UNITED STATES
                                           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

For the fiscal year ended December 31, 1995

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period from ____________________ to _________________________

Commission File No. 2-76003
                                                   BAY AREA BANCSHARES
(Exact name of registrant as specified in its charter)

California                                                    94-2779021
(State or other jurisdiction of                               IRS Employer
incorporation or organization)                             (Identification No.)

900 Veterans Boulevard, Redwood City, CA                      94063
(Address of principal executive office                        (Zip Code)

(415) 367-1600
(Registrant's telephone number, including area code)

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

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

Indicate by check mark whether  registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. YES X NO

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form  10-K.  YES X NO  Aggregate  market  value  of the  voting  stock  held  by
non-affiliates of the Registrant at March 15, 1996: $ 7,447,000 .

Number of shares of Common Stock outstanding at March 15, 1996:  832,138

                                      DOCUMENTS INCORPORATED BY REFERENCE: NONE








                                                   TABLE OF CONTENTS

                                                                          Page
                                                         PART I

Item 1.       Business                                                     1

Item 2.       Properties                                                   33

Item 3.       Legal Proceedings                                            34
*-
Item 4.       Submission of Matters to a Vote of Security
              Holders                                                      34

                                                        PART II


Item 5.       Market for Registrant's Common Stock and Related
              Stockholder Matters                                          34

Item 6.       Selected Financial Data                                      36

Item 7.       Management's Discussion and Analysis of
              Financial Condition and Results of
              Operations                                                   37

Item 8.       Financial Statements and Supplementary Data                  41

Item 9.       Changes In and Disagreements With Accountants
              on Accounting and Financial Disclosure                       41

                                                        PART III


Item 10.      Directors and Executive Officers of the
              Registrant                                                   42

Item 11.      Executive Compensation                                       45

Item 12.      Security Ownership of Certain Beneficial
              Owners and Management                                        48

Item 13.      Certain Relationships and Related
              Transactions                                                 51

                                                        PART IV


Item 14.      Exhibits, Financial Statement Schedules and
              Reports on Form 8-K                                          53

SIGNATURE                                                                  __








                                                         PART I

Item 1.           Business.

         (a)      General

         Bay  Area  Bancshares,  formerly  known  as Area  Financial  Corp  (the
"Company"),  is a  California  corporation  and bank holding  company  which was
incorporated  on October 22, 1981. Bay Area Bank (the "Bank") was organized as a
California  banking  corporation in 1979 and, through a reorganization  in 1982,
became a wholly owned  subsidiary  of the  Company.  The Bank is the only active
entity  affiliated  with  the  Company.  It is a full  service  commercial  bank
primarily serving Redwood City and San Carlos, California.

         (b)      Executive Officers of the Registrant.

Mr.  Robert R.  Haight,  67, has  served as the  Company's  President  and Chief
Executive  Officer since May,  1991. Mr. Haight is a director of the Company and
the Bank.  He is the owner and founder of  Woodside  Road  Insurance  Company in
Redwood City. Mr. Haight graduated from the University of California at Berkeley
in 1952.
         Mr. John O. Brooks, 55, began his position as President/Chief Executive
Officer and  Director of Bay Area Bank and Chief  Operating  Officer of Bay Area
Bancshares  on  November  2,  1992.  In 1995 he was  elected  to also serve as a
director of Bay Area  Bancshares.  He has 32 years of  experience in the banking
industry.  From 1990 to 1992,  he was President and CEO of Heritage Oaks Bank in
Paso Robles.  From 1987 to 1990, he was  President/CEO at the Bank of Pleasanton
and from 1980 to 1987 he held the same  position  at  Foothill  Bank in Mountain
View, Ca. Mr. Brooks is currently involved in local Rotary groups, serves on the
Boards of Directors of the Sequoia YMCA, Peninsula Outreach Programs, IBAA State
Chapter, and is a member of the Community Bankers Association,  American Bankers
Association, and the honor society, Beta Gamma Sigma.

         Mr.  Anthony  Gould,  34,  has been with Bay Area Bank since  1988.  He
currently  serves as the Chief Financial  Officer of the Company and Senior Vice
President and Chief  Financial  Officer of the Bank.  Prior to his employment at
the Bank,  Mr.  Gould was  Controller  of Old Stone  Bank of  California  and an
auditor at Deloitte and Touche,  Certified Public  Accountants,  in Minneapolis,
Minnesota.  He successfully  completed the uniform Certified Public Accountant's
Examination   in  1988.   Mr.  Gould  received  his  MBA  in  Finance  from  Cal
State-Hayward in 1992 and a BA in Business Administration from The University of
Wisconsin - Eau Claire in 1984.

         Frank M. Bartaldo,  Jr., 47, has been with Bay Area Bank since 1986. He
currently  serves as Executive Vice President and Senior Banking  Officer of the
Bank. In February 1996,  Mr.  Bartaldo was elected to serve as a director of the
company's  sole  subsidiary,  Bay Area Bank.  Before his  employment at Bay Area
Bank,  Mr.  Bartaldo was a partner in a mortgage  banking  business and prior to
that he was employed for eight years at Wells Fargo Bank. Mr. Bartaldo  received
his BS in Business  Administration  from California State University at Chico in
1971.

         Peter J. Altieri, 58, was appointed Senior Vice President/Senior Credit
Officer of Bay Area Bank effective  April 1, 1994.  Prior to his employment with
the Bank, Mr. Altieri was Vice President (Loans) of WestCal National Bank in San
Mateo.  From 1985 to 1992, he was Senior Vice President,  Credit  Administration
with The  Financial  Center Bank in San  Francisco.  Mr.  Altieri  obtained a BA
Degree from the  University  of  California  at Berkeley  and has  attended  the
National  Installment  Banking  School in Boulder  Colorado  and  Barclays  Bank
Management School in London.


                                                           1





         (c)      Bay Area Bank - Company Subsidiary.

General Banking Services

         The Bank  provides  a wide  range of  commercial  banking  services  to
individuals,  professionals and small to medium-sized  businesses.  The services
provided  include  those  typically   offered  by  commercial  banks,  such  as:
interest-bearing  and  noninterest-bearing  checking accounts,  savings and time
deposit  accounts,  business  and  personal  loans,  collection  services,  safe
depository facilities,  funds transfers,  the issuance of money orders, cashiers
checks,  and the sale of travelers'  checks. The Bank also operates a network of
off-site  Automated Teller Machines  (ATMs),  and a Mortgage  Department,  which
sells the loans it originates in the secondary mortgage market.

         The Bank does not  generally  provide  international  banking  or trust
services but has arranged for its  correspondent  banks to offer those and other
services to its customers.

         Individuals and small to  medium-sized  businesses form the core of the
Bank's  customer and deposit base. In order to attract these types of customers,
the Bank offers extensive personalized contact, specialized services and banking
convenience, including extended banking hours.

         The Bank is not a member of the Federal  Reserve System.  However,  the
deposits  of each of its  depositors  are  insured  up to  $100,000  by the Bank
Insurance  Fund which is managed by the Federal  Deposit  Insurance  Corporation
(the "FDIC").

         The Bank's  business is not seasonal with the exception of ATM revenues
which are highest in the summer months.

Existing Locations

         The Bank conducts  business from its  principal  office  located at 900
Veterans Boulevard, Redwood City, California. One other location in Redwood City
houses  the  Bank's  data  processing  and  accounting  activities.   See  "Item
2-Properties".  The Bank also  operates 55 (as of December 31,  1995)  automated
teller machines (ATMs) at 35 additional locations in California.

Deposits

         Most  of  the  Bank's   deposits   are   obtained   from   individuals,
professionals and small to medium-sized businesses. As of December 31, 1995, the
Bank had a total  of  5,027  accounts  consisting  of 1,339  noninterest-bearing
demand  deposit  (checking)  accounts with an average  balance of  approximately
$17,176 each; 2,733 savings,  interest-bearing demand, and money market accounts
with an average balance of  approximately  $16,413 each; and 955 certificates of
deposit,  IRAs and Keoghs with an average balance of approximately  $16,885. See
"Description of Business - Selected Statistical  Information - Deposits and Time
Deposits."

         The Bank has a  corporate  customer  whose total  deposit  relationship
comprised  approximately  7% of the Bank's total  deposit  balances at 12/31/95.
This customer has never borrowed from the Bank.  Bank  management  believes that
the  deposit  relationship  is stable.  Given the  Bank's  ability to raise cash
through taking on additional  deposits,  using its available credit  facilities,
and the sale of liquid assets, the loss of any one or a few depositors would not
have a material adverse effect on the business of the Bank.




                                                           2





Lending Activities

         The Bank concentrates its lending  activities  primarily in four areas:
1) business loans, 2) short-term real estate loans,  with a particular  emphasis
on providing loans to small to medium-sized businesses,  3) construction lending
and 4)  consumer/installment  loans.  As of  December  31,  1995 these four loan
categories  accounted for approximately 29%, 46%, 18% and 7%,  respectively,  of
the Bank's  gross loan  portfolio.  The interest  rates  charged for the various
loans made by the Bank vary with the degree of risk and size and maturity of the
loans  involved  and  are  generally   affected  by  competition,   governmental
regulation and current money market rates.  As of December 31, 1995 the Bank had
gross loans  outstanding of $60,725,000  and  undisbursed  loan  commitments for
$24,347,000.

         For borrowers  desiring loans in excess of the Bank's  lending  limits,
the Bank may make such loans on a  participation  basis  with its  correspondent
banks  taking the amount of the loans which are in excess of the Bank's  lending
limits.  In other  cases,  the Bank may refer such  borrowers to larger banks or
lending institutions.

         The Bank's business activity is primarily with customers located within
San Mateo  County.  Although  management  of the Bank  attempts to keep the loan
portfolio diversified,  a significant portion of the loan portfolio is dependent
upon the real estate  economic  sector.  If the local real estate sector were to
experience a substantial  economic decline, it could have a material detrimental
effect on the performance of the Bank's loans.

         In an effort to dilute the potential  effect of such an event, the Bank
has several  precautionary  measures in place.  Generally,  the Bank's loans are
secured by real estate, stock or other assets. Loans are based on the borrowers'
established  integrity,  historical cash flow, and their willingness and ability
to perform on commitments.  The Bank's policy is to protect the soundness of the
loan and to secure it with collateral  where deemed  necessary.  In the event of
loan  default,  the Bank's means of recovery is through  collection  efforts and
judicial  procedures.  For most loans,  the Bank is required by law to obtain an
appraisal of collateral to determine the adequacy of security.  Loans secured by
real estate generally do not exceed 80% of appraised market value at the time of
origination.

         The Bank does not normally make  long-term  fixed rate loans to be held
to maturity.  Approximately 80% of the loans in the portfolio were originated as
adjustable rate loans.  The most frequently used index to determine  adjustments
is the prime rate as published in The Wall Street  Journal.  Other  indexes used
are the six month  treasury  bill rate and an internal  bank base rate.  Most of
these loans are subject to adjustment on a monthly,  quarterly,  semi-annual  or
annual  basis.  The Bank  typically  holds the loans  originated,  in the normal
lending activities listed above, to maturity.

Mortgage Banking Services

         The Bank also originates certain mortgage products through its Mortgage
Department,  which began  operations in March 1993, with the intent to sell them
in the secondary  market.  The Mortgage  Department  typically  originates loans
secured by first and second  deeds of trust on one to four family  real  estate,
with loan to collateral  value ratios of up to 90% and up to a 30 year maturity.
Loans  which do not meet the Bank's loan  portfolio  underwriting  criteria  are
typically funded with a commitment in place to sell the loans.


                                                           3





         During 1995, the Mortgage Department funded approximately $31.9 million
in loans, sold  approximately  $31.4 million in loans and generated  $946,000 in
gross  revenue.  The  department  contributed  $22,700 ( after  elimination of a
profit  on loans  sold to the  bank of  $91,900)  to Bank  pretax  income  after
allocation of all overhead  costs.  Due to the service  intensive  nature of the
mortgage lending industry,  the largest  component of the Mortgage  Department's
expense was salaries and benefits,  which was $483,300 or 58% of total  expense.
In addition,  $134,000 of costs were allocated to the department  from the Bank.
These costs  included  $104,000 of  internal  charges for the use of funds,  and
$30,000 in administrative support. At December 31, 1995, there was approximately
$772,000  in loans  held for sale  that were  originated  through  the  Mortgage
Department.  Income from the Mortgage  Department  is  volatile,  as demand from
investors or purchasers of the mortgage  products  varies and profit  margins on
loans sold may decrease if demand  decreases.  The Company is prepared to reduce
Mortgage Department expenses if there is a prolonged period of lower revenues in
the future.

Electronic Funds Services

         In 1993, the Bank started an Electronic Funds Transfer (EFT) Department
with the goal of  increasing  service fee income  primarily  by  establishing  a
network of off-site  automatic teller machines  (ATMs).  As of December 31, 1995
the Bank had 55  machines  in 35  various  locations  in  California,  including
tourist centers,  horse racing tracks,  truck stops and shopping centers.  As of
December 31,  1995,  the Bank's  investment  in ATMs and related  equipment  was
$1,233,000. This equipment had a book value (cost less accumulated depreciation)
of approximately  $708,000 at December 31, 1995. The average cash outstanding in
the machines  throughout 1995 was $2.6 million.  The Bank enters into individual
agreements  with the owner of each site to place the machine;  the Bank does not
own these premises.

         The Bank  receives  revenue  from each  transaction  based on a service
contract  negotiated with the management at each site.  During 1995, ATM service
fee income was  $1,084,000  and ATM  interchange  and other income was $423,900.
Total  revenue from the EFT  department  was  $1,507,900.  Total expense for the
department was $1,369,100  bringing the EFT department's  contribution to pretax
income for the year to $138,800. These figures include approximately $164,600 in
costs allocated to the department from the Bank,  including $152,600 in internal
charges for the use of funds,  and $12,000 in  administrative  support.  Another
main   component  of  expense  was  $251,700  in  first  line  and  second  line
maintenance,  which is the cost of  servicing  these  machines  by a third party
(i.e.  adding money,  clearing paper jams,  etc.).  The Bank expects to continue
increasing the number of machines in service and to generate greater transaction
levels  in 1996,  with the  intent  to  increase  the  profitability  of the EFT
department. Income from the EFT Department may be reduced or may not increase as
expected if state or federal  regulations  are enacted,  limiting the ability of
the Bank to place more ATMs in service , or  limiting  the  charges the Bank may
collect from the use of those ATMs.

Correspondent Banks

         The Bank's primary  correspondent  banking  relationship  is with First
Interstate Bank, Los  Angeles(which is in the process of being acquired by Wells
Fargo Bank,  N.A. San  Francisco).  The Bank also has accounts  with The Bank of
California, Bank of America, The Federal Reserve Bank of San Francisco, Citibank
of Nevada,  and First USA Bank. These  relationships  are a result of the Bank's
efforts to obtain a wide range of services for the Bank and its  customers.  The
Bank does not expect correspondent bank activities with First Interstate Bank to
change as a result of the pending  acquisition of First Interstate Bank by Wells
Fargo Bank.


                                                           4





         The  Bank  is  also a  member  of the  Federal  Home  Loan  Bank of San
Francisco (FHLB). The Bank has purchased $273,300 of FHLB stock, which typically
pays quarterly  dividends at  approximately  the 90 day treasury bill yield. The
Bank sought membership to the FHLB primarily to access the intermediate and long
term credit the FHLB offers.

           The Bank may borrow up to 25% of its assets subject to collateral and
additional FHLB stock purchase requirements. Borrowing is limited to seven times
the Bank's FHLB stock holdings ($1,913,000). Borrowings in excess of that amount
require  the  purchase of FHLB stock at a ratio of one dollar of stock for every
seven  dollars of excess  borrowing.  The  additional  stock above the  original
$250,000  purchase may be retired as the debt is repaid.  During 1995,  the Bank
did not have any credit advances from the FHLB.

         The Bank does not currently  serve, nor does it have plans to serve, as
a correspondent to other banks.

Employees

As of March 15, 1996,  the Bank  employed 46 full-time  employees,  including 15
Bank officers, 10 commissioned Mortgage Department sales people, and 8 part-time
employees.  As of March 15, 1996, the Company employed no full-time or part-time
employees.  The Bank pays a salary to Mr.  Brooks and Mr. Gould and the Bank was
reimbursed $12,000 by the Company in 1995 for  administrative  services rendered
by Mr. Brooks,  Mr. Gould and the Bank's  accounting  staff. Mr. Haight receives
remuneration  for his services  through Director fees. See "Business - Executive
Officers of the Registrant".

         (d)  Selected Statistical Information

         The  following   tables  present   certain   consolidated   statistical
information  concerning  the  business of the Company  and its  subsidiary  (the
Bank).  This  information  should be read in conjunction  with the  Management's
Discussion and Analysis of Financial Condition and Results of Operations at Item
7, herein,  and the  consolidated  financial  statements  and the notes  thereto
included in the Company's 1995 Financial Statements, herein, at Item 8.


                                                           5






Distribution of Average Assets, Liabilities and Shareholders' Equity

         The following table sets forth the distribution of consolidated average
assets,  liabilities and  shareholders'  equity for the years ended December 31,
1995 and 1994. Average balances have been computed using daily balances.



                                                                 Year Ended                   Year Ended
                                                                  12/31/95                     12/31/94
                                                           Average                      Average
                                                           Balance       Percent        Balance          Percent
                                                           (000's)      of Total        (000's)         of Total
                                                                                             
ASSETS
Cash and Due From Banks                                    $9,277          10.9%         $9,468           11.8%
Interest-Bearing Deposits With Other Banks                    110           0.1             165            0.2

Taxable Investment Securities                               9,432          11.1           8,398           10.4
Non-Taxable Investment Securities                           1,612           1.9           1,676            2.1
Federal Funds Sold                                          9,460          11.2           5,926            7.4
Loans, Net1                                                50,874          60.0          51,809           64.3
Loans Held for Sale                                         1,748           2.1             678            0.8
Premises & Equipment, Net                                     974           1.1             595            0.7
Real Estate Owned                                               0           0.0             580            0.7
Other Assets & Accrued Int. Receivable                      1,353           1.6           1,249            1.6
                                                            -----           ---           -----            ---

Total Assets                                              $84,840         100.0%        $80,544          100.0%
                                                          =======         ======        =======          ======

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Interest-Bearing Transaction Accounts                   $36,567          43.1%        $34,350           42.7%
  Demand                                                   20,613          24.3          19,818           24.6
  Savings                                                   4,504           5.3           2,894            3.6
  Time                                                     15,049          17.7          16,315           20.3
                                                           ------          ----          ------           ----
  Total Deposit                                            76,733          90.4          73,377           91.2

Notes Payable & Debentures                                      0           0               104            0.1
Other Liabilities & Accrued Interest                          582           0.7             433            0.5
Shareholders' Equity                                        7,525           8.9           6,630            8.2
                                                                                          -----            ---


Total Liabilities & Shareholders' Equity                  $84,840         100.0%        $80,544          100.0%
                                                           ======         ======        =======          ======
- --------------------
<FN>

1  Average loans include nonaccrual loans and are net of the allowance for loan losses.
</FN>




                                                           6


Interest Rates and Differentials

      The following  table sets forth  information  concerning  interest-earning
assets and interest-bearing liabilities, and respective average yields or rates,
the amount of interest income or interest  expense,  the net interest margin and
net interest spread. 
 

                                                                       Year Ended December 31, 1995
                                                                                Interest
                                                                 Average         Income/            Average
                                                                 Balance         Expense            Yield/
                                                                 (000's)         (000's)             Rate
                                                                                            
INTEREST-EARNING ASSETS
Interest-Bearing Deposits With Other Banks                         $110               $6              5.5%
Taxable Investment Securities                                     9,432              581              6.2
Non-Taxable Investment Securities                                 1,612               70              4.3
Federal Funds Sold                                                9,460              558              5.9
Loans (Net of loan loss allowance)2,3                            50,874            6,088             12.0
Loans Held for Sale                                               1,748              204             11.7
                                                                  -----              ---             ----
   Total Interest-Earning Assets                                $73,236           $7,507             10.3%

INTEREST-BEARING LIABILITIES
Deposits:
     Interest-Bearing Transaction Accounts                      $36,567           $1,263              3.5%
     Savings                                                      4,504              202              4.5
     Time                                                        15,049              758              5.0
                                                                 ------              ---             ----
     Total Interest-Bearing Liabilities                         $56,120           $2,223              4.0%
                                                                 ======            =====              ====
Net Interest Income and Margin4                                                   $5,284              7.2%
                                                                                   =====              ====
Net Interest Spread5                                                                                  6.3%
                                                                                                      ====



                                                                       Year Ended December 31, 1994
                                                                                Interest
                                                                 Average         Income/            Average
                                                                 Balance         Expense            Yield/
                                                                 (000's)         (000's)             Rate
                                                                                             
INTEREST-EARNING ASSETS
Interest-Bearing Deposits With Other Banks                         $165              $8               4.9%
Taxable Investment Securities                                     8,398             518               6.2
Non-Taxable Investment  Securities                                1,676              73               4.3
Federal Funds Sold                                                5,926             243               4.1
Loans (Net of loan loss allowance)2,3                            51,809           5,411              10.4
Loans Held for Sale                                                 678             111              16.4
                                                                    ---             ---              ----
     Total Interest-Earning Assets                              $68,652          $6,363               9.3%
                                                                 ======           =====               ===
INTEREST-BEARING LIABILITIES
Deposits:
     Interest-Bearing Transaction Accounts                      $34,350             903               2.6%
     Savings                                                      2,894              85               2.9
     Time                                                        16,315             594               3.6
Notes Payable and Debentures                                        104              10               9.7
                                                                    ---              --               ---
     Total Interest-Bearing Liabilities                         $53,663          $1,589               3.0%
                                                                 ======           =====               ===
Net Interest Income and Margin4                                                  $4,774               7.0%
                                                                                  =====               ===
Net Interest Spread5                                                                                  6.3%
                                                                                                      ===
- ---------------
<FN>

1     Yields on non-taxable investment securities are not tax adjusted.
2     Average loans include nonaccrual loans and are net of allowances for possible loan losses.
3     Loan interest income includes loan fees of $431,900  and $381,800 in 1995 and 1994, respectively.
4     Net interest margin is computed by dividing net interest income by total average interest-earning assets.
5     Net interest spread represents the average yield earned on interest-earning assets less the average rate paid on
      interest-bearing liabilities.
</FN>

                                                           7




Rate and Volume Variances

      The following  tables set forth, for the periods  indicated,  a summary of
the changes in interest  earned and  interest  paid  resulting  from  changes in
average asset and liability  balances  (volume) and changes in average  interest
rates. The change in interest,  due to both rate and volume,  has been allocated
to change due to volume and rate in proportion to the  relationship  of absolute
dollar amounts in each.

(Note: Some totals may not foot or agree to financial statements or Management's
Discussion by immaterial amounts due to averaging and rounding.)




