SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                          ---------------------------
                                   FORM 10-K

 
         [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

                    For the fiscal year ended June 30, 1995

         [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

       For the transition period from ______________ to _______________

                        Commission File Number: 1-10203


                        NORTHBAY FINANCIAL CORPORATION
           ---------------------------------------------------------
            (Exact name of registrant as specified in its charter)


Delaware                                                  94-1592399
- ---------------------------------------------   --------------------------------
(State or other jurisdiction of incorporation          (I.R.S. Employer
or organization)                                       Identification No.)

 
1360 Redwood Way, Petaluma, California                      94975
- --------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

 
Registrant's telephone number, including area code:        (707) 792-7400
                                                   -----------------------------

Securities registered pursuant to Section 12(b) of the Act:

                    Common Stock, par value $.10 per share
                    --------------------------------------
                               (Title of Class)

Securities registered pursuant to Section 12(g) of the Act:  None
                                                             ----

    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
                                               -----

    Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of its Form 10-K or any amendments to this
Form 10-K.  YES   X
                -----

    The aggregate market value of the voting stock held by nonaffiliates of the
registrant, based on the closing sales price of the registrant's common stock as
quoted under the symbol "NBF" on the American Stock Exchange ("AMEX") on
September 19, 1995 was $32,737,581 ($14.375 per share times 2,277,397 shares).
For purposes of this calculation, all directors and senior officers of the
registrant have been treated as affiliates.

    As of September 19, 1995, there were issued and outstanding 2,750,522 shares
of the registrant's common stock.

                      DOCUMENTS INCORPORATED BY REFERENCE

    1.  Portions of Annual Report to Stockholders for the Fiscal Year Ended June
        30, 1995.  (Part II)
    2.  Portions of Proxy Statement for the 1995 Annual Meeting of
        Stockholders.  (Part III)

 
                                    PART I

  Item 1.  Business
  -----------------

  General

       The Corporation.  Northbay Financial Corporation (the "Corporation") was
  incorporated under the laws of the State of Delaware on October 5, 1988 for
  the purpose of becoming a savings and loan holding company.  On April 10,
  1989, the Corporation acquired all of the outstanding stock of Northbay
  Savings and Loan Association ("Northbay Savings" or the "Bank") issued in
  connection with Northbay Savings' conversion from a California chartered
  mutual to a California chartered stock institution.

       Prior to the acquisition of all of the outstanding stock of Northbay
  Savings, the Corporation had no assets or liabilities and engaged in no
  business activities.  Subsequent to the acquisition of Northbay Savings, the
  Corporation has engaged in no significant activity other than holding the
  stock of Northbay Savings and operating through Northbay Savings a savings and
  loan business.  Accordingly, the information set forth in this report,
  including financial statements and related data, relates primarily to Northbay
  Savings and its subsidiary.

       The Corporation's executive offices are located at 1360 Redwood Way,
  Petaluma, California.  Its telephone number is (707) 792-7400.

       The Bank.  Northbay Savings was organized as a federally chartered mutual
  savings and loan association in 1965 and converted to a California chartered
  mutual savings and loan association in 1972.  In January, 1990, Northbay
  Savings amended its charter to adopt the name "Northbay Savings Bank."  In
  June 1990, Northbay Savings converted to a federally chartered stock savings
  bank with the name "Northbay Savings Bank, F.S.B."  At June 30, 1995, Northbay
  Savings had total assets of $391.1 million, deposits of $283.9 million, and
  stockholders' equity of $34.6 million.  Based on total assets at that date,
  the Bank was the second largest savings and loan institution headquartered in
  Sonoma County, California insured by the Savings Association Insurance Fund
  ("SAIF") administered by the Federal Deposit Insurance Corporation ("FDIC").

       The Bank is primarily engaged in the business of attracting deposits from
  the general public and using those deposits, together with other funds, to
  originate mortgage loans for the purchase or construction of residential real
  estate, multi-family real estate and commercial real estate.  At June 30,
  1995, substantially all of the Bank's real estate loans were secured by
  properties located in California.  To a lesser extent, the Bank also
  originates consumer loans and commercial business loans.  The Bank has been a
  participant in the secondary mortgage market as both a purchaser and seller of
  loans.  In the past, the Bank also engaged to a limited extent in real estate
  development activities.  In March 1994, the Bank established full-service
  brokerage capabilities and alternative investment services within each of the
  Bank's branch offices pursuant to an agreement with PRIMEVEST Financial
  Services Inc., an independent registered broker-dealer.

       Northbay Savings conducts operations through its main office in Petaluma,
  California, seven full service branch offices and one loan production office,
  all within Sonoma County. Petaluma is located approximately 40 miles north of
  San Francisco.  The Bank considers its

                                       1

 
  primary market area for savings and lending activities to be Sonoma County,
  but such activities have expanded to Marin and surrounding counties.

       Northbay Savings is subject to examination and comprehensive regulation
  by the Office of Thrift Supervision ("OTS"), a bureau within the Department of
  Treasury.  Northbay Savings is a member of and owns capital stock in the
  Federal Home Loan Bank ("FHLB") of San Francisco, which is one of the twelve
  regional banks in the FHLB system.  Northbay Savings is further subject to
  regulations of the Board of Governors of the Federal Reserve System (the
  "Federal Reserve Board") governing reserves to be maintained against deposits
  and certain other matters.  See "Regulation."

  Lending Activities

       General.  The principal lending activity of the Bank is the origination
  of conventional mortgage loans (i.e., loans that are neither insured nor
  partially guaranteed by government agencies) for the purpose of constructing,
  financing or refinancing one-to-four family residential properties,
  multifamily (over four family) properties and commercial properties.  As of
  June 30, 1995, $242.4 million or 68% of the Bank's loan portfolio (before the
  deduction of undisbursed funds, unearned fees, and loan loss allowance)
  consisted of loans secured by one-to-four family residential properties.  The
  Bank also originates second mortgage loans, consumer loans (including
  automobile loans, equity lines of credit, loans secured by savings accounts
  and personal loans), commercial business loans and land loans.

       In recent years the Bank has implemented a number of measures to make the
  yield on its loan portfolio more interest rate sensitive.  These measures
  include an emphasis on the origination of adjustable-rate residential mortgage
  loans, construction and commercial real estate loans, consumer loans and
  commercial business loans.  These measures were adopted to shorten the average
  life of the Bank's portfolio and to make it less susceptible to interest rate
  volatility. Due to the fact that approximately 81% of the Bank's loan
  portfolio is indexed to the 11th District Cost of Funds Index ("COFI"), an
  index which by its nature lags movements in interest rates generally, the Bank
  has recently undertaken a strategy of attempting to diversify indexes to which
  its assets will reprice.  As a result, the Bank has on its books at June 30,
  1995, approximately $17.6 million of adjustable rate assets, that reprice to
  "current" indices, such as prime and the one year Constant Maturity Treasury
  ("CMT").  Further, the Bank has in recent years attempted to build a portfolio
  of more rate sensitive COFI based products such as those that adjust monthly
  rather than semi-annually.  As a result of this strategy, the Bank held in
  portfolio approximately $18 million of such loans and investments.  At June
  30, 1995, approximately $326 million (or 91%) of the Bank's total loans
  receivable, before net items, consisted of loans that were other than 15-30
  year, fixed-rate loans.

                                       2

 
       Loan Portfolio Analysis.  The following table sets forth the composition
  of the Bank's loan portfolio by type of loan and type of security as of the
  dates indicated.



                                                                           At June 30,
                              ----------------------------------------------------------------------------------------------------
                                    1995                  1994                1993                1992                1991
                             -------------------  --------------------  ------------------  ------------------  ------------------
                              Amount    Percent     Amount    Percent    Amount   Percent    Amount   Percent    Amount   Percent
                             ---------  --------  ----------  --------  --------  --------  --------  --------  --------  --------
                                                                     (Dollars in thousands)
                                                                                            
Type of Loan:/(1)/
Conventional real estate
 loans --
  Interim construction
   loans..................    $ 26,225     7.63%    $ 48,554    14.95%  $ 47,845    17.23%  $ 48,685    19.57%  $ 37,040    16.59%
  Loans on existing
   property...............     304,574    88.57      267,380    82.35    224,847    80.97    196,423    78.94    177,791    79.62
  Land loans..............       7,078     2.06       10,121     3.12     13,025     4.69     10,194     4.10      8,533     3.82

Consumer loans --
  Automobile..............       1,245      .36          740      .23        728      .26        987      .40      1,437      .64
  Savings account loans...       1,403      .41        1,498      .46      1,727      .62      1,753      .70      1,935      .87
  Equity lines of credit
   and other..............      15,943     4.64       12,546     3.86     11,277     4.06      9,045     3.64      8,625     3.86

Commercial business loans.       1,642      .48        1,324      .41      2,133      .77      2,086      .84      2,351     1.05

Less:
  Loans in process........      10,995     3.20       14,027     4.32     20,623     7.43     17,425     7.00     11,664     5.22
  Unearned fees...........       1,030      .30        1,358      .42      1,444      .52      1,816      .73      2,009      .90
  Allowance for losses....       2,233      .65        2,067      .64      1,809      .65      1,150      .46        727      .33
                              --------   ------     --------   ------   --------   ------   --------   ------   --------   ------
        Total.............    $343,852   100.00%    $324,711   100.00%  $277,706   100.00%  $248,782   100.00%  $223,312   100.00%
                              ========   ======     ========   ======   ========   ======   ========   ======   ========   ======

                       (Continued on the following page)

                                       3

 


                                                                          At June 30,
                             ----------------------------------------------------------------------------------------------------
                                   1995                  1994                1993                1992                1991
                             ------------------  --------------------  ------------------  ------------------  ------------------
                              Amount   Percent     Amount    Percent    Amount   Percent    Amount   Percent    Amount   Percent
                             --------  --------  ----------  --------  --------  --------  --------  --------  --------  --------
                                                                                           
                                                                     (Dollars in thousands)
Type of Security:/(1)/
Residential real estate
  Single family............  $255,783    74.39%    $226,103    69.63%  $184,298    66.37%  $181,605    72.99%  $163,842    73.38%
  2-to-4 family............     9,413     2.74        8,366     2.58      5,888     2.12      4,912     1.97      5,792     2.59
  Other dwelling units.....    22,434     6.52       33,463    10.31     35,435    12.76     13,172     5.29      5,557     2.49
Land loans.................     7,078     2.06       10,121     3.12     13,025     4.69     10,194     4.10      8,533     3.82
Commercial or industrial
 real estate...............    43,169    12.55       48,002    14.78     47,071    16.95     45,419    18.26     39,640    17.75
Automobile.................     1,245      .36          740      .23        728      .26        987      .40      1,437      .64
Savings accounts...........     1,403      .41        1,498      .46      1,727      .62      1,753      .70      1,935      .87
Commercial business loans..     1,642      .48        1,324      .41      2,133      .77      2,086      .84      2,351     1.05
  Equity lines of credit
   and other...............    15,943     4.64       12,546     3.86     11,277     4.06      9,045     3.64      8,625     3.86

Less:
  Loans in process.........    10,995     3.20       14,027     4.32     20,623     7.43     17,425     7.00     11,664     5.22
  Unearned fees............     1,030      .30        1,358      .42      1,444      .52      1,816      .73      2,009      .90
  Allowance for losses.....     2,233      .65        2,067      .64      1,809      .65      1,150      .46        727      .33
                             --------   ------     --------   ------   --------   ------   --------   ------   --------   ------
       Total...............  $343,852   100.00%    $324,711   100.00%  $277,706   100.00%  $248,782   100.00%  $223,312   100.00%
                             ========   ======     ========   ======   ========   ======   ========   ======   ========   ======
- ---------------------------

/(1)/ Excludes mortgage-backed securities, which amounted to (in thousands)
      $10,114, $7,943, $6,863, $10,071 and $4,122 at June 30, 1995, 1994, 1993,
      1992 and 1991, respectively, most of which were secured by single family

                                       4

 
       Residential Real Estate Loans.  The Bank's primary lending activity
  consists of the origination of one-to-four family, owner-occupied residential
  mortgage loans secured by property located in the Bank's primary market area.
  The majority of the Bank's residential mortgage loans consists of loans
  secured by single family residences.  At June 30, 1995, the Bank had $255.8
  million, or 71.4%, of its total loan portfolio (before deduction of loans in
  process, unearned fees and allowance for loan losses) in loans secured by
  single family residences.  The Bank's real estate loan portfolio also includes
  loans on two-to-four family dwellings, and loans made for the development of
  unimproved real estate to be used for residential housing.  At June 30, 1995,
  approximately 82.30% of the Bank's total loan portfolio consisted of loans
  secured by residential real estate.

       The Bank's mortgage loan originations are generally for terms of 15 to 30
  years, amortized on a monthly basis, with principal and interest due each
  month.  Residential real estate loans often remain outstanding for
  significantly shorter periods than their contractual terms. Borrowers may
  refinance or prepay loans at their option.

       The Bank has offered adjustable rate loans since 1983.  Historically, the
  Bank has offered residential mortgage loans with interest rates that adjust
  every six months based upon the FHLB's Eleventh District COFI.  The interest
  rates on these mortgages are adjustable on each six month anniversary date of
  the loan generally with a cap of 1% per adjustment and 4.75% to 6.25% over the
  life of the loan.  During the fiscal year ended June 30, 1994, the Bank
  attempted to diversify its adjustable rate portfolio to products tied to
  indices other than the Eleventh District COFI.  During fiscal year 1994, the
  Bank completed the purchase of approximately $10 million of adjustable rate
  residential mortgage loans, all indexed to the one-year constant maturity
  treasury index.  Total adjustable rate residential mortgage loans amounted to
  $217.4 million or approximately 61% of the Bank's total loan portfolio at June
  30, 1995.

       The Bank also originates fully amortizing fixed rate loans on one- to
  four-family units with maturities ranging from 10 to 30 years.  In addition,
  the Bank offers a fixed rate loan with a 30-year amortization schedule and a
  balloon payment of remaining principle of five and seven years.  The Bank
  generally charges a higher interest rate on such loans if the property is not
  owner occupied.  Fixed rate mortgage loans are underwritten according to
  Federal Home Loan Mortgage Corporation ("FHLMC") guidelines, so that the loans
  qualify for sale in the secondary market.

