Page 1 of 77

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                            -----------------------

                                   FORM 10-K
                 Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934
                            -----------------------

For the fiscal year ended December 31, 1998  Commission File No. 0-10232

                             FIRST REGIONAL BANCORP
             (Exact name of registrant as specified in its charter)

California                                               95-3582843
(State or other jurisdiction                             (I.R.S. Employer
of incorporation or organization)                        Identification Number)

1801 Century Park East
Los Angeles, California                                  90067
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code:              (310) 552-1776

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

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

  Common Stock, no par value
  --------------------------
  (Title of class)

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

     Aggregate market value of Common Stock held by non-affiliates as of March
19, 1999: $25,175,593

     Number of shares of Common Stock outstanding at March 19, 1999:
3,051,587.

     Documents incorporated by reference and parts of Form 10-K into which
incorporated:

Portions of Proxy Statement for 1999 Annual Meeting of Share-  PART III
holders (to be filed within 120 days of fiscal year end)
Annual Report on Form 10-K for the Years Ended December 31,    PART IV
1982, 1987, 1988, 1991, and 1993
Registration Statement on Form 10 as Filed with the Commission  PART IV
in March, 1982
Registration Statement on Form S-14 Filed with the Commission   PART IV
on December 2, 1981 (File Number 2-75140)

 
                                                                               2



                   FORM 10-K

               TABLE OF CONTENTS AND
               CROSS REFERENCE SHEET


                                                                         Page
                                                                         in    Incorporation
PART I                                                                   10-K   by Reference
                                                                         ----   ------------
                                                                           
  Item 1.  Business................................................        4
  -------

  Item 2.  Properties..............................................       31
  -------

  Item 3.  Legal Proceedings.......................................       31
  -------

  Item 4.  Submission of Matters to a Vote of
  -------  Securities Holders......................................       32

PART II

  Item 5.  Market for Registrant's Common Stock
  -------  and Related Stockholder Matters.........................       33

  Item 6.  Selected Financial Data.................................       35
  -------

  Item 7.  Management's Discussion and Analysis
  -------  of Financial Condition and Results of
           Operations..............................................       36

  Item 8.  Financial Statements and Supplementary
  -------  Data....................................................       45

  Item 9.  Disagreements on Accounting and
  -------  Financial Disclosure....................................       45

PART III

  Item 10. Directors and Executive Officers of                                  1999 Proxy
  -------- the Registrant..........................................       46    Statement

  Item 11. Executive Compensation..................................       46    1999 Proxy
  --------                                                                      Statement

  Item 12. Security Ownership of Certain                                        1999 Proxy
  -------- Beneficial Owners and Management........................       46    Statement

  Item 13. Certain Relationships and Related                                    1999 Proxy
  -------- Transactions............................................       46    Statement



 
                                                                               3

PART IV

 

                                                                                       
  Item 14. Exhibits, Financial Statement                                                        
  -------- Schedules, and Reports on Form 8-K.                            47                  
            
                                                                                                
                                                                                                
SIGNATURES........................................................        48                    
INDEX TO FINANCIAL STATEMENTS.....................................        49                    
INDEX TO EXHIBITS.................................................        76                    

 

 
                                                                               4

                   PART I

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

Business of First Regional Bancorp
- ----------------------------------

  First Regional Bancorp (the Company) maintains its principal executive offices
at 1801 Century Park East, Los Angeles, California 90067.  The Company was
incorporated in California as Great American Bancorp on February 18, 1981 for
the purpose of becoming a bank holding company and acquiring all of the
outstanding common stock of First Regional Bank (the Bank), formerly Great
American Bank, a state-chartered bank headquartered in Los Angeles (Century
City), California.  The reorganization of the Bank was accomplished on March 8,
1982, under the terms of a Plan of Reorganization and Merger Agreement dated
October 15, 1981, providing for the merger of a Company subsidiary with the
Bank, with the Bank being the surviving entity in the merger.  As a result of
the Bank's reorganization, the Bank's outstanding shares were exchanged on a
one-for-one basis for shares of the Company's Common Stock, and the Company
became the sole shareholder of the Bank.  Prior to acquiring the Bank, the
Company did not conduct any ongoing business activities.  The Company's
principal asset is the stock of the Bank and the Company's primary function is
to coordinate the general policies and activities of the Bank, as well as to
consider from time to time, other legally available investment opportunities.
Both the Company and the Bank changed their names from Great American to First
Regional in 1987 as part of an agreement with another financial institution.

  Certain matters discussed in this Annual Report on Form 10-K may constitute
forward-looking statements within the meaning of the Private Securities Reform
Act of 1995 (the "Reform Act") and as such may involve risks and uncertainties.
These forward-looking statements relate to, among other things, expectations of
the business environment in which the Company and the Bank operate, projections
of future performance, perceived opportunities in the market, and statements
regarding the Company's and/or the Bank's mission and vision.  The Company's
and/or the Bank's actual results, performance, or achievements may differ
significantly from the results, performance, or achievements expressed or
implied in such forward-looking statements.  The following discusses certain
factors which may affect the Company's and/or the Bank's financial results and
operations and should be considered in evaluating the Company and/or the Bank.

  The Company does not anticipate that its operations will be materially
affected as a result of compliance with Federal, State and local environmental
laws and regulations.

Business of First Regional Bank
- -------------------------------

  The Bank was incorporated under the laws of the State of California on July
10, 1979, and has authorized capital of 5,000,000 shares of no par value Common
Stock.  The Bank commenced operations as a California-chartered bank on December
31, 1979.  The Bank conducts a business-oriented wholesale banking operation,
with services tailored to the needs of businesses and professionals in its
service area.  The Bank's main office is located in the Century City office
complex in Los Angeles, California.  The Bank also has 

 
                                                                               5


Regional Offices located in the California cities of Irvine, Glendale, Santa
Monica and Gardena. The Irvine office is a full branch office and the other
offices are presently established as loan production offices, but it is the
intent of the Bank to convert these facilities to full branch offices as soon as
sufficient business has been obtained to make this conversion advisable. The
Bank also has a Merchant Services division located in Agoura Hills, California.
The Bank's customers include professionals working in the primary service areas
as well as many business accounts located throughout Los Angeles County. In
distinction from many other independent banks in California, the Bank's deposit
business is generated by a relatively small number of accounts, although most
accounts have a very high average balance.

  The Bank offers a full range of lending services including commercial, real
estate, and real estate construction loans.  The Bank has developed a
substantial portfolio of short and medium-term "mini-perm" first trust deed
loans for income properties as well as specializing in construction lending for
moderate-size commercial and residential projects. The Bank also offers
commercial loans for commercial and industrial borrowers, which includes
equipment financing as well as short-term loans.  The Bank also offers standard
banking services for its customers, including telephone transfers, wire
transfers, and travelers checks.  The Bank accepts all types of demand, savings,
and time certificates of deposit.  The Bank's Merchant Services division offers
credit card deposit and clearing services for retailers and other businesses
that accept credit cards.  The Bank does not currently offer trust services, but
it does make trust services available to its customers through a correspondent
bank.  At March 20, 1999 the Bank had 65 equivalent full-time employees.

Competition
- -----------

  The banking business in California generally, and in the Los Angeles County
area where the Bank is located, is highly competitive with respect to both loans
and deposits and is dominated by a relatively small number of major banks which
have many offices operating over wide geographic areas.  The Bank competes for
deposits and loans principally with these major banks, but also with small
independent banks located in its service areas.  Among the advantages which the
major banks have over the Bank are their ability to finance extensive
advertising campaigns and to allocate their investment assets to regions of
highest yield and demand.  Many of the major commercial banks operating in the
Bank's service area offer certain services (such as trust and cash management
services) which are not offered directly by the Bank and, by virtue of their
greater total capitalization, such banks have substantially higher lending
limits than the Bank.

  Moreover, banks generally, and the Bank in particular, face increasing
competition for loans and deposits from non-bank financial intermediaries such
as savings and loan associations, thrift and loan associations, credit unions,
mortgage companies, insurance companies, and other lending institutions.  Money
market funds offer rates competitive with banks, and an increasingly
sophisticated financial services industry continually develops new products for
consumers that compete with banks for investment dollars.  In addition, other
entities (both public and private) seeking to raise capital through the issuance
and sale of debt or equity securities compete with banks in the acquisition of
deposits.

 
                                                                               6


Interstate Competition
- ----------------------

  The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the
"Riegle-Neal Act"), enacted on September 29, 1994, repeals the McFadden Act of
1927, which required states to decide whether national or state banks could
enter their state, and allows banks to open branches across state lines
beginning on June 1, 1997.  The Riegle-Neal Act also repeals the 1956 Douglas
Amendment to the Bank Holding Company Act, which placed the same requirements on
bank holding companies.  The repeal of the Douglas Amendment now makes it
possible for banks to buy out-of-state banks in any state after September 29,
1995, which may then be converted into interstate branches in 1997.

  The Riegle-Neal Act permits interstate banking to begin 12 months after the
enactment of the new law.  The amendment of the Bank Holding Company Act permits
bank holding companies to acquire banks in other states provided that the
acquisition does not result in the bank holding company controlling more than 10
percent of the deposits of the United States, or 30 percent of the deposits in
the state in which the bank to be acquired is located.  However, the Riegle-Neal
Act also provides that states have the authority to waive the state
concentration limit.  Individual states may also require that the bank being
acquired be in existence for up to five years before an out-of-state bank or
bank holding company may acquire it.