                                                                                   Year Ended December 31, 1995
                                                                            Compared to 1994
                                                                 Volume           Rate               Total
                                                                 (000's)         (000's)            (000's)
INCREASE (DECREASE) IN INTEREST INCOME
                                                                                          
Interest-Bearing Deposits  With Other Banks                      $(3)               $1               $(2)
Taxable Investment Securities                                      64                0                 64
Non-Taxable Investment Securities                                 (3)                0                (3)
Federal Funds Sold                                                145              170                315
Loans                                                            (98)              775                677
Loans Held for Sale                                               176             (83)                 93
                                                                  ---             ----                 --

     Total                                                       $281             $863             $1,144

INCREASE (DECREASE) IN INTEREST EXPENSE

Interest-Bearing Transaction Accounts                             $58             $302               $360
Savings Deposits                                                   47               70                117
Time Deposits                                                    (46)              212                166
Notes Payable and Debentures                                     (10)                0               (10)
                                                                 ----                -               ----
     Total                                                        $49             $584               $633

     Change in Net Interest Income                               $233             $278               $511
                                                                 ====             ====               ====






                                                                                   Year Ended December 31, 1994
                                                                            Compared to 1993
                                                                 Volume           Rate               Total
                                                                 (000's)         (000's)            (000's)
INCREASE (DECREASE) IN INTEREST INCOME
                                                                                            
Interest-Bearing Deposits With Other Banks                       $(7)              $1                $(6)
Taxable Investment Securities                                     55              (67)               (12)
Non-Taxable Investment Securities                                  5                2                  7
Federal Funds Sold                                                78               62                140
Loans                                                            (48)             231                182
Loans Held for Sale                                               (1)              70                 69
                                                                  ---            -----              ----

     Total                                                        $82            $299                $380
                                                                   ==             ====                ===

INCREASE (DECREASE) IN INTEREST EXPENSE

Interest-Bearing Transaction Accounts                             $64              $51               $115
Savings Deposits                                                    2               13                 15
Time Deposits                                                      22               11                 33
Notes Payable and Debentures                                      (9)                2                (7)
                                                                   --                -                 -
     Total                                                        $79              $77               $155
                                                                   ==               ==                ===

     Change in Net Interest Income                                 $3             $222               $225
                                                                   ==             ====               ====



                                                           8





GAP Table

         The following table shows the Company's  interest  sensitive assets and
liabilities   based  on  respective   maturity   dates  or  earliest   repricing
opportunities  (whichever  is earliest) as of December 31, 1995 (in thousands of
dollars). Non accrual loans of $470,100 are excluded from the table below. Loans
held for sale of $772,000 are included below at their stated  maturity/repricing
date. Adjustable rate loans which have reached an interest rate floor or ceiling
are considered fixed rate loans in accordance with FDIC accounting guidelines.



                                    3 Months       3 to 6       6 Months          1 Year     More than
ASSETS                               or Less       Months      to 1 Year      to 5 Years       5 Years         Total
                                     -------       ------      ---------      ----------       -------         -----
                                                                                           
Fed Funds Sold                        $9,800           $0             $0              $0            $0        $9,800
CD Investments                           103            0              0               0             0           103
Investments                              502        1,000            757          10,985             0        13,244
Gross Loans                           23,965       15,293         10,196           8,360         3,213        61,027
                                      ------       ------         ------           -----         -----        ------
Total (A)                            $34,370      $16,293        $10,953         $19,345        $3,213       $84,174
                                      ======      =======        =======         =======        ======       =======

LIABILITIES
Money Market & Savings               $44,856           $0             $0              $0            $0       $44,856
Time Deposits                          7,848        3,448          2,621           2,208             0        16,125
Notes Payable                              0            0              0               0             0             0
                                  ----------    ---------      ---------       ---------           ---    ----------
Total (B)                            $52,704       $3,448         $2,621          $2,208            $0       $60,981
                                     =======       ======         ======          ======            ==       =======

GAP (A) - (B)                      ($18,334)      $12,845         $8,332         $17,137        $3,213       $23,193
                                   =========      =======         ======         =======        ======       =======

GAP / (A) %                          -53.34%       78.84%          76.07%         88.59%        100.00%       27.55%
                                     ======        =====           =====          =====         ======        =====


Cumulative Gap                     ($18,334)     ($5,489)         $2,843         $19,980       $23,193       $23,193
                                   =========     ========         ======         =======       =======       =======

Cumulative Gap %                     -53.34%      -10.83%          4.61%          24.68%        27.55%        27.55%
                                     ======       ======            ====          =====         =====         =====



         The table shows the Company had approximately  $61.6 million dollars in
assets and $58.8 million in liabilities which mature or can reprice during 1996.
This indicates a cumulative one year GAP position of  approximately  4.6% of one
year assets.  Because $2.8  million more assets than  liabilities  can mature or
reprice in 1996, the Company was slightly  asset  sensitive at December 31, 1995
(i.e.,  net interest margin will most likely expand when rates rise and compress
if rates fall).

          Historically,  the Company has maintained a strong net interest margin
as  compared  to the  overall  banking  industry.  The  Company  manages its net
interest  rate  margin  by using  defensive  strategies  such as  extending  the
maturity or repricing of new liability  fundings or  shortening  the maturity or
repricing of new assets  fundings.  In addition,  the Company has had success in
recent  years  in  growing  demand  deposits,  which do not pay  interest,  thus
lowering the cost of funds and exposure to rising rates.

        The  Company's  net  interest  margin (net  interest  income  divided by
average earning assets, see Item 1 "Business, Interest Rates and Differentials")
was 7.2% in 1995,  7.0% in 1994 and 6.9% in 1993.  The  Company  uses a computer
software  program  which  goes  beyond a simple  GAP  analysis  in its asset and
liability  management and  measurement of interest rate exposure.  This software
quantifies  and  estimates  the speed  that  different  indexes  and rates  move
relative  to each other as well as the effect of  interest  rate  "ceilings  and
floors." It also  estimates the  repricing  speed that will most likely occur in
the Company's deposit portfolio. This information is used as an indicator of the
Company's  real  interest  rate risk  position,  and to determine the pricing of
loans and deposits, as well as to make investment decisions.

                                                           9





         Management believes that declining rates may compress the Company's net
interest  margin  in 1996 but the  effect  may be  mitigated  by  growth  in the
Company's balance sheet and by the use of defensive strategies described above.

Investment Portfolio

         The investment  portfolio is used  primarily for investment  income and
secondarily to provide a source of liquidity to the Company through the sale and
maturity of securities and through pledging of securities to secure  borrowings.
The investments  purchased are readily  marketable and have a stated or expected
maturity  of five years or less so as to reduce  the  impact on the  portfolio's
value when changes in interest rates occur in the marketplace.

         In 1995,  the Company  held  $3,111,000  million in U.S.  Treasury  and
Mortgage backed Securities, with a carrying value of approximately $3,101,000 at
December 31, 1995,  as  "Available  for Sale"  pursuant to Financial  Accounting
Standard Board Statement No. 115 (SFAS No. 115). The Company's intent is to hold
the remainder of the instruments until maturity and management believes that the
Company  has the  ability to do so. The FASB  allowed  companies  to revisit the
designations of their "held to maturity" and "available for sale"  securities in
the fourth quarter of 1995. In December of 1995, the Company elected to transfer
a  security  from its  held to  maturity  portfolio  to its  available  for sale
portfolio in  anticipation  that it may be sold prior to maturity.  The security
had an amortized cost of $595,000 and an unrealized  loss of $13,000 at the time
of transfer.

During 1995,  the Company sold a security  with a par value of $500,000 from its
"available for sale"  portfolio.  As a result of this  transaction,  the Company
realized a loss of $16,000. The Company did not sell any securities in 1994.

         The total  investment  portfolio  at December  31, 1995 and 1994 had an
average  expected  maturity of  approximately  2.1 and 2.4 years,  respectively.
Expected  maturity  differs from actual maturity in the case of  mortgage-backed
securities  due to the  possibility  of the loans being  paid-off or  refinanced
before the maturity date.

         At December 31, 1995, the Company's total  investment  portfolio (which
includes  both  available  for sale and held to maturity  securities)  had a net
unrealized gain of $146,000 (or 1.1% of the total portfolio),  while on December
31, 1994 there was a $381,000 net unrealized loss (3.8%of the total  portfolio).
The  unrealized  gain at  December  31,  1995 was  comprised  of a $136,000  net
unrealized gain in the Investment Securities Held to Maturity and a $10,000 gain
in the Investment Securities Available for Sale. The unrealized loss at December
31, 1994 was  comprised  of a $305,000  net  unrealized  loss in the  Investment
Securities  Held to Maturity  and a $76,000  loss in the  Investment  Securities
Available  for Sale.  The  increase in the market value of the  portfolio  was a
result of declining  interest rates in the bond market in 1995,  which increased
the relative market value of the Company's fixed rate bond portfolio.

           The Company has purchased municipal  securities since June 1991 in an
effort to lower the  Company's  effective tax rate.  The Company held  municipal
securities  with an amortized  cost of  $1,582,000  at December  31,  1995.  The
Company's effective tax rate was 40.9% in 1995, 40.2% in 1994 and 40.5% in 1993.



                                                           10





         The  amortized  cost and market value of the  portfolio  of  investment
securities as of December 31, 1995 and 1994 were as follows:




                                         INVESTMENT SECURITIES HELD TO MATURITY

                                                                           December 31, 1995
                                                           Amortized            Market            Unrealized
                                                             Cost                Value            Gain(Loss)
                                                            (000's)             (000's)             (000's)
                                                                                              
U.S. Treasury and Securities of
Other Government Agencies and Corporations                  $4,046               $4,082                 $36
States of the U.S. and Political Subdivisions                1,582                1,584                   2
Mortgage Backed Securities                                   4,505                4,603                  98
                                                             -----                -----                  --


Total                                                      $10,133              $10,269                $136
                                                            ======               ======                 ===




                                                                           December 31, 1994

                                                           Amortized            Market            Unrealized
                                                             Cost                Value            Gain(Loss)
                                                            (000's)             (000's)             (000's)
                                                                                            
U.S. Treasury and Securities of

Other Government Agencies and Corporations                  $4,574               $4,458              ($116)
States of the U.S. and Political Subdivisions                1,586                1,539                (47)
Mortgage Backed Securities                                   2,267                2,125               (142)
                                                             -----                -----               -----

Total                                                       $8,427               $8,122              ($305)
                                                            ======               ======              ======





                                        INVESTMENT SECURITIES AVAILABLE FOR SALE

                                                                           December 31, 1995

                                                           Amortized            Market            Unrealized
                                                             Cost                Value            Gain(Loss)
                                                            (000's)             (000's)             (000's)

                                                                                                
U.S. Treasury Securities                                    $2,507               $2,516                  $9
Mortgage Backed Securities                                     594                  595                   1
                                                               ---                  ---                   -
Total                                                       $3,101               $3,111                 $10
                                                             =====                =====                  ==





                                                                           December 31, 1994

                                                           Amortized            Market            Unrealized
                                                             Cost                Value            Gain(Loss)
                                                            (000's)             (000's)             (000's)

                                                                                             
U.S. Treasury Securities                                    $1,515               $1,439               $(76)
                                                             =====                =====                ====






                                                           11




The  following  table  is a  summary  of the  relative  maturities  and
weighted average yields of investment securities as of December 31, 1995. Yields
on securities have been  calculated by dividing  interest  income,  adjusted for
amortization of premium and accretion of discount,  by the amortized cost of the
related  securities.  Yields on municipal  securities  are  calculated  on a tax
equivalent basis using a tax rate of 40%.



                                         INVESTMENT SECURITIES HELD TO MATURITY

                                                         U.S. Treasury              States of
                                                       and Securities of          the U.S. and           Mortgage
                                                       Other Government             Political             Backed
                                                    Agencies & Corporations       Subdivisions          Securities

Maturing in One Year or Less

                                                                                               
     Amount (000's)                                         $1,253                    $400                 $501
     Yield                                                   5.24%                    6.75%                6.98%

Maturing After One but Within
     Five Years
     Amount (000's)                                         $2,520                   $1,182               $4,004
     Yield                                                   5.93%                    6.74%                7.43%

Maturing After Five but Within
     Ten Years
     Amount (000's)                                           $0                       $0                   $0
     Yield                                                    --                       --                   --





                                                   EQUITY SECURITIES*

                                                         U.S. Treasury              States of
                                                       and Securities of          the U.S. and           Mortgage
                                                       Other Government             Political             Backed
                                                    Agencies & Corporations       Subdivisions          Securities

                                                                                                   
     Amount (000's)                                          $273                      --                   --
     Yield*                                                  4.88%                     --                   --

<FN>

*    Equity Securities consist of Federal Home Loan Bank stock.
</FN>





                                        INVESTMENT SECURITIES AVAILABLE FOR SALE

                                                         U.S. Treasury              States of
                                                       and Securities of          the U.S. and           Mortgage
                                                       Other Government             Political             Backed
                                                    Agencies & Corporations       Subdivisions          Securities
                                                                                                     
Maturing in One Year or Less
     Amount (000's)                                          $505                      --                   --
     Yield                                                   5.98%

Maturing After One but Within

     Five Years                                             $2,002                     --                  $594
     Yield                                                   5.79%                                         5.91%



                                                           12





Loan Portfolio

         The following  table shows the  composition of loans by type of loan or
borrower as of December 31, 1995 and 1994:



                                                           December 31, 1995               December 31, 1994
                                                                     (000's)                         (000's)

                                                                                               
Commercial and Financial                                             $17,390                         $15,668
Real Estate--Construction                                             10,849                           6,856
Real Estate--Mortgage                                                 27,962                          26,446
Installment Loans to Individuals                                       4,524                           4,552
                                                                       -----                           -----
     Total                                                           $60,725                         $53,522

Less:
  Reserve for Possible Loan Losses                                     1,516                           1,505
                                                                       -----                           -----
Loans Held to Maturity--Net                                          $59,209                         $52,017
                                                                      ======                          ======
Loans Held for Sale                                                     $772                            $327
                                                                         ===                             ===



         Total portfolio loans (excludes loans held for sale),  net of reserves,
increased  $7.2 million from $52.0 million at December 31, 1994 to $59.2 million
at December 31, 1995. This increase in the portfolio  occurred  primarily in the
fourth  quarter.  Portfolio  loans  averaged $50.9 million in 1995 a decrease of
$900,000 in comparison to average portfolio loans of $51.8 million in 1994.

         The Company's  market area is primarily  suburban and within  commuting
distance of  downtown  San  Francisco  and San Jose.  Housing  prices in the San
Francisco Bay Area  escalated  rapidly in the late 1980's,  creating  demand for
more  affordable new home  construction.  The housing market slump  beginning in
1990 has  resulted  in  decreased  demand and  decreasing  property  values that
continued through 1994 but which management  believes property values have begun
to stabilize in 1995.

         Commercial   and  financial   lending  is  typically  to   professional
corporations and companies with sales from $1 million to $10 million. Commercial
revolving lines of credit are made for short-term  working capital  purposes and
are normally secured by business assets. The Company evaluates these lines based
upon the  borrower's  ability to service  the debt  through its  business  trade
cycles.  Business term loans are granted for expansion or equipment acquisition.
These  loans are  typically  repaid  within  five  years and are  granted  after
evaluation  of the  borrowers'  ability to service the debt through its business
operations.

         The Company's real estate  construction  loans are primarily for single
family residences and commercial  properties under $2 million located within San
Mateo and Santa Clara  counties.  Loans are made to developers with a successful
history of  developing  projects in the  Company's  market  area.  Loan to value
ratios on construction loans depend upon the nature of the property, whether the
property  is  residential  or  commercial  and  whether or not it is to be owner
occupied.  Typically,  for residential  construction loans,  whether built to be
owner-occupied or not, the Company's policy is to require that the loan-to-value
ratio be no more than 70% and that the  borrower  have no less than a 50% equity
interest in the land. With respect to commercial construction loans, the Company
typically  requires  that the loan not exceed  65% of the value of the  property
based on capitalization of projected net income.



                                                           13





         The Company's policy is to maintain an interest reserve for the life of
a  construction  loan, or verify  adequate  cash  reserves or income  sources to
service the loan.  Progress payment  disbursements are made upon receipt of lien
waivers,  or after  analysis of the project's  progress by a  Construction  Loan
Officer.  The  construction  lending officers for the loan also make unannounced
visits to the site.  Construction  loan  balances  averaged $8.5 million in 1995
compared to $6.3 million in 1994, an increase of 35%.  There were no loan losses
or transfers to real estate owned from construction loans in 1995 or 1994.

         The Company  generally  does not make first deed of trust,  one to four
family real estate  loans to be held in  portfolio.  However,  in the event that
such a loan is made,  the loan  amount  will  generally  not  exceed  75% of the
current  market  value of the  collateral  on  owner  occupied  properties.  For
non-owner  occupied  first deed of trust,  one to four family real estate loans,
the Company  requires that the  loan-to-value  ratio be no more than 70%.  Fixed
rate loans of this type have a maturity of five years or less. Loans with annual
or more  frequent  rate  adjustment  periods have a maximum  maturity of fifteen
years. Loan amortizations do not exceed twenty-five years.

         The Company  originates loans for sale in the secondary market that are
secured by first and second  deeds of trust on one to four family  real  estate,
with loan to collateral  value ratios of up to 90% and up to a 30 year maturity,
through its Mortgage Department,  which began operations in 1993. See discussion
of the Mortgage Banking Services at Item 1.c.

         Included in installment  loans to individuals  are home equity lines of
credit  which are  secured  primarily  by second  trust  deeds on single  family
residences.  The Company requires a loan-to-value  ratio of no more than 75% for
home equity loans.  Rates adjust annually and terms do not exceed fifteen years.
The Company offers new and used direct  automobile  financing.  Automobile  loan
terms do not exceed five years for new  vehicles,  with  shorter  terms for used
cars  depending on the age of the  vehicle.  Loans are made for up to 90% of the
wholesale  value for used autos and 80% of  purchase  price,  including  tax and
license, on new vehicles. The Company originates and funds all of its automobile
loans  directly  and does not engage in  indirect  automobile  financing  or the
purchase of loans from auto  dealers and other third party  sources.  Automobile
loans are included in the installment loan category.

         The  Company  had  standby  letter  of credit  commitments  aggregating
$101,000 and $235,000 at December 31, 1995 and December 31, 1994,  respectively.
In addition,  the Company had  commitments  to grant $6.7 million in real estate
construction  loans, $14.3 million in commercial loans, $1.0 million in consumer
loans and $2.3 million in other real estate loans at December 31, 1995.

Loan Concentrations

         The Company held $17.4 million, or 29% of the Company's total loans, in
Commercial and Financial  loans at December 31, 1995.  Since a majority of these
loans are to businesses in the San Mateo county area, a major economic recession
in that area could have a significant and detrimental impact on the Company.

         There were also $28.0  million or 46% of its total loans in real estate
mortgage  loans.  These loans are  generally  secured by first deeds of trust on
commercial properties and are due in five years or less.

         At  December  31,  1995,  approximately  $10.8  million  or  18% of the
Company's total loans consisted of real estate  construction loans. In addition,
as discussed above,  undisbursed  construction  loan  commitments  totalled $6.7
million.

                                                           14





         The Company is subject to the  fluctuations  of the California  housing
market generally and specifically in the San Mateo and Santa Clara County areas.
The Company's  construction  lending business is subject to, among other things,
the volatility of interest  rates,  real estate prices in the Company's  service
area and market availability of conventional real estate financing to repay such
construction   loans  since  the  Company  does  not  usually  require  take-out
commitments. General economic conditions and, more specifically, changes in real
estate values in California and the San Mateo and Santa Clara County areas could
have an impact on the repayment of  construction  and  conventional  real estate
loans.  There can be no assurance  that builders or developers  will find buyers
for the types of  properties  being  constructed  at prices  which  will  insure
repayment to the Company. A significant decline in real estate values and/or the
demand for  housing in  California  or in the San Mateo and Santa  Clara  County
areas could have a material  adverse  impact on the  financial  condition of the
Bank.

Maturity Distribution and Interest Rate Sensitivity of Loans

            The following  tables show the estimated  maturity  distribution (in
thousands of dollars) of the Company's loan portfolio,  as of December 31, 1995.
The timing of payments is based on the final maturity of the loans,  rather than
amortization  schedules.  Loans  held for  sale of  approximately  $772,000  are
included.  Non accrual  loans of $470,100  are  excluded  from the table  below.
Adjustable  rate loans which have reached an interest  rate floor or ceiling are
considered fixed rate loans in accordance with FDIC accounting guidelines.


                                                                                       
Commercial Loans:
         Loans with a Remaining Maturity of:
              One Year or Less                                                             $4,547
              Over One Year to Five Years                                                   7,241
              Over Five Years                                                               5,602
                                                                                            -----

              Total                                                                       $17,390

Construction Loans
         Loans with a Remaining Maturity of:
              One Year or Less                                                             10,849
              Over One Year to Five Years                                                       _
              Over Five Years                                                                   _
              Total                                                                       $10,849
                                                                                          =======

Real Estate, Installment and Other
         Loans with a Remaining Maturity of:
              One Year or Less                                                            $10,969
              Over One Year to Five Years                                                  10,354
              Over Five Years                                                              11,935
                                                                                           ------
              Total                                                                       $33,258
                                                                                          =======

              Grand Total                                                                 $61,497

Total Loans  Due in One  Year or  More  
         Fixed Rate Loans with a Remaining Maturity of:
              Over One Year to Five Years                                                  $8,360
              Over Five Years                                                               3,213
                                                                                            -----
              Total Fixed Rate loans due in One Year or More                              $11.573
                                                                                          =======

         Variable Rate Loans with a Repricing Frequency Of:
              Annually or more frequently, but less frequently than quarterly             $23,559
              Total Variable Rate Loans due in One Year or More                           $23,559

              Total Loans due in One Year or More                                         $35,132
                                                                                          =======


                                                           15





Nonaccrual, Past Due and Restructured Loans

         The following table shows the amount of loans classified as nonaccrual,
90 days or more past due as to principal  and/or interest and  restructured  (as
defined in Statement of Financial  Accounting  Standards  15) as of December 31,
1995 and 1994: 
 



                                                         December 31,                   December 31,
                                                             1995                           1994
                                                            (000's)                        (000's)

                                                                                       
Nonaccrual Loans                                              $470                           $200
Accruing Loans Past Due 90
     Days or More                                               25                              0
Restructured Loans                                               0                              0
                                                             -----                          -----

     Total                                                    $495                           $200
                                                               ===                            ===



         At December 31, 1995 and 1994,  the Company  carried an unsecured  loan
(with a  principal  balance of  $156,100 at  December  31,  1995) on  nonaccrual
status. The borrower has maintained current interest payments since the loan was
originally  made. The Company,  however,  is not  recognizing  these payments as
interest income at this time. Despite making principal reductions of $343,900 on
the original loan of $500,000, the borrower has not met the original schedule of
principal  reductions,  and the Bank is not recognizing  interest income and has
been  applying all  payments to  principal.  If the  borrower  continues to make
regular  payments  the bank will most likely  recognize  the  deferred  interest
income (approximately $83,600 at December 31, 1995) after all principal has been
retired.  This loan is currently being modified and its risk of default has been
considered  by  management  in  determining  the  year-end  loan loss reserve of
$1,516,000.

          There were seven loans  totaling  $339,000 past due 90 days or more at
December 31, 1995.  There were no loans past due 90 days or more at December 31,
1994.  There  were  five  loans  totaling  $821,000  past due 90 days or more at
December  31,  1993.  Loans  past due 30 days or more  but less  than 90 days at
December 31, 1995,  1994 and 1993,  totalled  $509,200,  $636,000 and  $508,600,
respectively.

         Loans are generally  placed on a nonaccrual  status and any accrued but
unpaid  interest  income is typically  reversed and charged  against income when
payment of interest or  principal  on the loan is 90 or more days past due.  The
interest  accrued  through 90 days may not be reversed  when a loan is placed on
nonaccrual status if, in the opinion of management, the collateral is sufficient
to support the principal,  accrued interest and any other liens, and the loan is
in the  process of  collection.  Real estate and  consumer  loans which are well
secured by residential property or highly marketable collateral and which are in
the process of collection,  or if other  circumstances exist which would justify
the  treatment  of the loan as fully  collectible,  may be excepted  for limited
periods. Additionally,  loans are placed on nonaccrual if classified doubtful or
if full  and  timely  collection  becomes  uncertain.  Loans  in the  nonaccrual
category are treated as nonaccrual  loans even though the Company may ultimately
recover all or a portion of the interest due. The  classification of a loan as a
nonaccrual loan is not  necessarily  indicative of a potential  charge-off.  The
Company  believes  its  procedures  for  administering  and  reviewing  its loan
portfolio are effective in identifying loans where significant problems exist.


                                                           16





         Restructured  loans reflect  situations  where, due to the inability of
the borrower to comply with the original  terms of the loan, the terms have been
modified, usually with an extension in maturity. These loans may reflect accrual
of interest at a reduced  rate.  The Company's  policy is to place  restructured
loans  on  nonaccrual  status  until  such  time as  management  determines  the
restructured  loan's  performance  warrants  the  recognition  of interest on an
accrual  basis.  The  Company  may also change the terms of a loan in return for
additional  consideration  from  the  borrower  such as  additional  collateral,
accelerated  payment  terms or  principal  reductions.  In such cases if Company
management  feels the  Company's  position has  substantially  improved from the
terms of the original note, the loan will not be classified as restructured.