       The Bank has been an active seller of fixed rate loans in the secondary
  market.  At the time of origination, it is the Bank's policy to classify the
  loan as held for sale or held to maturity.  The decision to classify loans as
  held for sale or held to maturity is based upon the Bank's asset/liability
  management goals as well as an analysis of the economic benefit of such sales
  versus cash flows generated from holding such loans in portfolio.  Those loans
  that have been designated as held for sale are carried at the lower of cost or
  estimated market value in the aggregate.  Net unrealized losses are recognized
  in a valuation allowance by charges to income. During the quarter ended June
  30, 1994, the Bank elected to alter its classification of approximately $6
  million of loans from held for sale to held for investment.  The Bank took
  this action for the following reasons:  (1) having written down the value of
  these assets to the lower of cost or market at March 31, 1994, during a period
  of rapidly rising rates, the Bank believed there was a greater economic value
  in holding these loans to maturity rather than selling the assets at a
  substantial discount into the market; and (2) upon review of the Bank's
  concentration of assets and a favorable exposure to a long-term rising
  interest rate environment, the addition

                                       5

 
  of these predominantly fixed rate loans provides an acceptable diversification
  to the volume of adjustable rate products within the Bank's portfolio.  There
  were no sales of such long-term fixed rate loans during fiscal 1995 as the
  Bank continued the policy of holding all originations of such loans in
  portfolio.  Management believes that while these loans may carry higher
  interest rate risk than other more interest rate sensitive assets, the Bank's
  held to maturity portfolio can absorb additional long-term, fixed-rate loans.
  In the past the Bank has also exchanged fixed-rate, long-term mortgage loans
  for mortgage backed securities guaranteed by FHLMC and Federal National
  Mortgage Association ("FNMA"), which were either sold in the secondary market
  or retained by the Bank.  At June 30, 1995, approximately $32.1 million or 9%
  of the Bank's total loan portfolio, consisted of long-term, fixed-rate
  residential mortgage loans.

       The Bank's lending policies generally limit the maximum loan-to-value
  ratio on residential mortgage loans to 90% of the lesser of the appraised
  value or purchase price, with the condition that private mortgage insurance is
  required on loans with loan to value ratios in excess of 80%.  The majority of
  the Bank's residential loan portfolio has loan-to-value ratios of 80% or less.
  The Bank requires title insurance and hazard insurance on all properties
  securing real estate loans made by the Bank.

       Construction Loans and Land Development Loans.  The Bank originates loans
  to finance the construction of one-to-four family dwellings, housing
  developments, multi-family apartments and condominiums and commercial real
  estate.  It also originates loans for the acquisition and development of
  unimproved property to be used for residential and commercial purposes.  In
  fiscal 1993 and 1994, the Bank increased its emphasis on the origination of
  construction and land development loans in the $1 million to $3 million range,
  including loans for the construction of multi-family residential properties
  and housing for lower income families in cooperation with non-profit
  organizations.  As a result of its continued commitment to provide financing
  for the construction of low income housing, the Bank originated $3.7 million
  of such loans during the fiscal year ended June 30, 1995.  Gross construction
  and land development loans amounted to $33.3 million, or 9.3% of the Bank's
  total loan portfolio at June 30, 1995. The decrease in such loans was
  principally due to reduced demand for new constructions in the Bank's market
  area.  Of the total construction and land development portfolio, $21 million
  or 63% were for residential one-to-four family construction, $3.5 million or
  10.5% were for multifamily construction, $1.7 million or 5% were for non-
  residential or commercial construction, and $7.1 million or 21.5% were for
  land development.  The average loan balance is estimated to be less than
  $500,000.  However, the Bank currently has 18 loans in amounts in excess of $1
  million, totalling $28.7 million, most of which are construction and land
  development loans.  The Bank's construction loans to individuals typically
  range in size from $100,000 to $400,000.

       As a federally chartered savings association, the Bank is subject to
  regulatory loan-to-one-borrower limits.  Management believes that these limits
  have not had a material adverse effect on the Bank and, in fact, have
  benefitted the Bank by creating opportunities to participate in other banks'
  loans when those banks reach their own limits.  At June 30, 1995, the Bank's
  lending limit was $5 million.  As of such date, there were no loans in excess
  of this limit.  For additional information regarding the Bank's regulatory
  loan-to-one-borrower limits, see "Regulation--Federal Regulation of Savings
  Associations."

       Construction loans generally have terms of up to 12 months.  Loan
  proceeds are disbursed in increments as construction progresses and as
  inspections warrant.  In addition to

                                       6

 
  builders' projects, the Bank finances the construction of individual, owner-
  occupied houses on the basis of underwriting and construction loan management
  guidelines.  Construction loans are structured either to be converted to
  permanent loans at the end of the construction phase or to be paid off upon
  receiving financing from another financial institution.  Construction loans on
  residential properties are generally made in amounts up to 80% of appraised
  value, and loans on commercial property are made in amounts up to 75% of
  appraised value.

       Construction loans afford the Bank the opportunity to increase the
  interest rate sensitivity of its loan portfolio and to receive yields higher
  than those obtainable on loans secured by existing one-to-four family
  residential properties.  These higher yields correspond to the higher risks
  associated with construction lending.  The Bank's risk of loss on a
  construction loan is largely dependent upon the accuracy of the initial
  estimate of the property's value at completion of construction and the bid
  price (including interest) of construction.  If the estimate of construction
  costs proves to be inaccurate, the Bank may be required to advance funds
  beyond the amount originally committed to permit completion of the project.
  If the estimate of value proves to be inaccurate, the Bank may be confronted,
  at or prior to the maturity of the loan, with a project with a value which is
  insufficient to assure full repayment.

       The Bank's underwriting criteria are designed to evaluate and minimize
  the risks of each construction loan.  Among other things, the Bank considers
  the reputation of the borrower and the contractor, the amount of the
  borrower's equity in the project, independent valuations and reviews of cost
  estimates, pre-construction sale and leasing information, and cash flow
  projections of the borrower.  The Bank generally makes construction loans
  within its primary market area.  In fiscal 1995, the Bank's losses on
  construction loans were not material.  As a result of the existing real estate
  market in the Bank's primary market area, the Bank incurred losses on land
  development loans of approximately $108,000 of which was concentrated in four
  properties within its primary market area.  There can be no assurance that the
  Bank will not experience additional losses on construction loans and land
  development loans in the future.

       Loans Secured by Commercial and Multi-family Properties.  Loans secured
  by commercial real estate and multifamily properties of five or more units
  constituted approximately $60.4 million or 16.9% of the Bank's total loans at
  June 30, 1995.  Federal law permits the Bank to make non-residential real
  estate loans up to 400% of capital; non-residential real estate loans in
  excess of such amount must be approved by the Director of the OTS.

       The Bank originates both construction loans and permanent loans on
  commercial properties.  Permanent commercial real estate loans are generally
  made in amounts up to 75% of the lesser of appraised value or purchase price
  of the property.  Commercial real estate loans range in amount up to $1.2
  million, although the average loan balance is estimated to be $250,000.  The
  Bank's permanent commercial real estate loans are secured by improved property
  such as office buildings, medical facilities, retail centers, warehouses and
  other types of buildings, most of which are located in the Bank's primary
  market area.   Commercial real estate and multi-family property loans
  generally are variable rate in nature, with interest rate adjustments at
  periods of six months at a rate indexed to the FHLB's Eleventh District Cost
  of Funds.  Commercial real estate and multifamily residential loans are
  generally balloon loans which mature in 10 years with principal amortization
  over a maximum 30-year period.

       Loans secured by commercial and multifamily residential properties are
  generally larger and involve greater risks than residential mortgage loans.
  Because payments on loans secured

                                       7

 
  by commercial and multifamily residential properties are often dependent on
  successful operation or management of the properties, repayment of such loans
  may be subject to a greater extent to adverse conditions in the real estate
  market or the economy.  The Bank seeks to minimize these risks in a variety of
  ways, including limiting the size of its commercial and multifamily real
  estate loans and generally restricting such loans to its primary market area.

       Consumer Loans.  Federal regulations permit thrift institutions to make
  secured and unsecured consumer loans up to 30% of the institution's assets.
  In addition, a thrift institution has lending authority above the 30% category
  for certain consumer loans, such as equity lines of credit, property
  improvement loans, mobile home loans and loans secured by savings accounts.
  The Bank began offering consumer loans in 1983.  As of June 30, 1995, total
  consumer loans constituted approximately $18.6 million or 5.2% of the Bank's
  total loan portfolio, consisting principally of home equity lines of credit of
  $15 million.  The consumer loans granted by the Bank have included automobile
  loans, equity lines of credit, personal loans (secured and unsecured), boat
  loans, and loans (including credit card accounts) secured by savings accounts.

       The Bank believes that the shorter terms and the normally higher interest
  rates available on various types of consumer loans have been helpful in
  maintaining a profitable spread between the Bank's average loan yield and its
  cost of funds.  Consumer loans do, however, pose additional risks of
  collectibility when compared to traditional types of loans granted by thrift
  institutions such as residential mortgage loans.  The Bank has sought to
  reduce the risk of this type of lending by granting primarily secured consumer
  loans.  In many instances the Bank is required to rely on the borrower's
  ability to repay since the collateral may be of reduced value at the time of
  collection.  Thus, the initial determination of the borrower's ability to
  repay is of primary importance in the underwriting of consumer loans.

       Commercial Business Loans.  The Bank offered various types of commercial
  business loans until June 1992, when the Bank ceased offering such loans to
  new customers and began limiting the origination of such loans to rollovers
  and refinancings of existing loans.  As a result, at June 30, 1995, such loans
  represented only $1.6 million, or .5% of the Bank's total loan portfolio.
  These remaining loans primarily consist of term loans, lines of credit and
  equipment financing.  These loans were primarily underwritten in the Bank's
  primary market area on the basis of the borrowers' ability to service such
  debt from income, although the Bank as a general practice takes as collateral
  any available real estate, equipment or other chattel.  These loans generally
  have remaining terms of one year or less at interest rates which adjust
  monthly based upon the FHLB's Eleventh District COFI.

       Unlike residential mortgage loans, which generally are made on the basis
  of the borrower's ability to make repayment from his employment and other
  income and which are secured by real property whose value tends to be easily
  ascertainable, commercial loans typically are made on the basis of the
  borrower's ability to make payment from the cash flow of his business and are
  generally secured by business assets, such as accounts receivable, equipment
  and inventory.  As a result, the availability of funds for the repayment of
  commercial loans may be substantially dependent on the success of the business
  itself.  Further, the collateral securing the loans may depreciate over time,
  occasionally cannot be appraised with as much precision as residential real
  estate, and may fluctuate in value based on the success of the business.

                                       8

 
  Loan Maturity Schedule

       The following table sets forth certain information at June 30, 1995,
  regarding the dollar amount of loans maturing in the Bank's portfolio based on
  their contractual terms to maturity. Demand loans, loans having no stated
  schedule of repayments and no stated maturity, and overdrafts are reported as
  due in one year or less.


                                    Due during    Due after      Due after      Due after       Due after
                                     the year     1 through      3 through      5 through       10 through    Due after 20
                                      Ending    3 years after  5 years after  10 years after  20 years after  years after
                                     June 30,     June 30,       June 30,        June 30,        June 30,       June 30,
                                       1996         1996           1996            1996            1996           1996       Total
                                    ----------  -------------  -------------  --------------  --------------  ------------  --------
                                                                             (In thousands)
                                                                                                       
Real estate mortgage...............    $13,461        $29,973        $31,816         $40,327         $90,269       $96,254  $302,100

Real estate construction and land..     21,511            ---            ---             ---             ---           ---    21,511

Consumer...........................      3,216          2,643          1,935           6,288           4,703           ---    18,785

Commercial business................      1,456            ---            ---             ---             ---           ---     1,456
                                       -------        -------        -------         -------         -------       -------  --------

    Total..........................    $39,644        $32,616        $33,751         $46,615         $94,972       $96,254  $343,852
                                       =======        =======        =======         =======         =======       =======  ========



       The following table sets forth, as of June 30, 1995, the dollar amount of
  all loans maturing or repricing more than one year after June 30, 1995 which
  have predetermined interest rates and have floating or adjustable interest
  rates.


                                                      Floating or              
                                     Predetermined  Adjustable Rates   Total   
                                     -------------  ----------------  -------- 
                                                     (In thousands)
                                                             
Real estate mortgage...............      $40,745        $247,892      $288,637
Real estate construction and land..          ---             ---           ---
Consumer...........................        1,235          14,334        15,569
Commercial business................          ---             ---           ---
                                         -------        --------      --------
    Total..........................      $41,980        $262,226      $304,206
                                         =======        ========      ========


       Loan Solicitation and Processing.  Loan originations are derived from a
  number of sources including "walk-in" customers at the Bank's offices,
  referrals from real estate professionals, building contractors and mortgage
  brokers.  Loan applications, whether originated through the Bank's branch
  system or an outside broker, are underwritten and closed based on the same
  standards.

       In September 1992, a loan center was established in the city of Santa
  Rosa to conduct residential mortgage lending with exclusive loan agents.  In
  February 1993, a wholesale loan division was implemented to accept loans from
  the mortgage brokerage community.  Such division was effectively closed in
  fiscal 1995 due to reduced demand as a result of the higher pricing of
  wholesale loans relative to the Bank's other loans and management's decision
  to emphasize the origination of loans by its own lending agents.

       Upon receipt of a loan application, a credit report is ordered to verify
  specific information relating to the loan applicant's employment, income, and
  credit standing.  In the case of a real estate loan, an appraisal of the real
  estate intended to secure the proposed loan is undertaken by the Bank's in-
  house appraiser or an approved outside licensed appraiser.  In the case of
  commercial and multi-family properties, appraisals will be performed by an
  independent

                                       9

 
  fee appraiser approved by the Bank.  The loan application file is then
  reviewed, depending upon the dollar amount of the loan, by either a loan
  officer, the Vice President for Loan Administration, the President, or the
  Board of Directors.

       The Bank's consumer lending officers are authorized to approve unsecured
  consumer loans up to $10,000 and secured loans up to $20,000.  The Bank's
  Assistant Vice President and Consumer/Commercial Loan Manager, as well as the
  President, have the authority to approve non-mortgage loans up to $100,000.
  Mortgage lending officers are authorized to approve residential mortgage loans
  up to $650,000.  The Bank's Vice President for Loan Administration has
  authority to approve loans up to $750,000, and the President has the authority
  to approve loans up to $1.0 million.  The Bank's loan committee has authority
  to approve loans over $1.0 million up to $4.0 million, and the Board of
  Directors of the Bank approves all loans over $4.0 million.  In order to
  increase origination of loans secured by single-family residences, the Bank
  instituted an exclusive loan-agent program for the procurement of such loans
  on July 1, 1992. The underwriting of loans presented by the loan agents
  continue to be undertaken by salaried employee underwriters.

       Loan Originations, Purchases and Sales.  The Bank has engaged, from time
  to time, in the sale of loans and loan participations in the secondary
  mortgage market.  Such sales have consisted generally of long-term, fixed-rate
  loans, which have been sold in an effort to minimize the effects of volatile
  interest rates or as a source of funds for other investment or lending
  activities.  The Bank has also occasionally sold adjustable-rate loans in the
  secondary market. The timing of such sales generally is based upon the Bank's
  asset/liability management strategies, the Bank's need for funds and market
  opportunities that permit loan sales on terms favorable to the Bank. The Bank
  sometimes exchanges long-term, fixed-rate loans for mortgage-backed securities
  guaranteed by the FHLMC, and then sells the securities in the secondary
  market.  From time to time, the Bank has also sold loans or loan
  participations in private sales to savings institutions or other institutional
  investors.  The Bank's practice in recent years has been to sell loans or loan
  participations without recourse.  The Bank generally retains the servicing on
  the loans sold, for which it receives a servicing fee.  At June 30, 1995, the
  Bank's total loans serviced for others amounted to $55.5 million.