  The Riegle-Neal Act provides that interstate branching and merging of existing
banks is permitted beginning June 1, 1997, provided that the banks are at least
adequately capitalized and demonstrate good management.  Interstate mergers and
branch acquisitions are permitted at an earlier time if a state chooses to enact
a law allowing such activity.  The states are also authorized to enact a law to
permit interstate banks to branch de novo.

  On August 9, 1989, the Financial Institutions Reform, Recovery and Enforcement
Act of 1989 ("FIRREA") was signed into law.  Among other things, FIRREA allows
the acquisition of healthy and failed savings associations by bank holding
companies, and imposes no interstate barriers on such bank holding company
acquisitions.  With certain qualifications, FIRREA also allows bank holding
companies to merge acquired savings associations into their existing commercial
bank subsidiaries; however, for a period of five years from the date of
enactment, the acquired savings association must continue as a member of, and
continue to pay premiums to, the Savings Association Insurance Fund, which was
created by FIRREA to replace the Federal Savings and Loan Insurance Corporation
deposit insurance fund, which FIRREA abolished.

  Recent legislation and economic developments have favored increased
competition between different types of financial institutions for both deposits
and loans, resulting in increased cost of funds to banks generally and to the
Bank in particular.  In order to compete with the other financial institutions
in its service area, the Bank relies principally upon personal contacts by its
officers, directors, founders, employees and shareholders; local promotional
activity including direct mail, advertising in local newspapers and business
journals; and specialized services.  The Bank's promotional activities emphasize
the advantages of dealing with a locally-owned and headquartered institution
attuned to the particular needs 

 
                                                                               7

of the community. In the event that a customer's loan demands exceed the Bank's
lending limits, the Bank attempts to arrange for such loans on a participation
basis with its correspondent banks. The Bank also assists customers requiring
services not offered by the Bank to obtain these services from its correspondent
banks.

Supervision and Regulation
- --------------------------

  The Company
  -----------

  The Company is a bank holding company registered under the Act, and is subject
to supervision by the Board of Governors of the Federal Reserve System (the
"FRB").  As a bank holding company, the Company is required to file with the FRB
an annual report and such other additional information as the FRB may require
pursuant to the Act.  The FRB may also make examinations of the Company and its
subsidiaries.

  The Act requires prior approval of the FRB for, among other things, the
acquisition by a bank holding company of direct or indirect ownership or control
of more than 5% of the voting shares, or substantially all the assets, of any
bank or for a merger or consolidation by a bank holding company with any other
bank holding company.  The Act also prohibits the acquisition by a bank holding
company or any of its subsidiaries of voting shares or substantially all the
assets of any bank located in a state other than the state in which the
operations of the bank holding company's banking subsidiaries are principally
conducted, unless the statutes of the state, in which the bank to be acquired is
located, expressly authorize such an acquisition, such as enacted by California.

  The Company and the Bank are deemed to be affiliates within the meaning of the
Act.  Pursuant thereto, a bank can loan or extend credit to an affiliate,
purchase or invest in the securities of an affiliate, purchase assets from an
affiliate, accept securities of an affiliate as collateral security for a loan
or extension of credit to any person or company or issue a guarantee,
acceptance, or letter of credit on behalf of an affiliate only if the aggregate
amount of the above transactions of the bank and its subsidiaries does not
exceed 10% of the capital stock and surplus of the bank on a per affiliate basis
or 20% of the capital stock and surplus of the bank on an aggregate affiliate
basis.  In addition, such transactions must be on terms and conditions that are
consistent with safe and sound banking practices and in particular, a bank and
its subsidiaries generally may not purchase from an affiliate a low-quality
asset, as that term is defined in the Federal Reserve Act.  Such restrictions
also prevent a bank holding company and its other affiliates from borrowing from
a banking subsidiary of the bank holding company unless the loans are secured by
marketable collateral of designated amounts.

  With certain limited exceptions, a bank holding company is prohibited from
acquiring direct or indirect ownership or control of more than 5% of the voting
shares of any company which is not a bank or bank holding company and from
engaging directly or indirectly in any activity other than banking or managing
or controlling banks or furnishing services to or performing services for its
authorized subsidiaries.  A bank holding company may, however, engage or acquire
an interest in a company that engages in 

 
                                                                               8

activities which the FRB has determined to be so closely related to banking or
managing or controlling banks as to be properly incident thereto. In making such
a determination, the FRB is required to consider whether the performance of such
activities can reasonably be expected to produce benefits to the public, such as
greater convenience, increased competition, or gains in efficiency, that
outweigh possible adverse effects, such as undue concentration of resources,
decreased or unfair competition, conflicts of interest, or unsound banking
practices. The FRB is also empowered to differentiate between activities
commenced de novo and activities commenced by the acquisition, in whole or in
part, of a going concern. Although the future scope of permitted activities is
uncertain and cannot be predicted, some of the activities that the FRB has
determined by regulation to be closely related to banking are: making or
servicing loans; performing certain data processing services; acting as a
fiduciary or investment advisor; leasing personal or real property; providing
limited insurance activities; acting as a commodity trading and futures
commission merchant advisor; providing securities brokerage services solely as
agent for a customer; and real estate and personal property appraisal.

  Federal law prohibits a holding company and any subsidiary bank from engaging
in certain tie-in arrangements in connection with the extension of credit.
Thus, the Bank may not extend credit, lease or sell property, or furnish any
services, or fix or vary the consideration for any of the foregoing on the
condition that:  (i) the customer must obtain or provide some additional credit,
property or service from or to the Bank other than a loan, discount, deposit or
trust service; or (ii) the customer must obtain or provide some additional
credit, property or service from or to the Company or any other subsidiary of
the Company; or (iii) the customer may not obtain some other credit, property or
service from competitors, except reasonable requirements to assure soundness of
credit extended.

  In December, 1988, the FRB adopted risk-based capital adequacy guidelines for
bank holding companies and state member banks.  The other bank regulators have
adopted similar guidelines.  The FRB's guidelines assign various risk
percentages to different categories of assets, and capital is measured as a
percentage of risk assets.  While in many cases total risk assets calculated in
accordance with the guidelines is less than total assets calculated absent the
rating, certain non-balance sheet assets, including loans sold with recourse,
legally binding loan commitments, and standby letters of credit, are treated as
risk assets, with the assigned rate varying with the type of asset.  As a
result, it is possible that total risk assets for purposes of the guidelines
exceeds total assets under generally accepted accounting principles, thereby
reducing the capital-to-assets ratio.  Under the terms of the guidelines, bank
holding companies are expected to meet capital adequacy guidelines based both on
total assets and on total risk assets.  To the extent that holding companies
have favorable capital adequacy ratios based on total risk assets, such banks
are more likely to be permitted to operate at or near the minimum primary
capital to total assets ratios specified in regulatory guidelines.  Under the
new guidelines, the Company's capital adequacy ratio at December 31, 1998 was
15.60%.  The acceptable capital ratio is 8 percent.

  The Company is also a bank holding company within the meaning of Section 3700
of the California Financial Code.  As such, the Company and its 

 
                                                                               9

subsidiaries are subject to examination by and may be required to file reports
with the California Commissioner of Financial Institutions (the "Commissioner").
Regulations have not yet been proposed or adopted or steps otherwise taken to
implement the Commissioner's powers under this statute.

  The Financial Accounting Standards Board ("FASB") has issued SFAS 114,
"Accounting by Creditors for Impairment of a Loan."  This statement prescribes
that a loan is impaired when it is probable that a creditor will be unable to
collect all contractual principal and interest amounts due under the terms of
the loan agreement.  Measurement of the impairment can be based on the expected
future cash flows from the loan discounted at the loan's effective interest
rate, or by reference to an observable market price (if one exists), or by the
fair value of the collateral for a collateral-dependent loan.  Additionally, the
statement prescribes measuring the impairment of a restructured loan by
discounting the total expected future cash flows at the effective interest rate
under the original loan agreement. The impact of initially applying the
statement is reported as a part of bad debt expense.  The Company adopted this
standard in 1995, but no material effect on the Company's financial position
resulted.

  In addition, the FASB has issued SFAS 115, "Accounting for Investments in Debt
and Equity Securities."  This statement addresses the accounting and reporting
of investments in equity securities that have readily determinable market value,
and all investments in debt securities.  Under this statement, investment
securities are classified into three categories as follows:

     Held to Maturity Securities. Debt securities that the Company has the
     --------------------------- 
     positive intent and ability to hold to maturity. These securities are to be
     reported at amortized cost.

     Trading Securities. Debt and equity securities that are bought and held
     ------------------                                                      
     principally for the purpose of selling them in the near term. These
     securities are to be reported at fair value with unrealized gains and
     losses included in earnings.

     Available for Sale Securities. Debt and equity securities not classified
     ---------
     into either of the above categories. These securities are to be reported at
     fair value, with unrealized gains and losses excluded from earnings and
     reported as a separate component of shareholders' equity (net of tax
     effects).

  The Company adopted this standard in 1994.  There was no material impact on
the financial statements of the Company due to this adoption.

  On January 1, 1996 the Company adopted SFAS 121, "Accounting for Impairment of
Long-Lived Assets and for Long-Lived Assets To Be Disposed Of." This statement
requires that long-lived assets, certain identifiable intangibles, and goodwill
related to those assets to be held and used, or disposed of, be reviewed for
impairment based on the fair value of the asset. Furthermore, this statement
requires that certain long-lived assets and identifiable intangibles to be
disposed of be reported at the lower of carrying amount or fair value less cost
to sell.  The Company has determined that the impact of SFAS 121 on its
operations and financial position is not material for the year ended December
31, 1998.