         Interest  income on loans on  nonaccrual  status  during the year ended
December 31, 1995, that would have been recognized in that year if the loans had
been current in accordance with their original terms, totalled $43,000.

         There were no loans,  other than those discussed  above, as of December
31, 1995,  where known  information  about possible credit problems of borrowers
caused  management to have serious  doubts as to the ability of the borrowers to
comply with the existing loan repayment  terms.  The Company  adopted  Financial
Accounting  Standards  Board  Statement  No. 114 (SFAS No. 114),  Accounting  by
Creditors for  Impairment of a Loan,  effective  January 1, 1995. As a result of
applying the new rules, certain impaired loans, generally non-accrual loans, are
reported  at the present  value of  expected  future cash flows using the loan's
effective interest rate, or as a practical  expedient,  at the loan's observable
market  price or the  fair  value of the  collateral  if the loan is  collateral
dependent. The valuation allowance for impaired loans at December 31, 1995 under
SFAS No. 114 was  $185,000  which is included  in the  Company's  allowance  for
possible loan losses.

Summary of Loan Loss Experience

         Inherent in the  lending  function is the fact that loan losses will be
experienced  and the risk of loss  will vary with each type of loan made and the
credit  worthiness  of the  borrower  over the term of the loan.  To reflect the
currently perceived risks of loss associated with its loan portfolio,  additions
are made to the  Company's  allowance  for possible  loan losses.  The Company's
allowance  has been created by direct  charges  against  operations  through the
provision for loan losses.

         The allowance for possible loan losses is based upon actual loan losses
incurred, recoveries of previously charged off loans and other factors which, in
management's  judgment,  deserve recognition in estimating possible loan losses,
including   credit  risks  associated  with  specific  loans  as  determined  by
management  and  regulatory  agencies,   the  historical   relationship  between
charge-offs  and  the  level  of the  allowance,  the  amount  of  past  due and
non-performing  loans and prevailing  economic  conditions.  In determining  the
actual  allowance for possible loan losses to be maintained and in revising risk
category  assignments from time to time,  management also considers the comments
of a third  party loan  review  consultant  hired by the  Company on a quarterly
basis.  Thus,  the  actual  calculation  of the  adequacy  of the  allowance  is
augmented by an analysis of the present and prospective  financial  condition of
certain  borrowers,  industry  concentrations  within the  portfolio and general
economic conditions.

         The above factors used by management are essentially judgmental.  After
reviewing these factors,  management has established the allowance at $1,516,000
or 2.5% of total gross loans at December  31,  1995.  There can be no  assurance
that in any given  period the Company  might not sustain  charge-offs  which are
substantial in relation to the size of the  allowance.  Loans are charged to the
allowance for possible loan losses when a loss is considered probable. It is the
policy of  management  to make  additions  from  earnings  to the  allowance  in
relation to anticipated loan

                                                           17





charge-offs  and the  inherent  risk  given  the  portfolio's  composition.  The
continuing  evaluation of the loan portfolio and assessment of current  economic
conditions will dictate future allowance levels.

         An analysis of the reserve for loan losses for the fiscal  years ending
December 31, 1995 and 1994 follows:



                                                                                  1995            1994
                                                                               (000's)         (000's)
Allowance for possible loan losses--January 1                                   $1,505          $1,006
                                                                                         
Loans Charged Off:
Commercial and Financial                                                         (213)               0
Real Estate--Construction                                                            0               0
Real Estate--Mortgage                                                                0               0
Installment Loans to Individuals                                                  (20)             (3)
                                                                                  ----              --
Total Loans Charged Off                                                          (233)             (3)
Recoveries:
     Commercial and Financial                                                       33             202
     Real Estate--Construction                                                       0               0
     Real Estate--Mortgage                                                           0               0
     Installment Loans to Individuals                                                1               0
                                                                                     -               -
Total Recoveries                                                                    34             202
                                                                                    --             ---

(Charge-Offs) Net Loan Recoveries                                                (199)             199
Provision for Possible Loan Losses                                                 210             300
                                                                                   ---             ---

Allowance for Possible Loan Losses--December 31                                 $1,516          $1,505
                                                                                 =====           =====

(Charge-Offs)  Net Recoveries as a Percentage of
  Average Outstanding Loans                                                     (.36)%            .38%

Allowance For Possible Loan Losses as a
   Percentage of Gross Loans at Year End                                         2.50%           2.80%

Allowance For Possible Loan Losses as a
   Percentage of Non-Performing Loans                                             323%            753%

Non-Performing Loans as a Percentage of
     Gross Loans at Year End                                                      .76%            .37%

Non-Performing Assets as a Percentage of
     Total Assets at Year End                                                     .50%            .25%

Loans:
Average Gross Loans Outstanding During Year                                    $54,539         $52,487

Total Gross Loans at End of Year                                               $60,725         $53,849



         As illustrated in the table above, loan charge-offs exceeded recoveries
by $199,000 in 1995 while loan  recoveries  exceeded  charge-offs by $199,000 in
1994.


                                                           18





         Management has a reporting  system that monitors past due loans and has
adopted  policies  to pursue  its  creditor's  rights in order to  preserve  the
Company's  position.  The primary risk elements  considered  by management  with
respect to each installment and conventional  real estate loan is lack of timely
payment and the value of the collateral. The primary risk elements considered by
management with respect to real estate  construction  loans are  fluctuations in
real estate  values in the  Company's  market  areas,  fluctuations  in interest
rates, the availability of conventional financing, the demand for housing in the
Company's market areas, and general economic  conditions.  (See "Loan Portfolio"
and "Loan  Concentrations,"  above.) The primary risk  elements  with respect to
commercial loans are the financial  condition of the borrower,  general economic
conditions in the  borrower's  market area, the  sufficiency of collateral,  the
timeliness of payment, and, with respect to adjustable rate loans, interest rate
fluctuations.  Management  has a  policy  of  requesting  and  reviewing  annual
financial statements from its commercial loan customers and periodically reviews
the  existence  of  collateral  and its value.  As indicated by the table above,
commercial loans have been the largest category of loans charged-off in the last
two years.

         While it is the  Company's  policy to charge off in the current  period
those loans where a loss is considered  probable,  there also exists the risk of
future  losses which cannot be precisely  quantified or attributed to particular
loans or classes of loans. Because this risk is continually changing in response
to factors beyond the control of the Company,  such as the state of the economy,
management's  decisions  as to  the  level  of  the  provision  are  necessarily
approximate.  At December 31, 1995 commercial loans comprised  approximately 29%
of gross loans,  real estate  mortgage loans were 46%, real estate  construction
loans were 18% and  installment  and other loans were 7%. At December  31, 1994,
commercial  loans  comprised  approximately  29% of  gross  loans,  real  estate
mortgage loans were 49%, real estate construction loans were 13% and installment
and other loans were 9%. The  allowance for possible loan losses at December 31,
1995 of  $1,516,000  could be  allocated  approximately  as follows:  commercial
loans,  $750,000;  real estate  mortgage,  $300,000;  real estate  construction,
$350,000;  and  installment  loans,  $116,000.  The  allowance for possible loan
losses at December  31, 1994 of  $1,505,000  can be allocated  approximately  as
follows: commercial loans, $700,000; real estate mortgage, $350,000; real estate
construction, $350,000; and installment loans, $105,000.

         The  allowance  for  possible  loan  losses is  maintained  without any
internal allocation to the segments of the loan portfolio. The above information
is being presented in accordance  with the Securities and Exchange  Commission's
requirements to provide an allocation of the allowance.  The allocation is based
on the subjective  estimates that take into account  historical  loss experience
and management's current assessments of the relative risk characteristics of the
portfolio as of the reporting date noted above and as described more fully under
the section "Summary of Loan Loss Experience".

         Among other factors,  any loans  classified for regulatory  purposes as
either  substandard,  doubtful  or loss  are  considered  when  determining  the
adequacy of the  allowance for possible  loan losses.  Management  believes that
these loans do not  represent or result from trends or  uncertainties  which are
reasonably expected to materially impact future operating results,  liquidity or
capital resources of the Company or the Bank.

         In  assessing  adequacy of the  allowance  for  possible  loan  losses,
management  relies  predominantly  on its ongoing review of the loan  portfolio,
which is undertaken  both to ascertain  whether there are probable  losses which
must be charged off and to assess the risk  characteristics  of the portfolio in
the aggregate.



                                                           19





Real Estate Owned

         At  December  31, 1995 and 1994,  the Company had no real estate  owned
("REO").

Deposits

         The following  table  reflects  average  balances and the average rates
paid for the major  categories of deposits for the years ended December 31, 1995
and 1994:





                                                                               Year Ended December 31,
                                                    1995 Average           1995        1994 Average        1994
                                                         Balance        Average             Balance     Average
                                                         (000's)           Rate             (000's)        Rate

                                                                                               
Non-interest bearing demand deposits                     $20,613            --%             $19,818         --%
Interest bearing transaction  accounts                    36,567           3.5%              34,350        2.6%
Savings Deposits                                           4,504           4.5%               2,894        2.9%
Time Deposits                                             15,049           5.0%              16,315        3.6%
                                                          ------                             ------
       Total Deposits                                    $76,733          2.90%             $73,377        2.2%
                                                          ======                             ======




Time Deposits

       The  following  table sets forth,  by time  remaining  to  maturity,  the
domestic time deposits in amounts of $100,000 or more at December 31, 1995.




                                                                      December 31,
                                                                           1995
Time Deposits Maturing In                                                (000's)

                                                                       
       Three months or less                                               $3,214
       Over three through six months                                       1,696
       Over six through twelve months                                      1,132
       Over twelve months                                                  1,808
                                                                           -----

            Total                                                         $7,850




                                                           20





Selected Financial Ratios

       The following table sets forth certain  financial  ratios for the periods
indicated (averages are computed using monthly figures):



                                                                    Year Ended December 31,
                                                                  1995            1994
                                                                             
Net income to:
       Average total assets                                       1.43%           1.18%

       Average shareholders' equity                              16.09%          14.28%

*Cash dividend payments to:
       Net income                                                19.90%          19.85%
       Average shareholders' equity                               3.20%           2.84%

Common Stock Dividend per share to:
       Primary earnings per share                                21.17%          21.10%
       Fully Diluted earnings per share                          22.14%          21.10%

Average shareholders' equity to:
       Average total assets                                       8.87%           8.23%
<FN>

* Includes both common stock and preferred  stock cash dividends
</FN>



         (e)  Competition

         The  Company's  primary  market  area  consists  of the entire  city of
Redwood  City and portions of Menlo Park,  Woodside and San Carlos.  The banking
business in California  generally,  and  specifically  in the Company's  primary
market area, is highly competitive with respect to both loans and deposits.  The
business is  dominated  by a  relatively  small number of major banks which have
many offices  operating over wide geographic areas. Many of the major commercial
banks  offer  certain  services  (such as  international,  trust and  securities
brokerage  services) which are not offered directly by the Company. By virtue of
their greater total capitalization, such banks have substantially higher lending
limits than the Company and substantial advertising and promotional budgets.

         However,  smaller independent  financial  institutions also represent a
competitive  force.  To illustrate the Company's  relative  market share,  total
deposits in  financial  institutions  in Redwood  City,  California ( the Bank's
primary  market place) at December 31, 1995  approximated  $1.95  billion.  This
market is allocated  approximately as follows:  Banks 35%, Savings and Loans 23%
and Credit  Unions 42%. The  Company's  deposits at December 31, 1995  represent
approximately 4.3% of total deposits and approximately 12% of bank deposits.

         To compete with major  financial  institutions in its service area, the
Company relies upon specialized services, responsive handling of customer needs,
local promotional activity, and personal contacts by its officers, directors and
staff, as opposed to large  multibranch  banks,  most of which compete primarily
through  interest  rates and  location of  branches.  For  customers  whose loan
demands exceed the Company's  lending  limits,  the Company seeks to arrange for
such  loans  on a  participation  basis  with its  correspondent  banks or other
independent  commercial  banks.  The Company  also assists  customers  requiring
services  not  offered  by  the  Company  to  obtain  such   services  from  its
correspondent banks.


                                                           21





         In the past, an independent  bank's principal  competitors for deposits
and loans have been other banks  (particularly  major  banks),  savings and loan
associations  and  credit  unions.  To a  lesser  extent,  competition  was also
provided  by thrift  and  loans,  mortgage  brokerage  companies  and  insurance
companies. Other institutions,  such as brokerage houses, credit card companies,
and even retail  establishments  have offered new investment  vehicles,  such as
money market  funds,  which also compete  with banks for deposit  business.  The
direction  of federal  legislation  in recent  years seems to favor  competition
between  different  types of financial  institutions  and to foster new entrants
into the financial  services market,  and it is anticipated that this trend will
continue.  While the impact of these changes cannot be predicted with certainty,
it is clear that the  business  of  banking in  California  will  remain  highly
competitive.


         (f)  Supervision and Regulation

Bank Holding Company Regulation

         The Company is a bank holding company registered under the Bank Holding
Company Act of 1956 and is subject to the  supervision of the Board of Governors
of the Federal Reserve System ("Board").  As a bank holding company, the Company
must obtain the approval of the Board before it may acquire all or substantially
all of the assets of any bank,  or ownership or control of the voting  shares of
any bank if,  after giving  effect to such  acquisition  of shares,  the Company
would own or  control  more than 5% of the  voting  shares  of such  bank.  With
certain  limited  exceptions,  the  Company is  prohibited  from  engaging in or
acquiring direct or indirect  ownership or control of more than 5% of the voting
shares of any  company  engaged in  non-banking  activities,  unless the Federal
Reserve Board  determines that such activities are so closely related to banking
as to be a proper incident thereof.

         The Company and any subsidiary  which it may acquire or organize in the
future are deemed to be  affiliates  of the Bank within the meaning set forth in
the Federal Reserve Act. This means, for example,  that there are limitations on
loans by the Bank to affiliates,  on investments by the Bank in any  affiliate's
stock and on the Bank's taking any affiliate's  stock as collateral for loans to
any borrower.  All affiliate  transactions must satisfy certain  limitations and
otherwise be on terms and  conditions  that are  consistent  with safe and sound
banking practices.  In this regard, the Bank generally may not purchase from any
affiliate a  low-quality  asset (as that term is defined in the Federal  Reserve
Act). Also,  transactions by the Bank with an affiliate must be on substantially
the same terms as would be available for non-affiliates.

         The Company and its subsidiary are also subject to certain restrictions
with respect to engaging in the  underwriting,  public sale and  distribution of
securities.

         The Company and the Bank are prohibited from engaging in certain tie-in
arrangements in connection with the extension of credit.  For example,  the Bank
generally may not extend credit on the condition  that the customer  obtain some
additional service from the Bank or the Company,  or refrain from obtaining such
service from a competitor.

Dividends Payable by the Company

         Holders  of  Common  Stock  of the  Company  are  entitled  to  receive
dividends as and when  declared by the Board of Directors  out of funds  legally
available  therefor under the laws of the State of California.  Under California
law, the Company is prohibited from paying dividends  unless:  (a) the amount of
its  retained  earnings  immediately  prior to the  dividend  payment  equals or
exceeds the amount of the dividend;  or (b)  immediately  after giving effect to
the dividend (i) the sum of its assets

                                                           22





would be at least equal to 125 percent of its  liabilities  and (ii) its current
assets would be at least equal to its current liabilities, or, if the average of
its  earnings  before  taxes on income and before  interest  expense for the two
preceding fiscal years was less than the average of its interest expense for the
two  preceding  fiscal  years,  at least  equal to 125  percent  of its  current
liabilities.

         The Board of  Governors  has advised  bank  holding  companies  that it
believes  that  payment of cash  dividends  in excess of current  earnings  from
operations is inappropriate and may be cause for supervisory action. As a result
of this policy,  banks and their holding  companies may find it difficult to pay
dividends  out of retained  earnings from  historical  periods prior to the most
recent fiscal year or to take advantage of earnings  generated by  extraordinary
items such as sales of  buildings  or other  large  assets in order to  generate
profits to enable payment of future dividends.  Further, the Board of Governors'
position  that holding  companies are expected to provide a source of managerial
and financial  strength to their subsidiary banks  potentially  restricts a bank
holding company's ability to pay dividends.

         The Company's ability to pay dividends on its Common Stock is dependent
upon its separate  liquidity  needs.  See Item 7 - "Management's  Discussion and
Analysis of Financial  Condition." In that regard,  Federal and state  statutes,
regulations and policies  impose  restrictions on the payment of management fees
and  cash  dividends  by the  Bank to the  Company.  Information  regarding  the
Company's cash dividend  payment history can be found at Part II, Item 5 "Market
for Registrant's  Common Stock and Related  Stockholder  Matters." The Company's
Board of Directors will examine the earnings,  financial position and cash flows
of the  Company  on a  quarterly  basis to  determine  the  propriety  of future
dividend payments to shareholders.

Bank Regulation

         The Bank is subject to regulation,  supervision and regular examination
by the California  Superintendent of Banks (the "Superintendent").  The deposits
of the Bank are insured up to the  maximum  legal  limits by the Bank  Insurance
Fund, which is managed by the Federal Deposit  Insurance  Corporation  ("FDIC"),
and the Bank is  therefore  subject  to  applicable  provisions  of the  Federal
Deposit  Insurance  Act,  and is also  subject to  regulation,  supervision  and
regular  examination by the FDIC. The  regulations of these agencies affect most
aspects of the Bank's  business  and  prescribe  permissible  types of loans and
investments,  the amount of required reserves,  requirements for branch offices,
the permissible scope of the Bank's  activities and various other  requirements.
While the Bank is not a member of the Federal Reserve System, it is nevertheless
also subject to certain  regulations of the Board of Governors dealing primarily
with check clearing  activities,  establishment  of banking  reserves,  Truth in
Lending  (Regulation  Z), Equal Credit  Opportunity  (Regulation B) and Truth in
Savings (Regulation DD).

Supervision and Examinations

         Federal law mandates frequent examinations of all banks, with the costs
of examinations to be assessed  against the bank being examined.  In the case of
the Bank,  its  primary  Federal  regulator  is the FDIC.  The  Federal  banking
regulatory  agencies have  substantial  enforcement  powers over the  depository
institutions that they regulate.  Civil and criminal penalties may be imposed on
such institutions and persons  associated with those institutions for violations
of any law or  regulation.  The  penalties  can be up to $ 5,000  per day that a
violation continues when the violation is unintentional, or up to $1 million per
day that a violation continues when the violation is willful.  The amount of the
penalty also  depends on whether the  violation is part of a pattern or causes a
loss to the financial institution.


                                                           23





         The  Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991
("FDICIA") places limits on brokered deposits and extends the limits to any bank
that  is  not  "well  capitalized"  or is  notified  that  it  is  in  "troubled
condition."  Previously,  the  limitations  applied  only to troubled  banks.  A
well-capitalized  institution  (which generally  includes an institution that is
considered  well  capitalized  for  purposes  of the  prompt  corrective  action
regulations   discussed  below)  may  still  accept  brokered  deposits  without
restriction,  unless it has been informed by its appropriate  Federal regulatory
agency  that  it  is in  "troubled  condition."  All  other  insured  depository
institutions are prohibited from accepting  brokered deposits unless a waiver is
obtained  from the FDIC.  If a waiver is  obtained,  the  interest  paid on such
deposits may not exceed the rate paid for deposits in its normal market area, or
the national rate as determined in the FDIC's regulation.

         If a  depository  institution  solicits  deposits by offering  interest
rates  significantly  higher than rates being  offered in its market area, it is
deemed under FDICIA to be a deposit broker. Therefore,  depending on its capital
category,  it may be prohibited from such practice,  or need a prior waiver from
the FDIC in order to offer such rates.  The FDIC's  regulations  specify that an
institution  that is not well  capitalized  may  offer  rates  that  exceed  the
prevailing  effective  rates  offered  in the  normal  market  area  only if the
institution  obtains a waiver, but the institution may not offer rates more than
75 basis points above such prevailing rates.

         The  Bank is at this  time  considered  well  capitalized  and not in a
"troubled condition," and it is not, therefore,  subject to the brokered-deposit
limitations. If the Bank's status changes in the future, these regulations could
restrict the ability to attract such deposits.

Risk-Based Deposit Insurance Assessments

         In addition, FDICIA required the FDIC to develop and implement a system
to account for risks attributable to different  categories and concentrations of
assets and liabilities in assessing deposit insurance premiums. The FDIC adopted
a  risk-assessment  system effective  January 1, 1994.  Under this system,  each
bank's deposit insurance premium  assessment is calculated based on the level of
risk that the Bank  Insurance  Fund will incur a loss if that bank fails and the
amount of the loss if such  failure  occurs.  This  requirement,  along with the
increased  emphasis on  exceeding  capital  measures,  may cause banks to adjust
their asset mix in order to affect  their  deposit  insurance  premium and their
ability to engage in activities.

Dividends Payable by the Bank to the Company

         The Bank is a legal  entity  which is separate  and  distinct  from the
Company.  Aside from raising capital on its own or borrowing funds for operating
capital,  it is  anticipated  that the  Company may  receive  additional  income
through dividends paid by, and management fees charged to, the Bank.  Subject to
the regulatory  restrictions  described below, future cash dividends by the Bank
will  depend  upon  management's  assessment  of  future  capital  requirements,
contractual restrictions and other factors.

         The  power  of  the  Board  of  Directors  of  a  California  chartered
commercial  bank to declare a cash dividend is subject to California  law, which
restricts the amount  available for cash dividends to the lesser of the retained
earnings  or the bank's net income  for its last three  fiscal  years  (less any
distributions to shareholders made during such period).  Where the above test is
not met,  cash  dividends  may  still be paid,  with the prior  approval  of the
Superintendent,  in an amount not  exceeding  the  greatest of (1) the  retained
earnings of the bank;  (2) the net income of the bank for its last fiscal  year;
or (3) the net income of the bank for its current  fiscal year.  On December 31,
1995, the Bank was legally able to pay dividends.


                                                           24





         Under the Federal  Deposit  Insurance  Act, bank  regulators  also have
authority  to  prohibit a bank from  engaging in  business  practices  which are
considered to be unsafe or unsound. It is possible, depending upon the financial
condition of the bank in question and other factors,  that such regulators could
assert that the  payment of  dividends  or other  payments  might under  certain
circumstances be an unsafe or unsound practice, even if technically permissible.

         California  Law. The activities of the Bank are also regulated by state
law. State law, for example, regulates certain loans to any officer of the Bank,
directly or indirectly, or to any related corporation in which such officer is a
stockholder, director, officer or employee.

         California law permits  California  state-chartered  banks to invest in
the stock and equity securities of other corporations,  to engage directly in or
invest  directly in  subsidiaries  which conduct real estate related  activities
(including property management and real estate appraisal), and to participate in
management  consulting and data  processing  services for third parties.  FDICIA
limits the powers,  including  investment  authority and subsidiaries,  of state
banks to those  activities  that are either  permitted  to  national  banks,  or
activities  that the FDIC finds do not pose a  significant  risk to the  deposit
insurance  fund. As a result,  state chartered banks in California may no longer
engage  in  certain  activities,  such as real  estate  investment,  that  might
otherwise be permitted under California law.

         California  law was  amended  effective  January  1, 1996 to permit the
California  Superintendent of Banks the authority to give state-chartered  banks
the powers and rights that national banks have,  even if those powers and rights
are  inconsistent  with  state  law.  The  legislation  also  corrected  several
technical  areas where  California  state-chartered  banks were  subject to more
cumbersome  or  onerous  regulatory  requirements  than  national  banks.  It is
generally  expected  that this  legislation  will  reduce  the  disadvantage  to
state-chartered banks that arose under FDICIA, but the extent depends on whether
the  Superintendent  adopts  regulations  to give to  state-chartered  banks the
powers and rights that national banks have.

Capital Regulations

         The Federal  Reserve Board requires bank holding  companies to maintain
adequate capital and has adopted capital leverage  guidelines for evaluating the
capital adequacy of bank holding companies.  The FDIC has also adopted a similar
minimum  leverage  regulation,  requiring  insured  banks to maintain at least a
minimum  capital  to  asset  ratio.  The  Board's   guidelines  and  the  FDIC's
regulations  require  the banks and bank  holding  companies  subject to them to
achieve  and  maintain a Tier 1 capital to total  asset  ratio of at least three
percent  (3.0%) to five percent  (5.0%),  depending on the condition and rate of
growth of the bank or  holding  company.  Tier 1 or core  capital  is defined to
consist  primarily of common equity,  retained  earnings,  and certain qualified
perpetual  preferred stock.  These minimum leverage ratio requirements limit the
ability of the banking industry, including the Bank, to leverage assets.