       For the purpose of transferring the interest rate risk associated with
  holding to maturity 30-year, fixed-rate mortgage loans, the Bank followed a
  policy of selling in the secondary market all current originations of such
  loans through the period ended March 31, 1994.  During the quarter ended 
  June 30, 1994, the Bank elected to reclassify all loans held for sale,
  totaling approximately $6 million and consisting primarily of long-term, 
  fixed-rate loans, to held for investment. During that quarter, the Bank also
  revised its asset/liability management policy to provide, in general, that
  fixed-rate loan originations would be held to maturity. The Bank continued
  this policy during fiscal 1995 and did not sell any long-term fixed rate loans
  during the period. The participations sold in fiscal 1995 consisted of
  construction loans for which the Bank sought to reduce its exposure due to
  credit risk or lending limits. During recent periods, loan sales provided a
  significant source of funds for the Bank's lending and other activities and
  management believes that the absence of loans available for sale has
  contributed to and may continue to result in reduced loan originations.

       In addition to originating loans, the Bank has purchased real estate
  loans in the secondary market.  The Bank purchased approximately $422,000 of
  construction loan participations from local institutions during the fiscal
  year ended June 30, 1995.  The Bank's purchases in the

                                       10

 
  secondary market are dependent upon the demand for mortgage credit in the
  local market area and the inflow of funds from traditional sources.  Purchases
  of loans enable the Bank to utilize available funds more quickly.

       The following table shows the loan origination, purchase and sales
  activity of the Bank for the periods indicated.


                                       Year Ended June 30,
                                   ---------------------------
                                    1995      1994      1993
                                   -------  --------  --------
                                          (In thousands)
                                             
Loans originated:
Conventional real estate loans:
  Construction loans.............  $34,926  $ 47,280  $ 47,034
   Loans on existing property....   27,685    38,679    20,238
   Loans refinanced..............   28,406    66,936    85,468
  Consumer.......................    5,799     7,362    12,060
  Commercial business loans......      777     1,129     1,572
  Other loans....................    1,388     1,453     2,851
                                   -------  --------  --------
   Total loans originated........  $98,981  $162,839  $169,223
                                   =======  ========  ========

Loans purchased:
   Total real estate loans.......  $   422  $ 14,027  $  5,692
                                   -------  --------  --------
    Total loans purchased........  $   422  $ 14,027  $  5,692
                                   =======  ========  ========

Loans sold:
  Whole loans....................  $   ---  $ 23,238  $ 30,776
  Participation loans............      649     1,608     3,730
                                   -------  --------  --------
    Total loans sold.............  $   649  $ 24,846  $ 34,506
                                   =======  ========  ========



       Loan Commitments.  The Bank issues standby loan origination commitments
  to real estate developers and qualified borrowers primarily for the
  construction and purchase of residential real estate and commercial real
  estate.  Such commitments are made on specified terms and conditions and are
  usually for terms of up to 15 days.  Historically, fewer than 10% of the
  Bank's commitments expire without being funded.  At June 30, 1995 the Bank had
  outstanding loan origination commitments of approximately $29.9 million.  See
  Note 15 of Notes to Consolidated Financial Statements.

       Loan Origination and Other Fees.  In addition to interest earned on
  loans, the Bank receives loan origination fees or "points" for originating
  loans.  Loan points are a percentage of the principal amount of the mortgage
  loan which are charged to the borrower for creation of the loan.  Loan
  origination fees and certain related direct loan origination costs are offset,
  and the resulting net amount is deferred and amortized over the life of the
  related loan as an adjustment to the yield of such loan.

       The Bank's loan origination fees range from 0% to 2.25% of residential
  loans, 2% on commercial real estate loans and up to 3% on construction loans.
  The total amount of net deferred loan fees at June 30, 1995 was $1.03 million.

                                       11

 
       Delinquencies.  The Bank's collection procedures provide that when a loan
  is 15 days past due, the borrower is contacted by mail and payment requested.
  If the delinquency continues, subsequent efforts are made to contact the
  delinquent borrower.  Additional attempts are made to contact the borrower and
  if the loan continues in a delinquent status for 75 days or more, the Bank
  generally initiates foreclosure proceedings.  At June 30, 1995, the Bank owned
  eight properties acquired as the result of foreclosure.  The properties, seven
  of which are single family residences and one of which is land, are located in
  Sonoma County and are carried at a fair market value, less estimated selling
  costs, of $1.56 million.

       Non-Performing Assets and Asset Classification.  Loans are reviewed on a
  regular basis and are placed on a non-accrual status when either principal or
  interest is 90 days or more past due or when, in the opinion of management,
  the collection of additional interest is doubtful. Consumer loans generally
  are charged off when the loan becomes over 120 days delinquent. Interest
  accrued and unpaid at the time a loan is placed on non-accrual status is
  charged against interest income.

       Real estate acquired by the Bank as a result of foreclosure is classified
  as real estate owned until such time as it is sold.  When such property is
  acquired, it is recorded at the lower of the unpaid principal balance of the
  related loan or its fair market value.  Any write-down of the property at the
  time of acquisition is charged to the allowance for loan losses.  The
  recognition of subsequent declines in the market value of the property are
  charged to the provision for loss on real estate owned.

                                       12

 
       The following table sets forth information with respect to the Bank's
  non-performing assets for the periods indicated.  During the periods shown,
  the Bank had no restructured loans within the meaning of Statement of
  Financial Accounting Standards No. 15.



                                                     At June 30,
                                      ------------------------------------------
                                       1995     1994     1993     1992     1991
                                      -------  -------  -------  -------  ------
                                                (Dollars in thousands)
                                                           
Loans accounted for on
 a non-accrual basis:
  Real estate:
   Residential.....................   $  835   $2,362   $1,749   $  393   $ 489
   Commercial......................       67      ---      ---      376     ---
  Commercial Business..............      282      482      543      424     302
  Consumer.........................      161       16      124       31      27
                                      ------   ------   ------   ------   -----
    Total..........................   $1,345   $2,860   $2,416   $1,224   $ 818
                                      ======   ======   ======   ======   =====

Accruing loans which are
 contractually past due 90 days or
 more:
  Real estate:
   Residential.....................   $  ---   $  ---   $  ---   $  ---   $ ---
   Commercial......................      ---      ---      ---      ---     ---
  Commercial Business..............      ---      ---      ---      ---     ---
  Consumer.........................      ---      ---      ---      ---     ---
                                      ------   ------   ------   ------   -----
   Total...........................   $  ---   $  ---   $  ---   $  ---   $ ---
                                      ======   ======   ======   ======   =====

   Total of nonaccrual                       
   and 90 days past                          
   due loans.......................   $1,345   $2,860   $2,416   $1,224   $ 818
                                      ======   ======   ======   ======   =====
Percentage of total loans..........      .38%     .84%     .80%     .45%    .34%
                                      ======   ======   ======   ======   =====

Other Non-Performing                         
  Assets/(1)/......................   $1,555   $1,637   $  355   $  ---   $ ---
                                      ======   ======   ======   ======   =====
- --------------------

/(1)/ Other non-performing assets represented the net book value of property
      acquired by the Bank through foreclosure or repossession. Upon
      acquisition, this property is recorded at the lower of its fair market
      value or the recorded investment in the related loan.

           The majority of these non-performing loans are concentrated in single
        family residential housing units. Sixteen of such single residential
        properties account for $2.3 million of the total non-performing assets.

           During the year ended June 30, 1995, gross interest income of $53,000
        would have been recorded on loans set forth above as accounted for on a
        non-accrual basis if the loans had been current throughout the year.
        Interest income of $53,000 on these loans was recorded during the year.

                                       13

 
       Under federal regulations, each institution is required to classify its
  own assets on a regular basis.  In addition, in connection with examinations
  of institutions, OTS examiners have authority to identify problem assets and,
  if appropriate, classify them  Under the regulation, assets are subject to
  evaluation under a classification system with three categories: (i)
  Substandard, (ii) Doubtful and (iii) Loss.  An asset could fall within more
  than one category and a portion of the asset could remain unclassified.

       An asset is classified Substandard if it is determined to involve a
  distinct possibility that the institution could sustain some loss if
  deficiencies associated with the loan, such as inadequate documentation, were
  not corrected.  An asset is classified as Doubtful if full collection is
  highly questionable or improbable.  An asset is classified as Loss if it is
  considered uncollectible, even if a partial recovery could be expected in the
  future.   The regulations create a Special Mention category, described as
  assets which do not currently expose an institution to a sufficient degree of
  risk to warrant classification but do possess credit deficiencies or potential
  weaknesses deserving management's close attention.  Assets classified as
  Substandard or Doubtful require the institution to establish general
  allowances for loan losses.  If an asset or portion thereof is classified
  Loss, the institution must either establish specified allowances for loan
  losses in the amount of 100 percent of the portion of the asset classified
  Loss, or charge off such amount.

       Allowance for Loan Losses.  The Bank establishes specific reserves in
  accordance with the asset classification regulations discussed above.  The
  Bank also provides an allowance for unspecified potential losses, based on
  historical experience and other factors.  As of June 30, 1995 the Bank's total
  unspecified reserves were $2.2 million in addition to $42,000 in specific loss
  reserves.

                                       14

 
       The following table sets forth an analysis of the Bank's allowance for
  possible loan losses for the periods indicated.


                                                      At June 30,
                                      ------------------------------------------
                                       1995     1994     1993     1992     1991
                                      -------  -------  -------  -------  ------
                                                 (Dollars in thousands)
                                                           

Balance at beginning of period......  $2,067   $1,809   $1,150   $  727   $ 695

Loans charged-off:
  Real estate - construction and                                                
   land.............................      54      254       12       30     --- 
  Real estate - mortgage............      21       38       49      ---      26
  Commercial business...............     176      140      ---       41     139
  Consumer..........................      15       43       11       41      17
                                      ------   ------   ------   ------   -----

Total charge-offs...................     266      475       72      112     182
                                      ------   ------   ------   ------   -----

Recoveries..........................      19        8        8        6     ---
                                      ------   ------   ------   ------   -----
Net loans charged-off...............     247      467       64      106     182
                                      ------   ------   ------   ------   -----

Provision for possible loan losses..     412      725      722      529     214
                                      ------   ------   ------   ------   -----
Balance at end of period............  $2,232   $2,067   $1,809   $1,150   $ 727
                                      ======   ======   ======   ======   =====
Ratio of net charge-offs                                                        
  to average loans outstanding                                                  
  during the period.................     .07%     .16%     .02%     .04%    .08%
                              ======   ======   ======   ======   ===== 

                                       15

 
    The following table sets forth the breakdown of the allowance for loan
  losses by loan category for the periods indicated. Management believes that
  the allowance can be allocated by category only on an approximate basis.  The
  allocation of the allowance to each category is not necessarily indicative of
  further losses and does not restrict the use of the allowance to absorb losses
  in any category.  Also set forth are allowances for losses on real estate
  owned.



                                                                           At June 30,
                             -------------------------------------------------------------------------------------------------------
                                   1995                  1994                 1993                 1992                 1991
                             -------------------  --------------------  -------------------  -------------------  ------------------
                                       Percent               Percent              Percent              Percent              Percent
                                      of Loans              of Loans             of Loans             of Loans             of Loans
                                       in Each               in Each              in Each              in Each              in Each
                                      Category              Category             Category             Category             Category
                                      to Total              to Total             to Total             to Total             to Total
                             Amount  Loans/(1)/   Amount   Loans/(1)/   Amount  Loans/(1)/   Amount  Loans/(1)/   Amount  Loans/(1)/
                             ------  -----------  ------   -----------  ------  -----------  ------  -----------  ------  ----------
                                                                     (Dollars in thousands)
                                                                                            
Loans:
Real estate - mortgage:
  Residential.............   $  974     73.47%    $  551      67.88%    $  547     64.92%    $  173     60.88%      $165     58.29% 
  Commercial..............      301     12.05        185      13.60        129     15.73         87     17.20         52     16.05  
Construction and land.....      662      9.30        921      13.61        619     13.65        592     16.40        411     19.66  
Commercial business.......      192      4.59        337       4.51        414      4.93        245      4.69         53      5.02  
Consumer..................      104       .59         73       0.40        100      0.77         53      0.83         46      0.98  
                             ------    ------     ------     ------     ------    ------     ------    ------       ----    ------  
   Total allowance for                                                                                                              
    loan losses...........    2,233    100.00%     2,067     100.00%     1,809    100.00%     1,150    100.00%       727    100.00% 
                             ------    ======     ------     ======     ------    ======     ------    ======       ----    ======  
Real estate owned:
   Allocated..............      ---                  ---                   ---                  ---                  ---
   Unallocated............      ---                  ---                   ---                  ---                  ---
                             ------               ------                ------               ------                 ----
     Total................      ---                  ---                   ---                  ---                  ---
                             ------               ------                ------               ------                 ----

     Total allowances.....   $2,233               $2,067                $1,809               $1,150                 $727
                             ======               ======                ======               ======                 ====
- -----------------


/(1)/  Gross loans less undisbursed loans in process.

                                       16

 
       Financial institutions throughout the United States have incurred losses
  in recent years due to increases in loan loss provisions and charge-offs
  resulting largely from higher levels of loan delinquencies and foreclosures.
  Depressed real estate market conditions have adversely affected the economies
  of various regions and have had an adverse impact on the financial condition
  and businesses of many of the financial institutions doing business in these
  areas. Uncertainty exists as to the future improvement or deterioration of the
  real estate markets in these regions, or of its ultimate impact on these
  financial institutions.  As a result of the instability in real estate market
  conditions and the impact on financial institutions, there has been a greater
  level of scrutiny by regulatory authorities of the loan portfolios of
  financial institutions, undertaken as part of the examination of the
  institutions by the FDIC, the OTS or other federal or state regulators.  While
  the Bank believes it has established its existing allowances for loan losses
  in accordance with generally accepted accounting principles, there can be no
  assurance that regulators, in reviewing the Bank's loan portfolio, will not
  request the Bank to increase its allowance for loan losses, thereby negatively
  affecting the Bank's financial condition and earnings.

  Investment Activities

       Northbay Savings is required under federal regulations to maintain a
  minimum amount of liquid assets which may be invested in specified short-term
  securities and is also permitted to make certain other investments.  See
  "Regulation" and "Management's Discussion and Analysis of Financial Condition
  and Results of Operations - Liquidity" in the 1995 Annual Report to
  Stockholders.  It has generally been Northbay Savings' policy to maintain a
  liquidity portfolio in excess of regulatory requirements.  Liquidity levels
  may be increased or decreased depending upon the yields on investment
  alternatives and upon management's judgment as to the attractiveness of the
  yields then available in relation to other opportunities and its expectation
  of the level of yield that will be available in the future, as well as
  management's projections as to the short term demand for funds to be used in
  the Bank's loan origination and other activities. The Bank does not actively
  trade investments.  At June 30, 1995, Northbay Savings had an investment
  portfolio of approximately $21.1 million consisting primarily of Federal
  Agency securities, various mutual funds investing in Federal Agency securities
  and mortgage related products, insured certificates of deposit and interest
  earning accounts.  For more information on the Bank's investment activities
  see Note 2 of Notes to Consolidated Financial Statements.