 
                                                                              10

  In June, 1996 the FASB issued SFAS 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishment of Liabilities." This statement
provides accounting and reporting standards for transfers and servicing of
financial assets and extinguishment of liabilities, and is applied prospectively
to financial statements for fiscal years beginning after December 31, 1996. In
1996, the FASB also issued SFAS 127, "Deferral of the Effective Date of Certain
Provisions of FASB Statement No. 125," which defers for one year the effective
date of certain provisions within SFAS 125. The Company does not believe the
impact on its operations and financial position will be material upon adoption
of SFAS 125 or SFAS 127.

  SFAS 123, "Accounting for Stock-Based Compensation," encourages, but does not
require, companies to record compensation cost for stock-based employee
compensation plans based on the estimated fair value of the stock options or
other awards granted.  The Company has chosen to continue to account for stock-
based compensation using the intrinsic value method.  Accordingly, compensation
cost for stock options is measured as the excess, if any, of the quoted market
price of the Company's stock at the date of grant over the amount an employee
must pay to acquire the stock.

  Effective December 31, 1997, the Company adopted SFAS No. 128, "Earnings per
Share." Accordingly, basic earnings per share are computed by dividing income
available to common stockholders by the weighted average number of common shares
outstanding during each year.  The computation of diluted earnings per share
also considers the number of shares issuable upon the assumed exercise of
outstanding common stock options.

  The Bank
  --------

  The Bank, as a California state chartered bank whose accounts are insured by
the FDIC up to the maximum legal limits of the FDIC, is subject to regulation,
supervision, and regular examination by the California Department of Financial
Institutions and the Federal Deposit Insurance Corporation.  The Bank is also
subject to certain regulations issued by the FRB.  The regulations of these
various state and federal agencies govern most aspects of the Bank's business,
including reserves against deposits, interest rates payable on certain types of
deposits, loans, investments, mergers and acquisitions, borrowings, dividends
and locations of branch offices.  Supervision, regulation, and examination of
the Bank by the regulatory agencies are generally intended to protect depositors
and are not intended to protect the shareholders of the Company.

  From time to time, new legislation is adopted which increases the cost of
doing business, limits permissible activities, or affects the competitive
balance between banks and other financial institutions.  For example, in 1980
and 1982 federal legislation resulted in major changes to interest rate
structures and permissible bank powers and changed the competitive relationships
with other financial institutions.

  FIRREA has had significant impact on financial institutions.  The chief
purposes of this extensive legislation are to promote a safe and stable system
of affordable housing, and to improve the supervision of savings associations.
In this effort, FIRREA contains major regulatory reforms, 

 
                                                                              11


stronger capital standards, and stronger civil and criminal enforcement
provisions. Certain of the more significant provisions contained in FIRREA are
summarized below.

  FIRREA gave the FDIC the duty of insuring the deposits of savings associations
as well as banks.  The insurance funds are maintained separately and have been
renamed.  The Bank Insurance Fund ("BIF") insures the deposits of commercial
banks and state chartered savings banks, while the Savings Association Insurance
Fund ("SAIF") insures deposits of savings and loans and federally chartered
savings banks.  The FDIC is also authorized to act as conservator or receiver
for federally insured banks, and, after a period of three years from the date of
enactment, for insured savings associations that are chartered under federal or
state law.

  FIRREA expands, enhances, and clarifies the enforcement powers of the
financial institution regulatory agencies and increases the maximum amount of
civil money penalties for violation of laws and regulations, expands the grounds
for imposing them, and authorizes the various regulatory agencies to take action
to collect them. FIRREA also provides increased insurance assessments for
members of both the Bank Insurance Fund (such as the Bank) and the SAIF, and
expands the federal banking agencies' powers to appoint a conservator or
receiver, including "early intervention."

  Although the effects of FIRREA upon the future business, earnings and growth
of the Bank cannot be predicted, management does not believe that the provisions
of FIRREA will have a material adverse impact on the Bank.

  The Omnibus Budget Reconciliation Act of 1990, designed to address the Federal
budget deficit, increased the insurance assessment rates for members of the BIF
and SAIF over that provided by FIRREA, and eliminated FIRREA's maximum reserve
ratio constraints on the BIF.

  The Crime Control Act of 1990 further strengthened the authority of Federal
bank and thrift regulators to enforce capital requirements, increased civil and
criminal penalties for financial fraud, and enacted provisions allowing the FDIC
to regulate or prohibit certain forms of golden parachute benefits and
indemnification payments to officers and directors.

  The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"),
was signed into law on December 19, 1991.  FDICIA recapitalized the FDIC's Bank
Insurance Fund, granted broad authorization to the FDIC to increase deposit
insurance premium assessments and to borrow from other sources, and continued
the expansion of regulatory enforcement powers, along with many other
significant changes.  The FDIC has already implemented a risk-based deposit
insurance premium system which effectively raised BIF premiums for most banks,
and, should the condition of the BIF so require, it is possible that premiums
could be increased again in the future.

  FDICIA establishes five categories of capitalization:  well capitalized,
adequately capitalized, undercapitalized, significantly undercapitalized, and
critically undercapitalized.  Effective December 19, 1992, banks will be
prohibited from paying dividends or management fees to controlling persons or
entities if, after making the payment, the bank would be undercapitalized, that
is, the bank fails to meet the required minimum level for any relevant 

 
                                                                              12

capital measure. Asset growth and branching restrictions will apply to
undercapitalized banks, which will be required to submit acceptable capital
plans guaranteed by its holding company, if any. Broad regulatory authority is
granted with respect to significantly undercapitalized banks, including forced
mergers, growth restrictions, ordering new elections for directors, forcing
divestiture by its holding company, if any, requiring management changes, and
prohibiting the payment of bonuses to senior management. Even more severe
restrictions will be applicable to critically undercapitalized banks, those with
capital at or less than 2%, including the appointment of a receiver or
conservator after 90 days.

  FDICIA also grants the regulatory agencies authority to prescribe standards
relating to internal controls, credit underwriting, asset growth, and
compensation, among others, and requires the regulatory agencies to promulgate
regulations prohibiting excessive compensation or fees.

  FDICIA further establishes a new truth in savings scheme, providing for clear
and uniform disclosure of terms and conditions on which interest is paid and
fees are assessed on deposits, to be effective upon adoption of implementing
regulations.

  FDICIA imposes limits on the acceptance of brokered deposits by other than
well capitalized banks, including notification requirements on deposit brokers.

  The new legislation also creates restrictions on activities authorized under
state law.  FDICIA generally restricts activities through subsidiaries to those
permissible for national banks and provides for a five-year divestiture period
for impermissible investments.  Insurance activities are also limited, except to
the extent permissible for national banks.

  Real estate lending has been targeted for close supervision.  The regulatory
authorities are required to establish uniform credit standards relating to real
estate secured loans.

  The foregoing summarizes only the most significant aspects of FDICIA.  Because
of the broad scope and complexity of this legislation and the fact that all
implementing regulations have not yet been adopted, it is impossible to predict
at this time the full effect FDICIA will ultimately have on the Bank or the
banking industry.

  The Riegle Community Development and Regulatory Improvement Act of 1994 (the
"1994 Act"), which has been viewed as the most important piece of banking
legislation since the enactment of the FDICIA, was signed into law on September
23, 1994.  In addition to providing funding for the establishment of a Community
Development Financial Institutions Fund (the "Fund"), which will provide
assistance to new and existing community development lenders to help meet the
needs of low- and moderate-income communities and groups, the 1994 Act mandates
changes to a wide range of banking regulations.  These changes include
modifications to the present publication requirements for Call Reports, less
frequent regulatory examination schedules for small institutions, small business
and commercial real estate loan securitization, amendments to the money
laundering and currency transactions reporting requirements of the Bank Secrecy
Act, clarification of the coverage of the 

 
                                                                              13

Real Estate Settlement Procedures Act for business, commercial and agricultural
real estate secured transactions, amendments to the national flood insurance
program, and amendments to the Truth in Lending Act to provide greater
protection for consumers by reducing discrimination against the disadvantaged.

  Title I, Subtitle A of the 1994 Act, designated as the "Community Development
Banking and Financial Institutions Act of 1994," created the Fund in order to
promote economic revitalization and community development through investment in
and assistance to Community Development Financial Institutions ("CDFIs") that
provide capital and other resources to economically-depressed communities.  The
primary focus of the program will be to aid the country's urban, rural and
native American communities that are facing severe economic problems due to the
lack of economic growth, poverty and the general lack of employment and other
opportunities.  Financial institutions may participate in the assistance program
upon approval by the Fund.

  In addition to establishing the Fund, Title I also provides funding for the
Bank Enterprise Act ("BEA") of 1991, which will now be administered by the Fund.
Under the BEA, insured financial institutions may be awarded insurance premium
assessment credits where they are involved in providing lifeline deposit
accounts, community lending and other forms of financial assistance in
distressed areas, including investing in CDFIs.

  Title I, Subtitle B of the 1994 Act amended the Truth in Lending Act to expand
disclosure requirements and expand protections regarding consumer lending
secured by the consumer's principal dwelling.