         The Board also uses  risk-based  capital  guidelines  to  evaluate  the
capital  adequacy  of  member  banks and bank  holding  companies.  Under  these
guidelines,  assets are categorized according to risk and the various categories
are assigned risk weightings. Assets considered to present less risk than others
require  allocation  of  less  capital.  In  addition,   off-balance  sheet  and
contingent  liabilities  and  commitments  must be  categorized  and included as
assets for this purpose. Under these guidelines, when the Company's total assets
equal or exceed $150 million it will be required to maintain total capital of at
least 8.00% of risk-adjusted assets, and half of that minimum total capital must
consist of Tier 1 capital as defined above. For bank holding companies with less
than $150 million in total assets, the Board reviews the capital adequacy of the
subsidiary bank of the holding company, instead of the consolidated entity.

                                                           25






         The FDIC requires  insured  banks to maintain  capital in proportion to
risk-adjusted  assets under capital  guidelines  that are similar to the Federal
Reserve's  risk-based capital guidelines.  At this time, the Bank is required to
maintain total capital of at least 8.00% of risk-adjusted assets.

         The  capital  totals  of the  Bank as of  December  31,  1995  and 1994
exceeded the amounts of capital  required  under the  regulatory  guidelines  at
those times.  The following table shows the capital of the Bank, as a percentage
of assets,  and the capital  that it is  required to maintain  under the capital
regulations, as of December 31, 1995 and 1994:


                                                           26





RISK BASED CAPITAL COMPUTATION

(Note: Some totals may not foot or agree to financial statements or Management's
Discussion by immaterial amounts due to averaging calculations and rounding)



                                                   Risk                 Weighted               Weighted
                                                 Weighting                Assets                 Assets
                                                Adjustment              12/31/95               12/31/94
                                                                                       
Beginning Unadjusted Assets                                              $93,815                $79,549
Less:

Fed. Reserve Balances                              100%                    (310)                  (507)

Currency and Coin                                  100%                  (3,000)                (3,245)
US Treasury Securities                             100%                  (6,291)                (4,752)
Time Deposits with Other Banks                      80%                     (82)                  (158)
Agency and Municipals                               80%                  (5,562)                (4,090)
Federal Funds Sold                                  80%                  (7,840)                (5,084)
Balances at U.S. Banks                              80%                  (3,973)                (3,723)
Loans Secured by Deposits                           80%                    (344)                  (497)
1-4 Family 1st Deeds                                50%                  (3,885)                (1,320)

Plus Off Balance Sheet Items:
Letters of Credit                                   20%                       20                     47
Home Equity Lines                                   50%                    1,158                  1,238
Original Commitments Over 1 Year                    50%                      207                    516
                                                                             ---                    ---
Total Risk Weighted Assets                                               $63,913                $57,974
                                                                          ======                 ======


Tier 1 Capital
Common Stock                                                              $3,620                 $3,620
Retained Earnings                                                          4,425                  3,343
Unrealized Loss on Securities Held For Sale                                   10                     76
                                                                              --                     --
Total Tier 1 Capital                                                      $8,055                 $7,039
                                                                           =====                  =====
Tier 1 Capital/Risk Weighted Assets                                       12.60%                 12.14%
                                                                          ======                 ======


Tier 2 Capital
Tier 1 Capital                                                           $8,055                 $7,039
Loan Allowances up to 1.25% of Risk Weighted Assets                         799                    725
                                                                            ---                    ---
Total Tier 2 Capital                                                     $8,854                 $7,764
                                                                          =====                  =====

Tier 2 Capital/Risk Weighted Assets                                      13.85%                 13.39%
                                                                         ======                 ======

Leverage capital ratio                                                    8.59%                   8.85%
Required leverage capital ratio1                                          4.00%                   4.00%

Total risk-based capital ratio                                           13.85%                  13.39%
Required total risk-based capital ratio                                   8.00%                   8.00%

Tier 1 risk-based capital ratio                                          12.60%                  12.14%
Required tier 1 risk-based capital ratio                                  4.00%                   4.00%


- -------------------
<FN>

1   Depending upon the FDIC's determination with respect to the Bank.
</FN>




                                                           27





         The  risk-based  guidelines  and  the  leverage  ratio  do  not  have a
significant  effect on the  Company  and the Bank at this time  because the Bank
meets its required ratios. The effect the requirements may have in the future is
uncertain,  but management  does not believe they will have an adverse effect on
the  Company  or the Bank.  The  risk-based  capital  guidelines  may affect the
allocation of the Bank's assets between various types of loans and  investments.
If the Bank  continues  to grow with its present  asset  composition,  it may be
required to raise additional capital.

         As required by FDICIA,  the Federal  banking  agencies  now take credit
risk  concentrations  and an  individual  institution's  ability to manage  such
concentrations  into  account  when  they  assess  a  bank's  capital  adequacy.
Non-traditional investments and activities, such as the use of derivatives,  are
also taken into  account in  assessing  capital  requirements.  The agencies can
adjust the standards for risk-based capital on a case by case basis to take such
risks  into  account,  but  there is no  formula  that a bank  can use  prior to
evaluation by the agency to determine how credit concentration or nontraditional
activities will affect its capital requirements.

         The banking agencies adopted amendments to the risk-based capital rules
in 1995 to take interest rate risk into account.  Now, when the agencies  assess
the capital  adequacy of a bank,  they must take into account the effect on that
bank's  capital that would occur if interest rates moved up or down. The purpose
of the  amendment is to ensure that banks with high levels of interest rate risk
have enough capital to cover the loss exposure.

         The  amendments  to the capital  rules do not specify how interest rate
risks will be measured. The agencies proposed a measurement framework in 1995 to
measure the interest rate risk to a particular bank. However, the agencies later
announced  in  December  of 1995 that they  need more time to  analyze  the risk
measurement  proposal.  It is not known whether the final measurement  framework
will affect the Bank's capital requirements.

Prompt Corrective Action

         FDICIA requires the banking agencies to take corrective  action against
certain  financial   institutions,   based  upon  the  financial   institutions'
compliance with the various  capital  measurements.  A financial  institution is
subject to corrective action if its total risk-based capital is less than 8%, or
its Tier 1  risk-based  capital  ratio or  leverage  ratio is less  than 4%.  In
addition,  an institution  having a total risk-based  capital to assets ratio of
less than 10%, a Tier 1 risk-based ratio of less than 6%, or a leverage ratio of
less  than  5%  may  be  subject  to   corrective   action  if  it   receives  a
less-than-satisfactory  rating for assets, management,  earnings or liquidity in
an examination or if such ratios fall significantly below such standards.  These
corrective  actions become  increasingly  more severe as an institution  becomes
more and more undercapitalized. Ultimately, the federal regulator is required to
seize   an   institution   within   90   days   of  its   becoming   "critically
undercapitalized,"  unless the  regulator  can document  that another  course of
action will better achieve the purposes of this section of the law.

         As discussed  above,  the Bank has capital ratios in excess of all such
capital measurements, and is not subject to any corrective actions.

Impact of Monetary Policies

         Banking  is  a  business  in  which   profitability   depends  on  rate
differentials.  In general, the difference between the interest rate received by
the Bank on loans  extended to its customers and  securities  held in the Bank's
investment  portfolio and the interest rate paid by the Bank on its deposits and
its other borrowings  comprise the major portion of the Bank's earnings.  To the
extent  that the Bank is not able to  compensate  for  increases  in the cost of
deposits and other borrowings

                                                           28





with greater  income from loans,  securities  and fees,  the net earnings of the
Bank will be  reduced.  The  interest  rates paid and  received  by the Bank are
highly  sensitive  to many  factors  which are beyond  the  control of the Bank,
including the influence of domestic and foreign economic conditions.

         The business of the Bank is also  affected by the Board's  regulations,
which require the Bank to maintain cash reserve balances on transaction accounts
and non-personal  time deposits at the Federal Reserve Bank. The average reserve
requirement for the Bank for the year ended December 31, 1995 was  approximately
$569,000.

         The earnings  and growth of the Bank are also  affected by the monetary
and fiscal policy of the United States and its agencies, particularly the Board.
These agencies can and do implement  national monetary policy,  which is used in
part to curb inflation and combat  recession.  Among the instruments of monetary
policy used by these  agencies  are open market  transactions  in United  States
Government  securities,  changes in the discount rates of member bank borrowings
and  changes  in  reserve  requirements.  The  actions  of the Board  have had a
significant  effect on  lending by banks,  investments  and  deposits,  and such
actions are expected to continue to have a substantial effect in the future. The
nature and timing of any further changes in such polices and their impact on the
Bank cannot be predicted.

Environmental Regulation

         Federal,  state  and  local  regulations  regarding  the  discharge  of
materials into the  environment  may have an impact on the Company and the Bank.
Under Federal law,  liability for  environmental  damage and the cost of cleanup
may be  imposed  upon any  person  or  entity  who is an owner  or  operator  of
contaminated  property.  State law provisions,  which were modeled after Federal
law, impose substantially similar requirements.  A resulting risk to the Company
and the Bank is the possibility  that property  securing a loan made by the Bank
may be environmentally  impaired and not provide adequate security for the Bank.
In  addition,  these  statutes  subject  the  Bank to a risk  that it  might  be
considered to be an owner or operator of such property and therefore  liable for
the costs associated with cleaning up the environmental damage.

         California  law provides  some  protection  against the first risk,  by
establishing  certain  additional,  alternative  remedies  for a  lender  in the
situation   where  the   property   securing  a  loan  is  later   found  to  be
environmentally  impaired.  Primarily, the law permits the lender in such a case
to pursue remedies against the borrower other than foreclosure under the deed of
trust.  Additional  legislation is now pending in California to protect  lenders
against the second  risk,  but there can be no assurance  that such  legislation
will be adopted.

         The Environmental Protection Agency had adopted a rule that limited the
environmental  clean-up  liability  of a lender  with  limited  interest  in and
control over contaminated  property. In 1994, however, that rule was struck down
by the Federal  courts,  on the ground that the rule was not  authorized  by the
statutory  law.  In spite of this,  the EPA has  continued  to follow the rule's
provisions  in its  enforcement  policy.  Although  legislation  to give lenders
similar  protection  is pending in Congress,  there can be no assurance  that it
will  pass or that  it will  provide  similar  protection  to  lenders  if it is
enacted.

Americans With Disabilities Act

         The Americans With  Disabilities  Act ("ADA")  enacted by Congress,  in
conjunction with similar  California  legislation,  is having an impact on banks
and their cost of doing business.  The legislation requires employers with 15 of
more employees and all businesses operating  "commercial  facilities" or "public
accommodations" to accommodate disabled employees and customers. The ADA has

                                                           29





two  major  objectives  (1)  to  prevent  discrimination  against  disabled  job
applicants,  job  candidates and employees and (2) to provide  disabled  persons
with ready access to commercial facilities and public accommodations. Commercial
facilities,  such as the Bank,  must ensure all new facilities are accessible to
disabled  persons,  and in some  instances  may be  required  to adapt  existing
facilities to make them accessible, such as ATMs and bank premises.

New and Pending Legislation

(a)      Interstate Banking and Branching.

         The Caldera,  Weggeland and Killea  California  Interstate  Banking and
Branching Act of 1995  ("Interstate  Banking Act") became  effective  October 2,
1995.  The  Interstate  Banking Act  implements  in California a limited form of
interstate branching.  A bank from outside of California may now acquire a whole
bank in California and merge the California bank into the out-of-state bank. The
effect of such  merger  is that the  out-of-state  bank  will  have full  branch
offices in California.  Federal law authorizing these mergers was passed in 1994
and became effective September 30, 1995.

         Out of state banks may not  establish  branch  offices in California by
opening  a new  branch  or  acquiring  one or more  (but  less  than all) of the
branches of a California  bank. They may only acquire a whole bank that has been
in existence for at least five years. As a result of the Interstate Banking Act,
California banks may now be permitted to branch into other states that have also
adopted early opt-in legislation.

         There may be a gradual  increase  in the  number of  offices of foreign
banks  in  California,  and  a  possible  decrease  in  banks  headquartered  in
California, as such banks are acquired by out-of-state entities. It is too early
to predict the specific effect of the Interstate Banking Act on the Bank and its
particular market.

         The Interstate Banking Act also authorizes  California  state-chartered
banks to appoint  unaffiliated  banks in other  states to act as an agent of the
California state-chartered bank. The agent can accept deposits and evaluate loan
applications on behalf of the principal bank.

(b)      New Community Reinvestment Act Regulations.

         The Federal  banking  agencies  amended  substantially  their Community
Reinvestment  Act ("CRA")  regulations  in 1995. CRA requires banks to help meet
the credit needs of their entire communities,  including  minorities and low and
moderate  income  groups.  Prior  regulations  required  banks  to  adopt  a CRA
statement and prove to the regulators that the bank has engaged in activities to
determine  and meet the credit  needs of minority  and low and  moderate  income
groups.  Those  regulations  had been  criticized on the ground that  regulatory
examinations  to  determine  compliance  focused  on the  processes  a bank goes
through rather than the results of the effort or actual performance.

         Under the  revised CRA  regulations,  the  agencies  determine a bank's
rating  under the CRA by  evaluating  its  performance  on lending,  service and
investment tests, with the lending test as the most important.  The tests are to
be applied in an  "assessment  context"  that is developed by the agency for the
particular  institution.  The assessment context takes into account  demographic
data  about the  community,  the  community's  characteristics  and  needs,  the
institution's  capacities and constraints,  the institution's  product offerings
and  business  strategy,  the  institution's  prior  performance,  and  data  on
similarly situated lenders. Since the assessment context is developed by

                                                           30





the regulatory  agencies,  there is substantial  concern that a particular  bank
will not know until it is examined  whether its CRA  programs  and efforts  have
been sufficient.

         Larger  institutions  are  required  under the revised  regulations  to
compile and report certain data on their lending  activities in order to measure
performance. Some of this data is already required under other laws, such as the
Equal Credit Opportunity Act.

         Small  institutions  (with less than $250  million  in assets)  will be
examined on a "streamlined assessment method". The streamlined method will focus
on the institution's loan to deposit ratio,  degree of local lending,  record of
lending to borrowers and neighborhoods of differing income levels, and record of
responding to complaints.

         Large and small institutions have the option of being evaluated for CRA
purposes in relation to their own pre-approved  strategic plan. Such a strategic
plan must be submitted to the  institution's  regulator  three months before its
effective date and be published for public comment.

         The Bank is  considered  a small  institution,  therefore it is not now
subject to the service and investment  tests.  Therefore,  the initial impact of
this  amendment  on the business of the Bank will be less than the impact if the
Bank  grows  to  more  than  $250  million  in  assets.  At that  time,  the new
regulations  will  significantly  increase  the  amount of  reports  the Bank is
required to prepare and submit,  and it could cause the Bank to change its asset
mix,  in order to meet the  performance  standards.  In the  meanwhile,  the new
regulations  will increase the  uncertainty of the Bank's business as the rating
and examination procedures changes.

(c)      The Private Securities Litigation Reform Act of 1995.

         The Private  Securities  Litigation Reform Act of 1995 was enacted near
the end of 1995 to implement  procedural  protections  to  discourage  frivolous
securities litigation. The Reform Act now requires certain specific pleadings to
be made in connection with litigation  involving  securities  fraud,  and limits
plaintiffs' rights of recovery against certain  defendants.  The Reform Act also
provides a legislative safe harbor against  liability for the release of certain
"forward-looking" statements, such as projections.

         This  legislation  should have several indirect effects on all publicly
held companies, including the Company and the Bank. First, such companies should
face less risk of being sued by investors  over issues  relating to  disclosures
and/or stock price.  Second,  companies may find that it is now easier to obtain
the services of highly qualified persons to serve as officers and directors,  as
this legislation should reduce the risks such individuals face of being named in
frivolous litigation. Finally, this should reduce, over time, insurance premiums
for director and liability insurance.

(d)      Safety and Soundness Guidelines.

         The  Federal  banking   agencies  issued  final  safety  and  soundness
guidelines in 1995, as required by FDICIA.  The guidelines  contain  operational
and managerial standards and prohibit certain compensation practices. The effect
of the guidelines is to require on general  standards of safe and sound business
and banking practices with respect to internal controls and information systems,
internal audit systems, loan documentation,  credit underwriting,  interest rate
exposure  and  compensation.  The  banking  agencies  have  indicated  that  the
standards are the same as the agencies  previously applied in their examinations
of institutions,  so the adoption should not affect individual institutions that
comply with the regulations.  If an agency determines that an institution is not
in compliance  with the guidelines,  the institution  must submit a plan to come
into compliance to the regulator within 30 days of notification.

                                                           31





         In addition,  the agencies re-proposed guidelines for asset quality and
earnings.  If adopted,  the  proposal  would set forth  similar  guidelines  for
institutions  in the areas of  monitoring  asset  quality  and the  quality  and
quantity  of  earnings  that  are  similar  to the  operational  and  managerial
standards.

         The effect of these guidelines on the Bank, as adopted and re-proposed,
depends on how they are implemented by the Bank's primary regulator, the Federal
Deposit Insurance Corporation. The Bank expects that the guidelines may increase
the Bank's cost of doing  business,  since it now must  document its  compliance
with all the requirements in the guidelines.

(e)      Truth in Lending Act Amendments.

         Amendments  to the  Truth in  Lending  Act were  enacted  in 1995.  The
amendments increase the tolerances for errors and reduce the potential liability
of lenders for errors in disclosure.  The legislation also places limitations on
borrowers'  rights  to  rescind  consumer  credit   transactions  based  on  the
disclosures  provided  to the  borrower by the lender.  The  amendments  provide
relief  to  banks  and  other  consumer  lenders  generally  from  some  of  the
uncertainty and potential liability that accompanies consumer lending.

(f)      Reduced Deposit Insurance Premiums.

         During  1995 the  FDIC  reduced  substantially  the  deposit  insurance
premiums paid by most banks.  The Bank's premium was reduced,  effective June 1,
1995,  from 23 cents  per  $100 to 4 cents  per $100 of  insured  deposits.  The
premium  assessment was further reduced for the first half of 1996 to zero cents
per $100 of insured  deposits for most healthy banks,  including the Bank. Banks
must still pay the legal minimum annual premium of $2,000.  This has reduced and
will reduce the Bank's cost of doing  business by the amount of the  reductions.
The  second   reduction  to  the  legal  minimum  premium  has  been  criticized
substantially  by  other  governmental  representatives  and  quasi-governmental
groups,  however,  and there can be no assurance  that the Bank will continue to
pay such a small deposit insurance premium.

(g)      FDIC Compensation Guidelines.

         In early 1996, the FDIC adopted a guideline limiting "golden parachute"
and indemnification  payments by insured banks and their holding companies.  The
new  guidelines  limit the ability of insured  banks to  structure  compensation
packages and  indemnification  agreements,  and may restrict  banks'  ability to
attract top quality executive officers and directors.

(h)      Proposed Legislation and Regulation.

         Certain  legislative  and  regulatory  proposals  that could affect the
Company,  the Bank and the  banking  business  in general  are pending or may be
introduced, before the United States Congress, the California State Legislature,
and  Federal  and state  government  agencies.  The United  States  Congress  is
considering  numerous  bills that could reform the banking  laws  substantially.
Bills are also  pending  that would  reduce the  banking  industry's  regulatory
burden,  in areas such as Truth in Lending,  Truth in  Savings,  and Real Estate
Settlement  Procedures Act  disclosure  requirements,  and in various  reporting
requirements.

         In addition,  various legislative proposals to merge the Bank Insurance
Fund  ("BIF")  with the Savings  Association  Insurance  Fund  ("SAIF"),  and to
address the current  deposit  insurance  premium  discrepancy  between banks and
savings  associations,  are currently under consideration.  Banks insured by the
BIF fund now pay substantially lower deposit insurance premiums than

                                                           32





institutions  insured by the SAIF fund. Should the funds be merged, the premiums
paid by banks such as the Bank may increase substantially,  which would increase
the Bank's expenses.

         Other  proposals  to  permit  banks  to  engage  in  related  financial
services,   and  to  permit  other   financial   services   companies  to  offer
banking-related services are pending and, if adopted, would increase competition
to the Bank.

         It is not known to what extent, if any, these proposals will be enacted
and what effect such  legislation  would have on the  structure,  regulation and
competitive relationship of financial institutions.  It is likely, however, that
many of these  proposals  would  subject the  Company and the Bank to  increased
regulation, disclosure and reporting requirements and would increase competition
to the Bank and its cost of doing business.

         In  addition  to  pending  legislative  changes,  the  various  banking
regulatory  agencies  frequently  propose rules and regulations to implement and
enforce already existing legislation.  It cannot be predicted whether or in what
form any such legislation or regulations will be enacted or the effect that such
legislation may have on the Bank's business.

Item 2.  Properties

         The Company's and the Bank's principal offices are located in a modern,
six-story  building at 900 Veterans  Boulevard,  Redwood  City,  which  provides
approximately  8,300 square feet of ground floor interior space. In June of 1995
the Bank  executed a lease for 7.5 years (90 months) with a seven year option to
renew.  The new lease was made at  essentially  the same  terms as the  previous
lease that was negotiated with a non-related party. The current monthly cost for
this space  (which  includes an  allocation  of certain  operating  expenses) is
approximately  $21,052 per month or  approximately  $2.53 per square  foot.  The
rental amounts are subject to further adjustments annually based on the Consumer
Price Index and the  allocation of property taxes and operating  expenses.  This
building was acquired in September of 1992 by Nine-C Corporation, which is owned
by Mr. James Burney, a major  shareholder of the Company and a Director Emeritus
of the Company and the Bank.

         In addition to the 8,300 square feet the Company leases for its primary
operations,  an additional  2,100 square feet was leased in the same building in
1993 for the Bank's  Mortgage  Department.  The current cost for this additional
space  (which  includes  an  allocation  of  certain   operating   expenses)  is
approximately  $3,989 per month or $1.88 per square foot.  The lease  expired in
December  1995 and was  renewed for a three year period with a three year option
to  renew.  This  lease is also  subject  to  adjustment  annually  based on the
Consumer  Price  Index  and the  allocation  of  property  taxes  and  operating
expenses.

         The  Company  leases  additional  premises  for  its  data  processing,
accounting  and  centralized  operations  departments  in  Redwood  City.  These
premises are located in a building owned by Mr. Alan Miller, a major shareholder
and Director  Emeritus of the Company and the Bank. The lease covers total space
of approximately 5,200 square feet. On May of 1991, the Company executed a three
year lease with Mr. Alan Miller,  which was later extended to June 30, 1996. The
current  monthly  cost  under  the  lease  (which  includes  an  allocation  and
adjustments  for certain  operating  expenses) is $4,750 per month,  or $.91 per
square foot. The monthly rent payment is subject to annual  adjustment  based on
the cost of living index as published by the U.S. Department of Labor, Bureau of
Labor  Statistics.  In addition to monthly  rent  payments,  the Company is also
responsible  for  operating  expenses  (i.e.,   taxes,   utilities,   insurance,
landscaping,  security) of the  building  based on the  Company's  proportionate
share of the building's square footage (29%).


                                                           33





         The  Company's  leases  were  reviewed by  management  and the Board of
Directors and found to be equitable and competitive with other leases within the
immediate market area.

         The Company owns leasehold  improvements  and  furniture,  fixtures and
equipment  located at the above locations,  all of which are used in the banking
business.

Item 3.  Legal Proceedings.

         As of December 31,  1995,  neither the Company nor the Bank was a party
to, nor is any of their  property  the subject of, any  material  pending  legal
proceedings,   nor  are  any  such  proceedings  known  to  be  contemplated  by
governmental  authorities.  At the same  date,  the  Company  and the Bank  were
involved  as  plaintiffs  in ordinary  routine  litigation  incidental  to their
business and not considered financially material.

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

         No matter  was  submitted,  through  the  solicitation  of  proxies  or
otherwise, to a vote of security holders during the fourth quarter of the fiscal
year covered by this Form 10-K.