                                       17

 
       The following table sets forth the carrying value of the Bank's
  investment portfolio (including interest bearing deposits, overnight federal
  funds and FHLB stock) at the dates indicated.



                                                  At June 30,
                                           -------------------------
                                            1995     1994     1993
                                           -------  -------  -------
                                                    
                                                 (In thousands)
Investment securities:
  U.S. Government and agency securities... $14,331  $10,111  $ 3,606
  Income funds............................   1,082    2,092    2,643
  FHLMC participating preferred stock.....     ---      137       40
                                           -------  -------  -------
    Total investment securities...........  15,413   12,340    6,289
Overnight federal funds...................     425      ---    1,500
Interest bearing deposits/(1)/............   1,957    2,436    3,602
FHLB of San Francisco stock...............   3,291    2,315    2,016
                                           -------  -------  -------
   Total investments...................... $21,086  $17,091  $13,407
                                           =======  =======  =======

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


/(1)/Interest bearing deposits consists of certificates of deposit in other
     institutions, as well as interest earning accounts in the amounts of
     $513,190, $690,999 and $543,000 at June 30, 1995, 1994 and 1993,
     respectively.

       At June 30, 1995, the market value of the Bank's investment securities
  portfolio was $21 million, compared to a carrying value of $21.1 million.  The
  Corporation adopted Statement of Financial Accounting Standards No. 115 ("SFAS
  No. 115"), Accounting for Certain Investments in Debt and Equity Securities,
  on June 30, 1994.  SFAS No. 115 addresses the accounting and reporting for
  certain investments in debt and marketable equity securities.

       Under SFAS No. 115, institutions are required to classify investments in
  debt securities and equity securities as "held to maturity," "trading" or
  "available-for-sale."  SFAS No. 115 modified the accounting treatment for debt
  and equity securities by replacing the "held for sale" categorization (with
  lower-of-cost or market accounting treatment) with an "available-for-sale"
  categorization (with fair value accounting treatment).  Further, it imposes
  strict criteria over securities accounted for as "held to maturity."  Upon the
  adoption of SFAS No. 115 on June 30, 1994, debt securities that may not be
  held until maturity and marketable equity securities are considered available-
  for-sale and, as such, are classified as securities carried at fair value net
  of applicable taxes, with unrealized gains and losses, reported in a separate
  component of stockholders' equity.  Declines in the value of debt securities
  and marketable equity securities that are considered other than temporary are
  recorded in non-interest income as loss on investment securities.  See Notes
  1(b) and 2 of Notes to Consolidated Financial Statements.

       At June 30, 1995, the Bank also owned mortgage-backed securities which
  had a book value of approximately $10.1 million (market value: $10.1 million).

                                       18

 
  Investment Portfolio

       The following table sets forth the scheduled maturities, amortized costs,
  market values and average yields for the Bank's investment portfolio and
  mortgage-backed securities at June 30, 1995.


                                                                         At June 30, 1995
                          ----------------------------------------------------------------------------------------------------------
                               One Year         Over One to Five    Over Five to Ten     More than
                                or Less              Years              Years            Ten Years                 Total
                          -------------------  ------------------  ----------------- ------------------ ----------------------------
                                    Weighted            Weighted           Weighted           Weighted                     Weighted
                                     Average             Average            Average            Average            Market    Average
                            Cost      Yield      Cost     Yield     Cost     Yield     Cost     Yield     Cost     Value     Yield
                          --------  ---------  -------- ---------  ------  --------- -------- --------- --------  -------  ---------
                                                                                          
                                                                      (Dollars in thousands)
Investment securities:
  U.S. Government and
   agency securities      $    ---       ---%  $11,999      5.89%  $2,010      7.17%  $  300      7.75%  $14,309  $14,217      6.11%

   Income funds              1,082      6.23       ---       ---      ---       ---      ---       ---     1,082    1,082      6.23
                            ------             -------             ------             ------             -------  -------
  Total investment
   securities                1,082              11,999              2,010                300              15,391   15,299

Mortgage-backed
 securities/(1)/               158      8.46     1,942      6.25    1,568      7.00    6,356      7.15    10,023   10,088      6.97

Overnight Federal funds        425      5.94       ---                ---       ---      ---       ---       425      425      5.94
Interest-bearing deposits    1,174      5.37       783      6.99      ---       ---      ---       ---     1,957    1,957      6.02
FHLB of San Francisco stock  3,291      4.74       ---       ---      ---       ---      ---       ---     3,291    3,291      4.74
                            ------             -------             ------             ------             -------  -------

  Total investments         $6,130      5.30%  $14,723      5.99%  $3,578      7.10%  $6,656      7.18%  $31,087  $31,060      6.24%
                            ======             =======             ======             ======             =======  =======


____________________
(1)  This table includes mortgage-backed securities classified in the statement
     of financial condition as mortgage-backed securities available for sale
     totalling $8.4 million.

                                       19

 
  Subsidiary Activities

       As a federally chartered savings association, Northbay Savings is
  permitted to invest an amount equal to 2% of its assets in subsidiaries with
  an additional investment of 1% of assets where such investment serves
  primarily community, inner-city, and community development purposes.  Under
  such limitations, as of June 30, 1995, Northbay Savings was authorized to
  invest up to approximately $11.7 million in the stock of or loans to
  subsidiaries.  In addition, institutions such as the Bank which meet
  regulatory capital requirements may invest up to 50% of their regulatory
  capital in conforming first mortgage loans to subsidiaries.

       In 1985, Northbay Savings organized Northbay Service Corporation for the
  purpose of acting as a trustee on deeds of trust and also to enter into
  agreements for the sale of insurance products.  Thereafter, in December 1987,
  the Bank, pursuant to a directive of the FHLB of San Francisco, purchased all
  of the outstanding stock of Sonoma Service Company ("Sonoma Service") from six
  of the Bank's directors for a nominal purchase price.  Sonoma Service
  conducted the same activities as Northbay Service Corporation.  Upon the
  acquisition of Sonoma Service, Northbay Service Corporation became inactive
  and was dissolved after the end of fiscal 1992.  At June 30, 1995, the Bank's
  investment in its wholly-owned subsidiary aggregated $175,000.  To date, the
  activities of the Bank's subsidiary have not been material to the Bank.

       Federal regulations require SAIF-insured savings institutions to give the
  FDIC and the Director of OTS 30 days prior notice before establishing or
  acquiring a new subsidiary, or commencing any new activity through an existing
  subsidiary.  Both the FDIC and the Director of OTS have authority to order
  termination of subsidiary activities determined to pose a risk to the safety
  or soundness of the institution.

  Deposit Activities and Other Sources of Funds

       General.  Deposits are the major source of the Bank's funds for lending
  and other investment purposes.  In addition to deposits, Northbay Savings
  derives funds from loan principal repayments, the sale of loans or
  participation interests therein, and borrowings.  Loan repayments are a
  relatively stable source of funds, while deposit inflows and outflows and loan
  prepayments are significantly influenced by general interest rates and money
  market conditions. Borrowings may be used on a short term basis to compensate
  for reductions in the availability of funds from other sources.  They may also
  be used on a longer term basis for general business purposes.  Special purpose
  borrowings also may be obtained often at discounted rates for certain
  purposes, such as for financing the construction of low-income housing.  The
  Bank has a substantial borrowing capacity with the FHLB of San Francisco, and
  the Bank's borrowings from the FHLB of San Francisco totalled $60 million at
  June 30, 1995.  These borrowings have provided the Bank flexibility in
  matching a stable source of funds with financial assets of similar maturities
  (see "Borrowings" below).

       Deposits.  Deposits are attracted from within the Bank's primary market
  area through the offering of a broad selection of deposit instruments
  including NOW accounts, money market accounts, regular savings accounts,
  checking accounts, certificates of deposit and retirement savings plans.
  Deposit account terms vary, according to the minimum balance required, the
  time periods the funds must remain on deposit and the interest rate, among
  other factors.  The Bank attempts to control its cost of funds by emphasizing
  passbook, money market and NOW and

                                       20

 
  checking accounts.  At June 30, 1995, such accounts totalled $99.6 million or
  35.1% of the Bank's total savings accounts.

       The Bank regularly evaluates the internal cost of funds, surveys rates
  offered by competing institutions, reviews the Bank's cash flow requirements
  for lending and liquidity and executes rate changes when deemed appropriate.
  The Bank's primary strategy for attracting and retaining deposits is to
  emphasize customer service and personal attention.  The Bank generally has not
  been aggressive in pricing its deposit products relative to the competition.
  The Bank does not have any brokered deposits and has no present intention to
  accept or solicit such deposits.

                                       21

 
       The following table sets forth the various types of deposit accounts
  offered by the Bank and the balance in these accounts at June 30, 1995.




Weighted  
Average   
Interest  Minimum                               Minimum                 Percentage of 
 Rate       Term       Category                  Amount     Balance     Total Savings 
- --------  -------      --------                 --------  ------------  -------------- 
                                                         
    0.87%   None       NOW/Commercial Checking  $    200  $ 25,538,800       9.00%
    2.91    None       Passbook Accounts             200    35,589,258      12.54
    3.06    None       Money Market Accounts       2,500    25,685,892       9.05
    2.45    None       Super NOW Accounts          2,500    12,635,449       4.45
    2.25    None       Market Rate Checking        2,500       179,680       0.06
  
                       Certificates of Deposit
                       -----------------------
                                                         
    3.55%   7 Days     Fixed Term, Fixed Rate      1,000     3,307,707       1.17
    4.99   32 Days     Fixed Term, Fixed Rate      1,000     4,171,173       1.47
    5.04   60 Days     Fixed Term, Fixed Rate      1,000     1,604,243       0.57
    5.32   91 Days     Fixed Term, Fixed Rate      1,000     5,524,600       1.95
    5.43  120 Days     Fixed Term, Fixed Rate      1,000       731,688       0.26
    5.63  150 Days     Fixed Term, Fixed Rate      1,000       888,465       0.31
    5.77  180 Days     Fixed Term, Fixed Rate      1,000    34,645,385      12.20
    5.84  210 Days     Fixed Term, Fixed Rate      1,000     1,471,163       0.52
    5.78  240 Days     Fixed Term, Fixed Rate      1,000     1,082,275       0.38
    5.65  270 Days     Fixed Term, Fixed Rate      1,000     2,543,990       0.90
    6.06  300 Days     Fixed Term, Fixed Rate      1,000       200,783       0.07
    6.01  330 Days     Fixed Term, Fixed Rate      1,000     3,714,195       1.31
    5.79  366 Days     Fixed Term, Fixed Rate      1,000    31,854,334      11.22
    5.66  18 Months    Fixed Term, Fixed Rate      1,000     4,668,821       1.64
    5.07  24 Months    Fixed Term, Fixed Rate      1,000     6,364,068       2.24
    5.60  30 Months    Fixed Term, Fixed Rate      1,000    23,165,049       8.16
    3.96  18 Months    18 Month Small Savers       1,000       665,669       0.23
    5.70  12 Months    12 Month IRA                1,000     5,169,413       1.82
    5.70   6 Months    Fixed Term, Fixed Rate      1,000     5,669,747       2.00
    5.57   1 Year      Fixed Term, Fixed Rate      1,000    12,446,549       4.38
    4.48  18 Months    Fixed Term, Fixed Rate      1,000     6,021,608       2.12
    5.60  15 Months    Fixed Term, Fixed Rate      1,000     7,557,356       2.66
    5.88   9 Months    Fixed Term, Fixed Rate      1,000       980,902       0.35
    6.21  12 Months    Fixed Term, Fixed Rate      1,000     5,055,147       1.78
    5.64  180 Days     Fixed Term, Fixed Rate      2,500        79,856       0.03
    5.03  18 Months    18 Month IRA                    5    10,160,110       3.58
    2.79   1 Month     Flex Retirement Account         5     1,057,741       0.37
    2.52   1 Month     Flex Retirement Account         5         1,481       0.00
    6.34   1 Month     Fixed Term, Fixed Rate    100,000     3,476,478       1.22
   -----                                                  ------------     ------
    4.40%                                                 $283,909,075     100.00%
                                                          ============     ======
                                              

                                       22

 
       Time Deposit Rates. The following table sets forth the time deposits in
  the Bank classified by rates as of the dates indicated.

                                               
                                             
                                                           
                           At June 30,                    
  Interest        ----------------------------         
    Rate            1995      1994      1993          
- ----------------  --------  --------  --------        
                         (In thousands)                      
                                          
 2.01 - 4.00%     $ 17,977  $ 92,414  $ 54,431        
 4.01 - 6.00%      106,205    59,960    64,555        
 6.01 - 8.00%       60,098       271     2,465        
 8.01 - 10.00%         ---       ---        24        
                  --------  --------  --------        
                  $184,280  $152,645  $121,475
                  ========  ========  ========


       Time Deposit Maturity Schedule. The following table sets forth the amount
  and maturities of the Bank's time deposits at June 30, 1995.



                                  Amount Due
                 ---------------------------------------------
   Interest      Less than  1 to 2   2 to 3   After   
     Rate         1 Year     Years    Years  3 Years   Total  
- ---------------  ---------  -------  ------  -------  -------- 
                                 (In thousands)
                                       
 2.01 - 4.00%     $ 16,912  $     6  $  ---   $1,059  $ 17,977
 4.01 - 6.00%       98,508    7,071     626      ---   106,205
 6.01 - 8.00%       44,667    9,292   6,139      ---    60,098
                  --------  -------  ------  -------  --------
                  $160,087  $16,369  $6,765   $1,059  $184,280
                  ========  =======  ======  =======  ========


                                       23

 
       Time Deposits of $100,000 or Greater.  The following table indicates the
  amount of the Bank's certificates of deposit of $100,000 or more by time
  remaining until maturity as of June 30, 1995.



                                   Certificates
                                        of
    Maturity Period                  Deposit
    ---------------               --------------
                                  (In thousands)
                               
Three months or less.............       $11,183
Over three through six months....         9,539
Over six through twelve months...         4,948
Over twelve months...............         2,988
                                        -------
    Total........................       $28,658
                                        =======


       Deposit Flow.  The following table sets forth the change in dollar amount
  of deposits in the various types of deposit programs offered by the Bank
  between the dates indicated.