  Title IV of the 1994 Act amended the Bank Secrecy Act by reducing the
reporting requirements imposed on financial institutions for large currency
transactions, expanding the ability of financial institutions to provide
exemptions to the reporting requirements for businesses that regularly deal in
large amounts of currency, and providing for the delegation of civil money
penalty enforcement from the Treasury Department to the individual federal
banking agencies.

  The "Paperwork Reduction and Regulatory Improvement Act," Title III of the
1994 Act, requires the federal banking agencies to consider the administrative
burdens that new regulations will impose before their adoption and requires a
transition period in order to provide adequate time for compliance.  This Act
also requires the federal banking agencies to work together to establish uniform
regulations and guidelines as well as to work together to eliminate duplicative
or unnecessary requests for information in connection with applications or
notices.  This Act reduces the frequency of examinations for well-rated
institutions, simplifies the quarterly financial reporting ("Call Reports") and
eliminates the requirement that financial institutions publish their Call
Reports in local newspapers.  This Act also establishes an internal regulatory
appeal process and independent ombudsman to provide a means for review of
material supervisory determinations.

  Historically, national banks have been required to have two-thirds of their
directors residents of the state of domicile.  The Paperwork Reduction and
Regulatory Improvement Act reduces this requirement to a majority.  This 

 
                                                                              14

Act also amends the Bank Holding Company Act and Securities Act of 1933 to
simplify the formation of bank holding companies.

  Additional titles of the 1994 Act include Title V, the "National Flood
Insurance Reform Act of 1994,", Subtitle A of Title II, the "Small Business Loan
Securitization and Secondary Market Enhancement Act of 1994," and Subtitle B of
Title II, the "Small Business Capital Enhancement Act."

  The foregoing summarizes only the most significant aspects of the 1994 Act,
many of the provisions of which have not yet become effective.  Therefore, it is
not possible to predict at this time the impact this legislation will have on
the Bank or the banking industry.

  Future legislation is also likely to impact the Bank's business.  Consumer
legislation has been proposed in Congress which may require banks to offer
basic, low-cost financial services to meet minimum consumer needs.  Various
proposals to restructure the Federal bank regulatory agencies are currently
pending in Congress, some of which include proposals to expand the ability of
banks to engage in previously prohibited businesses.  Further, the regulatory
agencies have proposed and may propose a wide range or regulatory changes,
including the calculation of capital adequacy and limiting business dealings
with affiliates.  These and other legislative and regulatory changes may have
the impact of increasing the cost of business or otherwise impacting the
earnings of financial institutions.  However, the degree, timing, and full
extent of these proposals cannot be predicted.

  As a result of both Federal and California legislation during the 1980's,
there has been a lessening of the historical distinction between the services
offered by banks, savings and loan associations, credit unions, and other
financial institutions.  Banks have experienced increased competition for
deposits which can result in increases in their cost of funds.  Increased
competition for loans can reduce the yield available.

  Banking is a business which depends on interest rate differentials.  In
general, the difference between the interest rates on a bank's deposits and
other interest-bearing liabilities and the interest rates on a bank's loans,
securities and other interest-earning assets comprise the major source of a
bank's earnings.  These rates are highly sensitive to many factors which are
beyond the control of the Bank and, accordingly, the earnings and growth of the
Bank will be subject to the influence of economic conditions generally, both
domestic and foreign, including inflation, recession, and unemployment, and also
to the monetary and fiscal policies of the United States Government and its
agencies, particularly the FRB.  The FRB implements national monetary policy,
such as seeking to curb inflation and combat recession, by its open-market
dealings in the level of reserves for financial institutions subject to reserve
requirements, by placing limitations upon savings and time deposit interest
rates, and through adjustments to the discount rate applicable to borrowings by
banks and other financial institutions from the Federal Reserve.  The actions of
the FRB in these areas influence the growth of bank loans, investments, and
deposits and also affect interest rates.  The nature and timing of any future
changes in such policies and their impact on the Bank cannot be predicted;
however, depending on the degree to which the Bank's maturities of interest-
earning assets exceed the maturities of interest-bearing liabilities, increases
in interest rates have the temporary 

 
                                                                              15

effect of increasing the Bank's net interest margin, while decreases in interest
rates have the opposite effect.

Product Development Research
- ----------------------------

  The Company has not engaged in any material research activities relating to
the development of new services or the improvement of existing banking services
during the last three fiscal years.  The officers and employees of the Bank are
continually engaged in marketing activities, however, including the evaluation
and development of new services, to enable the Bank to retain a competitive
position in the service area.

 
                                                                              16


Distribution of Assets, Liabilities and Shareholders' Equity
- ------------------------------------------------------------

  The following table shows the average balances of the Bank's assets,
liabilities, and shareholders' equity for the past two years:



                                                            For Period Ended
                                                              December 31,
                                                          1998            1997
                                                         ------          ------
                                                                   
                                                         (Dollars in Thousands)

Assets

         Cash and Due From Banks....................   $  8,351         $  5,952

         Time Deposits with Other

         Financial Institutions.....................      9,145            4,731

         Investment Securities......................     32,090           21,748

         Funds Sold.................................     34,163           28,761

         Net Loans..................................     79,964           87,594

         Other Assets...............................      2,528            3,365
                                                       --------         --------
                Total...............................   $166,241         $152,151
                                                       ========         ========


Liabilities & Shareholders' Equity

         Deposits:

                Demand (non-interest
                bearing)............................   $ 43,087         $ 25,851

                Savings.............................      1,522            1,260

                Money Market Accounts...............     66,056           88,044

                Time................................     35,763           20,376
                                                       --------         --------

                        Total Deposits..............    146,428          135,531

         Securities Sold Under
         Agreements to Repurchase...................        104              (13)

         Other Liabilities..........................      2,117            1,721
                                                       --------         --------

                Total Liabilities...................    148,649          137,239
                                                       --------         --------

         Shareholders' Equity.......................     17,592           14,912
                                                       --------         --------
                Total...............................   $166,241         $152,151
                                                       ========         ========



 
                                                                              17


Interest Rates and Interest Differential
- ----------------------------------------

  The following table sets forth the average balances outstanding for major
categories of interest earning assets and interest bearing liabilities and the
average interest rates earned and paid thereon:

 
 
                                        For Period Ended December 31,

                                 1998                                  1997
                   ----------------------------------   ----------------------------------
                               Interest     Average                 Interest     Average
                  Average     Income(2)/    Yield/       Average    Income(2)/   Yield/
                  Balance      Expense      Rate %       Balance     Expense     Rate %
                  -------     ---------     -------      -------    ---------    ------
                        (Dollars in Thousands)
Interest
Earning
Assets:
                                                                
Loans(1)        $ 82,387       $ 8,517      10.3%       $ 89,526    $ 8,742      9.8%

Investment
Securities        32,090         1,766       5.5%         21,748      1,277      5.9%

Funds Sold        34,163         1,808       5.3%         28,761      1,569      5.5%

Time Dep-
osits With
Other Fin-
ancial In-
stitutions         9,145           521       5.7%          4,731        280      5.9%
                --------       -------                  --------   --------         

Total
Interest
Earning
Assets          $157,785       $12,612       8.0%       $144,766    $11,868      8.2%
                ========       =======                  ========    =======         

Interest
Bearing
Liabilities:

Savings
deposits        $  1,522       $    37       2.4%       $  1,260    $    30      2.4%

Money
Market
Accounts          66,056         1,544       2.3%         88,043      2,228      2.5%

Time              35,763         1,856       5.2%         20,377      1,027      5.0%

 

 
                                                                              18

 
 
                     1998                         1997
           --------------------------   --------------------------
                    Interest  Average            Interest  Average
           Average  Income(2)/ Yield/   Average  Income(2)/ Yield/
           Balance   Expense   Rate%    Balance   Expense   Rate%
           -------  --------- -------   -------  --------- -------
                                                   
                          (Dollars in Thousands)
Securities
sold under
agreements
to repur-
chase     $    104  $     3     2.9%  $    (13)  $     0     0.0%
          --------  -------           ---------  -------         

Total
interest
bearing
liabili-
ties      $103,445  $ 3,440     3.3%  $109,667   $ 3,285     3.0%
          ========  =======           ========   =======         
 


(1)  This figure reflects total loans, including non-accrual loans, and is not
     net of the allowance for possible losses, which had an average balance of
     $2,423,000 in 1998 and $1,932,000 in 1997.

(2)  Includes loan fees of $655,000 in 1998 and $602,000 in 1997.

 
                                                                              19


The following table shows the net interest earnings and the net yield on average
interest earning assets:


 
                                                 1998        1997   
                                              ----------   ---------
                                              (Dollars in Thousands)
                                                           
                                                                    
Total interest income (1).....................  $ 12,612    $ 11,868

Total interest expense........................     3,440       3,285
                                                --------    --------

Net interest earnings.........................  $  9,172    $  8,583
                                                ========    ========

Average interest earning assets...............  $157,785    $144,766

Net yield on average interest earning
assets........................................      5.8%        5.9%
 
__________

(1)  Includes loan fees of $655,000 in 1998 and $602,000 in 1997.

 
                                                                              20


  The following table sets forth changes in interest income and interest
expense.  The net change as shown in the column "Net Increase (Decrease)" is
segmented into the change attributable to variations in volume and the change
attributable to variations in interest rates.  Non-performing loans are included
in average loans.

