Company.

    - At  the maximum of $27 million in subscriptions, the Warrants will entitle
      the holders to purchase approximately  2.4 million shares of  newly-issued
      common  stock of  the Company  at a  fixed price  of $2.25  per share. The
      Warrants are not  exercisable for  the first three  years following  their
      issuance and will terminate ten years after their issuance.

    - Certain members of senior management will purchase approximately 5% of the
      Offering  on the same terms as  have been negotiated with other purchasers
      in the  Offering.  Concurrently,  members of  senior  management  will  be
      granted  stock options to purchase 360,000  shares of the Company's common
      stock over  a specified  period,  consistent with  the stock  option  plan
      previously  approved  by the  Company's shareholders.  Outstanding options
      previously granted to such persons will be canceled.

    The structure and  principal terms  of the  Offering were  developed to  (1)
fully  satisfy the capital-raising  provisions of the  PCA Directive, (2) permit
the Bank to continue the orderly resolution of troubled assets and (3)  maximize
the common ownership retention by the Company's current shareholders.

    Assuming  the Offering closes with the  purchase by investors of $27 million
of investment units, the Company would contribute qualifying core capital to the
Bank of at least $19 million, which amount  is net of the costs of the  Offering
and prefunded interest required to be escrowed on the Senior Notes.

    A number of conditions (the "Funding Conditions") must be satisfied prior to
completion of the Offering. The Funding Conditions include requirements that the
Company achieve certain minimum thresholds for each of the following:

    - Consolidated tangible net worth as of November 30, 1995

    - Consolidated nonperforming assets, as defined, as of November 30, 1995

    - Consolidated general valuation allowances as of November 30, 1995

    - Net  proceeds received from sales of  foreclosed properties for the period
      August 1, 1995 through November 30, 1995

    Though management believes  that the Funding  Conditions are achievable,  it
can provide no assurances in this regard.

    In addition to the Funding Conditions, investors have requested that the OTS
confirm  certain matters  in writing  prior to  completion of  the Offering (the
"Regulatory Conditions") concerning the

                                       23

disposition of the PCA Directive,  the Bank's required capital ratios  following
the  completion  of the  Offering  and the  disposition  of the  Bank's current,
operative capital plan. The OTS has not yet communicated which of these matters,
if any, it will confirm to investors.

    The purchasers of investment units in the Offering retain the sole right  to
waive  compliance with, or satisfaction of, any of the Funding Conditions or the
Regulatory Conditions. No assurance can be given that, should one or more of the
Funding Conditions or the Regulatory Conditions not be satisfied, the purchasers
will agree to grant the necessary waiver(s) to complete the Offering.

CLASSIFIED ASSETS

    Notwithstanding the  significant progress  made in  disposing of  foreclosed
properties  during  1994 and  the first  three quarters  of 1995,  the Company's
portfolios of Classified Assets remain  at very significant and highly  dilutive
levels. As previously reported, management does not expect that these portfolios
will  be reduced to levels approaching  those normally associated with "healthy"
financial institutions until at least  the end of 1995  or early 1996. To  date,
recoveries  from  property sales  have  comported with  the  reserves previously
established since  1993  and  virtually  all of  the  Company's  multiple  unit,
for-sale  housing projects have experienced multiple  unit sales during 1994 and
1995, providing a solid, empirical basis for the current carrying values of such
projects.  However,  management  cannot   predict  with  certainty  the   future
performance  of the Company's  remaining portfolio of  performing loans, much of
which has been classified. Accordingly, additional provisions for credit  losses
may  be required  in the  future should  the performance  of its  loan portfolio
deteriorate further.

BRANCH RESTRUCTURING

    During  the   1994  third   quarter,   management  largely   completed   its
restructuring of the Company's retail branch network. The Company now operates 9
savings  branches with average deposits of  $76 million per branch. At September
30, 1993, the Company operated 21 branches, with average deposits per branch  of
$44 million.

    During the next several quarters, deposit growth is expected to be generated
from  the  Company's  existing  locations.  The  Company  has  initiated certain
activities that are intended to increase  its core deposit base, while  reducing
its  average cost of  funds. These initiatives  will include introducing greater
emphasis  on  building  upon  lower  costing  transactional  accounts,  such  as
checking,  savings, NOW and money market accounts. The Company will also seek to
shorten the average  maturity of  certificates of deposits  as general  interest
rates continue to moderate.

ASSET GENERATION

    The  Company reestablished its real estate  financing operation very late in
1994 and  competes with  numerous financial  intermediaries for  new loans.  The
Company's  new  financing  programs are  targeted  to owners  and  purchasers of
medium-sized apartment buildings, single family development sites and  expensive
single   family  residences.  In  addition,   the  Company  continues  to  offer
competitive loan programs to all home buyers within its immediate market  areas.
Management  contemplates that  new loan originations  will be  held in portfolio
rather than being sold in the secondary mortgage markets.