                            Balance at      % of      Increase    Balance at      % of      Increase    Balance at      % of
                           June 30, 1995  Deposits   (Decrease)  June 30, 1994  Deposits   (Decrease)  June 30, 1993  Deposits
                           -------------  ---------  ----------  -------------  ---------  ----------  -------------  ---------
                                                                  (Dollars in thousands)
                                                                                              

NOW checking accounts.....      $ 25,539      9.00%   $ (1,132)       $ 26,671      9.63%    $  (605)       $ 27,276     10.69%
Jumbo certificates........         3,476      1.22       3,476              --        --          --              --        --
Super NOW checking........        12,636      4.45        (387)         13,023      4.70      (1,475)         14,498      5.68
 accounts
Passbook..................        35,589     12.54      (9,832)         45,421     16.40      (6,501)         51,922     20.36
Money market deposit......        25,686      9.05     (13,264)         38,950     14.07        (954)         39,904     15.64
 accounts
IRA accounts..............        25,542      9.00       1,054          24,488      8.84         (61)         24,549      9.62
Certificates of deposit...       155,441     54.75      27,094         128,347     46.36      31,421          96,926     38.01
                                --------    ------    --------        --------    ------     -------        --------    ------
                                $283,909    100.00%   $  7,009        $276,900    100.00%    $21,825        $255,075    100.00%
                                ========    ======    ========        ========    ======     =======        ========    ======


                                       24

 
  Average Deposit Balances and Rates

       The following table sets forth certain information concerning the average
  month end balances and interest rates for the Bank's deposit accounts by type
  of deposit for the periods indicated.



                                                Year Ended June 30,
                                 -------------------------------------------------
                                       1995             1994             1993
                                 ---------------  ---------------  ---------------
                                 Average          Average          Average
                                 Balance   Rate   Balance   Rate   Balance   Rate
                                 --------  -----  --------  -----  --------  -----
                                            (Dollars in thousands)
                                                           
Non interest bearing accounts..  $  2,472   ---%  $  2,514   ---%  $  2,840   ---%
Interest-bearing transaction
  accounts.....................    70,283  1.90     78,817  2.11     77,124  2.93
Savings accounts...............    40,061  2.53     48,734  2.53     55,254  3.09
Time deposits..................   164,195  4.88    133,216  3.97    115,625  4.41
                                 --------         --------         --------
                                 $277,011  3.74   $263,281  3.11   $250,843  3.61
                                 ========         ========         ========


       Deposit Activity.  The following table sets forth the deposit activities
  of the Bank for the periods indicated.



                                                    Year Ended June 30,
                                               ------------------------------
                                                 1995       1994      1993
                                               ---------  --------  ---------
                                                       (In thousands)
                                                           
Deposits.....................................  $661,696   $684,968  $638,076
Withdrawals..................................   664,007    670,514   646,655
                                               --------   --------  --------
  Net increase (decrease)
   before interest credited..................    (2,311)    14,454    (8,579)
Interest credited............................     9,320      7,371     8,316
                                               --------   --------  --------
Net increase (decrease) in savings deposits..  $  7,009   $ 21,825  $   (263)
                                               ========   ========  ========


       Borrowings.  Savings deposits are the primary source of funds of Northbay
  Savings' lending and investment activities and for its general business
  purposes.  If the need arises, the Bank may rely upon advances from the FHLB
  of San Francisco to supplement its supply of lendable funds.  Advances from
  the FHLB typically are secured by the Bank's stock in the FHLB and a portion
  of the Bank's first mortgage loans.  At June 30, 1995, the Bank had $60.0
  million of advances from the FHLB of San Francisco, including $3.6 million of
  fixed-rate Community Investment Program ("CIP") advances, which are lower rate
  bearing advances allocated for specific low income housing projects.  The
  increase in FHLB of San Francisco advances was attributable to the Bank's
  policy of funding loans through FHLB advances when necessary rather than
  pursuing growth in the loan portfolio with higher rate paying retail

                                       25

 
  deposits.  This strategy has contributed to the Bank's ability to maintain a
  low cost of funds. The following table sets forth the year of maturity and
  weighted average interest rate for all FHLB advances outstanding at June 30,
  1995.




      Year of                 Weighted Average   Principal
      Maturity                 Interest Rate      Balance
      --------                ----------------   ---------
                                               (In thousands)
                                         

1995....................            6.54%          $37,300
1996....................            6.73            17,385
1998....................            6.10             1,000
1999....................            6.30             1,000
2000....................            9.20               357
2001....................            8.61               670
2002....................            7.99                93
2003....................            6.33                88
2004....................            7.60             1,387
2009....................            7.77               650
2014....................            7.90               106
                                                   -------
                                                   $60,036
                                                   =======

Weighted average
 interest rate at
 the dates indicated
 above..................            6.66%



       The FHLB functions as a central reserve bank providing credit for savings
  and loan associations and certain other member financial institutions.  As a
  member, Northbay Savings is required to own capital stock in the FHLB and is
  authorized to apply for advances on the security of such stock and certain of
  its home mortgages and other assets (principally, securities which are
  obligations of, or guaranteed by, the United States) provided certain
  standards related to creditworthiness have been met.  Advances are made
  pursuant to several different programs. Each credit program has its own
  interest rate and range of maturities.  Depending on the program, limitations
  on the amount of advances are based either on a fixed percentage of an
  association's net worth or on the FHLB's assessment of the association's
  creditworthiness. Under its current credit policies, the FHLB limits advances
  to 30% of a member's assets and, consequently, the Bank has an unused credit
  line at the FHLB of San Francisco of approximately $57 million at June 30,
  1995.

       In addition to the FHLB advances noted above, at June 30, 1995, the Bank
  had the following borrowings outstanding:  $742,000 in short term banking
  controlled disbursement accounts, $7.8 million in reverse repurchase
  agreements and $603,000 in retail repurchase agreements which are secured by
  mortgage-backed securities, and the Corporation had $188,000

                                       26

 
  of a ten-year employee stock ownership plan loan.  Under the reverse
  repurchase agreements, the Bank has sold U.S. Government and mortgage-backed
  securities, and is obligated to repurchase the securities at some time in the
  future (which period not exceed 270 days under agreements as of June 30,
  1995).

       For further information concerning the Bank's borrowings, see Notes 8 and
  9 of the Notes to Consolidated Financial Statements.

       The following table sets forth certain information regarding short-term
  borrowings by the Bank at the dates and during the periods indicated:



                                                  June 30,
                                        ----------------------------
                                          1995      1994      1993
                                        --------  --------  --------
                                                   
  Weighted average rate paid on:
    Short-term borrowings.............     1.02%      .58%      .83%
    FHLB advances.....................     6.66      4.82      4.03
    Securities sold under agreement
     to repurchase....................     6.38       ---       ---



                                           Years Ended June 30,
                                        ---------------------------
                                          1995      1994      1993
                                        -------   -------   -------
                                           (Dollars in thousands)
                                                   
Maximum amount of borrowings
 outstanding at any month end:
  Short-term borrowings...............  $ 3,610   $ 3,688   $ 5,339
  FHLB advances.......................   81,142    47,695    21,417
  Securities sold under agreement to
   repurchase.........................    7,800       ---       ---

Approximate average short-term
  borrowings outstanding:
  Short-term borrowings...............  $ 2,113   $ 2,784   $ 2,959
  FHLB advances.......................   68,845    26,078    12,301
  Securities sold under agreement
   to repurchase......................    1,825       ---       ---

Approximate weighted average rate/(1)/:
  Short-term borrowings...............     1.27%      .73%     0.87%
  FHLB advances.......................     6.04      4.25      4.34
  Securities sold under agreement
   to repurchase......................     6.39       ---       ---
- ---------

  (1)  Based on average month end balances.

                                       27

 
  Competition

       The Bank encounters strong competition both in the attraction of deposits
  and in the making of real estate and other loans.  Its most direct competition
  for deposits has historically come from commercial banks and other savings and
  loan institutions in its market area.  The Bank competes for savings by
  offering depositors a high level of personal service together with a wide
  range of savings accounts, checking accounts, convenient office locations,
  drive up facilities, automatic teller machines and other various financial
  services.

       The competition for real estate and other loans comes principally from
  savings institutions, commercial banks and mortgage banking companies.  This
  competition for loans has increased substantially in recent years due to the
  large number of institutions choosing to compete in its market area.

       The Bank competes for loans primarily through the interest rates and loan
  fees it charges, and the efficiency and quality of services it provides
  borrowers, real estate brokers and builders. Factors which affect competition
  include the general and local economic conditions, current interest rate
  levels and volatility in the mortgage markets.  There are six savings and loan
  associations and eight commercial banks headquartered in the Bank's market
  area.  Based on its asset size as of June 30, 1995, the Bank is the fifth
  largest of these financial institutions based in the market area.  The other
  financial institutions in the Bank's market area are branches of statewide
  organizations and rank above the Bank in terms of aggregate asset size.

  Personnel

       As of June 30, 1995, the Corporation, including its subsidiaries, had 111
  full-time employees and 12 part-time employees.  The employees are not
  represented by a collective bargaining unit.  The Corporation believes its
  relationship with its employees to be good.

                                   REGULATION

  General

       Northbay Savings is a federally chartered savings bank, the deposits of
  which are federally insured and backed by the full faith and credit of the
  United States Government. Accordingly, the Bank is subject to broad federal
  regulation and oversight extending to all its operations.  The Bank is a
  member of the FHLB of San Francisco and is subject to certain limited
  regulation by the Board of Governors of the Federal Reserve System ("Federal
  Reserve Board").  As the savings and loan holding company of Northbay Savings,
  the Corporation also is subject to federal regulation and oversight.  The
  purpose of the regulation of the Corporation and other holding companies is to
  protect subsidiary savings associations.  Northbay Savings is a member of the
  SAIF and the deposits of the Bank are insured by the FDIC.  As a result, the
  FDIC has certain regulatory and examination authority over the Bank.

       Certain of these regulatory requirements and restrictions are discussed
  below or elsewhere in this document.

                                       28

 
  Federal Regulation of Savings Associations

       The OTS has extensive authority over the operations of savings
  associations.  As part of this authority, Northbay Savings is required to file
  periodic reports with the OTS and is subject to periodic examinations by the
  OTS and the FDIC.  The last regular OTS and FDIC examina tions of the Bank
  were as of December 31, 1994 and March 31, 1990, respectively.  Under agency
  scheduling guidelines, it is likely that another examination will be initiated
  in the near future.  When these examinations are conducted by the OTS and the
  FDIC, the examiners may require the Bank to provide for higher general or
  specific loan loss reserves.  All savings associations are subject to a semi-
  annual assessment, based upon the savings association's total assets.  The
  Bank's OTS assessment for the fiscal year ended June 30, 1995, was $89,000.

       The OTS also has extensive enforcement authority over all savings
  institutions and their holding companies, including the Bank and the
  Corporation.  This enforcement authority includes, among other things, the
  ability to assess civil money penalties, to issue cease-and-desist or removal
  orders and to initiate injunctive actions.  In general, these enforcement
  actions may be initiated for violations of laws and regulations and unsafe or
  unsound practices.  Other actions or inactions may provide the basis for
  enforcement action, including misleading or untimely reports filed with the
  OTS.  Except under certain circumstances, public disclosure of final
  enforcement actions by the OTS is required.

       In addition, the investment, lending and branching authority of Northbay
  Savings is prescribed by federal laws and regulations, and it is prohibited
  from engaging in any activities not permitted by such laws and regulations.
  For instance, no savings institution may invest in non-investment grade
  corporate debt securities.  In addition, the permissible level of investment
  by federal associations in loans secured by non-residential real property may
  not exceed 400% of total capital, except with approval of the OTS.  Federal
  savings associations are also generally authorized to branch nationwide.  The
  Bank is in compliance with the noted restrictions.

       The Bank's general permissible lending limit for loans-to-one-borrower is
  equal to the greater of $500,000 or 15% of unimpaired capital and surplus
  (except for loans fully secured by certain readily marketable collateral, in
  which case this limit is increased to 25% of unimpaired capital and surplus).
  At June 30, 1995, the Bank's lending limit under this restriction was $5.03
  million.  The Bank did not have any lending relationships in excess of this
  limit.

       The OTS, as well as the other federal banking agencies, has adopted
  guidelines establishing safety and soundness standards on certain matters
  including loan underwriting and documentation, internal controls and audit
  systems, interest rate risk exposure and compensation and other employee
  benefits.  Any institution which fails to comply with these standards must
  submit a compliance plan.  A failure to submit a plan or to comply with an
  approved plan will subject the institution to further enforcement action.  The
  OTS and the other federal banking agencies have also proposed additional
  guidelines on asset quality.  No assurance can be given as to the final form
  of the proposed regulations or the effect of such regulations on the Bank.

                                       29

 
  Insurance of Accounts and Regulation by the FDIC

       Northbay Savings is a member of the SAIF, which is administered by the
  FDIC. Deposits are insured up to applicable limits by the FDIC and such
  insurance is backed by the full faith and credit of the United States
  Government.  As insurer, the FDIC imposes deposit insurance premiums and is
  authorized to conduct examinations of and to require reporting by FDIC-insured
  institutions.  It also may prohibit any FDIC-insured institution from engaging
  in any activity the FDIC determines by regulation or order to pose a serious
  risk to the FDIC.  The FDIC also has the authority to initiate enforcement
  actions against savings associations, after giving the OTS an opportunity to
  take such action, and may terminate the deposit insurance if it determines
  that the institution has engaged or is engaging in unsafe or unsound
  practices, or is in an unsafe or unsound condition.

       The FDIC's deposit insurance premiums are assessed through a risk-based
  system under which all insured depository institutions are placed into one of
  nine categories and assessed insurance premiums, ranging from .23% to .31% of
  deposits, based upon their level of capital and supervisory evaluation.  Under
  the system, institutions classified as well capitalized (i.e., a core capital
  ratio of at least 5%, a ratio of Tier 1 or core capital to risk-weighted
  assets ("Tier 1 risk-based capital") of at least 6% and a risk-based capital
  ratio of at least 10%) and considered healthy pay the lowest premium while
  institutions that are less than adequately capitalized (i.e., core or Tier 1
  risk-based capital ratios of less than 4% or a risk-based capital ratio of
  less than 8%) and considered of substantial supervisory concern pay the
  highest premium.  Risk classification of all insured institutions will be made
  by the FDIC for each semi-annual assessment period.

       The FDIC is authorized to increase assessment rates, on a semiannual
  basis, if it determines that the reserve ratio of the SAIF will be less than
  the designated reserve ratio of 1.25% of SAIF insured deposits.  In setting
  these increased assessments, the FDIC must seek to restore the reserve ratio
  to that designated reserve level, or such higher reserve ratio as established
  by the FDIC.  The FDIC also may impose special assessments on SAIF members to
  repay amounts borrowed from the United States Treasury or for any other reason
  deemed necessary by the FDIC.

       As is the case with the SAIF, the FDIC is authorized to adjust the
  insurance premium rates for banks that are insured by the Bank Insurance Fund
  (the "BIF") of the FDIC in order to maintain the reserve ratio of the BIF at
  1.25% of BIF insured deposits.  The FDIC has revised the premium schedule for
  BIF insured institutions to provide a range of .04% to .31% of deposits in
  anticipation of the BIF achieving its statutory reserve ratio.  As a result,
  such institutions generally will pay lower insurance premiums than SAIF
  insured institutions.  The revisions became effective in the third quarter of
  1995.