 
 
                Increase (Decrease)             Increase (Decrease)
                   1998 over 1997                  1997 over 1996
              --------------------------     --------------------------
             Volume      Rate       Net      Volume     Rate       Net
                            (Dollars in Thousands)

                                              
Interest Income(1)
- ------------------
Loans (2)    $  (852)  $   627  $   (225)   $   250  $   (17)  $    233

Investment
securities       563       (74)      489        140     (318)      (178)

Funds sold       284       (45)      239        305       45        350

Interest on time
deposits with
other financial
Finstitu-
tions            251       (10)      241          0        0          0
             -------  ---------   ------     ------  -------    -------

Total
Interest
Earning
Assets       $   246   $   498  $    744    $   695  $  (290)  $    405
             =======   ======== ========    =======  ========  ========


Interest Expense (1)
- --------------------

Savings      $     6   $     1  $      7    $     3  $     0   $      3

Money market    (524)     (160)     (684)       101       22        123

Time             798        31       829        171       18        189

Securities
sold under
agreements to
repurchase         0         3         3         (1)      (3)        (4)
             -------  ---------  --------    -------  -------   --------

Total interest
bearing liab-
ilities      $   280   $  (125) $    155    $   274   $   37   $    311
             =======   ======== ========    =======   ======   ========
 

__________

(1)  The change in interest due to both rate and volume has been allocated to
     the change due to volume and the change due to rate in proportion 

 
                                                                              21

     to the relationship of the absolute dollar amounts of the change in  each.

(2)  Includes loan fees of $655,000 in 1998 and $602,000 in 1997.

 
                                                                              22

Investment Securities
- ---------------------

The following table shows fair value of the investment securities portfolio at
December 31, 1998 and 1997:


 
                                                December 31,
                                             1998           1997
                                         -------------   ----------
                                           (Dollars in Thousands)
                                                   
 
U.S. Treasury Securities...................     $    0      $     0
 
Obligations of U.S. Government
Agencies and Corporations..................      5,999       18,402
 
Commercial Paper...........................     41,861        8,004
 
Other Securities...........................          0           25
                                                ------      -------
  Total....................................    $47,860      $26,431
                                               =======      =======

 

The maturity schedule and weighted average yields of investment securities at
December 31, 1998 is as follows:



                                               Average
                                      Amount    Yield
                                      -------   ------
                                   (Dollars in Thousands)
                                          
 
U.S. Agency Securities
- ----------------------
 
One year or less...................   $ 5,999    5.29%
 
Over one year......................         0    0.00%
                                      -------
 
  Category total                      $ 5,999    5.29%
 
Commercial Paper
- ----------------
 
One year or less...................   $41,861    5.17%
 
Over one year......................         0    0.00%
                                      -------
 
  Category total                      $41,861    5.17%
 
 
Total Investment Portfolio
- -----------------------------------
 
One year or less...................   $47,860    5.19%
 
Over one year through five years...         0    0.00%
 
Over five years....................         0    0.00%
                                      -------
  Total                               $47,860    5.19%
                                      =======                 
 

 
                                                                              23


Loan Portfolio
- --------------

  The loan portfolio consisted of the following at December 31, 1998 and 1997:


                                                  1998       1997
                                                  ----       ----    
                                               (Dollars in Thousands)
                                                       
                                            
Commercial loans............................      $24,811   $15,365
                                            
Real estate construction loans..............       15,702     4,982
                                            
Real estate loans...........................       46,251    38,195
                                            
Bankers acceptances.........................        6,681    21,727
                                            
Other loans.................................          797       420
                                                  -------   -------
                                            
          Total loans.......................      $94,242   $80,689
                                            
Less      - Allowances for loan losses......        2,500     2,400
                                            
          - Deferred loan fees..............          562       511
                                                  -------   -------
                                            
          Net loans.........................      $91,180   $77,778
                                                  =======  ========
                                            
Government guaranteed loans held for sale...      $   521   $   942
                                                  =======   =======


 
                                                                              24

Loan Maturities and Interest Rates
- ----------------------------------

  The following table shows the amounts of total loans outstanding as of
December 31, 1998, which, based on remaining scheduled payments of principal,
are due in one year or less, more than one year but less than five years, more
than five years but less than ten years, and ten years or more. The amount due
for each interval is classified according to whether the interest rate floats in
response to changes in interest rates or is fixed.

Aggregate maturities of loan balances
which are due:

 
 

                                            
  In one year or less:

            Interest rates are floating or           
            adjustable.......................  $44,694
                                                     
            Interest rates are fixed or              
            predetermined....................    7,723

  After one year but within five years:

            Interest rates are floating or            
            adjustable.......................   33,461
                                                       
            Interest rates are fixed or               
            predetermined....................      760 

  After five years but within ten years:

            Interest rates are floating or           
            adjustable.......................    7,604
                                                     
            Interest rates are fixed or              
            predetermined....................        0

  After ten years or more:

            Interest rates are floating or            
            adjustable.......................      521
                                                     
            Interest rates are fixed or              
            predetermined....................        0
                                               -------

  Total......................................  $94,763
                                               =======
 

 
                                                                              25

Non-Performing Loans
- --------------------

  The current policy is to cease accruing interest on commercial, real estate
and installment loans which are past due as to principal or interest 90 days or
more, except that in certain circumstances interest accruals are continued on
loans deemed by management to be fully collectible.

The following table shows the principal amount of nonperforming loans as of
December 31, 1998 and 1997:



 
                                 December 31,
                                 1998    1997
                                 -----   -----
                                   
                            
                            (Dollars in Thousands)
 
Non-accrual loans
 
Commercial....................   $  85   $ 100
 
Real estate loans.............     158     238
 
Government guaranteed loans...       0       0
 
Bankers acceptances...........       0       0
 
Other loans...................       0       0
                                 -----   -----
 
Total.........................   $ 243   $ 338
                                 =====   =====

  Accruing loans past due more than 90 days
 
Commercial....................    $  0    $  0
 
Real estate loans.............       0       0
 
Government guaranteed loans...     220     193
 
Bankers acceptances...........       0       0
 
Other loans...................       0       0
                                  ----    ----
 
Total.........................    $220    $193
                                  ====    ====
 


  Except as may have been included in the above table, at December 31, 1998,
there were no loans, the terms of which had been renegotiated to provide a
reduction or deferral of interest or principal because of a deterioration of the
financial position of the borrower or which would be classified as restructured
debt in a troubled loan situation.  In addition, at December 31, 1998, there
were no loans then current as to which there were serious doubts as to the
ability of the borrower to comply with the then-present loan repayment terms.
For the non-accrual loans listed in the above table, the Bank would have
realized additional gross interest income 

 
                                                                              26

of $32,000 in 1998 had the loans been current in accordance with their original
terms.

 
                                                                              27


Summary of Loan Loss Experience
- -------------------------------

  The following table provides information concerning changes in the allowance
for possible loan losses and loans charged off and recovered for 1998 and 1997:



                                                    1998      1997
                                                    ----      ----
                                               (Dollars in Thousands)
                                                      
Amount of loans outstanding at end of
period.....................................       $ 94,763  $ 81,631
                                                  ========  ========

Average amount of loans outstanding
before allowance for loan losses...........       $ 82,393  $ 89,526
                                                  ========  ========

Balance of allowance for loan losses at
beginning of period...........................    $2,400     $2,300
 
Loans charged off:
 
      Commercial..............................        19        529
      Real estate.............................         0        190
      Government guaranteed loans.............         0          0
      Bankers acceptances.....................         0          0
      Other...................................         0          0
                                                  ------     ------
 
            Total loans charged off...........        19        719
 
Recoveries of loans previously charged off:
 
      Commercial..............................        47        279
      Real estate.............................         0          0
      Government guaranteed loans.............         0          0
      Bankers acceptances.....................         0          0
      Other...................................         0          0
                                                  ------     ------
 
            Total loan recoveries.............        47        279
                                                  ------     ------
 
Net loans (recovered) charged off.............       (28)       440
                                                  ------     ------
 
Provisions charged to operating expense.......        72        540
                                                  ------     ------
Balance of allowance for possible loan
losses at end of period....................      $ 2,500    $ 2,400
                                                 =======    =======


  The ratio of net loans charged off to average loans outstanding was (0.03)%
and 0.5% for the two years ended December 31, 1998 and 1997, respectively.

  The Bank has historically evaluated the adequacy of its allowance for possible
loan losses on an overall basis rather than by specific categories of loans.  In
determining the adequacy of the allowance for possible loan 

 
                                                                              28

losses, management considers such factors as historical loan loss experience,
known problem loans, evaluations made by bank regulatory authorities, assessment
of economic conditions and other appropriate data to identify the risks in the
loan portfolio.

  For the purposes of this report, the allowance for possible loan losses has
been allocated to the major categories of loans as set forth in the following
table.  The allocations are estimates based upon historical loss experience and
management judgment.  The allowance for possible loan losses should not be
interpreted as an indication that charge-offs will occur in these amounts or
proportions, or that the allocation indicates future charge-off trends.
Furthermore, the portion allocated to each loan category is not the total amount
available for future losses that might occur within such categories, since even
in this allocation is an unallocated portion, and, as previously stated, the
total allowance is applicable to the entire portfolio.