REGULATORY

    As described elsewhere  herein (see  OVERVIEW), the Bank  remains under  the
intense  scrutiny of  the OTS  and the  FDIC. Until  such time  as the  Bank (1)
receives an infusion of  capital sufficient to meet  current and future  balance
sheet  requirements, (2)  satisfies the  OTS that  the operating  and compliance
deficiencies accumulated  prior to  1993 have  been adequately  and  permanently
addressed,  (3) achieves  a further significant  reduction to  its portfolios of
Classified Assets, and (4) can demonstrate sustainable profitability, management
believes that regulatory scrutiny of its business activities, including  lending
programs,  and branch and entity acquisitions, will continue to be intense. Such
scrutiny could result in the OTS not permitting the Company to proceed with  one
or more of the strategic initiatives described above.

                                       24

    Should  the  Company not  be permitted  to engage  in certain  higher margin
business activities,  future balance  sheet  growth will  either fall  short  of
management's  targets  or consist  of lower  margin assets.  In this  event, the
Company's future profitability  will not  only be retarded  but may  in fact  be
pushed out indefinitely into the future.

                               GENERAL REGULATION

    The  OTS  has  enforcement  authority over  savings  institutions  and their
holding companies, including, among  other things, the  ability to assess  civil
money  penalties,  to issue  cease and  desist orders,  to initiate  removal and
prohibition orders against  officers, directors and  certain other persons,  and
the   authority  to  appoint  a  conservator  or  receiver.  In  general,  these
enforcement actions may  be initiated  for violations of  laws and  regulations,
violations  of cease  and desist  orders and  "unsafe or  unsound" conditions or
practices, which  are  not  limited  to  cases  of  inadequate  capital.  FIRREA
requires,  except  under  certain  circumstances,  public  disclosure  of  final
enforcement actions by the OTS.

    The FDIC  has  authority to  recommend  that  the OTS  take  any  authorized
enforcement action with respect to any federally insured savings institution. If
the  OTS does not take the recommended  action or provide an acceptable plan for
addressing the FDIC's concerns within 60 days after receipt of a  recommendation
from  the FDIC,  the FDIC may  take such action  if the FDIC  board of directors
determines that the  institution is in  an unsafe or  unsound condition or  that
failure to take such action will result in the continuation of unsafe or unsound
practices  in conducting the business of the institution. The FDIC may also take
action  prior  to  the  expiration  of   the  60-day  time  period  in   exigent
circumstances after notifying the OTS.

    The  FDIC may terminate  the deposit insurance of  any insured depository if
the FDIC determines,  after a hearing,  that the institution  has engaged or  is
engaging  in unsafe or unsound practices, which,  as with OTS authority, are not
limited to cases of capital inadequacy, is in an unsafe or unsound condition  to
continue  operations or has violated any  applicable law, regulation or order or
any condition imposed  in writing  by the  FDIC. In  addition, FDIC  regulations
provide  that any  insured institution  that falls  below a  2% minimum leverage
ratio will be subject to  FDIC deposit insurance termination proceedings  unless
it  has submitted, and  is in compliance  with, a capital  plan with its primary
federal regulator and  the FDIC.  The FDIC  may also  suspend deposit  insurance
temporarily  during  the  hearing process  if  the institution  has  no tangible
capital. The FDIC  is additionally authorized  by statute to  appoint itself  as
conservator  or receiver of an insured institution (in addition to the powers of
the institution's primary federal regulatory  authority) in cases, among  others
and  upon compliance with certain procedures, of unsafe or unsound conditions or
practices or willful violations of cease and desist orders.

    On August  8, 1995,  the FDIC  substantially reduced  the deposit  insurance
premium  assessment rate to  be paid by commercial  banks and other institutions
whose deposits are insured by  the Bank Insurance Fund  (the "BIF") but did  not
reduce  the rates for savings institutions, such as the Bank, whose deposits are
insured by the FDIC's Savings Association Insurance Fund (the "SAIF"). Following
this reduction, the  FDIC estimates  that BIF-insured institutions  will pay  an
average  assessment  rate of  .044%, compared  to the  current average  rate for
SAIF-insured institutions of .237%. (The FDIC has established the Bank's deposit
insurance premium at the level  of 0.3% of deposits  for 1995.) The FDIC  action
was  taken in recognition of  the fact that the  BIF has reached its statutorily
prescribed ratio  of reserves  to  deposits insured,  whereas  the SAIF  is  not
currently expected to do so for at least several more years.