       The SAIF is not expected to attain the designated reserve ratio until the
  year 2002 due to the shrinking deposit base for SAIF assessments and the
  requirement that SAIF premiums be used to make the interest payments on bonds
  issued by the Financing Corporation ("FICO") in order to finance the costs of
  resolving thrift failures in the 1980s.  As a result, SAIF insured members
  will generally be subject to higher deposit insurance premiums than banks
  until, all things being equal, the SAIF attains the required reserve ratio.

                                       30

 
       The effect of this potential disparity on Northbay Savings and other SAIF
  members is uncertain at this time.  It may have the effect of permitting BIF-
  insured banks to offer loan and deposit products on more attractive terms than
  SAIF members due to the cost savings achieved through lower deposit premiums,
  thereby placing SAIF members at a competitive disadvantage. No assurance can
  be given as to whether or in what form the FDIC proposal will be adopted. A
  number of proposals are being considered to recapitalize the SAIF in order to
  eliminate this disparity.  One plan currently being considered by the Treasury
  Department, the FDIC, the OTS and the Congress provides for a one time
  assessment of .85% to .90% to be imposed on all deposits assessed at SAIF
  rates as of March 31, 1995, including those held by commercial banks, and for
  BIF deposit insurance premiums to be used to pay the FICO bond interest on a
  pro rata basis together with SAIF premiums.  The BIF and SAIF would be merged
  into one fund as soon as practicable, but no later than January 1, 1998.
  There can be no assurance that any particular proposal will be implemented or
  that premiums for either BIF or SAIF members will not be adjusted in the
  future by the FDIC or by legislative action.

  Regulatory Capital Requirements

       Federally insured savings associations, such as Northbay Savings, are
  required to maintain a minimum level of regulatory capital.  The OTS has
  established capital standards, including a tangible capital requirement, a
  leverage ratio (or core capital) requirement and a risk-based capital
  requirement applicable to such savings associations.  These capital
  requirements must be generally as stringent as the comparable capital
  requirements for national banks.  The OTS is also authorized to impose capital
  requirements in excess of these standards on individual associations on a
  case-by-case basis.

       The capital regulations require tangible capital of at least 1.5% of
  adjusted total assets (as defined by regulation).  Tangible capital generally
  includes common stockholders' equity and retained income, and certain
  noncumulative perpetual preferred stock and related income.  In addition, all
  intangible assets, other than a limited amount of purchased mortgage servicing
  rights, must be deducted from tangible capital for calculating compliance with
  the requirement. At June 30, 1995, the Bank had intangible assets in the form
  of a premium paid to acquire deposits of another institution of $74,000.

       The OTS regulations establish special capitalization requirements for
  savings associations that own subsidiaries.  In determining compliance with
  the capital requirements, all subsidiaries engaged solely in activities
  permissible for national banks or engaged in certain other activities solely
  as agent for its customers are "includable" subsidiaries that are consolidated
  for capital purposes in proportion to the association's level of ownership.
  For excludable subsidiaries the debt and equity investments in such
  subsidiaries are deducted from assets and capital.  The Bank's subsidiary is
  an includable subsidiary.

       At June 30, 1995, the Bank had tangible capital of $33.6 million, or
  8.58% of adjusted total assets, which is approximately $27.7 million above the
  minimum requirement of 1.5% of adjusted total assets in effect on that date.

       The capital standards also require core capital equal to at least 3% of
  adjusted total assets.  Core capital generally consists of tangible capital
  plus certain intangible assets, including

                                       31

 
  a limited amount of purchased credit card relationships.  As a result of the
  prompt corrective action provisions discussed below, however, a savings
  association must maintain a core capital ratio of at least 4% to be considered
  adequately capitalized unless its supervisory condition is such to allow it to
  maintain a 3% ratio.

       At June 30, 1995, the Bank had core capital equal to $33.6 million, or
  8.60% of adjusted total assets, which is $21.9 million above the minimum
  leverage ratio requirement of 3% as in effect on that date.

       The OTS risk-based requirement requires savings associations to have
  total capital of at least 8% of risk-weighted assets.  Total capital consists
  of core capital, as defined above, and supplementary capital.  Supplementary
  capital consists of certain permanent and maturing capital instruments that do
  not qualify as core capital and general valuation loan and lease loss
  allowances up to a maximum of 1.25% of risk-weighted assets.  Supplementary
  capital may be used to satisfy the risk-based requirement only to the extent
  of core capital.  The OTS is also authorized to require a savings association
  to maintain an additional amount of total capital to account for concentration
  of credit risk and the risk of non-traditional activities.  At June 30, 1995,
  the Bank had no capital instruments that qualify as supplementary capital and
  $2.1 million of general loss reserves, which was less than 1.25% of risk-
  weighted assets.

       Certain exclusions from capital and assets are required to be made for
  the purpose of calculating total capital.  Such exclusions consist of equity
  investments (as defined by regulation) and that portion of land loans and
  nonresidential construction loans in excess of an 80% loan-to-value ratio and
  reciprocal holdings of qualifying capital instruments.  Northbay Savings had
  no such exclusions from capital and assets at June 30, 1995.

       In determining the amount of risk-weighted assets, all assets, including
  certain off-balance sheet items, will be multiplied by a risk weight, ranging
  from 0% to 100%, based on the risk inherent in the type of asset.  For
  example, the OTS has assigned a risk weight of 50% for prudently underwritten
  permanent one- to four-family first lien mortgage loans not more than 90 days
  delinquent and having a loan to value ratio of not more than 80% at
  origination unless insured to such ratio by an insurer approved by the FNMA or
  FHLMC.

       The OTS has adopted a final rule that requires every savings association
  with more than normal interest rate risk exposure to deduct from its total
  capital, for purposes of determining compliance with such requirement, an
  amount equal to 50% of its interest-rate risk exposure multiplied by the
  present value of its assets.  This exposure is a measure of the potential
  decline in the net portfolio value of a savings association, greater than 2%
  of the present value of its assets, based upon a hypothetical 200 basis point
  increase or decrease in interest rates (whichever results in a greater
  decline).  Net portfolio value is the present value of expected cash flows
  from assets, liabilities and off-balance sheet contracts.  The rule provides
  for a two quarter lag between calculating interest rate risk and recognizing
  any deduction from capital. The rule will not become effective until the OTS
  evaluates the process by which savings associations may appeal an interest
  rate risk deduction determination.  It is uncertain as to when this evaluation
  may be completed.  Any savings association with less than $300 million in
  assets and a total capital ratio in excess of 12% is exempt from this
  requirement unless the OTS determines otherwise.  Based upon the Bank's level
  of adjustable rate loans, shorter term assets

                                       32

 
  and strong level of regulatory capital, management does not expect the Bank's
  interest rate risk component to have a material impact on the Bank's
  regulatory capital level or its compliance with regulatory capital
  requirements.

       On June 30, 1995, the Bank had total capital of $35.7 million (including
  $33.6 million in core capital and $2.1 million in qualifying supplementary
  capital) and risk-weighted assets of $245 million (including $16.5 million in
  converted off-balance sheet assets); or total capital of 14.56% of risk-
  weighted assets.  This amount was $16.1 million above the 8% requirement in
  effect on that date.

       The OTS and the FDIC are authorized and, under certain circumstances
  required, to take certain actions against savings associations that fail to
  meet their capital requirements.  The OTS is generally required to take action
  to restrict the activities of an "undercapitalized association" (generally
  defined to be one with less than either a 4% core capital ratio, a 4% Tier 1
  risked-based capital ratio or an 8% risk-based capital ratio).  Any such
  association must submit a capital restoration plan and until such plan is
  approved by the OTS may not increase its assets, acquire another institution,
  establish a branch or engage in any new activities, and generally may not make
  capital distributions.  Any undercapitalized association is also subject to
  the general enforcement authority of the OTS or the FDIC, including the
  appointment of a receiver or conservator.  As a condition to the approval of
  the capital restoration plan, any company controlling an undercapitalized
  association must agree that it will enter into a limited capital maintenance
  guarantee with respect to the institution's achievement of its capital
  requirements. The OTS is also authorized to impose the additional restrictions
  that are applicable to significantly undercapitalized associations.

       Any savings association that fails to comply with its capital plan or is
  "significantly undercapitalized" (i.e., Tier 1 risk-based or core capital
  ratios of less than 3% or a risk-based capital ratio of less than 6%) must be
  made subject to one or more of additional specified actions and operating
  restrictions which may cover all aspects of its operations and include a
  forced merger or acquisition of the association.  An association that becomes
  "critically undercapitalized" (i.e., a tangible capital ratio of 2% or less)
  is subject to further mandatory restrictions on its activities in addition to
  those applicable to significantly undercapitalized associations.  In addition,
  the OTS must appoint a receiver (or conservator with the concurrence of the
  FDIC) for a savings association, with certain limited exceptions, within 90
  days after it becomes critically undercapitalized.

       The OTS is also generally authorized to reclassify an association into a
  lower capital category and impose the restrictions applicable to such category
  if the institution is engaged in unsafe or unsound practices or is in an
  unsafe or unsound condition.

       The imposition by the OTS or the FDIC of any of these measures on
  Northbay Savings may have a substantial adverse effect on the Bank's
  operations and profitability.  Corporation stockholders do not have preemptive
  rights, and therefore, if the Corporation is directed by the OTS or the FDIC
  to issue additional shares of common stock, such issuance may result in the
  dilution in the percentage of ownership of the Corporation.

                                       33

 
  Limitations on Dividends and Other Capital Distributions

       OTS regulations impose various restrictions or requirements on
  associations with respect to their ability to pay dividends or make other
  distributions of capital.  OTS regulations prohibit an association from
  declaring or paying any dividends or from repurchasing any of its stock if, as
  a result, the regulatory capital of the association would be reduced below the
  amount required to be maintained for the liquidation account established in
  connection with its mutual to stock conversion.

       The OTS utilizes a three-tiered approach to permit associations, based on
  their capital level and supervisory condition, to make capital distributions
  which include dividends, stock redemptions or repurchases, cash-out mergers
  and other transactions charged to the capital account (see "--Regulatory
  Capital Requirements").

       Generally, Tier 1 associations, which are associations that before and
  after the proposed distribution meet their fully phased-in capital
  requirements, may make capital distributions during any calendar year equal to
  the greater of 100% of net income for the year-to-date plus 50% of the amount
  by which the lesser of the association's tangible, core or risk-based capital
  exceeds its fully phased-in capital requirement for such capital component, as
  measured at the beginning of the calendar year, or the amount authorized for a
  Tier 2 association.  However, a Tier 1 association deemed to be in need of
  more than normal supervision by the OTS may be downgraded to a Tier 2 or Tier
  3 association as a result of such a determination.  The Bank meets the
  requirements for a Tier 1 association and has not been notified of a need for
  more than normal supervision.  Tier 2 associations, which are associations
  that before and after the proposed distribution meet their current minimum
  capital requirements, may make capital distributions of up to 75% of net
  income over the most recent four quarter period.

       Tier 3 associations (which are associations that do not meet current
  minimum capital requirements) that propose to make any capital distribution
  and Tier 2 associations that propose to make a capital distribution in excess
  of the noted safe harbor level must obtain OTS approval prior to making such
  distribution.  Tier 2 associations proposing to make a capital distribution
  within the safe harbor provisions and Tier 1 associations proposing to make
  any capital distribution need only submit written notice to the OTS 30 days
  prior to such distribution.  As a subsidiary of the Corporation, the Bank is
  required to give the OTS 30 days' notice prior to declaring any dividend on
  its stock.  The OTS may object to the distribution during that 30-day period
  based on safety and soundness concerns.  See "- Regulatory Capital
  Requirements."

       The OTS has proposed regulations that would revise the current capital
  distribution restrictions.  The proposal eliminates the current tiered
  structure and the safe-harbor percentage limitations.  Under the proposal a
  savings association may make a capital distribution without notice to the OTS
  (unless it is a subsidiary of a holding company) provided that it has a CAMEL
  1 or 2 rating, is not in troubled condition (as defined by regulation) and
  would remain adequately capitalized (as defined in the OTS prompt corrective
  action regulations) following the proposed distribution. Savings associations
  that would remain adequately capitalized following the proposed distribution
  but do not meet the other noted requirements must notify the OTS 30 days prior
  to declaring a capital distribution.  The OTS stated it will generally regard
  as permissible that amount of capital distributions that do not exceed 50% of
  the institution's excess

                                       34

 
  regulatory capital plus net income to date during the calendar year.  A
  savings association may not make a capital distribution without prior approval
  of the OTS and the FDIC if it is undercapitalized before, or as a result of,
  such a distribution.  As under the current rule, the OTS may object to a
  capital distribution if it would constitute an unsafe or unsound practice. No
  assurance may be given as to whether or in what form the regulations may be
  adopted.

       At the time of Northbay Savings' conversion from the mutual to the stock
  form of organization, the Bank entered into a dividend limitation agreement
  with the OTS which provides that the Bank may pay dividends of up to 100% of
  cumulative net income, less dividends paid for the previous eight quarters, if
  the Bank meets its fully phased-in capital requirements. If the Bank does not
  meet its fully phased-in capital requirements, its dividends to the
  Corporation would be limited to 50% of net income, less dividends paid for the
  previous eight quarters.  This requirement has not had a material adverse
  effect on the Bank's dividend practices and management does not expect this
  requirement to have any such effect on the Bank's dividend practices in the
  future.  See Note 16 to Notes to Consolidated Financial Statements.

  Liquidity

       All savings associations, including Northbay Savings, are required to
  maintain an average daily balance of liquid assets equal to a certain
  percentage of the sum of its average daily balance of net withdrawable deposit
  accounts and borrowings payable in one year or less.  For a discussion of what
  the Bank includes in liquid assets, see "Management's Discussion and Analysis
  of Financial Condition and Results of Operations - Liquidity and Capital
  Resources" in the Corporation's Annual Report to Stockholders.  This liquid
  asset ratio requirement may vary from time to time (between 4% and 10%)
  depending upon economic conditions and savings flows of all savings
  associations.  At the present time, the required minimum liquid asset ratio is
  5%.

       In addition, short-term liquid assets (e.g., cash, certain time deposits,
  certain bankers acceptances and short-term United States Treasury obligations)
  currently must constitute at least 1% of the association's average daily
  balance of net withdrawable deposit accounts and current borrowings.
  Penalties may be imposed upon associations for violations of either liquid
  asset ratio requirement.  At June 30, 1995, the Bank was in compliance with
  both requirements, with an overall liquid asset ratio of 6.40% and a short-
  term liquid assets ratio of 3.68%.

  Accounting

       An OTS policy statement applicable to all savings associations clarifies
  and re-emphasizes that the investment activities of a savings association must
  be in compliance with approved and documented investment policies and
  strategies, and must be accounted for in accordance with GAAP.  Under the
  policy statement, management must support its classification of and accounting
  for loans and securities (i.e., whether held for investment, sale or trading)
  with appropriate documentation.  The Bank is in compliance with these amended
  rules.

       The OTS has adopted an amendment to its accounting regulations, which may
  be made more stringent then GAAP by the OTS, to require that transactions be
  reported in a manner that

                                       35

 
  best reflects their underlying economic substance and inherent risk and that
  financial reports must incorporate any other accounting regulations or orders
  prescribed by the OTS.