 
                                      1998                   1997
                                     ------                 ------
                                                     
                               Allowance    Ratio of  Allowance    Ratio of
                               for          loans to  for          loans to
                               possible     total     possible     total
                               loan losses  loans     loan losses  loans
                              ------------  --------  -----------  -----------
 
Commercial loans...........      $  472        26%      $  408         19% 
Real estate loans..........       1,009        65%         754         54% 
Gov't guaranteed...........           0         1%           0          1% 
Bankers acceptances                   0         7%           0         25% 
Other loans................           4         1%           5          1% 
Unallocated................       1,015         0%       1,233          0% 
                                 ------       ---       ------        ---  
                                                                           
     Total...................... $2,500       100%      $2,400        100% 
                                 ======       ===       ======        ===  


 
                                                                              29


Deposits
- --------

  The average amounts of deposits for the periods indicated are summarized
below.



                                             1998       1997
                                          --------   --------
                                               
                                         (Dollars in Thousands)
 
Demand Deposits........................   $ 43,087   $ 25,851
 
Savings deposits, money market and
time certificates of deposit of less
than $100,000..........................     85,895     94,627
 
Time certificates of deposit of
$100,000 or more.......................     17,446     15,053
                                          --------   --------

        Total..........................   $146,428   $135,531
                                          ========   ========



The maturity schedule of time certificates of deposit of $100,000 or more at
December 31, 1998 is as follows:

                                         December 31, 1998
                                         -----------------
                                       (Dollars in Thousands)


  3 months or less..........................   $15,517

  Over 3 through 6 months...................     5,752

  Over 6 through 12 months..................       977

  Over 12 months............................         0
                                               -------

       Total................................   $22,246
                                               =======

 
                                                                              30

Selected Financial Ratios
- -------------------------

  The following table sets forth the ratios of net income to average total
assets and to average shareholders' equity, and average shareholders' equity to
average total assets.



 
                            1998    1997
                            -----   -----
                              
 
Return on assets.........    1.0%    0.8%
 
Return on equity.........    9.7%    8.1%
 
Dividend payment ratio...    0.0%    0.0%
 
Equity to assets ratio...   10.6%    9.8%


 
                                                                              31

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

  The Bank's head office is located on the ground and eighth floors of an office
building located at 1801 Century Park East, Los Angeles, California. The Bank
has leased approximately 3,735 square feet of ground floor office space and
approximately 8,256 square feet of eighth floor office space under a lease which
expires on February 28, 2003.  The Bank has an option to extend the term of the
lease for an additional five years. The total monthly rental for the premises is
$29,400 for the period from March, 1993 through February, 1998, and $35,280 for
the period from March, 1998 through February, 2003, subject to annual
adjustments for increases in property taxes and other operating costs.  At the
end of 1994, the Bank elected to apply the unused tenant improvement allowance
of $224,000 against its future lease payments.  Payment of the allowance was
made to the Bank over a 15-month period beginning February 1, 1995.  The Bank is
deferring recognition of this amount and amortizing it evenly over the lease
term.

  The Bank's Merchant Services division is located at 28310 Roadside Drive,
Suite 152, Agoura Hills, California.  The premises consist of approximately
1,040 square feet which are provided under a lease which expires on July 14,
2000, and the Bank has the option to extend the lease for an additional two year
period.  The total monthly rental is $1,196, subject to annual adjustments for
increases in the consumer price index and various operating costs.  Should the
Bank elect to exercise its option to extend the lease, the monthly rental will
be set at the then-prevailing rate for comparable buildings in the Agoura Hills
area.

  The Bank also subleases an office in an executive suite facility to house its
Orange County Regional Office.  The office is located at 2030 Main Street,
Irvine, California, and consists of approximately 1440 square feet.  The
premises are provided under a lease which expires November 3, 2001 at a monthly
rental of $4,464 plus a proportionate share of the building's operating costs.

  The Bank also leases an office located at 144 N. Glendale Avenue, Suite 202,
Glendale, California to house its Glendale Regional Office.  The premises
consisting of approximately 570 square feet are provided under a lease which
expires July 31, 1999 at a rental of $937 per month.

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

Litigation
- ----------

     In the normal course of business, the Company and the Bank are involved in
litigation.  Management does not expect the ultimate outcome of any pending
litigation to have a material effect on the Company's financial position or
results of operations.

     However, in late 1998, Mark Rubin, a director of the Company and its former
vice chairman, filed suit against the Company, the Bank, and individual members
of the Company's executive committee.  Mr. Rubin alleges that his employment
with the Company was wrongfully terminated and that the defendants also breached
fiduciary duties owed to Mr. Rubin and committed 

 
                                                                              32

acts of defamation and fraud against him. In his complaint, Mr. Rubin's suit
seeks compensatory and punitive damages of approximately $59 million.

     In January 1999, Mr. Rubin submitted a statutory offer of compromise under
Section 998 of the California Code of Civil Procedure offering to settle the
lawsuit for $3 million.  The Company rejected this settlement proposal.

     The Company believes the claims, as alleged, are without merit and has
moved to dismiss Mr. Rubin's complaint.  Mr. Rubin has informed the Company that
he intends to amend his complaint prior to the court hearing on the Company's
motion, but has not yet done so.  The Company has vigorously defended against
Mr. Rubin's lawsuit and will continue to do so.  Because the case is in its very
early stages, it is not currently possible to determine what impact, if any, the
resolution of this matter will have on the future financial condition and
results of operations of the Company.


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

During the fourth quarter of 1998, no matters were submitted to a vote of the
Company's shareholders.

 
                                                                              33

                                    PART II
                                    -------

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

Securities Activity
- -------------------

The common stock of First Regional Bancorp is traded on The Nasdaq Stock Market
under the trading symbol FRGB.  Quotations are carried either daily or weekly by
newspapers throughout the nation including The Wall Street Journal and the Los
Angeles Times.  The following table summarizes the quotations reported by Nasdaq
of First Regional Bancorp's common stock.



 
                        1998             1997
                       ------           ------
                   High     Low      High     Low
                  -----    -----    ------   -----
                                  
 
1st Quarter       9 3/4    8 1/4     7 1/2    5 3/4
 
2nd Quarter      10        7 3/4     7        6
 
3rd Quarter      10 1/8    8 1/2     9 3/4    5 5/8
 
4th Quarter       8 7/8    7        10 1/2    7 1/4


Dividends
- ---------

  The Company has not paid any cash dividends and it is the Company's Board of
Directors' intention that no cash dividends be declared by the Company during
this stage of the Company's development.  The Board of Directors intends to
increase the Company's capital and to pay cash dividends only when it is prudent
to do so and the Company's performance justifies such action.

  The Company is a legal entity separate and distinct from its subsidiaries, and
has not engaged in any activities other than acting as a holding company.
Accordingly, the Company's principal source of funds, including funds available
for payment of cash dividends to its shareholders, have and will consist of
dividends paid and other funds advanced to the Company by its subsidiaries.  As
described below, statutory and regulatory requirements impose limitations on the
amounts of dividends payable by the Bank to the Company and on extensions of
credit by the Bank to the Company.

  Holders of the Company's Common Stock 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
would be prohibited from paying dividends unless:  (1) its retained earnings
immediately prior to the dividend payment equals or exceeds the amount of the
dividend; or (2) immediately after giving effect to the dividend (i) the sum of
the Company's assets would be at least equal to 125% of its liabilities, and
(ii) the current assets of the Company 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
125% of its current liabilities.

 
                                                                              34


  Prior to the consummation of the reorganization of the Bank, the Bank did not
pay any cash dividends to its shareholders.  It is the Bank's Board of
Directors' current intention to retain most of the Bank's earnings to increase
its capital, although the Bank may pay cash dividends to the Company as its
current sole shareholder subject to regulation and when deemed prudent.  The
Bank paid dividends to the Company of $100,000 and $230,000 in 1998 and 1997; no
dividends were paid to the Company in 1996.

Restrictions on Transfer of Funds to the Company by the Bank
- ------------------------------------------------------------

  The Company is a legal entity separate and distinct from the Bank.  It is
anticipated that the Company may eventually receive sufficient income to fund
its operating expenses through the payment of management fees by its
subsidiaries.  However, if the Company requires significant amounts of cash,
including funds available for the payment of dividends and extraordinary
operating expenses, such funds initially will be received as dividends paid by
the Bank.  Subject to the regulatory restrictions described below, future cash
dividends by the Bank to the Company also will depend upon Management's
assessment of the Bank's future capital requirements, contractual restrictions
and other factors.

  In addition, there are statutory and regulatory limitations on the amount of
dividends which may be paid to the Company by the Bank.  Under California law,
funds available for cash dividend payments by a bank are restricted to the
lesser of:  (i) retained earnings or (ii) the bank's net income for its last
three fiscal years (less any distributions to shareholders made during such
period).  Cash dividends may also be paid out of net income for a bank's last
preceding fiscal year upon the prior approval of the California Commissioner of
Financial Institutions, without regard to retained earnings or net income for
its last three fiscal years.  If the Commissioner of Financial Institutions
finds that the shareholders' equity of a bank is not adequate or that the
payment of a dividend would be unsafe or unsound for the bank, the Commissioner
may order the bank not to pay any dividend to its shareholders.

  Moreover, in a policy statement adopted in November, 1985, the Federal Reserve
Board advised banks and bank holding companies 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 new 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, other
large assets, or business segments in order to generate profits to enable
payment of future dividends.