                                                        PART II

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

         The  Company's  Common  Stock is not listed on any  exchange  nor is it
listed on the NASDAQ system.  U.S. Stock Transfer  Corporation  acts as transfer
agent and registrar for trades. Hoeffer & Arnett, Inc., Sutro & Company, and Van
Kasper and Company handle transactions in the Company's stock. At March 15, 1996
the Company had approximately 380 shareholders of common stock.

         The following table indicates the range of high and low bid prices, not
including  broker's  commissions,  for the periods shown, based upon information
provided by Hoeffer & Arnett, Inc., Van Kasper and Company, and Sutro & Company.
The table does not include transactions made privately by individuals.



                                        Bid Prices of the Company's Common Stock

                                                                                             Approximate
Quarter Ended                                    High             Low                     Trading Volume
- -------------                                    ----             ---                     --------------
                                                                                         
March 31, 1994                                  $6.50           $5.75                             13,100
June 30, 1994                                    7.50            6.25                             53,300
September 30, 1994                               7.50            7.00                             99,400
December 31, 1994                                7.38            7.00                             35,300

March 31, 1995                                  $7.50           $6.75                             80,400
June 30, 1995                                    7.75            7.25                             33,200
September 30, 1995                              11.50            9.75                              9,300
December 31, 1995                               12.37           10.88                             11,200



                                                           34





         The following table sets forth the Company's cash dividend history from
1991 to the date this report is filed.



                                      Cash Dividends on the Company's Common Stock


                                 Date Declared                    Date Paid                Amount/Share
                                                                                      
Common stock                 November 19, 1991                December 11, 1991                $.05
                                March 17, 1992                    April 8, 1992                $.05
                                 June 16, 1992                     July 8, 1992                $.05

                            September 15, 1992                  October 7, 1992                $.05
                             December 15, 1992                December 23, 1992                $.05
                                March 16, 1993                    April 9, 1993                $.05
                                 June 15, 1993                     July 9, 1993                $.05
                            September 21, 1993                 October 15, 1993                $.05
                             November 16, 1993                December 17, 1993                $.05
                                March 15, 1994                    April 8, 1994                $.05
                                 June 21, 1994                    July 15, 1994                $.06
                            September 20, 1994                 October 14, 1994                $.06
                             November 15, 1994                December 16, 1994                $.06
                                March 31, 1995                    April 7, 1995                $.07
                                 June 30, 1995                     July 7, 1995                $.07
                               October 6, 1995                 October 13, 1995                $.07
                             December 29, 1995                  January 5, 1996                $.08
                                March 19, 1996                   April 5, 1996*                $.08
<FN>

* Expected payment date.
</FN>




        Continuation  of  future  cash  dividend  payments  by  the  Company  is
contingent  upon the Board of Directors'  assessment  of the  Company's  current
financial  position as well as their  expectation of future  results.  The Board
also considers,  among other factors,  the current capital  position of both the
Company and the Bank as well as the need for cash and capital in the future.

        For a discussion  of the legal and other  restrictions  on the Company's
ability to pay dividends,  see "(f)  Supervision  and Regulation  --Bank Holding
Company Regulation-Dividends Payable by the Company" and "Bank Regulation" under
the heading "Item 1. Business" above.



                                                           35





Item 6.     Selected Financial Data.

           The selected  consolidated  financial information for the Company and
its  subsidiaries  presented  below for the five years ended  December  31, 1995
should  be  read  in  conjunction  with  the  Company's  consolidated  financial
statements and the notes thereto which are included in the Annual Report on this
Form 10-K. 
 



                                         1995            1994            1993            1992            1991
                                         ----            ----            ----            ----            ----
                                                                                   
Interest Income                    $7,507,300      $6,362,534      $5,983,105      $6,310,286      $7,115,359
Interest Expense                    2,223,451       1,589,395       1,434,085       2,014,902       3,024,235
                                    ---------       ---------       ---------       ---------       ---------
Net Interest Income                 5,283,849       4,773,139         4,549,020     4,295,384       4,091,124

Provision for Loan Losses             210,000         300,000         420,000         450,000         185,000
Other Income                        2,531,684       1,832,447         692,405         311,996         340,985
Other Expenses                      5,555,366       4,721,855         3,375,786     2,984,430       3,171,960
Provision for Income Taxes            839,000         637,000         586,000         472,000         442,000
                                      -------         -------         -------         -------         -------
Net Income                         $1,211,167        $946,731        $859,639        $700,950        $633,149
                                    =========         =======         =======         =======         =======


Primary Net Income per share            $1.37           $1.09           $1.02            $.91            $.76
Fully Diluted Net Income per share      $1.31           $1.09           $1.02            $.91            $.76
Dividends per Common Share               $.29            $.23            $.20            $.20            $.05



Net Loans                         $59,980,551     $52,343,927     $55,389,178     $52,430,749     $51,002,770
Total Assets                      $93,814,517     $79,536,882     $78,718,572     $73,651,612     $68,764,634
Total Deposits                    $83,979,253     $72,013,589     $71,981,685     $67,728,320     $62,971,249
Shareholders' Equity              $ 8,077,972    $  6,970,645    $  6,203,969    $  5,410,189    $  4,862,815







                                                           36





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

         The  following  discussion  should  be read  in  conjunction  with  the
consolidated  financial  statements and notes thereto included as part of Item 8
herein,  and selected  statistical  data  included in Item 1, herein.  Since the
Company is a holding  company  whose only asset (with the  exception  of average
cash and prepaid assets, which averaged less than $150,000 in 1995) is the Bank,
the following  relates  principally  to the  financial  condition and results of
operations of the Bank.

         Because  the  Company's  primary   operations  are  concentrated  in  a
relatively small geographic  market place (San Mateo County),  there are certain
inherent risks that the Company's financial operations may be adversely affected
if the local economy were to sustain a severe or prolonged economic decline. The
decline  in  real  estate  values  has  been  between  approximately  5% and 20%
(depending  on the specific  property,  location  and property  type) in the San
Mateo region since 1988. The Company has endured the real estate decline despite
the concentration of real estate loans  (approximately 64% at December 31, 1995)
by tightening its underwriting standards and utilizing both management's and the
board's knowledge of the local real estate market.

         The San  Mateo  region  has  consistently  outperformed  the  State  of
California as a whole in  employment  since the most recent  recession  began in
1988. While the national  unemployment  rate averaged  approximately 7% over the
past five  years  and the  state  unemployment  rate  averaged  9% over the same
period,  San Mateo County  averaged  just 5%.  Economic  growth in the Company's
local  area  has  continued  to be  strong,  bolstered  by the  residential  and
commercial  development of the Redwood Shores area which is within five miles of
the Company.

Liquidity

         Liquidity  is the  ability  of the  Company  and the Bank to meet their
present and future obligations. The Company's liquidity requirements on a parent
company-only  basis are centered  primarily  around debt obligations that it may
incur and costs associated with managing corporate affairs.

         The Company's  (parent only) principal  sources of liquidity consist of
dividends from the Bank,  borrowings and infusion of additional capital.  During
1995,  the Bank paid $275,000 in dividends to the parent as compared to $325,000
paid in 1994. Stock options  exercised in 1995 generated  $51,000 as compared to
$83,000  generated in 1994.  Management  believes  liquidity will be adequate to
meet the Company's  obligations in 1996, which include  approximately $50,000 in
operational  expenses.  The Company had no borrowings at December 31, 1995,  and
does not anticipate  securing  additional debt in 1996. Any excess  liquidity of
the Company may be used to pay additional cash dividends to shareholders  and/or
to reduce the Company's reliance on dividends from the Bank.

         The Bank's need for  liquidity  arises from  potential  withdrawals  of
maturing time deposits, savings accounts and demand deposit accounts. The Bank's
ability  to  maintain  adequate  levels  of  liquidity  is also  significant  in
providing for funding of loans to new and existing  borrowers as well as to fund
the activities of the Bank's  Mortgage  Department.  Both assets and liabilities
contribute to the Bank's liquidity ratio. Assets such as investment  securities,
cash and due from banks, time deposits with other banks,  federal funds sold and
loan  repayments  contribute to liquidity.  The Bank's funding  sources  include
corporate borrowings,  demand deposits,  interest-bearing  transaction accounts,
savings and time deposits.


                                                           37





         There was an increase in Bank liquidity in comparing  year-end balances
in 1995 with 1994. As of December 31, 1995, cash and due from banks,  investment
securities,  time  deposits  with other banks and federal funds sold amounted to
$31.4  million,  which  represents a $6.6 million or 27% increase over the $24.8
million at year end 1994. The Bank's year-end  deposits  increased $12.0 million
or 16.6% and ended 1995 at $84.0 million. Liquid assets as a percentage of total
year-end  deposits  increased from 34.5% at year-end 1994 to 37.4% at the end of
1995.  During 1995,  liquid  assets  averaged  $30.0 million or 39.0% of average
deposits,  as compared to 1994 when average liquid assets averaged $25.6 million
or 34.9% of average deposits.

         This  increase  in average  liquid  assets was driven  primarily  by an
increase in average deposits. Average deposits were $76.7 million in 1995, which
constitutes a $3.4 million (4.6%) increase over average deposits in 1994. During
1995 total net loans (including  loans held for sale) averaged $52.6 million,  a
$135,000 decrease from average net portfolio loans in 1994.

         In  comparing  the change in cash  flows  during  1995 with  1994,  the
Company  increased  cash and cash  equivalents by $3.3 million to $18.1 million.
The  increase was funded by an increase in year-end  deposits and federal  funds
purchased of $13.0 million.  These funds were partially  (85%) invested in total
loans which  increased $7.6 million and total  investments  which increased $3.4
million at December 31, 1995 as compared to December 31, 1994.

         As of March 15, 1996, the Company has in place  $5,000,000 in unsecured
liquidity  lines  of  credit  through  its  correspondent  banks  and  maintains
additional secured liquidity lines through the Federal Reserve Bank. The Company
may  borrow up to 25% of its  assets  from The  Federal  Home  Loan Bank  (FHLB)
subject to collateral and additional FHLB stock purchase requirements.  See Item
1,"  Business",  at "(c)  Bay Area  Bank --  Company  Subsidiary,  Correspondent
Banks."

Capital Resources

         The Company is subject to Federal Reserve Board ("FRB")  guidelines and
the  Bank  is  subject  to  Federal  Deposit  Insurance   Corporation   ("FDIC")
regulations  governing  capital  adequacy.  The  Company and the Bank exceed the
minimum  capital levels as required by the FRB and FDIC as of December 31, 1995.
(See "Item 1 Business at " (e) Supervision and Regulation, Capital Guidelines".)

         The Bank is required to be in compliance  with the "Risk Based Capital"
regulations as required by the FDIC. As of December 31, 1995 the Bank had Tier 1
risk based capital of 12.60% and Tier II risk based  capital of 13.85%,  both of
which exceed the risk based capital requirements of the FDIC.

         Total Bank capital plus allowances for possible loan losses at year end
1995 of $9.6 million represents an increase of $1.1 million,  or 13% growth over
the 1994  year-end  balance of $8.5  million.  Bank  capital  continues  to grow
despite dividends paid to the Company of $275,000 in 1995 and $325,000 in 1994.

Results of Operations

         Bay Area Bancshares posted after-tax  earnings of $1,211,000 in 1995, a
28% increase over 1994 in which net income was $947,000, and a 41% increase over
1993 in which net income was  $860,000.  Pretax  earnings  were $2.05 million in
1995,  a  $466,000  increase  over  1994  and a  $604,000  increase  over  1993.
Improvement  in 1995  over  1994  was a result  of a  $511,000  increase  in net
interest  income,  a $90,000  reduction in loan loss  provisions  and a $699,000
increase  in  noninterest  income,  offset  in part by a  $834,000  increase  in
noninterest expense.

                                                           38





         Primary  earnings  per share were $1.37 in 1995 as compared to $1.09 in
1994 and $1.02 in 1993.  The  increase  in  earnings  per share of 25.7% in 1995
compared  with 6.9% in 1994 was a result of the 28%  increase in earnings  being
offset  in part  by a  13,000  (1.5%  )  share  increase  in  common  stock  and
equivalents used to compute primary  earnings per share.  Fully diluted earnings
per share were $1.31 in 1995 as compared to $1.09 in 1994 and $1.02 in 1993. The
increase in earnings per share of 20.2% in 1995 compared with 6.9% in 1994 was a
result of the 28% increase in earnings  being offset in part by a 54,000 (6.2% )
share  increase in common stock and  equivalents  used to compute  fully diluted
earnings  per share.  Shares used to compute  fully  diluted  earnings per share
increased more than shares used to calculate  primary earnings per share because
the year end market price was higher than the average price throughout 1995.

         Consolidated   net  income  was  comprised  of  Bank-only   profits  of
$1,270,000 in 1995 as compared to  $1,033,000 in 1994 and $934,600 in 1993.  The
parent Company (without  consideration of  inter-company  dividends)  recorded a
loss of $59,000 in 1995 as  compared to losses of $86,000 in 1994 and $75,000 in
1993. The Company's (parent only) loss in 1995 was primarily  comprised of legal
costs, director fees, fees paid to the Bank for administrative services,  annual
report costs and other miscellaneous costs. The decrease in Company expenses was
primarily  a  result  of the  completion  of debt  retirement  in  1994  and the
resulting reduction in interest expense.

         The Company  recorded  consolidated net interest income of $5.3 million
in 1995,  $4.8 million in 1994,  and $4.5  million in 1993.  The  Company's  net
interest margin (net interest income divided by average earning assets) was 7.2%
in 1995, 7.0% in 1994, and 6.9% in 1993. Rising interest rates in 1995 increased
both  the  yield  on the  Company's  loan  portfolio  and the  rate  paid on the
Company's deposit  portfolio.  The average yield on the Company's earning assets
was 10.3% in 1995 as compared to 9.3% in 1994 and 9.1% in 1993. Interest paid on
deposits and other  liabilities was 4.0% in 1995, 3.0% in 1994 and 2.8% in 1993.
A $511,000  increase in net interest  income in 1995 was a result of an increase
in  interest  income of  $1,144,000,  offset in part by an  increase in interest
expense of $633,000. The increase in interest income of $1,144,000 was primarily
a result of increasing rates ($862,000 or 75% of the increase).  The increase in
interest expense of $633,000 was also driven by rising rates ($584,000 or 92% of
the  increase).  A $224,000  increase in net  interest  income in 1994 over 1993
interest  income was a result of an  increase in  interest  income of  $380,000,
partially  offset by an increase in interest  expense of $156,000.  (See "Item 1
Business,  (d) Selected  Statistics/Information-Distribution  of Average Assets;
Interest Rates and Differentials, and Rate and Volume Variances.")

          Loan loss provisions were $210,000 in 1995, as compared to $300,000 in
1994 and  $420,000  in 1993.  Loan  charge-offs  in 1995 were  $233,000 in 1995,
$3,000 in 1994 and $339,000 in 1993. Total 1995 charge-offs represent a $230,000
increase  as  compared  to 1994.  Loan loss  recoveries  were  $34,000  in 1995,
$202,000  in  1994,  and  $44,000  in 1993  resulting  in net  loan  charge-offs
(charge-offs  less recoveries) of $199,000 in 1995 and $295,000 in 1993. In 1994
net loan  recoveries  (recoveries  less  charge-offs)  were  $199,000.  Net loan
charge-offs  (recoveries)  as a percentage  of average  loans were .36% in 1995,
(.38%)  in 1994,  and .56% in 1993.  Management  evaluates  the  size,  quality,
composition  and growth of the  portfolio as well the  historical  experience of
losses in various loan categories  when  determining the amount of the allowance
for possible loan losses.  Potential adverse economic  conditions and threats to
the  local  real  estate  market  are  considered  as well as their  effect on a
borrower's  ability to repay the debt.  The Board  continues  to employ a former
regulator as an outside loan  consultant to review specific loans as well as the
adequacy of the entire loan loss  allowance.  Management has  established a 1995
year end  allowance  for possible loan losses of $1,516,000 or 2.50% of year end
gross loans.



                                                           39





         The  Company's  allowance  for  possible  loan losses  ratios and asset
performance  ratios were less  favorable at December 31, 1995 than  December 31,
1994. (See Item 1d "Business, Selected Statistical Information,  Summary of Loan
Loss  Experience").  There was no real  estate  owned at  December  31,  1995 or
December  31, 1994.  Of the  Company's  gross  loans,  $470,000 or .77% were not
performing at December 31, 1995,  .37% or $200,000  were not  performing at year
end 1994, and 1.47% were not performing at year end 1993. The Company's ratio of
nonperforming assets to total assets was .50% at year end 1995, .25% at year end
1994 and 1.81% at year end 1993.  The  Company's  allowance  for  possible  loan
losses as a  percentage  of  nonperforming  loans was 322% at year end 1995,  as
compared  to  753%  at  December  31,  1994  and  123%  at  December  31,  1993.
Nonperforming  assets  are  discussed  at  "Item  1-Business  at  "(d)  Selected
Statistical  Information,  Nonaccrual,  Past Due and  Restructured  Loans." This
resulted from a  combination  of factors  including a lesser  provision for loan
losses  than in the  preceding  two  years  and  increases  in  charge-offs  and
nonperforming loans during 1995.

         The  Company's   concentration   of  real  estate   secured  loans  was
approximately  64% at year end 1995,  62% at year end 1994 and 63% in 1993.  The
Company's  concentration  in real estate in the San Mateo region  represents  an
inherent and  continued  risk to  operations.  Local real estate prices began to
flatten and fall beginning in 1988 and there is no guarantee that a continuation
of the severe  decline in real estate  prices  would not  materially  affect the
Company's earnings and capital position.

         Noninterest  income increased  $699,000 or 38% to $2.53 million in 1995
as EFT revenues  increased  from  $792,000 in 1994 to  $1,494,000  in 1995,  and
Mortgage  Department  revenues (after elimination of a $91,900  transaction with
the Bank)  increased  $76,000  from  $778,000 in 1994 to  $853,000 in 1995.  The
increases in both noninterest  income and noninterest  expense over the past two
years can be  directly  attributed  to the  growth in the  Bank's  Mortgage  and
Electronic  Funds Transfer  (EFT)  Departments,  which both began  operations in
1993.  There  can be no  assurance  as to  the  continued  profitability  of the
Mortgage  or EFT  Departments.  The volume  and  profitability  of the  Mortgage
Department  fluctuates  depending on interest rates and is therefore  especially
volatile.  For a  further  discussion  of  the  Mortgage  and  EFT  Department's
operating results,  see Item 1.c "Business,  Bay Area Bank- Company  Subsidiary,
Mortgage Banking Services and Electronic Funds Services".

          Noninterest expense increased $834,000 or 17.6% in 1995 as compared to
an increase of $1.35 million or 39.9% in 1994 and $391,000 or 13.1% in 1993. The
components of noninterest  expense which  increased  significantly  in 1995 were
salaries and benefits, equipment expense, Automated Teller Machine (ATM) network
expenses and other  expenses.  Salaries and benefits  were up $331,000 or 14.6%,
equipment  expense  (which  includes   depreciation  of  the  ATMs  in  the  EFT
department) was up $165,000 or 42.9%, ATM network expenses increased $202,000 or
66.9% and other expenses increased $84,000 or 7.9%.

         The Company's tax expense  increased  from $586,000 in 1993 to $637,000
in 1994 and to $839,000 in 1995.  The 1995 tax amount  represents  a $202,000 or
32% increase  over the prior year.  This is a result of a 29% increase in pretax
income during 1995 which resulted in an effective tax rate of 40.9% for 1995 (as
compared to 40.2% for 1994 and 40.5% in 1993).

                                                           40





Impact of Inflation

         The low proportion of the Company's  fixed assets to total assets (1.0%
at year end 1995)  reduces the potential for inflated  earnings  resulting  from
understated  depreciation  and the potential  understatement  of absolute  asset
values. The effect of higher interest rates in the bond and credit markets would
be to  increase  the net  interest  margin in the short  term as a result of the
Company's  loan  portfolio's  sensitivity  to interest  rates.  Offsetting  this
increase  would be a loss in the Company's bond portfolio and an increase in the
Company's cost of funds.

Item 8.           Financial Statements and Supplementary Data.

         Audited consolidated balance sheets as of the last two fiscal years and
audited consolidated  statements of operations,  changes in shareholders' equity
and cash flows for each of the last three fiscal  years,  appear  commencing  on
page ___ of this Annual Report on Form 10-K and are incorporated by reference.
Supplementary data are not required.

                                             41





Consolidated Statements of Income
(Dollar amounts in thousands, except per share data)


                                                                               For the years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------
Interest income:                                                            1995             1994              1993
                                                                                                     
   Interest and fees on loans                                             $6,292           $5,520            $5,270
   Interest on taxable investment securities                                 581              519               530
   Interest on tax exempt investment securities                               70               73                66
   Interest on federal funds sold                                            558              243               103
   Interest on time deposits with other financial institutions                 6                8                14
- ---------------------------------------------------------------------------------------------------------------------------
       Total interest income                                               7,507            6,363             5,983
- ---------------------------------------------------------------------------------------------------------------------------
Interest expense:
   Interest-bearing transaction accounts                                   1,263              903               787
   Savings deposits                                                          202               85                70
Time deposits                                                                758              592               560
   Notes payable and redeemable debentures                                    --               10                17
- ---------------------------------------------------------------------------------------------------------------------------
       Total interest expense                                              2,223            1,590             1,434
- ---------------------------------------------------------------------------------------------------------------------------
       Net interest income                                                 5,284            4,773             4,549
Provision for possible loan losses                                           210              300               420
- ---------------------------------------------------------------------------------------------------------------------------
       Net interest income after provision for possible loan losses        5,074             4,473            4,129
- ---------------------------------------------------------------------------------------------------------------------------
Noninterest income:
   Service charges on deposit accounts                                       270              288               309
   Loss on securities sold                                                  (16)               --                --
   Gain  on disposal of assets                                                 8               28                17
   Gain on sale of loans held for sale                                       456              530               228
   Other mortgage banking income                                             193              138                 9
   ATM network revenue                                                     1,494              792                46
   Other                                                                     127               57                83
- ---------------------------------------------------------------------------------------------------------------------------
       Total noninterest income                                            2,532            1,833               692
- ---------------------------------------------------------------------------------------------------------------------------
Noninterest expense:
   Salaries and related benefits                                           2,604            2,273             1,827
   Occupancy                                                                 378              336               332
   Equipment                                                                 550              385               134
   Professional fees                                                         236              224               196
   ATM network expenses                                                      504              302                53
   Stationery and supplies                                                   135              137                71
   Other                                                                   1,149            1,065               762
- ---------------------------------------------------------------------------------------------------------------------------
       Total noninterest expense                                           5,556            4,722             3,375
- ---------------------------------------------------------------------------------------------------------------------------

Income before provision for income taxes                                   2,050            1,584             1,446
Provision for income taxes                                                   839              637               586
- ---------------------------------------------------------------------------------------------------------------------------
       Net Income                                                         $1,211             $947              $860
- ---------------------------------------------------------------------------------------------------------------------------

Primary Earnings per share:
   Weighted average common and common equivalent shares-
             primary earnings per share                                  878,000          865,000           839,000
- ---------------------------------------------------------------------------------------------------------------------------
       Primary Net income per share                                        $1.37            $1.09             $1.02
- ---------------------------------------------------------------------------------------------------------------------------

Fully Diluted Earnings per share:
   Weighted average common and common equivalent shares-

             fully diluted earnings per share                            919,000          865,000           839,000
- ---------------------------------------------------------------------------------------------------------------------------
       Fully Diluted Net income per share                                  $1.31            $1.09             $1.02
- ---------------------------------------------------------------------------------------------------------------------------


Dividends declared per common share                                         $.29             $.23              $.20
- ---------------------------------------------------------------------------------------------------------------------------
See accompanying notes.