  Qualified Thrift Lender Test

       All savings associations, including Northbay Savings, are required to
  meet a qualified thrift lender ("QTL") test to avoid certain restrictions on
  their operations.  This test requires a savings association to have at least
  65% of its portfolio assets (as defined by regulation) in qualified thrift
  investments on a monthly average for nine out of every 12 months on a rolling
  basis.  Such assets primarily consist of residential housing related loans and
  investments.  At June 30, 1995, the Bank met the test and has always met the
  test since its effectiveness.

       Any savings association that fails to meet the QTL test must convert to a
  national bank charter, unless it requalifies as a QTL and thereafter remains a
  QTL.  If an association does not requalify and converts to a national bank
  charter, it must remain SAIF-insured until the FDIC permits it to transfer to
  the BIF.  If such an association has not yet requalified or converted to a
  national bank, its new investments and activities are limited to those
  permissible for both a savings association and a national bank, and it is
  limited to national bank branching rights in its home state.  In addition, the
  association is immediately ineligible to receive any new FHLB borrowings and
  is subject to national bank limits for payment of dividends.  If such
  association has not requalified or converted to a national bank within three
  years after the failure, it must divest of all investments and cease all
  activities not permissible for a national bank.  In addition, it must repay
  promptly any outstanding FHLB borrowings, which may result in prepayment
  penalties.  If any association that fails the QTL test is controlled by a
  holding company, then within one year after the failure, the holding company
  must register as a bank holding company and become subject to all restrictions
  on bank holding companies.  See "- Holding Company Regulation."

  Community Reinvestment Act

       Under the Community Reinvestment Act ("CRA"), every FDIC insured
  institution has a continuing and affirmative obligation consistent with safe
  and sound banking practices to help meet the credit needs of its entire
  community, including low and moderate income neighborhoods.  The CRA does not
  establish specific lending requirements or programs for financial institutions
  nor does it limit an institution's discretion to develop the types of products
  and services that it believes are best suited to its particular community,
  consistent with the CRA. The CRA requires the OTS, in connection with the
  examination of Northbay Savings, to assess the institution's record of meeting
  the credit needs of its community and to take such record into account in its
  evaluation of certain applications, such as a merger or the establishment of a
  branch, by the Bank.  An unsatisfactory rating may be used as the basis for
  the denial of an application by the OTS.

       The federal banking agencies, including the OTS, have recently revised
  the CRA regulations and the methodology for determining an institution's
  compliance with the CRA.  Due to the heightened attention being given to the
  CRA in the past few years, the Bank may be required to devote additional funds
  for investment and lending in its local community.  The Bank

                                       36

 
  was last examined by the OTS for CRA compliance in January 1995 and received a
  rating of outstanding.

  Transactions with Affiliates

       Generally, transactions between a savings association or its subsidiaries
  and its affiliates are required to be on terms as favorable to the association
  as transactions with non-affiliates. In addition, certain of these
  transactions, such as loans to affiliates, are restricted to a percentage of
  the association's capital.  Affiliates of Northbay Savings include the
  Corporation and any company which is under common control with the Bank.  In
  addition, a savings association may not lend to any affiliate engaged in
  activities not permissible for a bank holding company or acquire the
  securities of most affiliates.  The Bank's subsidiary is not deemed an
  affiliate, however, the OTS has the discretion to treat subsidiaries of
  savings associations as affiliates on a case by case basis.

       Certain transactions with directors, officers or controlling persons are
  also subject to conflict of interest regulations enforced by the OTS.  These
  conflict of interest regulations and other statutes also impose restrictions
  on loans to such persons and their related interests. Among other things, such
  loans must be made on terms substantially the same as for loans to
  unaffiliated individuals.

  Holding Company Regulation

       The Corporation is a unitary savings and loan holding company subject to
  regulatory oversight by the OTS.  As such, the Corporation is required to
  register and file reports with the OTS and is subject to regulation and
  examination by the OTS.  In addition, the OTS has enforcement authority over
  the Corporation and its non-savings association subsidiaries which also
  permits the OTS to restrict or prohibit activities that are determined to be a
  serious risk to the subsidiary savings association.

       As a unitary savings and loan holding company, the Corporation generally
  is not subject to activity restrictions.  If the Corporation acquires control
  of another savings association as a separate subsidiary, it would become a
  multiple savings and loan holding company, and the activities of the
  Corporation and any of its subsidiaries (other than the Bank or any other
  SAIF-insured savings association) would become subject to such restrictions
  unless such other associations each qualify as a QTL and were acquired in a
  supervisory acquisition.

       If the Bank fails the QTL test, the Corporation must obtain the approval
  of the OTS prior to continuing after such failure, directly or through its
  other subsidiaries, any business activity other than those approved for
  multiple savings and loan holding companies or their subsidiaries. In
  addition, within one year of such failure the Corporation must register as,
  and will become subject to, the restrictions applicable to bank holding
  companies.  The activities authorized for a bank holding company are more
  limited than are the activities authorized for a unitary or multiple savings
  and loan holding company.  See "--Qualified Thrift Lender Test."

       The Corporation must obtain approval from the OTS before acquiring
  control of any other SAIF-insured association.  Such acquisitions are
  generally prohibited if they result in a

                                       37

 
  multiple savings and loan holding company controlling savings associations in
  more than one state.  However, such interstate acquisitions are permitted
  based on specific state authorization or in a supervisory acquisition of a
  failing savings association.

  Federal Securities Law

       The stock of the Corporation is registered with the SEC under the
  Securities Exchange Act of 1934, as amended (the "Exchange Act").  The
  Corporation is subject to the information, proxy solicitation, insider trading
  restrictions and other requirements of the SEC under the Exchange Act.

       Corporation stock held by persons who are affiliates (generally officers,
  directors and principal stockholders) of the Corporation may not be resold
  without registration or unless sold in accordance with certain resale
  restrictions.  If the Corporation meets specified current public information
  requirements, each affiliate of the Corporation is able to sell in the public
  market, without registration, a limited number of shares in any three-month
  period.

  Federal Reserve System

       The Federal Reserve Board requires all depository institutions to
  maintain non-interest bearing reserves at specified levels against their
  transaction accounts (primarily checking, NOW and Super NOW checking
  accounts).  At June 30, 1995, the Bank was in compliance with these reserve
  requirements.  The balances maintained to meet the reserve requirements
  imposed by the Federal Reserve Board may be used to satisfy liquidity
  requirements that may be imposed by the OTS.  See "--Liquidity."

       Savings associations are authorized to borrow from the Federal Reserve
  Bank "discount window," but Federal Reserve Board regulations require
  associations to exhaust other reasonable alternative sources of funds,
  including FHLB borrowings, before borrowing from the Federal Reserve Bank.

  Federal Home Loan Bank System

       Northbay Savings is a member of the FHLB of San Francisco, which is one
  of 12 regional FHLBs, that administers the home financing credit function of
  savings associations. Each FHLB serves as a reserve or central bank for its
  members within its assigned region.  It is funded primarily from proceeds
  derived from the sale of consolidated obligations of the FHLB System.  It
  makes loans to members (i.e., advances) in accordance with policies and
  procedures established by the board of directors of the FHLB.  These policies
  and procedures are subject to the regulation and oversight of the Federal
  Housing Finance Board.  All advances from the FHLB are required to be fully
  secured by sufficient collateral as determined by the FHLB.  In addition, all
  long-term advances are required to provide funds for residential home
  financing.

       As a member, the Bank is required to purchase and maintain stock in the
  FHLB of San Francisco.  At June 30, 1995, the Bank had $3.29 million in FHLB
  stock, which was in compliance with this requirement.  In past years, the Bank
  has received substantial dividends on

                                       38

 
  its FHLB stock.  Over the past five fiscal years ended June 30, such dividends
  have averaged 4.40% and were 4.91% for the fiscal year ended June 30, 1995.

       Under federal law the FHLBs are required to provide funds for the
  resolution of troubled savings associations and to contribute to low- and
  moderately priced housing programs through direct loans or interest subsidies
  on advances targeted for community investment and low- and moderate-income
  housing projects.  These contributions have affected adversely the level of
  FHLB dividends paid and could continue to do so in the future.  These
  contributions could also have an adverse effect on the value of FHLB stock in
  the future.  A reduction in value of the Bank's FHLB stock may result in a
  corresponding reduction in the Bank's capital.

       For the fiscal year ended June 30, 1995, dividends paid by the FHLB of
  San Francisco to the Bank totaled $170,000 which constitute an $80,000
  increase over the amount of dividends received in fiscal year 1994.  The
  $45,000 dividend received for the quarter ended June 30, 1995 reflects an
  annualized rate of 4.74%, or .46% above the rate for the fiscal year ended
  June 30, 1995.

  Federal and State Taxation

       Savings associations such as the Bank that meet certain definitional
  tests relating to the composition of assets and other conditions prescribed by
  the Internal Revenue Code of 1986, as amended (the "Code"), are permitted to
  establish reserves for bad debts and to make annual additions thereto which
  may, within specified formula limits, be taken as a deduction in computing
  taxable income for federal income tax purposes.  The amount of the bad debt
  reserve deduction for "non-qualifying loans" is computed under the experience
  method.  The amount of the bad debt reserve deduction for "qualifying real
  property loans" (generally loans secured by improved real estate) may be
  computed under either the experience method or the percentage of taxable
  income method (based on an annual election).

       Under the experience method, the bad debt reserve deduction is an amount
  determined under a formula based generally upon the bad debts actually
  sustained by the savings association over a period of years.

       The percentage of specially computed taxable income that is used to
  compute a savings association's bad debt reserve deduction under the
  percentage of taxable income method (the "percentage bad debt deduction") is
  8%.  The percentage bad debt deduction thus computed is reduced by the amount
  permitted as a deduction for non-qualifying loans under the experience method.
  The availability of the percentage of taxable income method permits qualifying
  savings associations to be taxed at a lower effective federal income tax rate
  than that applicable to corporations generally (approximately 31.3% assuming
  the maximum percentage bad debt deduction).

       If an association's specified assets (generally, loans secured by
  residential real estate or deposits, educational loans, cash and certain
  government obligations) constitute less than 60% of its total assets, the
  association may not deduct any addition to a bad debt reserve and generally
  must include existing reserves in income over a four year period.  No
  representation can be made as to whether the Bank will meet the 60% test for
  subsequent taxable years.

                                       39

 
       Under the percentage of taxable income method, the percentage bad debt
  deduction cannot exceed the amount necessary to increase the balance in the
  reserve for "qualifying real property loans" to an amount equal to 6% of such
  loans outstanding at the end of the taxable year or the greater of (i) the
  amount deductible under the experience method or (ii) the amount which when
  added to the bad debt deduction for "non-qualifying loans" equals the amount
  by which 12% of the amount comprising savings accounts at year-end exceeds the
  sum of surplus, undivided profits and reserves at the beginning of the year.
  At June 30, 1995, the 6% and 12% limitations did not restrict the percentage
  bad debt deduction available to the Bank.  It is not expected that these
  limitations would be a limiting factor in the foreseeable future.

       In addition to the regular income tax, corporations, including savings
  associations such as the Bank, generally are subject to a minimum tax.  An
  alternative minimum tax is imposed at a minimum tax rate of 20% on alternative
  minimum taxable income, which is the sum of a corporation's regular taxable
  income (with certain adjustments) and tax preference items, less any available
  exemption.  The alternative minimum tax is imposed to the extent it exceeds
  the corporation's regular income tax and net operating losses can offset no
  more than 90% of alternative minimum taxable income.  For taxable years
  beginning after 1986 and before 1996, corporations, including savings
  associations such as the Bank, are also subject to an environmental tax equal
  to 0.12% of the excess of alternative minimum taxable income for the taxable
  year (determined without regard to net operating losses and the deduction for
  the environmental tax) over $2 million.

       To the extent earnings appropriated to a savings association's bad debt
  reserves for "qualifying real property loans" and deducted for federal income
  tax purposes exceed the allowable amount of such reserves computed under the
  experience method and to the extent of the association's supplemental reserves
  for losses on loans ("Excess"), such Excess may not, without adverse tax
  consequences, be utilized for the payment of cash dividends or other
  distributions to a stockholder (including distributions on redemption,
  dissolution or liquidation) or for any other purpose (except to absorb bad
  debt losses).

       The Corporation files consolidated federal income tax and combined
  California franchise tax returns with the Bank and its subsidiary.  Savings
  associations, such as the Bank, that file federal income tax returns as part
  of a consolidated group are required by applicable Treasury regulations to
  reduce their taxable income for purposes of computing the percentage bad debt
  deduction for losses attributable to activities of the non-savings association
  members of the consolidated group that are functionally related to the
  activities of the savings association member.

       The consolidated federal income tax returns for years ended June 30,
  1989, 1990 and 1991 were examined by the Internal Revenue Service.  The exam
  was finalized in September 1994 and resulted in no adjustments to taxable
  income for any of the years under examination. In the opinion of management,
  any examination of still open returns (including returns of subsidiaries and
  predecessors of, or entities merged into, the Bank) would not result in a
  deficiency which could have a material adverse effect on the financial
  condition of the Bank and its consolidated subsidiary.

                                       40

 
       State Income Taxation.  For the most part, except for bad debt
  deductions, California conformed its tax laws to the federal income tax law
  adopted by the Tax Reform Act of 1986. The following is a summary of some of
  the key provisions of the California law effected by conforming legislation.


       1.   In general, one half of the Net Operating Losses incurred after 1986
  are permitted to be carried forward for 5 years.  California Net Operating
  Loss Carryforwards may not be utilized in 1991 and 1992 due to California
  Legislation.

       2.   The add-on preference tax was repealed and replaced with an
  alternative minimum tax based on the federal structure.

       3.   Most of the base broadening changes in the 1986 Act were followed,
  including the change to the accrual method of accounting.

       4.   The tax rate for taxpayers other than banks and financial
  corporations was reduced to 9.3%.

       The California franchise tax applicable to savings institutions is a
  variable rate tax, computed under a formula that results in a rate higher than
  the rate applicable to non-financial corporations, because it reflects an
  amount "in lieu" of local personal property and business license taxes paid by
  such corporations (but not generally paid by banks or financial institutions
  such as the Bank).  The tax rate for fiscal 1995 was 11.55%.  The California
  alternative minimum tax rate is 9.25%.

       As a Delaware corporation, the Corporation is subject to an annual
  franchise tax based on the number of shares of common and preferred stock
  authorized under its Certificate of Incorporation.

       For information regarding federal and state taxes, see Note 10 of the
  Notes to Consolidated Financial Statements in the Corporation's Annual Report
  to Stockholders.

                                       41

 
  Executive Officers of the Corporation

       The executive officers of the Corporation are as follows:


 
            Name              Age            Position
            ----              ---            --------          
                             
 
  Herold Mahoney               81  Chairman of the Board and
                                    President
 
  Alfred A. Alys               58  Executive Vice President and
                                    Chief Executive Officer
 
  Granville I. Stark           54  Senior Vice President
 
  Bertha Balfour               64  Senior Vice President


       Herold Mahoney is Chairman of the Board and President of the Corporation.
  Mr Mahoney is the President and 50% owner of Royal Petroleum Co., Petaluma,
  California, an independent petroleum products company.