  Under the Financial Institutions Supervisory Act, the FDIC also has authority
to prohibit a bank from engaging in business practices which the FDIC considers
to be unsafe or unsound.  It is possible, depending upon the financial condition
of the bank in question and other factors, that the FDIC could assert that the
payment of dividends or other payments might under some circumstances be such an
unsafe or unsound practice.

 
                                                                              35


  In addition, the Bank is subject to certain restrictions imposed by federal
law on any extensions of credit to the Company or other affiliates, investments
in stock or other securities thereof, and taking of such securities as
collateral for loans.  Such restrictions prevent the Company and such other
affiliates from borrowing from the Bank unless the loans are secured by
marketable obligations of designated amounts.

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

The balances of selected balance sheet components as of December 31 of each of
the past five years were as follows:

 
 
                           1998     1997     1996      1995      1994
                           ----     ----     ----      ----      ----
                                                   
Total assets               $193,884 $162,445 $152,449  $137,810  $124,287

Net loans                    91,701   78,720   87,602    85,327    76,581

Investment securities        58,003   33,057   32,059    22,003    18,434

Funds sold                   31,900   38,390   22,780    20,690    21,300

Total deposits              170,423  145,096  136,755   124,724   113,666

Shareholders' equity         20,470   15,423   14,316    12,259    10,222

Book value per share       $   7.22 $   6.38 $   5.95  $   5.11  $   4.26
 outstanding
 

  The Company's operating results are summarized as follows for the twelve-month
periods ending December 31 of each of the following years:
 
 
                              1998     1997     1996     1995     1994
                              ----     ----     ----     ----     ----
                                                    
                             (Dollars in Thousands except for per share)

Interest income               $12,612  $11,868  $11,463  $10,920  $ 9,040
Interest expense                3,440    3,285    2,974    2,764    2,432
                              -------  -------  -------  -------  -------

Net interest income             9,172    8,583    8,489    8,156    6,608
Provision for loan losses          72      540        0      678      250
                              -------  -------  -------  -------  -------

Net interest income after
provision for loan losses       9,100    8,043    8,489    7,478    6,358
Other income                      858      695      700      447      807
Other expense                   7,052    6,645    6,320    5,644    6,162
                              -------  -------  -------  -------  -------
 

 
                                                                              36

 
 
                                1998     1997     1996     1995     1994
                                ----     ----     ----     ----     ----
                              (Dollars in Thousands except for per share)
                                                      
Income (loss) before taxes and
effects of accounting change    2,906    2,093    2,869    2,281    1,003
Provision (credit) for income
taxes                           1,197      885      833      254        2
                              -------  -------  -------  -------  -------

Net income (loss)             $ 1,709  $ 1,208  $ 2,036  $ 2,027  $ 1,001

Basic earnings (loss) per     $  0.66  $  0.50  $  0.85  $  0.85  $   .42
 common share outstanding

Cash dividends declared per
share                         $  0.00  $  0.00  $  0.00  $  0.00  $  0.00

 

  The number of shares outstanding (net of unearned ESOP shares) was 2,837,0000
in 1998, 2,416,000 in 1997, 2,406,000 in 1996, and 2,398,800 for 1995, and 1994.

  The summary information presented above should be read in conjunction with the
Notes to Consolidated Financial Statements, which accompany the Company's
financial statements as described below.

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

  Summary
  -------

  First Regional Bancorp (the "Company") has not conducted any significant
business activities independent of First Regional Bank (the "Bank") since the
reorganization of the Bank on March 8, 1982. Therefore, the following discussion
and analysis relates primarily to the Bank.

  The Company achieved continued profitability in 1998, with significant
increases in net income, assets, deposits and loans.  The Company continues to
benefit from strategic decisions made in 1995, when the Company initiated a
program of prudent, managed growth; this program resulted in higher levels of
earning assets and interest revenue in 1996, 1997, and 1998.  The Company's
profitability was also in part a reflection of the continued low levels of
nonperforming loans, other real estate owned, and other nonearning assets.  The
low levels of problem assets continue to result in higher revenues due to
additional funds being available for investment, and also eliminated the need
for large loan loss provisions or real estate writedowns.

  Average assets in 1998 were $166,241,000 compared to $152,151,000 in 1997 and
$140,162,000 in 1996.  As was the case in 1997 and 1996, the Company's asset
growth in 1998 was funded by an increase in deposits, as well as by the
retention of earnings for the year.  The Company generated net income of
$1,709,000 in 1998, compared to a profit of $1,208,000 in 1997 and a profit of
$2,036,000 in 1996.

 
                                                                              37

     Net Revenue From Earning Assets
     -------------------------------

  Net revenue from earning assets is the excess of interest income earned on
interest-earning assets over interest expense incurred on interest-bearing
liabilities.  Interest income or expense are determined by the average volume of
interest-bearing assets or liabilities, and the average rate of interest earned
or paid on those assets or liabilities.  As was the case during 1997, in 1998
the Company's continued growth efforts resulted in an increase in interest
earning assets, including loans.  In both years, however, the growth in loans
was less than the growth in deposits, so much of the increase in funds flowed
into the lower-yielding categories of liquid assets, principally funds sold and
investment securities.  During 1998 the mix of the Bank's deposits shifted away
from high-cost deposit sources such as money market deposits in favor of lower-
cost catagories such as noninterest bearing deposits. As deposit interest rates
were essentially stable in 1998 as they were during 1997 and 1996, the higher
deposit levels led to slight increases in interest expense in all three years.

  Other Operating Income
  ----------------------

  Other operating income increased substantially in 1998 after remaining
generally stable in 1997 and 1996.  Other operating income for 1998 was
$858,000, versus $695,000 in 1997 and $700,000 for the year 1996.  The 1998
figure included gains on sales of land of $86,000. The 1997 figure included
gains on sales of land of $179,000 and gains on sales of loans of $136,000.  
By contrast, the increase in 1996 was the result of the receipt of profits of
$303,000 from the sale of a large portion of a portfolio of government
guaranteed loans. The Bank's new merchant services operation, which provides
credit card deposit and clearing services to retailers and other credit card
accepting businesses, had revenue that totaled $350,000 in 1998 compared to
$14,000 in 1997.  Customer service fees continued their decline of the past
several years.

Loan Portfolio and Provision for Loan Losses
- --------------------------------------------

  The loan portfolio consisted of the following at December 31, 1998 and 1997:



                                                             1998       1997
                                                           ---------   -------
                                                          (Dollars in Thousands)
                                                                 
Commercial loans....................................         $24,811   $15,365
Real estate construction loans......................          15,702     4,982
Real estate loans...................................          46,251    38,195
Bankers acceptances.................................           6,681    21,727
Other loans.........................................             797       420
                                                             -------   -------

          Total loans...............................         $94,242   $80,689

Less   - Allowances for loan losses.................           2,500     2,400
       - Deferred loan fees.........................             562       511
                                                             -------   -------

          Net loans.................................         $91,180   $77,778
                                                             =======   =======

Government guaranteed loans held for sale                    $   521   $   942
                                                             =======   =======



 
                                                                              38


  The allowance for possible loan losses is intended to reflect the known and
unknown risks which are inherent in a loan portfolio.  The adequacy of the
allowance for possible loan losses is continually evaluated in light of many
factors, including loan loss experience and current economic conditions. While
the recent economic recession in California appears to be giving way to full
recovery, its impact on the payment performance of the Bank's borrowers has not
been a significant factor in recent years.  More important, the Company's
emphasis on maintaining high asset quality continued in 1998, and as a result,
non-performing assets (loans past due ninety days or more excluding government
guaranteed loans, loans on nonaccrual status, and other real estate owned)
totaled just $243,000 at the end of 1998, down from $338,000 on December 31,
1997, and compared to $302,000 at the end of 1996.  Management believes the
allowance for possible loan losses as of December 31, 1998 was adequate in
relation to both existing and potential risks in the loan portfolio.

  The Bank has historically evaluated the adequacy of its allowance for possible
loan losses on an overall basis rather than by specific categories of loans.  In
determining the adequacy of the allowance for possible loan losses, management
considers such factors as historical loan loss experience, known problem loans,
evaluations made by bank regulatory authorities, assessment of economic
conditions and other appropriate data to identify the risks in the loan
portfolio.

  The allowance for possible loan losses has been allocated to the major
categories of loans as set forth in the following table.  The allocations are
estimates based upon historical loss experience and management judgment.  The
allowance for possible loan losses should not be interpreted as an indication
that charge-offs will occur in these amounts or proportions, or that the
allocation indicates future charge-off trends.  Furthermore, the portion
allocated to each loan category is not the total amount available for future
losses that might occur within such categories, since even in this allocation is
an unallocated portion, and, as previously stated, the total allowance is
applicable to the entire portfolio.