                                                       42





Consolidated Balance Sheets
(Dollar amounts in thousands, except per share data)

                                                                                                 December 31,
- ------------------------------------------------------------------------------------------------------------------------
Assets                                                                                       1995              1994
                                                                                                          
Cash and due from banks                                                                    $8,276            $8,406
Federal funds sold                                                                          9,800             6,355
- ---------------------------------------------------------------------------------------------------------------------------
       Cash and cash equivalents                                                           18,076            14,761
Time deposits with other financial institutions                                               103               198
Investment securities held to maturity                                                     10,133             8,427
   (market value of $10,269 in 1995 and $8,122 in 1994)
Investment securities available for sale (at market)                                        3,111             1,439
Loans, net of allowance for possible loan losses of $1,516 in 1995 and $1,505 in 1994                        59,209
52,017
Loans held for sale                                                                           772               327
Premises and equipment, net                                                                   948             1,023
Interest receivable and other assets                                                        1,463             1,345
- ---------------------------------------------------------------------------------------------------------------------------
       Total assets                                                                       $93,815           $79,537
- ---------------------------------------------------------------------------------------------------------------------------

Liabilities and Shareholders' Equity
Deposits
   Demand                                                                                 $22,998           $20,818
   Interest-bearing transaction                                                            40,480            32,885
   Savings                                                                                  4,376             4,439
   Time                                                                                    16,125            13,872
- ---------------------------------------------------------------------------------------------------------------------------
       Total deposits                                                                      83,979            72,014

Interest payable and other liabilities                                                        758               552
Federal Funds Purchased                                                                     1,000                 --
- ---------------------------------------------------------------------------------------------------------------------------
       Total liabilities                                                                   85,737            72,566
- ---------------------------------------------------------------------------------------------------------------------------

Shareholders' equity:
   Preferred stock,  $10 stated value; 6% Series A, non-voting,  convertible and
redeemable:
       Authorized -- 10,000,000 shares
       Issued and outstanding-- 1,000 shares in 1995 and 10,300 shares in 1994                 10               103
Common stock, no par value:
       Authorized -- 20,000,000 shares
       Issued and outstanding-- 821,829 shares in 1995 and 789,525 shares in 1994           4,053             3,909
       Net unrealized gain(loss) on securities available for sale                              10               (76)
       Retained earnings                                                                    4,005             3,035
- ---------------------------------------------------------------------------------------------------------------------------
             Total shareholders' equity                                                     8,078             6,971
- ---------------------------------------------------------------------------------------------------------------------------

             Total liabilities and shareholders' equity                                   $93,815           $79,537
- ---------------------------------------------------------------------------------------------------------------------------


See accompanying notes.
                                                   43


Consolidated Statements of Cash Flows
(Dollar amounts in thousands, except per share data)
                                                                               For the years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------
                                                                            1995             1994              1993
Cash flows from operating activities:
                                                                                                       
   Net income                                                             $1,211             $947              $860
   Adjustments to reconcile net income to net cash provided by 
   operating activities:
       Depreciation and amortization                                         426              250                56
Provision for possible loan losses                                           210              300               420
       Loss on securities sold                                                16               --                --
Gain on sale of other assets                                                  (8)             (28)              (17)
       Net proceeds from sale (funding) of loans held for sale                11              619              (187)
       Gain on sales of loans held for sale                                 (456)            (530)             (228)
       Net amortization and accretion of investment premiums and discounts    51               66                60
       Net (increase) decrease in interest receivable and other assets      (118)            (377)              275
       Net increase in interest payable and other liabilities                206              169                95
       Net decrease in deferred loan fees                                    (23)             (14)              (19)
- ---------------------------------------------------------------------------------------------------------------------------
             Total adjustments                                               315              455               455
- ---------------------------------------------------------------------------------------------------------------------------
             Net cash provided by operating activities                     1,526            1,402             1,315
Cash flows from investing activities:
   Net decrease in time deposits with other financial institutions            95                4               195
   Proceeds from maturity of investment securities held to maturity        1,705            1,425             2,000
   Sale of investment securities available for sale                          484               --                --
Principal payments received on mortgage backed securities                    239            1,066               708
   Purchase of investment securities held to maturity                    (4,285)          (2,587)           (1,967)
   Purchase of investment securities available for sale                  (1,502)            (499)             (501)
   Net (increase) decrease in gross loans                                (7,379)            2,670           (4,150)
   Net capital expenditures, premises and equipment                        (343)          (1,105)             (196)
   Proceeds from the sale of real estate owned                                --              628             1,935
- ---------------------------------------------------------------------------------------------------------------------------
             Net cash (used in) provided by investing activities        (10,986)            1,602            (1,976)
Cash flows from financing activities:
   Net increase in demand deposits                                         2,180            2,656               185
   Net increase (decrease) in interest-bearing transaction and 
   savings deposits                                                        7,532             (75)             3,448
   Net increase (decrease) in time deposits                                2,253          (2,549)               620
   Federal funds purchased                                                 1,000               --                --
Principal payments on note payable                                            --            (150)              (75)
   Proceeds from the exercise of common stock warrants and options            51               83                93
   Cash dividends                                                          (241)            (188)             (159)
- ---------------------------------------------------------------------------------------------------------------------------
             Net cash provided by (used in) financing activities          12,775            (223)             4,112
- ---------------------------------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                                  3,315            2,781             3,451
Cash and cash equivalents, beginning of period                            14,761           11,980             8,529
- ---------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents, end of period                                 $18,076          $14,761           $11,980
- ---------------------------------------------------------------------------------------------------------------------------


Cash payments for interest                                                $2,166           $1,576            $1,452
Cash payments for taxes                                                      884              926               424
Loans transferred to real estate owned                                        --               --             1,295


See accompanying notes.
                                                   44





Consolidated Statements of Changes in Shareholders' Equity
(Dollar amounts in thousands, except per share data)

For the Years ended December 31, 1995, 1994 and 1993

                                                                      Net Unrealized
                                                                       Gain(Loss) on
                                                                          Securities
                                            Preferred        Common        Available       Retained
                                               Stock           Stock        for Sale       Earnings           Total

                                                                                                             
Balance at December 31, 1992                     $123          $3,713             --         $1,575          $5,411
   Cash dividends                                  --              --             --          (159)           (159)
   Stock options exercised                         --              93             --             --              93
   Net income                                      --              --             --            860             860
- ---------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1993                      123           3,806             --          2,276           6,205
   Preferred stock converted to common           (20)              20             --             --              --
   Unrealized loss on securities held for sale     --              --           (76)             --            (76)
   Cash dividends                                  --              --             --          (188)           (188)
   Stock options exercised                         --              83             --             --              83
   Net income                                      --              --             --            947             947
- ---------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994                      103           3,909           (76)          3,035           6,971
   Preferred stock converted to common           (93)              93             --             --              --
   Unrealized gain on securities held for sale     --              --             86             --              86
   Cash dividends                                  --              --             --          (241)           (241)
   Stock options exercised                         --              51             --             --              51
   Net income                                      --              --             --          1,211           1,211
- ---------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995                      $10          $4,053            $10         $4,005          $8,078
- ---------------------------------------------------------------------------------------------------------------------------


See accompanying notes.



                                            REPORT OF INDEPENDENT AUDITORS


To the Shareholders and the Board of Directors of Bay Area Bancshares:

We have  audited  the  accompanying  consolidated  balance  sheets  of BAY  AREA
BANCSHARES  as of  December  31,  1995 and 1994,  and the  related  consolidated
statements of income,  changes in shareholders'  equity, and cash flows for each
of the three  years in the period  ended  December  31,  1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.  We  conducted  our audits in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.  In our opinion,  the  financial  statements  referred to above present
fairly, in all material  respects,  the consolidated  financial  position of Bay
Area Bancshares as of December 31, 1995 and 1994, and the  consolidated  results
of their  operations  and their  cash  flows for each of the three  years in the
period ended December 31, 1995, in conformity with generally accepted accounting
principles.

/s/Ernst & Young LLP

San Francisco, California
January 19, 1996
                                                      45



Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)

December 31, 1995

NOTE 1-SUMMARY OF SIGNIFICANT ACCOUNTING PROCEDURES
The consolidated  financial statements of Bay Area Bancshares (the Company), and
its wholly owned  subsidiary,  Bay Area Bank (the Bank),  have been  prepared in
conformity with generally  accepted  accounting  principles and general practice
within the banking industry.  The Company's significant  accounting policies are
as follows:  

a. Basis of  Presentation  
The consolidated  financial  statements  include the accounts of the Company and
its  wholly  owned  subsidiary.   All  significant   intercompany  balances  and
transactions have been eliminated in consolidation. All dollar amounts are shown
in thousands except per share data.

b. Use of Estimates in the  Preparation of Financial  Statements 
The preparation of the consolidated financial statements of the Company requires
management to make estimates and assumptions that affect reported amounts. These
estimates  are based on  information  available as of the date of the  financial
statements. Therefore, actual results could differ from those estimates.

c. Cash and Cash Equivalents 
The Company  considers cash and due from banks and federal funds sold to be cash
and cash equivalents.

d. Investment  Securities Held to Maturity and Available  for  Sale  
The  amortized  cost  of  debt  securities  classified  as  held-to-maturity  or
available-for-sale  is adjusted for  amortization  of premiums and  accretion of
discounts to maturity,  or in the case of mortgage-backed  securities,  over the
estimated life of the security. Such amortization is included in interest income
from  investments.  Interest and dividends are included in interest  income from
investments.  Realized  gains and losses,  and  declines  in value  judged to be
other-than-temporary  are included in net securities gains (losses). The cost of
securities  sold is  based on the  specific  identification  method.  Management
determines  the  appropriate  classification  of debt  securities at the time of
purchase and  re-evaluates  such designation as of each balance sheet date. Debt
securities are classified as held-to-maturity  when the Company has the positive
intent  and  ability  to hold the  securities  to  maturity.  Available-for-sale
securities are stated at fair value,  with the unrealized gains and losses,  net
of tax, reported as a separate component of shareholders' equity.

e. Loans  
Loans are stated at the amount of  principal  outstanding  at the balance  sheet
date. Interest on commercial, installment and real estate loans is accrued daily
on a simple  interest basis on the amount of principal  outstanding.  The Bank's
policy is to place loans on  nonaccrual  status if either  principal or interest
has become past due for 90 days or more, or when payment in full of principal or
interest  is not  expected.  When a loan is placed  on  nonaccrual  status,  all
interest  previously  accrued is reversed  against  current period income.  Bank
management may waive nonaccrual  status and the previously  accrued interest may
not be reversed if a loan is well secured and in the process of collection. Cash
received on non-accrual loans is applied to reduce the principal balance. 

f. Loans Held for Sale 
Loans held for sale in the normal course of business consist of residential real
estate loans that were  originated  or acquired  with the intent to sell.  These
loans are recorded at the lower of cost or fair value and are originated through
the Bank's Mortgage Department which began operations in 1993.

g. Allowance for Possible Loan Losses
The allowance  for possible  loan losses is maintained at a level  considered by
management  as  adequate  to provide  for losses  that are  inherent in the loan
portfolio. The allowance is increased by provisions charged to operating expense
and reduced by net  charge-offs.  The Bank makes periodic  credit reviews of the
loan portfolio and considers current economic  conditions,  historical loan loss
experience and other factors in determining  the adequacy of the allowance.  The
allowance for possible loan losses is based on  estimates,  and ultimate  losses
may vary from the current estimates.  These estimates are reviewed  periodically
and,  as  adjustments  become  necessary,  they are  reported in earnings in the
periods in which they become  known.  

h.  Premises  and  Equipment  
Premises  and   equipment  are  stated  at  cost  and   depreciated   using  the
straight-line  method over the estimated  useful lives of the assets,  which are
generally   three  to  five  years  for  furniture  and   equipment.   Leasehold
improvements  are  amortized  over  the  term  of the  respective  lease  or the
estimated useful life of the property, whichever is shorter.

i. Real Estate Owned 
Other real estate owned is carried at the lower of cost or fair value.  When the
property is acquired through foreclosure, any excess of the related loan balance
over  the fair  value is  charged  to the  reserve  for  possible  loan  losses.
Subsequent  write-downs,  operating  expense,  and losses upon sale, if any, are
charged to operating expenses.

j. Earnings per Share 
Earnings  per common and common  equivalent  shares are computed by dividing net
income by the weighted  average  number of common  shares and common  equivalent
shares  outstanding  which include  dilutive and  anti-dilutive  stock  options,
preferred  stock and a  corresponding  adjustment of net interest  income net of
income taxes. The computation of common  equivalent  shares for primary earnings
per share is based on the weighted  average market price of the Company's common
stock  throughout the period.  The computation of common  equivalent  shares for
fully  diluted  earnings per share is based on the market price of the Company's
common stock at the end of the period.
                                               46


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)


k. Reclassifications
Certain  reclassifications have been made to prior years amounts to conform with
the  current  year  presentation.  These  reclassifications  have no  effect  on
previously reported income 

NOTE 2-NATURE OF OPERATIONS 
The Company,  through its subsidiary  bank,  provides a wide range of commercial
banking  services  to  individuals,  professionals  and  small to  medium  sized
businesses.  The services provided include those typically offered by commercial
banks,  such as:  interest-bearing  and noninterest  bearing checking  accounts,
savings and time deposits,  business and personal  loans,  collection  services,
safe  depository  facilities,  funds  transfer,  the  issuance of money  orders,
cashiers  checks,  and the sale of travelers'  checks.  The Bank also operates a
network  of  off-site   Automated  Teller  Machines  (ATM's),   and  a  Mortgage
Department,  which  generally  sells the loans it  originates  in the  secondary
mortgage market.
NOTE 3--INVESTMENT SECURITIES
The  maturity of  mortgage  backed  securities  is  estimated  based on expected
principal  prepayments,  all  other  securities  have  defined  maturities.  The
amortized  cost and  approximate  market value of  investment  securities  as of
December 31, 1995 and 1994 are as follows:



                                                                    Investment Securities Available for Sale

                                                               1995                               1994
                                                Amortized Cost      Market Value   Amortized Cost      Market Value
                                                                                                    
Securities of the U.S. government and its agencies:
       Within one year                                    $505              $508               --                --
After one year but within five years                     2,002             2,008            1,515             1,439
- ---------------------------------------------------------------------------------------------------------------------------
             Total                                       2,507             2,516            1,515             1,439
Mortgage backed securities:
       After one year but within five years                594               595               --                --
- ---------------------------------------------------------------------------------------------------------------------------

Total investment securities available for sale          $3,101            $3,111           $1,515            $1,439
- ---------------------------------------------------------------------------------------------------------------------------




                                                                Investment Securities Held to Maturity
                                                               1995                               1994
                                                Amortized Cost      Market Value   Amortized Cost      Market Value
                                                                                                    
Securities of the U.S. government and its agencies:
       Within one year                                  $1,253            $1,253           $1,506            $1,506
       After one year but within five years              2,520             2,556            2,808             2,692
       Federal Home Loan Bank Stock                        273               273              260               260
- ---------------------------------------------------------------------------------------------------------------------------
             Total                                       4,046             4,082            4,574             4,458
States of the U.S. and political subdivisions:
       Within one year                                     400               401              205               205
       After one year but within five years              1,182             1,183            1,381             1,334
- ---------------------------------------------------------------------------------------------------------------------------
             Total                                       1,582             1,584            1,586             1,539
Mortgage backed securities:
       Within one year                                     501               499              153               148
       After one year but within five years              4,004             4,104            2,114             1,977
- ---------------------------------------------------------------------------------------------------------------------------
             Total                                       4,505             4,603            2,267             2,125
- ---------------------------------------------------------------------------------------------------------------------------

Total investment securities held to maturity           $10,133           $10,269           $8,427            $8,122
- ---------------------------------------------------------------------------------------------------------------------------


In 1995, the Company sold a security with a par value of $500 from its available
for sale portfolio. As a result of this transaction, the Company realized a loss
of $16. The Company did not sell any securities in 1994.  Gross unrealized gains
for securities held to maturity at December 31, 1995 and 1994 were approximately
$144  and $5  respectively.  Gross  unrealized  losses  for  securities  held to
maturity  at  December  31,  1995  and  1994  for the  security  portfolio  were
approximately $8 and $310 respectively. The net adjustment to unrealized gain on
investment  securities  available for sale,  included as a separate component of
shareholders'  equity,  was $86 between December 31, 1994 and December 31, 1995.
The  Financial  Accounting  Standards  Board  allowed  companies  to revisit the
designations  of their  held to  maturity  and held for sale  securities  in the
fourth  quarter of 1995.  In December of 1995 the Company  elected to transfer a
security from its held to maturity  portfolio to its held for sale  portfolio in
anticipation  that  it may be  sold  prior  to  maturity.  The  security  had an
amortized cost of $595 and an unrealized loss of $13 at the time of transfer. As
of December 31, 1995 and 1994,  investment  securities with an amortized cost of
$1,590 and $1,000 respectively, were pledged to secure public deposits and other
borrowings  as required by law. The Bank is required to maintain  reserves  with
the  Federal  Reserve  Bank (FRB) of San  Francisco.  Reserve  requirements  are
primarily based on a percentage of deposit liabilities. At December 31, 1995 and
1994 the Bank had balances of $310 and $507  respectively with the FRB. 
                                             47


Notes to Consolidated Financial Statements 
(Dollar amounts in thousands, except per share data)


NOTE  4--LOANS  AND  ALLOWANCE  FOR  POSSIBLE  LOAN LOSSES  Loan  balances as of
December 31, 1995 and 1994 were as follows:


                                                                                             1995              1994

                                                                                                          
       Commercial and financial                                                           $17,390           $15,668
       Real estate mortgage                                                                27,962            26,446
       Real estate construction                                                            10,849             6,856
       Installment                                                                          4,524             4,552
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           60,725            53,522
Less--Allowance for possible loan losses                                                    1,516             1,505
- ---------------------------------------------------------------------------------------------------------------------------
             Net loans                                                                    $59,209           $52,017
- ---------------------------------------------------------------------------------------------------------------------------


The  changes in the  allowance  for  possible  loan  losses for the years  ended
December 31, 1995, 1994 and 1993 were as follows:



                                                                            1995             1994              1993

                                                                                                    
Balance at January 1,                                                     $1,505           $1,006              $881
       Provision for possible loan losses                                    210              300               420
       Loans charged off                                                   (233)              (3)             (339)
       Recoveries                                                             34              202                44
- ---------------------------------------------------------------------------------------------------------------------------
Balance at December 31,                                                   $1,516           $1,505            $1,006
- ---------------------------------------------------------------------------------------------------------------------------


The Company adopted  Financial  Accounting  Standards Board Statement (SFAS) No.
114,  Accounting by Creditors for  Impairment  of a Loan,  effective  January 1,
1995. As a result of applying the new rules, certain impaired loans are reported
at the present  value of expected  future cash flows using the loan's  effective
interest  rate, or as a practical  expedient,  at the loan's  observable  market
price or the fair value of the  collateral if the loan is collateral  dependent.
If the estimated  value of the loan is less than the carrying value of the loan,
the  impairment  is  recorded  through  a  valuation  allowance.  The  valuation
allowance  for  impaired  loans at December 31, 1995 under SFAS No. 114 was $185
which is  included  in the  Company's  allowance  for  loan  loss.  

The Company considers all nonaccrual loans to be impaired loans. At December 31,
1995  and  1994  there  were  loans   totaling   approximately   $470  and  $200
respectively,  on  nonaccrual  status.  Interest  earned but not recorded on all
loans that were on nonaccrual  status during the years ended  December 31, 1995,
1994, and 1993 was approximately $43, $60 and $58, respectively.

The Bank has,  and expects to havein the  future,  banking  transactions  in the
ordinary course of its business with directors,  executive  officers,  principal
shareholders  and their  associates.  These  transactions,  including  loans and
deposits,  are granted on substantially the same terms, including interest rates
and collateral, as those prevailing at the same time for comparable transactions
with others and do not involve  more than the normal risk of  collectability  or
present  other  unfavorable  features.  The loan  activity with respect to these
related parties during 1995 is summarized below:



                                                   Balance as of                 Paydowns or          Balance as of
                                               December 31, 1994    Additions     Retirements     December 31, 1995
                                                                                                    
Loans to directors, executive officers,
       principal shareholders and
       their associates                                  $1,024            --             $79                  $945





NOTE 5--PREMISES AND EQUIPMENT
Premises and  equipment  as of December  31, 1995 and 1994 was  comprised of the
following:
                                                                                             1995              1994
                                                                                                          
       Automobiles                                                                            $37               $36
       Furniture and equipment                                                              2,149             1,800
       Leasehold improvements                                                                 170               169
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                            2,356             2,005
       Less - Accumulated depreciation and amortization                                     1,408               982
- ---------------------------------------------------------------------------------------------------------------------------
       Net premises and equipment                                                            $948            $1,023
- ---------------------------------------------------------------------------------------------------------------------------

                                                  48


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)


NOTE 6--DEPOSITS AND INTEREST ON DEPOSITS
As of December 31, 1995 and 1994, the Bank had time  certificates  of deposit in
denominations  of  $100  or  more  totaling  approximately  $7,850  and  $7,070,
respectively.  Interest paid on these deposits was  approximately  $347 in 1995,
$333 in 1994 and $282 in 1993.

NOTE 7--AVAILABLE CREDIT
As of December  31,  1995 and 1994,  the Bank had in place  $3,000 in  unsecured
liquidity  lines of credit and $2,000 in secured  lines of credit.  These  funds
were  available  through  its  correspondent  banks.  During  1993  the Bank was
approved for  membership in the Federal Home Loan Bank of San Francisco  (FHLB).
The Bank may borrow up to 25% of its assets subject to collateral and FHLB stock
purchase requirements. At December 31, 1995 the Bank held $273 in FHLB stock and
was able to borrow up to approximately $1,913, however, there were no borrowings
in 1995 or 1994.

NOTE 8--SHAREHOLDERS EQUITY
The retained earnings of the Company include undistributed earnings of the Bank.
Dividends by the Bank to the Company are restricted  under California law to the
lesser of the Bank's retained earnings,  or the Bank's net income for the latest
three fiscal years,  less dividends  previously  declared during that period, or
with the approval of the California  Superintendent  of Banks, to the greater of
the  retained  earnings  of the  Bank,  the net  income of the Bank for its last
fiscal year or the net income of the Bank for its  current  fiscal  year.  As of
December  31,  1995,  the Bank had  retained  earnings  available  for  dividend
distribution  of  $3,438.  

Additionally,  the Federal Reserve Act generally  restricts loans,  advances and
investments  by the  Bank,  in or to the  Company,  to 10% of the  shareholder's
equity of the Bank.

In August 1988, the Company  issued$123 of 6%  noncumulative  preferred stock at
$10 stated value per share.  The preferred stock is convertible to no par common
stock of the Company at an initial  conversion  price of $4.33 per common  share
(as adjusted for stock dividends) and is redeemable at the option of the Company
at a $10 per share  redemption  price.  The  preferred  stock has a  liquidation
preference of $10 per share. A 6% preferred stock cash dividend has been paid in
five  consecutive  years beginning in 1991.  Through  December 31, 1995, $113 in
preferred stock, or 11,300 shares, had been converted to 26,100 shares of common
stock.

NOTE 9--COMMITMENTS AND CONTINGENT LIABILITIES
The Company is obligated for rental payments under certain  operating leases and
contract agreements.  Rental expense included in occupancy expense and equipment
expense was  approximately  $359, $315 and $309 for the years ended December 31,
1995, 1994 and 1993, respectively.  At December 31, 1995, the approximate future
lease rentals payable under operating leases for premises were as follows:


                                                                          
       1996                                                                 $303
       1997                                                                  276
       1998                                                                  276
       1999                                                                  232
       2000                                                                  232
       Thereafter                                                            463
- ---------------------------------------------------------------------------------------------------------------------------

       Total Minimum Lease Payments                                       $1,782
- ---------------------------------------------------------------------------------------------------------------------------


The Company's  primary  location  (900 Veterans  Blvd.) was acquired by a former
director in October of 1992.  The lease for  approximately  8,300  square  feet,
which was negotiated with the previous lessor, a non-related  party, was renewed
for a seven year term in June of 1995 with an additional  seven year option.  An
additional  lease for  approximately  2,100 square feet for the Bank's  Mortgage
Department was negotiated  with the former director and renewed for a three year
term in December of 1995 with an additional  three year option.  Total rent paid
in 1995 for all space leased at 900 Veterans Blvd was $286.  The Company's  data
processing  center is also owned by a former  director.  Total rent paid in 1995
for the  data  processing  center  was  approximately  $54.  In the  opinion  of
management, the terms of the leases are no less favorable than terms which could
have been obtained from unrelated parties. 