    The  deposit  rate premium  disparity  between BIF-insured  institutions and
SAIF-insured institutions resulting from the  BIF premium reduction could  place
SAIF-insured institutions at a significant competitive disadvantage due to their
higher  premium costs and worsen the financial  condition of the SAIF by leading
to a shrinkage in its deposit base. A number of proposals to permit SAIF deposit
insurance premiums to be reduced to levels at or near those paid by  BIF-insured
institutions are under

                                       25

discussion  by various of the affected parties, relevant government agencies and
in Congress. Separate bills approved,  respectively, by the United States  House
of  Representatives and  Senate have  common elements  that would  provide for a
one-time  surcharge  on  SAIF-insured  institutions  in  an  amount   sufficient
(expected  to  be approximately  85 basis  points  on SAIF-insured  deposits) to
enable the SAIF to attain its required reserve level and require that a  portion
of  the insurance premiums paid by banks to  the BIF be used to pay the interest
bonds that were issued to finance the resolution of failed thrift  institutions.
Should   this   legislation  be   enacted,  the   Bank's  contribution   to  the
recapitalization  of  the   SAIF  would  approximate   $6.0  million.  If   this
contribution  is required to be made by the  Bank in the next several months, it
is likely that  the Bank's regulatory  capital ratios would  only satisfy  those
required  for an "adequately capitalized"  institution, even after completion of
the private placement (see CAPITAL-RAISING).  The House of Representatives  bill
contains  the following additional elements: elimination of the separate federal
thrift  institution   charter,   coupled   with  the   requirement   that   each
federally-chartered   thrift  institution   convert  to   a  national   bank,  a
state-chartered bank  or  a  state-chartered savings  and  loan  association  by
January  1, 1998; merger of the BIF and the SAIF as of that date; elimination of
the OTS as a separate regulatory  agency; treatment of thrift holding  companies
as bank holding companies for federal regulatory purposes and elimination of the
ability  of  qualifying  thrift  institutions  under  current  law  to  take tax
deductions for  additions to  their bad  debt reserves  established for  federal
income  tax purposes. Companion legislation that  has been approved by the House
Ways and Means Committee would provide that such tax bad debt reserves  relating
to  deductions taken  prior to  1988 would  not be  required to  be "recaptured"
(i.e., restored to income and  taxed at current tax  rates) solely by reason  of
conversion  of  the qualifying  thrift institution  to  bank charter,  but would
require recapture  of such  reserves  to the  extent  they relate  to  post-1987
additions  to  the institution's  tax bad  debt  reserve unless  the institution
continues each year to meet a  specified residential loan origination test.  The
Company  cannot predict whether or  in what form any  of these proposals will be
adopted or the effect that such adoption will have on the Company's operations.

                                       26

                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

    The  Company  has been  served with  a  complaint in  a purported  class and
derivative action filed  against it  and the  directors of  the Company  (ARTHUR
GLICK  AND WILLIAM GURNEY  V. HAWTHORNE FINANCIAL CORPORATION,  ET AL., filed in
the United States District Court for the Central District of California, October
11, 1995, Case No. 95-6855ER). The  complaint asserts causes of action based  on
allegedly  faulty  disclosures  in  the  Company's  periodic  filings  with  the
Securities and Exchange Commission, alleged corporate waste by Company  officers
and  alleged breaches of fiduciary duty by the individual director defendants in
connection therewith.  The matter  has  been referred  to  counsel and  will  be
defended vigorously.

ITEM 2.  CHANGES IN SECURITIES -- None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES -- None

ITEM 4.  SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

    A  Special Meeting  of Stockholders  of the Company  was held  on August 31,
1995. At  the Special  Meeting,  the stockholders  voted  on the  following  two
proposals, both of which were approved by the votes indicated:

        1.   APPROVAL TO  INCREASE THE AMOUNT  OF AUTHORIZED COMMON  STOCK TO 20
    MILLION SHARES.  Votes in the affirmative were 1,835,072, votes against  the
    proposal were 345,257, and votes abstaining were 10,083.

        2.    APPROVAL  TO AUTHORIZE  PREFERRED  STOCK, WITH  10  MILLION SHARES
    AVAILABLE FOR  ISSUANCE.   Votes in  the affirmative  were 1,536,300,  votes
    against  the proposal were  438,074, votes abstaining  were 6,459 and broker
    non-votes were 209,579.

ITEM 5.  OTHER MATERIALLY IMPORTANT EVENTS -- None

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

        1.  Reports on Form 8-K -- None

        2.  Other required exhibits

           a.  Amendment of Certificate of Incorporation, Exhibit 3

           b.  Financial data schedules, Exhibit 27

                                       27

    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.

                        HAWTHORNE FINANCIAL CORPORATION

Dated: November 14, 1995                 /s/  SCOTT A. BRALY
                                         ---------------------------------------
                                         Scott A. Braly
                                         PRESIDENT AND CHIEF EXECUTIVE OFFICER

Dated: November 14, 1995                 /s/  NORMAN A. MORALES
                                         ---------------------------------------
                                         Norman A. Morales
                                         EXECUTIVE VICE PRESIDENT AND
                                         CHIEF FINANCIAL OFFICER

                                       28