       Alfred A. Alys is Executive Vice President and Chief Executive Officer of
  the Corporation.  Mr. Alys joined the Bank in 1970 and served as Executive
  Vice President and Chief Executive Officer from July 1984 to October 1988.
  Since October 1988 he has served as President, Chief Executive Officer and
  Director of the Bank.  Mr. Alys is a Director and Chairman of the Investment
  Committee of the Sonoma County Employee Retirement Association.  He is a
  Director and Chairman of the Sonoma County Open Space Authority and is active
  in various other charitable and civic organizations.

       Granville I. Stark is Senior Vice President of Real Estate Loan
  Administration for Northbay Savings.  Mr. Stark joined the Bank in 1975 and
  has served as Vice President of Real Estate Loans from July 1982 to July 1989.
  In July 1989, Mr. Stark was named as Senior Vice President of Northbay
  Savings.  Mr. Stark is on the California League of Savings Institutions
  Secondary Market Committee and is active in various other charitable and civic
  organizations.

       Bertha Balfour is Senior Vice President of Savings and Branch
  Administration for Northbay Savings.  Mrs. Balfour joined the Bank in 1970 and
  has served as Vice President of Savings and Branch Administration from July
  1973 to July 1989.  In July 1989, Mrs. Balfour was named as Senior Vice
  President of Northbay Savings.  Mrs. Balfour is also active in local
  charitable organizations.

                                       42

 
  Item 2.  Properties
  -------------------

  Properties

       The following table sets forth the location of the Bank's offices, as
  well as certain additional information relating to these offices as of June
  30, 1995.




                                      Year    Approximate  Owned/    Lease      Value at
                                    Facility    Square     Leased  Expiration   June 30,
                                     Opened     Footage               Date     1995/(1)/
- -----------------------------------------------------------------------------------------
                                                                
Main Banking Office:

20 Petaluma Boulevard South
Petaluma, CA 94952................      1974        9,009  Leased  12/20/2011  $  156,844

Branch Banking Offices:

531 Fifth Street, West
Sonoma, CA  95476.................      1992        2,100  Leased  12/31/1996      70,384

450 Center Street
Healdsburg, CA  95448.............      1974        3,082  Leased  12/20/2010      46,457

6301 State Farm Drive
Rohnert Park, CA  94928...........      1978        4,692  Leased  12/20/2010      60,874

6661 Front Street
Forestville, CA  95436............      1979        2,598  Owned           --     393,137

311 North McDowell Blvd.
Petaluma, CA  94953...............      1980        5,000  Leased  11/30/2014     538,244

1791 Marlow Road #1
Santa Rosa, CA  95403.............      1987        3,840  Leased  06/30/1999     115,202

888 Fourth Street
Santa Rosa, CA 95404..............      1994        3,500  Leased  02/14/2004     168,790

Administrative and Loan Offices:

1360 Redwood Way
Petaluma, CA  94954...............      1992       11,431  Leased  03/31/2002     717,813

1330 North Dutton Avenue
Santa Rosa, CA  95403.............      1993        4,740  Leased  06/30/1998     197,822

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

  /(1)/ Represents the net book value of land, building, furniture, fixtures and
        equipment owned by the Bank.

                                       43

 
       The net book value of the Bank's investment in premises and equipment
  totaled $2.47 million at June 30, 1995.  See Note 5 of Notes to Consolidated
  Financial Statements in the Annual Report to Stockholders.

  Item 3.  Legal Proceedings
  --------------------------

       The Corporation is not engaged in any legal proceedings of a material
  nature at the present time.  There are various claims and law suits in which
  the Bank is periodically involved, such as claims to enforce liens,
  condemnation proceedings on properties in which the Bank holds security
  interests, claims involving the making and servicing of real property loans
  and other issues incident to the Bank's business.  In the opinion of
  management, no material loss is expected from any of such pending claims or
  lawsuits.

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

       No matters were submitted to a vote of security holders during the fourth
  quarter of the fiscal year ended June 30, 1995.


                                    Part II

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

       The information contained under the section captioned "Stock Market
  Information" in the Annual Report to Stockholders for the Fiscal Year Ended
  June 30, 1995 (the "Annual Report") is incorporated herein by reference.

       In addition to other regulatory restrictions on payment of dividends by
  the Bank, federal regulations impose certain limitations on the payment of
  dividends and other capital distributions by Northbay Savings.  Under the
  regulations, a savings association that, immediately prior to, and on a pro
  forma basis after giving effect to, a proposed capital distribution, has total
  capital (as defined by OTS regulation) that is equal to or greater than the
  amount of its fully phased-in capital requirements (a "Tier 1 Association")
  generally is permitted, after notice, to make capital distributions during a
  calendar year in the amount equal to the greater of 100% of net income for the
  year-to-date plus 50% of the amount by which the lesser of the association's
  tangible, core or risk-based capital exceed its fully phased-in capital
  requirement for such capital component, as measured at the beginning of the
  calendar year, or the amount authorized for a Tier 2 Association (as defined
  below).  A savings institution with total capital in excess of current minimum
  capital ratio requirements but not in excess of the fully phased-in
  requirements (a "Tier 2 Association") generally is permitted, after notice, to
  make capital distributions without OTS approval of up to 75% of its net income
  for the previous four quarters, less dividends already paid for such period.
  A savings institution that fails to meet current minimum capital requirements
  (a "Tier 3 Association") is prohibited from making any capital distributions
  without the prior approval of the OTS.  A Tier 1 Association that has been
  notified by the OTS that its is in need of more than normal supervision will
  be treated as either a Tier 2 or Tier 3 Association.  Despite the above
  authority, the OTS may prohibit any savings institution from

                                       44

 
  making a capital distribution that would otherwise be permitted by the
  regulation, if the OTS were to determine that the distribution constituted an
  unsafe or unsound practice.  Furthermore, under the OTS prompt corrective
  action regulations, which took effect on December 19, 1992, the Bank would be
  prohibited from making any capital distributions if, after making the
  distribution, the Bank would have: (i) a total risk-based capital ratio of
  less than 8.0%; (ii) a Tier 1 risk-based capital ratio of less than 4.0%; or
  (iii) a leverage ratio of less than 4.0%.  See "Regulation -- Limitations on
  Dividends and Other Capital Distributions."

       At the time of Northbay Savings' conversion from the mutual to the stock
  form of organization, the Bank entered into a dividend limitation agreement
  with the OTS which provides that the Bank may pay dividends of up to 100% of
  cumulative net income, less dividends paid for the previous eight quarters, if
  the Bank meets its fully phased-in capital requirements.  If the Bank does not
  meet its fully phased-in capital requirements, its dividends to the
  Corporation would be limited to 50% of net income, less dividends paid for the
  previous eight quarters.  This requirement has not had a material adverse
  effect on the Bank's dividend practices and management does not expect this
  requirement to have any such effect on the Bank's dividend practices in the
  future.  See "Regulation -- Limitations on Dividends and Other Capital
  Distributions" and Note 16 to Notes to Consolidated Financial Statements.

  Item 6.  Selected Financial Data
  --------------------------------

       The information contained in the table captioned "Selected Consolidated
  Financial Data" in the Annual Report is incorporated herein by reference.

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

       The information contained in the section captioned "Management's
  Discussion and Analysis of Financial Condition and Results of Operations" in
  the Annual Report is incorporated herein by reference.

  Item 8. Financial Statement and Supplementary Data
  ---------------------------------------------------

       The financial statements listed in Item 14 herein are incorporated herein
  by reference.

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

       Not applicable.

                                       45

 
                                    Part III

  Item 10.  Directors and Executive Officers of the Registrant
  ------------------------------------------------------------

       The information contained under the section captioned "Proposal I --
  Election of Directors" in the Corporation's definitive proxy statement for the
  Corporation's 1995 Annual Meeting of Stockholders (the "Proxy Statement") is
  incorporated herein by reference.

       The information contained in "Item 1.  Business -- Executive Officers of
  the Corporation" is incorporated herein by reference.

       Pursuant to the Securities Exchange Act of 1934, the Corporation's
  officers and directors and persons who own more than ten percent of the Common
  Stock are required to file reports detailing their ownership and changes of
  ownership in the Common Stock with the SEC. Officers, directors and persons
  who own more than ten percent of the Common Stock are also required to furnish
  the Corporation with copies of all such ownership reports that are filed.
  Based solely on the Corporation's review of the copies of such ownership
  reports, or written representations from officers, directors and persons who
  own more than ten percent of the Common Stock that no annual report of change
  in beneficial ownership is required, the Corporation believes that during the
  fiscal year ended June 30, 1995 all of its officers, directors and
  stockholders owning in excess of ten percent of the Common Stock have complied
  with the required reporting requirements.

  Item 11.  Executive Compensation
  --------------------------------

       The information contained under the section captioned "Proposal I --
  Election of Directors - Executive Compensation" in the Proxy Statement is
  incorporated herein by reference.

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

       (a) Security Ownership of Certain Beneficial Owners

           Information required by this item is incorporated herein by reference
           to the Section captioned "Voting Securities and Principal Holders
           Thereof" of the Proxy Statement.

       (b) Security Ownership of Management

           Information required by this item is incorporated herein by reference
           to the section captioned "Proposal I -- Election of Directors" of the
           Proxy Statement.

       (c) Management of the Corporation knows of no arrangements, including any
           pledge by any person of securities of the Corporation, the operation
           of which may at a subsequent date result in a change in control of
           the registrant.

                                       46

 
  Item 13.  Certain Relationships and Related Transactions
  --------------------------------------------------------

       The information required by this item is incorporated herein by reference
  to the section captioned "Proposal I -- Election of Directors - Transactions
  with Management" of the Proxy Statement.


                                    Part IV

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

       (a)  1.  Independent Auditors' Report

            Northbay Financial Corporation and Subsidiaries

            (a) Consolidated Statements of Financial
                Condition at June 30, 1995 and 1994

            (b) Consolidated Statements of Operations for
                the years ended June 30, 1995, 1994 and 1993

            (c) Consolidated Statements of Stockholders'
                Equity for the years ended June 30, 1995, 1994 and 1993

            (d) Consolidated Statements of Cash Flows for the
                years ended June 30, 1995, 1994 and 1993

            (e) Notes to Consolidated Financial Statements

       2.   All schedules have been omitted as the required information is
            either inapplicable or included in this Form 10-K, the Consolidated
            Financial Statements or the Notes to Consolidated Financial
            Statements.

       3.   Exhibits

            3.1    Certificate of Incorporation (Incorporated by reference to
                   the Registrant's Form S-1 Registration Statement, No. 
                   33-26172)

            3.2    Bylaws (Incorporated by reference to the Registrant's Form 
                   S-1 Registration Statement, No. 33-26172)

            10.1   Stock Option and Incentive Plan (Incorporated by reference to
                   the Registrant's Form S-1 Registration Statement, No. 
                   33-26172)

            10.2   Salary Continuation Agreement between Northbay Savings and
                   Alfred A. Alys (Incorporated by reference to the Registrant's
                   Form S-1 Registration Statement No. 33-26172)

                                       47

 
            10.3  Employment Agreement between the Registrant and Alfred A. Alys
                  (Incorporated by reference to the Registrant's Annual Report
                  on Form 10-K for the fiscal year ended June 30, 1994)

            10.4  Employment Agreement between Northbay Savings and Alfred A.
                  Alys (Incorporated by reference to the Registrant's Annual
                  Report on Form 10-K for the fiscal year ended June 30, 1994)

            10.5  Severance Agreement between Northbay Savings and Granville I.
                  Starke

            10.6  Severance Agreement between Northbay Savings and Bertha
                  Balfour

            13    Portions of Annual Report to Stockholders for Fiscal Year
                  Ended June 30, 1995

            21    Subsidiaries of the Registrant

            23    Consent of Independent Accountants

            27    Financial Data Schedule

     (b)    No reports on Form 8-K dated were filed during the last quarter of 
            the fiscal year covered by this report.

     (c)    All required exhibits are filed as attached.

     (d)    No financial statement schedules are required.

                                       48

 
                                   SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be signed
  on its behalf by the undersigned, thereunto duly authorized.

                                  NORTHBAY FINANCIAL CORPORATION

  Date:  September 27, 1995       By: /s/ Alfred A. Alys
                                     ------------------------------
                                     Alfred A. Alys, Executive Vice
                                     President and Chief Executive
                                     Officer
                                     (Duly Authorized Representative)

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

   Signatures                                 Dated
   ----------                                 -----
 
  /s/ Alfred A. Alys                       September 27, 1995
  -----------------------------------
  Alfred A. Alys
  Principal Executive Officer and
  Director
 
  /s/ Greg Jahn                            September 27, 1995
  -----------------------------------
  Greg Jahn
  Principal Financial and
  Accounting Officer
 
  /s/ Victor L. DeCarli                    September 27, 1995
  -----------------------------------
  Victor L. DeCarli
  Director
 
  /s/ Herold Mahoney                       September 27, 1995
  -----------------------------------
  Herold Mahoney
  Director
 
  /s/ Raymond Nizibian                     September 27, 1995
  -----------------------------------
  Raymond Nizibian, D.D.S.
  Director
 
  /s/ Donald P. Ramatici                   September 27, 1995
  -----------------------------------
  Donald P. Ramatici
  Director
 
  /s/ Martin A. Stinar                     September 27, 1995
  -----------------------------------
  Martin A. Stinar
  Director

 
   Signatures                                 Dated
   ----------                                 -----

  /s/ Eugene W. Traverso                   September 27, 1995
  -----------------------------------
  Eugene W. Traverso
  Director

 
                               INDEX TO EXHIBITS



    3.1    Certificate of Incorporation (Incorporated
           by reference to the Registrant's Form S-1
           Registration Statement, No. 33-26172)

    3.2    Bylaws (Incorporated by reference to the Registrant's
           Form S-1 Registration Statement, No. 33-26172)

    10.1   Stock Option and Incentive Plan (Incorporated
           by reference to the Registrant's Form S-1
           Registration Statement, No. 33-26172)

    10.2   Salary Continuation Agreement between Northbay
           Savings and Alfred A. Alys (Incorporated by
           reference to the Registrant's Form S-1
           Registration Statement No. 33-26172)

    10.3   Employment Agreement between the Registrant
           and Alfred A. Alys (Incorporated by reference to the
           Registrant's Annual Report on Form 10-K for the fiscal
           year ended June 30, 1994)

    10.4   Employment Agreement between Northbay Savings
           and Alfred A. Alys (Incorporated by reference to the
           Registrant's Annual Report on Form 10-K for the fiscal
           year ended June 30, 1994)

    10.5   Severance Agreement between Northbay Savings and Granville I. Starke

    10.6   Severance Agreement between Northbay Savings and Bertha Balfour

    13     Portions of Annual Report to Stockholders for Fiscal Year Ended June
           30, 1995

    21     Subsidiaries of the Registrant

    23     Consent of Independent Accountants

    27     Financial Data Schedule