In the normal course of business, the Company is at times subject to pending and
threatened legal actions and proceedings. After reviewing pending and threatened
actions and proceedings  with counsel,  management  believes that the outcome of
such  actions  or  proceedings  will not have a material  adverse  effect on the
consolidated financial condition of the Company.

NOTE 10--OFF-BALANCE SHEET INSTRUMENTS WITH RISK
In the  ordinary  course of  business,  the Bank  enters into  various  types of
transactions  which involve  financial  instruments with off-balance sheet risk.
These  instruments  include  commitments to extend credit and standby letters of
credit  and  are  not  reflected  in  the  accompanying  balance  sheets.  These
transactions may involve,  to varying degrees,  credit and interest rate risk in
excess of the amount, if any, recognized in the balance sheets.  Management does
not anticipate any loss to result from these commitments. 

The Bank's  off-balance sheet credit risk exposure is the contractual  amount of
commitments to extend credit and standby letters of credit. The Bank applies the
same credit  standards  to these  contracts  as it uses in its lending  process.

Financial instruments whose contractual amount represented risk:
                                       49


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)



                                                                            1995             1994

                                                                                          
Commitments to extend credit                                              $24,347          $20,936 
Standby letters of credit                                                    $101             $235




Commitments  to  extend  credit  are  agreements  to  lend to  customers.  These
commitments  have specified  interest rates and generally have fixed  expiration
dates but may be  terminated  by the Bank if certain  conditions of the contract
are violated.  Although currently subject to drawdown, many of these commitments
are  expected  to expire or  terminate  without  funding.  Therefore,  the total
commitment  amounts  do not  necessarily  represent  future  cash  requirements.
Collateral  held  relating to these  commitments  varies,  but may include cash,
securities  and  real  estate.   

Standby  letters of credit  are  conditional  commitments  issued by the Bank to
guarantee the performance of a customer to a third party.  Credit risk arises in
these transactions from the possibility that a customer may not be able to repay
the Bank upon default of  performance.  Collateral  held for standby  letters of
credit is based on an individual evaluation of each customer's creditworthiness,
but may include cash and securities.

The Bank's  business  activity is with  customers  primarily  located within San
Mateo County. The Bank grants real estate,  commercial, and installment loans to
these  customers.  Although  the  Bank  has  a  diversified  loan  portfolio,  a
significant  portion of its  customers'  ability to repay the loans is dependent
upon the real estate economic sector. Generally, the loans are secured by assets
or stock. Loans are based on the borrowers'  established  integrity,  historical
cash flow,  and their  willingness  and ability to perform on  commitments.  The
Bank's  policy is to secure  collateral  where  deemed  necessary to protect the
soundness  of the  loan.  In the  event of loan  default,  the  Bank's  means of
recovery is through judicial procedures.

NOTE 11--PROFIT SHARING AND SALARY CONTINUATION PLANS
The Bank has a  qualified  profit  sharing  plan for most  full-time  employees.
Employer  contributions are to be made from current-year profits,  predicated on
the performance of the Bank based on a formula  approved  annually by the Bank's
Board of Directors.  Participants in the plan are allowed to make  contributions
in  accordance  with  the plan  agreement.  The Bank  matches  the  participants
contributions  up  to 5%  of  their  annual  salary  so  long  as  certain  Bank
profitability  goals are met.  Full  vesting of the Bank's  contribution  to the
employee  occurs  after  four  years  of  employment.   The  Bank  provided  for
contribution   expense  of  $64,  $64  and  $58  during  1995,  1994  and  1993,
respectively.   

At  December  31,  1995  the  Company  was  in  the  process  of
implementing a salary  continuation plan for the Bank's Chief Executive Officer.
The officer will vest in the benefits of the proposed plan equally each year and
fully  vest in 2005 if  certain  bank  performance  standards  are met and if he
reaches  normal  retirement  age while working for the Bank.  The costs of these
benefits will be accrued over the remaining expected service life of the officer
based  on  the  estimated  present  value  of  the  related  liability.   Salary
continuation expense was approximately $81 in 1995. The Bank has elected to fund
its obligation  under the plan described  above with a life insurance  contract.
The Bank acquired a life insurance policy with a current cash surrender value of
$53 which is included in other assets at December  31, 1995.  The Company made a
premium payment of $89 to this policy in 1995 and anticipates  making additional
premium  payments  of $89 for the next three  fiscal  years to the policy if the
plan is adopted. This policy is expected to cover plan expenses.

NOTE 12--EMPLOYEE STOCK OPTION PLAN
The  Company  has a stock  option  plan for  full-time,  salaried  officers  and
directors and employees who have substantial  responsibility  for the successful
operation  of the  Company.  Options are granted at no less than the fair market
value of the stock at the date of the  grant.  The  options  may be  granted  in
accordance with terms  determined by the Board of Directors until the expiration
of the plan. During 1993, the original stock option plan of 1983 expired.  A new
plan was ratified by the  Company's  Shareholders  at the Annual  Meeting in May
1993.  At December  31,  1995,  19,558  shares  were  available  for grant.  The
following  table  summarizes the option  activity in the 1993 and 1983 plans for
the years  ended  December  31,  1995,  1994 and 1993 (all share  amounts are in
thousands):




1983 Plan                                                              Available      Outstanding   Price Per Share

                                                                                                       
Balance, December 31, 1993                                                    --                2             $4.88
       Exercised                                                              --               (2)            $4.88
- ---------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1994                                                    --               --                --
- ---------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995                                                    --               --                --
- ---------------------------------------------------------------------------------------------------------------------------





1993 Plan                                                              Available      Outstanding   Price Per Share
                                                                                                    
Inception of Plan                                                            231              --                 --

       Granted                                                             (207)              207     $4.75 - $5.23
- ---------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1993                                                    24              207     $4.75 - $5.23
       Exercised                                                              --             (16)             $4.75
- ---------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1994                                                    24              191     $4.75 - $5.23
       Granted                                                               (5)                5             $7.25
       Exercised                                                              --             (11)             $4.75
- ---------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995                                                    19              185     $4.75 - $7.25
- ---------------------------------------------------------------------------------------------------------------------------

                                            50


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)


NOTE 13--INCOME TAXES
Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets are set forth below:



                                                                                             1995              1994

                                                                                                          
Book loan loss allowance in excess of tax                                                    $414              $411
Book depreciation in excess of tax                                                              8                26
State franchise tax                                                                            87                52
Other                                                                                          14                28
- ---------------------------------------------------------------------------------------------------------------------------
       Deferred tax asset                                                                    $523              $517
- ---------------------------------------------------------------------------------------------------------------------------


The current and deferred  amounts of the tax  provision  (benefit) for the years
ended December 31, 1995, 1994, and 1993 were as follows:



                                      Total
                                                                         Federal            State         Provision
                                                                                                       
1995

   Current                                                                  $583             $262              $845
   Deferred                                                                 (14)                8               (6)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            $569             $270              $839
- ---------------------------------------------------------------------------------------------------------------------------
1994
   Current                                                                  $561             $233              $794
   Deferred                                                                (104)             (53)             (157)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            $457             $180              $637
- ---------------------------------------------------------------------------------------------------------------------------
1993
   Current                                                                  $498             $184              $682
             Deferred                                                        (74)             (22)              (96)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            $424             $162              $586
- ---------------------------------------------------------------------------------------------------------------------------


The provisions for income taxes differ from the amounts computed by applying the
statutory federal income tax rates to income before taxes as follows:



                                                                            1995             1994              1993

                                                                                                       
Federal income tax expense, based on statutory 34% federal income tax rate  $697             $539              $492
State franchise taxes, net of federal benefit                                178              119               107
Tax exempt income                                                           (21)             (24)              (21)
    Other, net                                                              (15)                3                 8
- ---------------------------------------------------------------------------------------------------------------------------
                                                                            $839             $637              $586
- ---------------------------------------------------------------------------------------------------------------------------

                                                  51


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)

NOTE 14-FAIR VALUE OF FINANCIAL INSTRUMENTS
In  accordance  with SFAS No. 107  "Disclosures  about  Fair Value of  Financial
Instruments",  the estimated fair value of the Company's  financial  instruments
are disclosed below. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly  affected by the assumptions used,  including
the  discount  rate and  estimates  of future cash flows.  In that  regard,  the
derived  fair  value  estimates   cannot  be   substantiated  by  comparison  to
independent  markets  and,  in many cases,  could not be  realized in  immediate
settlement  of  the  instrument.   Statement  107  excludes  certain   financial
instruments and all nonfinancial  instruments from its disclosure  requirements.
Accordingly,  the  aggregate  fair value  amounts  presented do not  necessarily
represent or affect the underlying value of the Company.  

The following  methods and assumptions were used by the Company in estimating 
its fair value disclosure for financial instruments: 

Cash and Cash Equivalents: 
Cash and cash equivalents, which  includes  federal funds sold,  is carried at 
an amount that  approximates fair value. 

Time Deposits With Other Financial  Institutions:  
Time deposits are carried at an amount that approximates fair value.  

Investment Securities:  
Fair value is based on quoted market  prices,  where  available or quoted market
prices  of  comparable  instruments.  If not  material,  the  carrying  value of
investment securities approximates fair value.

Loans and Loans Held for Sale: 
The allowance for loan losses and most  adjustable  rate loans are valued at the
carrying amount. All fixed and adjustable rate loans with interest rate caps and
floors are valued by loan type. To determine  the fair value,  the interest rate
used to discount  the cash flows is the current  market rate for a like class of
loans.

Interest   Receivable:   
Interest  receivable  is  carried  at  an  amount  that approximates  fair 
value.  

Deposits:  
The fair values disclosed for demand (interest  bearing  transaction and savings
deposits)  are equal to the  amount  payable  on demand  at the  reporting  date
(carrying  amount).  Fair value for time  deposits  (fixed-rate  certificate  of
deposits) are estimated  using a discounted cash flow  calculation  that applies
interest rates currently offered on deposits of similar remaining maturities.

Interest Payable:  
Interest payable is carried at an amount  that  approximates  fair  value.  

Fed Funds  Purchased:  
Fed funds purchased   are   carried   at  an  amount   that  approximates fair  
value.

Off-Balance-Sheet  Instruments:  
The fair value of  commitments to extend credit were not significant.

The estimated fair values of the Company's financial instruments are as follows:



                    December 31, 1995
                                                                 Carrying Amount       Fair Value
                                                                                        
       Assets


       Cash and cash equivalents                                         $18,076          $18,076
       Time deposits with other financial institutions                       103              103
Investment securities available for sale                                   3,111            3,111
       Investment securities held to maturity                             10,133           10,269
       Loans                                                              59,209           59,251
Loans held for sale                                                          772              795
Interest receivable                                                          589              589
Liabilities
       Demand deposits                                                    22,998           22,998
Interest bearing transaction and savings deposits                         44,856           44,856
Time deposits                                                             16,125           15,776
Interest payable                                                             124              124
       Federal funds purchased                                             1,000            1,000

                                                  52


Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)

NOTE 15--CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY
Condensed  balance  sheets,  statements  of income,  and cash flows for Bay Area
Bancshares (parent company only) are presented below:

Bay Area Bancshares (Parent) Balance Sheets at December 31, 1995 and 1994


Assets                                                                                       1995              1994
                                                                                                          
   Cash and cash equivalents                                                                 $120               $20
   Investment in subsidiary                                                                 8,045             6,964
- ---------------------------------------------------------------------------------------------------------------------------
       Total assets                                                                        $8,165            $6,984
Liabilities & Shareholders' Equity
   Other liabilities                                                                           87                13
- ---------------------------------------------------------------------------------------------------------------------------
       Total liabilities                                                                       87                13
       Total shareholders' equity                                                           8,078             6,971
- ---------------------------------------------------------------------------------------------------------------------------
       Total liabilities and shareholders' equity                                          $8,165            $6,984
- ---------------------------------------------------------------------------------------------------------------------------


Bay Area Bancshares (Parent) Statements of Income For the Years Ended 
December 31, 1995, 1994 and 1993

                                                                            1995             1994              1993
                                                                                                       
Cash dividends received from subsidiary                                     $275             $325              $200
Other income                                                                   1                1              1
Interest expense                                                             ---             (10)              (17)
Professional fees                                                           (25)             (37)              (14)
Miscellaneous expense                                                       (35)             (40)              (45)
- ---------------------------------------------------------------------------------------------------------------------------
Income before equity in undistributed income of subsidiary                   216              239               125
Equity in undistributed income of subsidiary                                 995              708               735
- ---------------------------------------------------------------------------------------------------------------------------
Net income                                                                $1,211             $947              $860
- ---------------------------------------------------------------------------------------------------------------------------


Bay Area Bancshares (Parent) Statements of Cash Flows For the Years Ended 
December 31, 1995, 1994 and 1993


Cash flows from operating activities:                                       1995             1994              1993
                                                                                                       
       Net income                                                         $1,211             $947              $860
       Adjustments to reconcile net income to cash provided by operating 
       activities:
             Net decrease in unamortized offering expenses                    --               --                 2
             Net decrease in other assets                                     --                2                 1
             Net increase (decrease) increase in other liabilities            74                8                (5)
             Equity in undistributed income of subsidiary                  (995)            (708)              (735)
- ---------------------------------------------------------------------------------------------------------------------------
                  Total adjustments                                        (921)            (698)             (737)
- ---------------------------------------------------------------------------------------------------------------------------
                  Net cash provided by operating activities                  290              249               123
Cash flows from financing activities:
       Principal payment on note payable                                      --            (150)              (75)
       Exercise of common stock options                                       51               83                93
       Cash dividends                                                      (241)            (188)             (159)
- ---------------------------------------------------------------------------------------------------------------------------
             Net cash used in financing activities                         (190)            (255)             (141)
- ---------------------------------------------------------------------------------------------------------------------------
             Net increase (decrease) in cash and cash equivalents            100              (6)              (18)
Cash and cash equivalents, beginning of year                                  20               26                44
- ---------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of year                                      $120              $20               $26
- ---------------------------------------------------------------------------------------------------------------------------
Cash paid for interest                                                        --              $11               $17



                                                           53



Item 9.         Changes In and Disagreements With Accountants on Accounting and
                Financial Disclosure.

         Not applicable.

                                                        PART III


Item 10.          Directors and Executive Officers of the Registrant.

         The following table provides certain information regarding the Board of
Directors of the Company and the Bank.



                                                                                                Director of
                                                  Position                     Position         the Company
Name                               Age          with Company                   with Bank           Since

                                                                                       
Frank M. Bartaldo Jr.              47                N/A                       Director,            N/A
                                                                            Executive Vice
                                                                               President

Mario A. Biagi                     67             Director                    Chairman of          1981
                                                                               the Board

John O. Brooks                     55             Director                     Director,           1995
                                               Executive Vice                 President,
                                                 President,                 Chief Executive
                                               Chief Operating                  Officer
                                                   Officer

Gary S. Goss                       60             Director,                    Director,           1981
                                                  Secretary                    Secretary

Robert R. Haight                   67            Chairman of                   Director            1981
                                                 the Board,
                                                 President,
                                               Chief Executive
                                                   Officer

Stanley A. Kangas                  58             Director                     Director            1996

David J. Macdonald                 56             Director                     Director            1981

Thorwald A. Madsen                 79             Director                     Director            1981

Dennis Royer                       53             Director                     Director            1995



         None of the directors of the Company or the Bank were selected pursuant
to any arrangement or understanding other than the directors and officers of the
Company and the Bank  acting in their  capacities  as such.  There are no family
relationships between any two or more of the directors or officers.

         Set forth below are brief  summaries  of the  background  and  business
experience,  including  the  principal  occupation,  of the Company's and Bank's
directors.  Except for the Bank, no corporation or organization  discussed below
is an active affiliate or a subsidiary of the Company.


                                                           54




FRANK M. BARTALDO,  JR. Mr.  Bartaldo has been with Bay Area Bank since 1986. He
currently  serves as Executive Vice President and Senior Banking  Officer of the
Bank. In February 1996,  Mr.  Bartaldo was elected to serve as a director of the
company's  sole  subsidiary,  Bay Area Bank.  Before his  employment at Bay Area
Bank,  Mr.  Bartaldo was a partner in a mortgage  banking  business and prior to
that he was employed for eight years at Wells Fargo Bank. Mr. Bartaldo  received
his BS in Business  Administration  from California State University at Chico in
1971.  Mr.  Bartaldo is  president  elect of the Redwood  City-San  Mateo County
Chamber of Commerce.

MARIO BIAGI: Presently a rancher/consultant,  Mr. Biagi owned and operated Ethan
Allen  Furniture  Store in Belmont for 15 years and Biagi  Interiors  in Redwood
City for 10 years.  From 1976 to 1984,  Mr.  Biagi  served as a  councilman  for
Redwood City and from 1980 to 1982, as the City's mayor. He currently  serves on
the Advisory  Board of Kainos  having  served as a board member for 8 years.  In
addition  to other  active  involvement  in the  community,  he acted as Interim
President of the Bank from December 1984 to May 1985, and as the Chairman of the
Board from 1981 to 1991.  In May 1995 Mr.  Biagi was once  again  elected to the
position of Chairman of the Board of Bay Area Bank.


JOHN O.  BROOKS:  Mr.  Brooks began his  position as  President/Chief  Executive
Officer and  Director of Bay Area Bank and Chief  Operating  Officer of Bay Area
Bancshares  on November 2, 1992.  On June 27,  1995 Mr.  Brooks was  appointed a
Director of Bay Area Bancshares.  He has more than 30 years of experience in the
banking industry.  From 1990 to 1992, he was President/CEO of Heritage Oaks Bank
in  Paso  Robles.  From  1987  to  1990,  he was  President/CEO  at the  Bank of
Pleasanton  and from 1980 to 1987, he held the same position at Foothill Bank in
Mountain View, Ca. Mr. Brooks is currently  involved in local Rotary groups, the
San Carlos  Youth  Center  Foundation,  serves on the Board of  Directors of the
Mid-Peninsula  YMCA and the  Peninsula  Outreach  Program and is a member of the
honor society, Beta Gamma Sigma. GARY S. GOSS: Certified Public Accountant since
1961  and  principal  in the  accounting  firm  of  Gary S.  Goss,  San  Carlos,
California.  Currently a member of the Redwood City,  San Carlos and Foster City
Chambers of Commerce and the San Carlos  Rotary.  Mr. Goss has been president of
the San Carlos Chamber and served on the Board of Directors of the Half Moon Bay
Chamber of Commerce.  He also served as president of the YMCA. ROBERT R. HAIGHT:
Owner and founder of Woodside Road Insurance  Agency in Redwood City. He is also
a licensed  insurance broker and agent. Mr. Haight graduated from Redwood City's
Sequoia  High  School,  having  lived in Redwood  City since 1942.  He is a past
president and director of the Redwood City Chamber of Commerce, the Redwood City
Independent  Insurance  Agents  Association,  and San Mateo  County  Independent
Agents  Association.  Currently,  Mr.  Haight is Director  of the  Redwood  City
Independent  Insurance Agents  Association and a member of the Sequoia Club. Mr.
Haight was elected Chairman of the Board,  President and Chief Executive Officer
of Bay Area  Bancshares  in 1991.  STANLEY A.  KANGAS.  Chairman of the Board of
Brian Kangas Foulk (BKF), a civil  engineering  firm in Redwood City. Mr. Kangas
was  President of BKF from 1975 to 1995.  He has over 35 years of  experience in
all aspects of civil  engineering  and land  surveying.  Mr. Kangas has provided
engineering  consulting services to Stanford University,  its Medical Center and
Research/Industrial  Park  and  the  Stanford  Shopping  Center.  He  served  as
Principal-In-Charge  for many of BKF's large scale projects  including the 1,200
acre Redwood Shores community in Redwood City. He also 
                                            55





serves as District Engineer for the Belmont County Water District.  Professional
affiliations  include the American  Society of Civil  Engineers,  American Water
Works Association,  Bay Counties Civil Engineers and Land Surveyors Association,
Consulting Engineers and Land Surveyors of California,  Peninsula Association of
Contractors  and  Engineers,  Peninsula  Chapter  of  Civil  Engineers  and Land
Surveyors,   San  Mateo  County  Economic  Development   Association,   Northern
California Surveyors Joint Apprenticeship  Committee and the Northern California
Surveyors  Trust.  Mr.  Kangas is  currently  involved  in many local  community
programs and  non-profit  groups  including  the Redwood  City-San  Mateo County
Chamber of Commerce,  Kainos, the Sequoia Hospital Foundation,  San Carlos Youth
Center  Foundation and the Boys and Girls Club of the Peninsula.  Mr. Kangas and
BKF were recently  honored with the Sequoia Award for civic service by a Redwood
City business.


DAVID J. MACDONALD:  A real estate  developer and syndicator,  Mr.  Macdonald is
owner and broker of David J. Macdonald  Real Estate  Company in San Carlos.  Mr.
Macdonald is a member of the San Mateo County  Sheriff's Air Squadron and Search
and Rescue.

THORWALD A. MADSEN:  Retired since 1989,  Mr. Madsen was Manager of Bay Counties
Builders  Escrow from 1972 to 1989,  and  Executive  Director  of the  Peninsula
Builder's Exchange from 1972 to 1984. Prior to assuming dual responsibilities at
PBE, he ran his own company, Thor Madsen Plumbing and Heating from 1944 to 1970.
Always an active  member of the  community,  Mr.  Madsen  served as Mayor of San
Carlos in 1974 and served on the city council  from 1972 to 1976.  He was on the
San Carlos Park & Recreation  Commission for 12 years,  serving as Chairman five
times.  Currently  Mr. Madsen is an active  participant  in the San Carlos Lions
Club,  PACE Engineers Club, San Mateo Men's Garden Club, and served as President
of the San Carlos Branch of Sons in Retirement in 1990.


DENNIS  W.  ROYER.  Mr.  Royer is a partner  in his  family  owned and  operated
business,  Royer Realty in Redwood  City,  which his father began in 1954.  Upon
receiving his MBA from the  University  of Santa Clara in 1967,  Mr. Royer began
his career as a residential  real estate broker.  He is a former board member of
the Redwood  City/San Carlos  Association of Realtors and the Peninsula Golf and
Country Club. Mr. Royer was appointed to the Board of Directors of Bay Area Bank
and Bay Area Bancshares on June 6, 1995.

Executive Officers of the Registrant

         The information  required herein is incorporated by reference from Item
1(b), herein.




                                                           56





Item 11.          Executive Compensation.

         The  following  table  sets  forth  the  cash  compensation  paid to or
allocated for the Chief Executive  Officer of the Company and the Bank and those
executive  officers  whose cash  compensation  exceeded  $100,000  for  services
rendered in 1995, 1994, and 1993.




                                               Summary Compensation Table

                                                                                      Long Term
Name and                                        Regular                              Compensation         All Other
Principal Position          Year1               Salary1, 2         Bonus            Stock Options*      Compensation3,4
- ------------------          ----                    ------         -----            --------------      ------------
                                                                                             
Robert R. Haight            1995                $17,750             N/A                    0                $ 6,000
CEO of Company              1994                $15,600             N/A                    0                $ 5,920
                            1993                $16,500             N/A                 11,613              $ 4,507

John O. Brooks              1995               $135,000           $49,000                  0                $13,500
CEO of Bank                 1994               $127,500           $36,000                  0                $13,500
                            1993               $127,500           $56,000               37,035              $13,250
<FN>

* Number of shares
- ---------------------

1     Amounts for Mr. Haight include all compensation received in the fiscal year.
2     Mr. Haight is paid $300 per Board meeting in addition to his regular, non-officer director fees.  Mr. Brooks
      has an annual base salary of $135,000.
3     Mr. Haight is not eligible for the Bank's 401(k) Plan as he is not an employee of the Bank.  Mr. Haight
      receives health benefits with a cost of $500 per month during 1995.  During 1995, Mr. Brooks received
      $6,000 ($500/month) as an auto allowance and $7,500 as a matching contribution under the Bank's 401(k)
      Plan.
4     In addition to this compensation,  a Salary  Continuation Plan was adopted
      effective January 1, 1995, to provide deferred compensation to Mr. Brooks,
      subject to certain terms and conditions as described below.
</FN>



Executive Salary Continuation Plan

         The Board of Directors of the Bank has approved the principal  terms of
a Salary Continuation Plan for John Brooks effective January 1, 1995 by which he
will receive  deferred  compensation in accordance with the terms and conditions
of a  written  agreement.  This  could  result in a  maximum  benefit  of annual
payments  to Mr.  Brooks of $80,000 per year for a period of up to 15 years from
2006 through 2020.  Each such annual payment is to consist of a basic benefit of
$2,000  and  a  target   benefit  of  $78,000.   The  target   benefit   accrues
proportionately  for each  calendar  year  from 1995  through  2005 in which Mr.
Brooks  remains  as chief  executive  officer  of the Bank and in which the Bank
achieves certain  performance  standards.  If the performance  standards are not
achieved in a particular  year,  the  proportion of the target  benefit does not
vest.  The  payment of the annual  payments  to the extent  they are vested will
commence  in 2006  and  continue  for up to 15  years  through  2020 if  certain
conditions are met. The written agreement setting forth the Salary  Continuation
Plan has not been finalized.

         The following table sets forth certain information regarding the Salary
Continuation Plan:



                                                          57








                                 LONG TERM INCENTIVE PLANS - AWARDS IN LAST FISCAL YEAR

                                       Performance or
                      Number of         Other Period
                    Shares, Units     Until Maturation
Name               or other Rights        or Payout           Threshold         Target          Maximum

                                                                               
John O. Brooks           N/A              11 years           $2,000/yr.       $78,000/yr.     $80,000/yr.




Profit Sharing Plan

         The Bank instituted a capital accumulation and profit-sharing plan (the
"Plan") for eligible  employees of the Bank effective  January 1, 1985 which was
last amended  November 1, 1987. The Plan is intended to provide  benefits to the
Bank's  employees at retirement or upon death or disability.  To be eligible for
participation  in the Plan,  an employee  must complete one half year of service
and not be included in a collective bargaining unit.

         Benefits are provided through the Bank's  discretionary  profit-sharing
contributions   as  well   as  from   salary   saving   contributions   ("401(k)
contributions")  made  by the  employee.  401(k)  contributions  are  made  with
before-tax  dollars thereby reducing the employee's taxable income. The Bank may
contribute  a matching  amount equal to a percentage  of the  employee's  401(k)
contribution up to a maximum of 5% of the employee's  earnings  determined prior
to the 401(k) contribution.  The amount of the Bank's matching contribution,  if
any,  is  determined  each  year by the  Bank's  Board  of  Directors;  however,
contributions by the Bank are not allowed until the Company has achieved certain
predefined  performance  standards.  The Bank is not required to make a matching
contribution even if such performance standards are achieved.

         The 401(k)  contribution may be contributed in an amount from 1% to 15%
of the  employee's  earnings.  If the employee  contributes  more than 5% of his
earnings each year, no more than 5% will be matched by the Bank in the event the
Bank  determines it will make a  discretionary  contribution.  The amount of the
Bank's discretionary contribution, if any, is determined on a yearly basis.

         Following two years of service, the Bank's contributions begin to vest,
with 100% vesting  occurring  after four years of service.  For the years ending
December 31, 1995,  1994 and 1993,  the Bank  contributed  $64,000,  $64,000 and
$58,600, respectively, to the Plan.

Stock Option Plan

         The Company  adopted a Qualified Stock Option Plan (the "1993 Plan") in
1993,  which was approved by the  shareholders at the 1993 Annual  Meeting.  The
1993 Plan provides for the issuance of incentive and non-incentive stock options
to  directors,  key  full-time  employees  and officers and  consultants  of the
Company and the Bank.  The 1993 Plan  initially  covered  231,431  shares of the
Company's  Common Stock, no par value,  for which such options could be granted.
As of March 15, 1996,  177,169  shares were subject to  outstanding  options and
19,558 shares remained available for future grant under the plan.

         The Plan provides  that all options be granted at an exercise  price of
not  less  than  100% of fair  market  value on the date of grant in the case of
incentive stock options or not less than 85% of fair market value on the date of
grant in the case of other stock options. The Board of Directors of

                                                           58





the Company  may issue  options  which  become  vested in the future  based upon
achieving certain longevity  requirements and/or performance  standards.  Within
three months following termination of employment for any reason other than death
or disability,  an optionee (other than a director-optionee) may exercise his or
her option to the extent such option was exercisable on the date of termination,
subject to earlier  termination  by reason of expiration  of the option.  In the
event   of  the   death   or   disability   of  an   optionee   (other   than  a
director-optionee),  the option is exercisable  for a period of six months after
that event, which is also subject to earlier  termination if the option expires.
Director-optionees  may  exercise  their  options  for a  period  of five  years
following retirement, death or disability, subject to earlier termination of the
options.

         The  following  table sets forth the value  realized by the exercise of
options  during  1995 and the value of  outstanding  stock  options  held by the
executive officers named in the Summary Compensation Table at December 31, 1995,
pursuant  to the 1993  Plan.  In  addition,  in  February  of 1996,  Mr.  Brooks
exercised options for 2,000 shares, with an exercise price of $4.75.





                                  AGGREGATE OPTIONS EXERCISED IN LAST FISCAL YEAR AND
                                                 YEAR-END OPTION VALUES


                                                                                                     Value of
                                                                            Number of               Unexercised
                                                                           Unexercised             In-The-Money
                                                                             Options                  Options
                             Shares Acquired          Value               Exercisable/             Exercisable/
Name                          On Exercise1          Realized2            Unexercisable1           Unexercisable3
                                                                                      
Robert R. Haight                    0                  $0                   11,613/0               $87,100 / $0

John O. Brooks                    3,100              $17,600                30,935/0               $232,000 / $0


<FN>

1   Number of shares
2   Value determined  based on the difference  between exercise price for shares
    and fair market value of shares on date of exercise.
3   Value estimated based on fair market value of Common Stock at December 31, 1995  ($12.25 estimated
    bid price ) less the exercise price of those options.
</FN>



Employment Agreement

         On September 2, 1992, Bank President and Chief  Executive  Officer John
O. Brooks entered into an employment  agreement with the Bank. The agreement has
no term and Mr. Brooks' employment is "at will" thus it may be terminated at any
time.  The  agreement  primarily  outlines Mr.  Brooks' base salary  (originally
$127,500,  currently  $135,000  annually),  auto  allowance  ($500  per  month),
performance  requirements  for bonuses (annual bonus payments not to exceed 4.5%
of Bank pretax income),  maximum  severance  benefits (six months if the Bank is
sold or merged before September  1997),  authorities and  responsibilities,  and
other miscellaneous benefits.



                                                           59





Compensation of Directors

         In 1995, non-officer directors of the Company received $100 per Company
Board meeting.  The Chairman of the Bank Board  received an additional  $200 per
monthly  meeting and the Chairman of the Company's  Board received an additional
$100 per meeting.  Each  non-officer  director also received $400 per Bank Board
meeting as well as $150 per committee meeting.  Each director also received $500
per month for health insurance premiums.  Total compensation for the current six
non-officer directors was $93,050 in 1995.

         In March of 1996 the directors  approved an increase in their  director
fees, effective April 1, 1996, as follows:  non-officer directors of the Company
will receive $200 per Company  Board  meeting.  Each  non-officer  director will
receive $650 per Bank Board meeting as well as $150 per committee meeting.  Each
director  also will receive $550 per month for health  insurance  premiums.  The
Chairman  of the Bank Board will  continue  to  receive an  additional  $200 per
monthly  meeting  and the  Chairman  of the  Company's  Board  will  receive  an
additional $100 per meeting.

         Directors  are also  eligible  to  receive  options  and have  received
options  under  the  1993  Plan  and the  prior  plan of the  Company.  In 1995,
directors  exercised options for 8,100 shares of stock, by which those directors
realized  $38,475.  In  February  of 1996,  directors  exercised  options for an
additional  8,000 shares of stock,  realizing value of $38,000.  As of March 15,
1996 the directors of the Company have options exercisable for a total of 94,775
shares.  The  value of  those  exercisable  options  as of  March  15,  1996 was
approximately  $706,000,  which value is estimated based on fair market value of
Common  Stock at March 15, 1996 ($12.25  estimated  bid price) less the exercise
price of those options.

         The Bank's  bylaws  provide  that a  director  may be  designated  as a
"Director  Emeritus"  upon  retirement.  Mr. James E. Burney and Mr. Alan Miller
retired  from the Board of  Directors  of the Bank on March 21, 1995 and May 16,
1995,  respectively.  Each entered into a Director  Emeritus  Agreement with the
Bank  whereby  they will  receive  $1,000  per  month for 5 years as a  Director
Emeritus.

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

Security Ownership of Management

         The  following  table  sets  forth  information  as of March 15,  1996,
pertaining  to  beneficial  ownership of the  Company's  Common Stock by current
directors  of the Company  and all  directors  and  executive  officers1  of the
Company as a group. The information  contained herein has been obtained from the
Company's records and from information  furnished  directly by the individual or
entity to the Company.

         The  table  should be read  with the  understanding  that more than one
person may be the beneficial  owner or possess certain  attributes of beneficial
ownership  with respect to the same  securities.  Therefore,  careful  attention
should be given to the  footnote  references  set forth in the  column  entitled
"Amount Held and Nature of Holdings." In addition, shares issuable pursuant to

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

1        As used throughout this Form 10-K and unless indicated to the contrary,
         the terms  "officer"  and  "executive  officer"  refer to the Company's
         Chairman  of the Board of  Directors,  President  and  Chief  Executive
         Officer,  Chief Operating Officer, and Chief Financial Officer, and the
         Bank's Senior Banking Officer and Senior Credit Officer.



                                                           60





options which may be exercised within 60 days of March 15, 1996 are deemed to be
issued and  outstanding  and have been treated as outstanding in calculating the
percentage ownership of those individuals  possessing such interest, but not for
any other  individuals.  Thus,  the total  number  of  shares  considered  to be
outstanding  for  the  purposes  of this  table  may  vary  depending  upon  the
individual's particular circumstance. 
 



                                                                      Amount and Nature of
Name and Address                           Relationship                    Beneficial            Percent
of Beneficial Owner2,3                     With Company                    Ownership4           of Class

                                                                                        
Mario A. Biagi                             Director                          51,641 5             6.12%
John O. Brooks                             Director/Chief
                                           Operating Officer                 36,935 6             4.28%
Gary S. Goss                               Director & Secretary              92,894 7            11.03%
Robert R. Haight                           Chairman of the Board,            54,508 8             6.42%
                                           President and Chief
                                           Executive Officer
Stanley A. Kangas                          Director                           1,417  9             .17%
David J. Macdonald                         Director                          46,280 10            5.41%
Thorwald A. Madsen                         Director                          28,098 11            3.35%
Dennis W. Royer                            Director                           1,977 12             .24%
                                                                              ------               ---

All directors, nominees and officers
  of the Company and Bank as a Group
  (11 in number)                                                            351,282 13           36.71%

- --------------------
<FN>

2     Includes shares beneficially owned, directly and indirectly, together with
      associates.  Subject  to  applicable  community  property  laws and shared
      voting or  investment  power with a spouse,  the persons  listed have sole
      voting and investment  power with respect to such shares unless  otherwise
      noted.

3     The address for all persons is:  900 Veterans Boulevard, Redwood City, California 94063.

4     Includes  ownership  of Common  Stock,  as well as shares of Common  Stock
      which  could  be  acquired  through  the  exercise  of  options  currently
      outstanding within 60 days of March 15, 1996.

5     Includes 39,775 held by Mario and June Biagi as joint tenants; 254 shares currently in street name; and options to
      acquire 11,613 shares of Common Stock.

6     Includes 6,000 shares of Common Stock held by the John O. Brooks Revocable Trust; and vested options to acquire
      30,935 shares of Common Stock.

7     Includes  35,889  shares of Common Stock held by Gary and Chrystel Goss as
      community property; 1,029 shares held by Gary S. Goss as custodian; 35,814
      shares  held in trust for Gary and  Chrystel  Goss;  10,162 in the name of
      Gary S. Goss;  and options to acquire  10,000 shares of Common  Stock.  On
      December 27, 1991, the State Banking Department approved an application by
      Mr.  Goss to  acquire  up to  24.99%  of the  Company's  stock on the open
      market.

8     Includes  41,995 shares of Common Stock held by Robert and Sherrill Haight
      as joint  tenants;  600 shares held by Robert R.  Haight  IRA;  300 shares
      Sherrill Haight IRA; and options to acquire 11,613 shares of Common Stock.

9     Includes 1,000 shares of Common Stock held by Stanley and Teresa A. Kangas as joint tenants; and 417 shares
      held by the Brian Kangas Foulk Retirement Plan & Trust of which Mr. Kangas is a Trustee.

10    Includes 23,107 shares of Common Stock held by David and Pauline Macdonald
      as joint tenants; and options to acquire 23,173 shares of Common Stock.




                                                          61





11    Includes 20,633 shares of Common Stock held by Thorwald and Jonelle Madsen
      as Trustees of the Madsen Family Trust;  22 shares of Common Stock held by
      Thorwald Madsen as custodian for his grandchild,  a minor;  and options to
      acquire 7,443 shares of Common Stock.

12    Includes 1,977 shares of Common Stock held in the name of Dennis W. Royer.

13    Includes as if currently outstanding, 177,169 shares subject to stock options granted under the Company's 1993
      Stock Option Plan.
</FN>



Major Shareholders

The  following  sets  forth  information  as of March 15,  1996,  pertaining  to
beneficial  ownership  of the  Company's  Common  Stock by  persons,  other than
management  , known to the  Company  to own 5% or more of the  Company's  common
stock.  This information was obtained through the Company's stock transfer agent
and registrar. 
 



                                                                      Amount and Nature of
Name and Address                           Relationship                    Beneficial            Percent
of Beneficial Owner                        With Company                    Ownership1           of Class

                                                                                         
James & Katherine Burney                   Director Emeritus                 73,171 2             8.55%
Nine C Corporation                         Major Shareholder
900 Veterans Blvd.
Redwood City, CA

Alan Miller                                Director Emeritus                 56,480 3             6.60%
#4 Bridle Lane                             Major Shareholder
Woodside, CA

- ----------------------
<FN>

1     Includes shares beneficially owned, directly and indirectly, together with
      associates.  Subject  to  applicable  community  property  laws and shared
      voting or  investment  power with a spouse,  the persons  listed have sole
      voting and investment  power with respect to such shares unless  otherwise
      noted.

2     Includes 49,988 shares of Common Stock held by James and Katherine  Burney
      as  Trustees of the Burney  Family  Trust;  and options to acquire  23,173
      shares of Common Stock. On 6/24/91 the State Banking  department  approved
      an  application  by Mr.  James E.  Burney to  acquire  up to 24.99% of the
      Company's outstanding stock on the open market.

3     Includes 8,472 shares of Common Stock held by Heart Construction  Company,
      which is wholly owned by Alan B.  Miller;  24,835  shares  solely owned by
      Alan B. Miller; and options to acquire 23,173 shares of Common Stock.
</FN>









                                                           62





Item 13.          Certain Relationships and Related Transactions.

Buildings Leases with Major Shareholders

         The Company's and the Bank's principal offices are located in a modern,
six-story  building at 900 Veterans  Boulevard,  Redwood  City,  which  provides
approximately  8,300 square feet of ground floor interior space. In June of 1995
the Bank  executed a lease for 7.5 years (90 months) with a seven year option to
renew.  The new lease was made at  essentially  the same  terms as the  previous
lease that was negotiated with a non-related party. The current monthly cost for
this space  (which  includes an  allocation  of certain  operating  expenses) is
approximately  $21,052 per month or  approximately  $2.53 per square  foot.  The
rental amounts are subject to further adjustments annually based on the Consumer
Price Index and the  allocation of property taxes and operating  expenses.  This
building was acquired in September of 1992 by Nine-C Corporation, which is owned
by Mr. James Burney, a major  shareholder of the Company and a Director Emeritus
of the Company and the Bank.

         In addition to the 8,300 square feet the Company leases for its primary
operations,  an additional  2,100 square feet was leased in the same building in
1993 for the Bank's  Mortgage  Department.  The current cost for this additional
space  (which  includes  an  allocation  of  certain   operating   expenses)  is
approximately  $3,989 per month or $1.88 per square foot.  The lease  expired in
December  1995 and was  renewed for a three year period with a three year option
to  renew.  This  lease is also  subject  to  adjustment  annually  based on the
Consumer  Price  Index  and the  allocation  of  property  taxes  and  operating
expenses.

         The  Company  leases  additional  premises  for  its  data  processing,
accounting  and  centralized  operations  departments  in  Redwood  City.  These
premises are located in a building owned by Mr. Alan Miller, a major shareholder
and Director  Emeritus of the Company and the Bank. The lease covers total space
of approximately 5,200 square feet. On May of 1991, the Company executed a three
year lease with Mr. Alan Miller,  which was later extended to June 30, 1996. The
current  monthly  cost  under  the  lease  (which  includes  an  allocation  and
adjustments  for certain  operating  expenses) is $4,750 per month,  or $.91 per
square foot. The monthly rent payment is subject to annual  adjustment  based on
the cost of living index as published by the U.S. Department of Labor, Bureau of
Labor  Statistics.  In addition to monthly  rent  payments,  the Company is also
responsible  for  operating  expenses  (i.e.,   taxes,   utilities,   insurance,
landscaping,  security) of the  building  based on the  Company's  proportionate
share of the building's square footage (29%).

         The  Company's  leases  were  reviewed by  management  and the Board of
Directors and found to be equitable and competitive with other leases within the
immediate market area.

         The Company owns leasehold  improvements  and  furniture,  fixtures and
equipment  located at the above locations,  all of which are used in the banking
business.

Indebtedness of Management

         Some of the  Company's  directors and  executive  officers,  as well as
their immediate  family and  associates,  are customers of, and have had banking
transactions  with, the Bank in the ordinary  course of the Bank's  business and
the Bank expects to have such ordinary banking  transactions  with these persons
in the  future.  In the  opinion  of  management  of the  Bank,  all  loans  and
commitments to lend included in such  transactions  were made in compliance with
applicable laws, and on substantially the same terms,  including  interest rates
and collateral, as those prevailing at the time for comparable transactions with
other  persons  of similar  creditworthiness,  and did not  involve  more than a
normal risk of collectibility or present other unfavorable features. The

                                                           63





aggregate  amount  the Bank can lend to  directors  and  officers  as a group is
limited  to 100% of the  Bank's  capital.  Loans  to  individual  directors  and
officers must comply with the Bank's  respective  lending policies and statutory
lending limits,  and prior approval of the Bank's Board of Directors is required
for most of these loans. Total loans outstanding at December 31, 1995 to current
directors  and  executive  officers,   and  their  associates  was  $680,975  or
approximately 8.46% of the Bank's capital.



                                                           





                                                         PART IV

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

      (a)  1.    Financial Statements.

      Reference                                                           Page

      Report of Independent Auditors:
      Ernst & Young....................................................

      Consolidated Financial Statements of
      Bay Area Bancshares and Subsidiaries:............................

      Consolidated Balance Sheets as
      of December 31, 1995 and 1994: ..................................

      Consolidated Statements of
      Income for the Years Ended
      December 31, 1995, 1994 and 1993: ................................

      Consolidated Statements of Changes
      in Shareholders' Equity for the
      Years Ended December 31, 1995, 1994, and 1993: ...................

      Consolidated Statements of Cash
      Flows for the Years Ended
      December 31, 1995, 1994, and 1993: ...............................
      Notes to Consolidated Financial Statements:.......................

                                                  64



2. Financial  Statement  Schedules.  In accordance  with the rules of Regulation
S-X,  schedules  are not  submitted  because (a) they are not  applicable  to or
required of the Company, or (b) the information required to be set forth therein
is included in the  financial  statements  or footnotes  thereto.

 3.  Exhibits. Management  contracts and  compensation  plans are identified
with a number sign ("#").


      Exhibit
      Number


      3.1          Restated Articles of Incorporation of Company1

      3.2          Amendment to Restated Articles of
                   Incorporation2

      3.3          Bylaws of Company, as amended3

      3.4          Amendment to Bylaws of Company3

      4.1          Certificate of Determination of Preferred Stock4

      10.3         Lease Entered Into By and Between
                   Alan B. Miller and Bay Area Bank5

      10.4         # Employment Agreement Between John O. Brooks,
                   Bay Area Bancshares and Bay Area Bank dated
                   as of September 2, 19925

      10.8         # 1993 Stock Option Plan6

      10.9         # Forms of Stock Option Agreements6

      10.11        #Director Emeritus Agreement Bay Area Bank and James E.
                   Burney dated
                   March 21, 1995

      10.12        #Director Emeritus Agreement Bay Area Bank and Alan Miller
                   dated May 16, 1995


                                                           65




      10.13        Commercial Lease between Nine C Corporation dated June 30,
                   1995 for the Bank's primary facility

      10.14        Commercial Lease between Nine C Corporation dated November
                   30, 1995 for  the Bank's Mortgage Department

      22           The only significant subsidiary of the
                   Company is Bay Area Bank--100%-owned
                   subsidiary incorporated in the State of
                   California.  Bay Area Bank owns 100% of
                   Bay Counties Builders Escrow, Inc., an
                   inactive California corporation.

      23           Consent of Ernst & Young LLP
   
      27           Financial Data Schedule
- -------------------
1     Filed as Exhibits 3.1, to the Company's Annual Report on Form 10-K for
      the fiscal year ended
      December 31, 1988.

2     Filed as Exhibit 3.2 to the  Company's  Annual
      Report on Form 10-K for the fiscal year ended December 31, 1989.

3     Filed as Exhibits  3.2, and 3.3,  respectively,  to the  Company's  Annual
      Report on Form 10-K for the fiscal year ended December 31, 1987.

4     Filed as Exhibits 4.1, to the Company's  Current  Report on Form 8-K filed
      September 15, 1988.

5     Filed as Exhibits 10.4 and 10.5, respectively, to the Company's  Annual 
      Report on Form 10-K for the
      fiscal year ended December 31, 1991.

6     Filed as Exhibits 10.8,  10.9 and 10.10 to the Company's  Annual Report on
      Form 10-K for the fiscal year ended December 31, 1993.

      (b)  Reports on Form 8-K.

      No reports on Form 8-K were filed during the fourth quarter.

      Supplemental  Information  to be Furnished  With Reports Filed Pursuant to
      Section  15(d)  of the  Act  by  Registrants  Which  Have  Not  Registered
      Securities Pursuant to Section 12 of the Act.

      The   Registrant's   proxy   material  for  its  1995  Annual  Meeting  of
      Shareholders and its Annual Report to Shareholders  covering  Registrant's
      last fiscal year is to be furnished to security holders  subsequent to the
      filing of this Annual Report on Form 10-K.  The  Registrant  shall furnish
      copies of such  material  to the  Commission  when it is sent to  security
      holders.

     
                                                           66





                                                       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.

DATE:  March  27,   1996
                                            BAY AREA BANCSHARES


                                            By /s/ Robert R. Haight
                                            Robert R. Haight, Chairman of the
                                            Board, President
                                            and Chief Executive Officer
                                            (Principal Executive Officer)



                                             By /s/ John O. Brooks
                                             John O. Brooks, Director, Executive
                                             Vice President
                                             Chief Operating Officer


       Pursuant to the requirements 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.

SIGNATURE:                                                      DATE:


/s/ Mario A. Biagi                                              March 26, 1996
MARIO A. BIAGI, Director


/s/ John O. Brooks                                              March 26, 1996
JOHN O. BROOKS, Director


/s/ Gary S. Goss                                                March 26, 1996
GARY S. GOSS, Director


/s/ Robert R. Haight                                            March 26, 1996
ROBERT R. HAIGHT, Chairman
of the Board of Directors, President
and Chief Executive Officer


/s/ Stanley A. Kangas                                           March 26, 1996
STANLEY A. KANGAS, Director



                                                           67






/s/ David J. Macdonald                                          March 26, 1996
DAVID J. MACDONALD, Director


/s/ Thorwald A. Madsen                                          March 26, 1996
THORWALD A. MADSEN, Director


/s/ Dennis W. Royer                                             March 26, 1996
DENNIS W. ROYER, Director


/s/ Anthony J. Gould                                            March 26, 1996
ANTHONY J. GOULD, Vice President
Chief Accounting Officer


                                                           68