 
                                      1998                 1997
                                     ------              ---------
                              Allowance     Ratio of  Allowance    Ratio of
                              for           loans to  for          loans to
                              possible      total     possible     total
                              loan losses   loans     loan losses  loans
                              -----------   ------    ----------   -------
                                                         
Commercial loans...........   $  472        26%      $  408         19%
Real estate loans..........    1,009        65%         754         54%
Gov't guaranteed...........        0         1%           0          1%
Bankers acceptances                0         7%           0         25%
Other loans................        4         1%           5          1%
Unallocated................    1,015         0%       1,233          0%
                              ------       ---       ------        ---
 
Total......................   $2,500       100%      $2,400        100%
                              ======       ===       ======        ===
 


 
                                                                              39


  The allowance for possible loan losses is increased by provisions which are
charged to operating expense and is reduced by loan chargeoffs.  Any subsequent
recoveries of charged off loans are added back into the allowance.  Based on its
ongoing evaluation of loan risks, in 1998 provisions of $72,000 were made to the
reserve for loan losses, $19,000 in loans were charged off, and $47,000 in loans
previously charged off were recovered. By way of comparison, during 1997
provisions of $540,000 were made to the reserve for loan losses, $719,000 in
loans were charged off, and $279,000 in loans previously charged off were
recovered.  During 1996 no provisions were made to the allowance for loan
losses, a total of $230,000 in loans were charged off, and $530,000 in
previously charged off loans were recovered. These transactions brought the
balance of the allowance for possible loan losses at the end of 1998 to
$2,500,000 (or 2.7% of total loans), compared to $2,400,000 (or 2.9% of total
loans) at December 31, 1997, and compared to $2,300,000 (or 2.5% of total loans)
at the end of 1996.

  The Company adopted Statement of Financial Accounting Standards (SFAS) No.
114, "Accounting by Creditors for Impairment of a Loan," effective January 1,
1995.  This Statement defines an impaired loan as one for which it is likely
that an institution will be unable to collect all amounts due (that is, all
principal and interest) according to the contractual terms of the loan.  The
Statement generally requires impaired loans to be measured at the present value
of expected future cash flows discounted at the effective interest rate of the
loan, or, as an expedient, at the loan's observable market price, or the fair
value of the collateral if the loan is collateral dependent.  In 1998, the
Company identified loans having an aggregate average balance of $370,000 which
it concluded were impaired under SFAS No. 114.  During 1997, the Company had
identified loans having an aggregate average balance of $1,783,000 which it
concluded were impaired.  In contrast, during 1996 the Company had identified
loans having an aggregate average balance of $1,252,000 which it concluded were
impaired under SFAS No. 114.  The Company's policy is to discontinue the accrual
of interest income on impaired loans, and to recognize income on such loans only
after the loan principal has been repaid in full.  Pursuant to this policy, the
Company had already ceased to accrue interest on the impaired loans, and had
established a general loss reserve for each of the loans.  As the loss reserves
established by the Company were greater than those called for under SFAS No.
114, the adoption of SFAS No. 114 had no effect on the Company's financial
statements for 1998, 1997, or 1996.

  Operating Expenses
  ------------------

  Total operating expenses rose in 1998, to $7,052,000 from $6,645,000 in 1997
and $6,320,000 in 1996.  While the total expense figures have fluctuated over
time, most components continue to be moderated by the effects of an ongoing
program of expense control.

  Salaries and related benefits expense increased again in 1998, rising to
$3,555,000 from a 1997 total of $2,915,000 and from $2,566,000 in 1996.  The
increase in this expense category principally reflects the increases in staffing
which began in 1995 as part of the Company's growth initiative and which have
continued through 1998 in connection with the establishment of new offices and
lines of business.  Occupancy expense rose slightly in 1998, to $410,000 from
$393,000 in 1997 and a 1996 total of $374,000 due to operating 

 
                                                                              40

cost pass-throughs on the premises occupied by the Company. Real estate expense
from prior years was partially reversed leaving income of $33,000 in 1998 in
contrast to real estate expense of $3,000 in 1997 after a 1996 level of
$380,000. The 1996 total reflects a charitable donation by the Bank of its only
parcel of other real estate owned; this expense was essentially offset by the
tax benefits resulting from the donation. Custodial and other services to
customers declined again in 1998 as they did in both 1997 and 1996, standing at
$553,000 for the year after $987,000 for 1997 versus $1,089,000 in 1996. This
category typically fluctuates in conjunction with the deposit balances
maintained by customers, and this factor accounts for the changes in this area
over the past three years. Other expenses rose again 1998 as they did in 1997,
reversing the pattern of modest declines which had prevailed in prior years.
Other expenses totaled $2,567,000 in 1998 compared to $2,347,000 in 1997, which
was increased from $1,911,000 in 1996. Other expenses in 1998 include
professional services of $330,000 a significant decrease from the prior year.
Other expenses in 1997 include an increase in legal fees relating to collection
of non-performing loans and the termination of the Company's deposit
relationship with Transcorp Pension Services; professional services jumped to
$865,000 for 1997 after amounting to $467,000 in 1996. Data processing fees rose
in 1998 to $365,000 compared to $254,000 in 1997 and $242,000 in 1996. A
positive factor was the continued low level of premiums for FDIC insurance,
reflecting the banking industry's achievement of full capitalization of the Bank
Insurance Fund as defined by applicable statute. FDIC premium expense for 1998
was $17,000, for 1997 was $16,000, and $2,000 in 1996. Most of the remaining
categories of other expense generally remained stable: general insurance was
$120,000 during 1998, and $108,000 for both 1997 and 1996; directors fees rose
to $72,000 in 1998 due to an increase in outside directors during 1998 from
$46,000 in 1997 and from $59,000 in 1996 due to the elimination of directors
fees for directors who are also officers of the Bank; and other expenses, which
rose to $1,409,000 in 1998 after falling to $862,000 in 1997 from $946,000 in
1996 principally due to higher costs of services provided to customers.

  Taxes and Effects of Accounting Changes
  ---------------------------------------

  The combined effects of the activity described above resulted in Income Before
Taxes of $2,906,000 in 1998, up sharply from $2,093,000 in 1997, and up from
$2,869,000 in 1996.  In 1998, the Company recorded tax provisions of $1,197,000.
During 1997, the Company recorded tax provisions of $885,000.  At the end of
1995, the Company had a gross deferred tax asset, representing the accumulated
effects of timing differences between the Company's accounting records and tax
returns.  Based on an analysis of the portion of this asset which, more likely
than not, would be utilized in the immediate future, a valuation reserve for
deferred income tax assets was reduced to $200,000.  The remaining balance of
the reserve was eliminated in 1996, and this reserve reversal led to net tax
provisions of $833,000 in 1996.  As a result, the Company generated Net Income
of $1,709,000 in 1998, compared to $1,208,000 in 1997, and versus Net Income of
$2,036,000 in 1996.

  Liquidity, Sources of Funds, and Capital Resources
  --------------------------------------------------

  The Bank continues to enjoy a liquid financial position.  Total liquid assets
(cash and due from banks, investment securities, and federal funds 

 
                                                                              41


sold) totaled $99,180,000 and $81,294,000 (or 58.0% and 56.0% of total deposits)
at December 31, 1998 and 1997, respectively. The ratio of net loans to deposits
was 53.5% and 54.3% at the end of 1998 and 1997, respectively.

  Deposits of custodial clients of retirement plans administered by Transcorp
Pension Services, a corporate customer of the Bank, represented approximately
13% and 39% of the Bank's total deposits as of December 31, 1998 and 1997,
respectively; in recognition of this the Bank has maintained a large portion of
its assets in liquid form since the inception of the Transcorp relationship.  In
1997 Transcorp merged with an affiliated company which already possessed
custodial powers, and for this reason Transcorp sought to terminate its deposit
relationship with the Bank.  The Bank and Transcorp ultimately agreed to
terminate the relationship under a settlement agreement which, among other
things, provided for the transfer of the remaining deposits over an 18-month
period beginning in March, 1998 and continuing through September, 1999.  Because
the Bank has invested the Transcorp deposits in highly liquid assets, it
anticipates no difficulty in accommodating the deposit withdrawals over the 18-
month transfer period.

  The Bank's investment portfolio continues to be composed of high quality, low
risk securities, principally U.S. Agency securities and commercial papers.  No
gains or losses were recorded on securities sales during 1998.  In 1997, the
Bank generated net gains of $23,000 on sales of securities; by way of
comparison, losses of $65,000 on sales of securities were incurred in 1996.  As
of December 31, 1998 the Bank's investment portfolio contained gross unrealized
gains of $3,000 and gross unrealized losses of $2,000, for net unrealized gains
of $1,000; at December 31, 1997 the Bank's investment portfolio contained gross
unrealized gains of $20,000 and gross unrealized losses of $7,000, for net
unrealized gains of $13,000.  The Company adopted SFAS No. 115 in 1994, with the
result that the net unrealized gains and losses gave rise to a $1,000 (net of
taxes) increase in shareholders' equity as of December 31, 1998, and a $9,000
increase (net of taxes) in the Company's shareholders' equity as of December 31,
1997.  Because the Company's holdings of securities are intended to serve as a
source of liquidity should conditions warrant, the securities have been
classified by the Company as "available for sale," and thus the unrealized gains
and losses had no effect on the Company's income statement.

  The Bank's management has attempted to match the rates and maturities of its
interest-bearing assets and liabilities as part of its liquidity and
asset/liability management policy.  The objective of this policy is to moderate
the fluctuations of net interest revenue which result from changes in the level
of interest rates.  The table which follows indicates the repricing or maturity
characteristics of the major categories of the Bank's assets and liabilities,
and thus the relative sensitivity of the Bank's net interest income to changes
in the overall level of interest rates.  A positive "gap" for a period indicates
that an upward or downward movement in the level of interest rates would have a
corresponding change in net interest income, while a negative "gap" implies that
an interest rate movement would result in an inverse change in net interest
income.

 
                                                                              42



                                                           One month      Six months        One year
                                  Floating   Less than   but less than   but less than   but less than    Five years
Category                            Rate     one month    six months       one year        five years      or more
===============================   ========   =========   =============   =============   ==============   ==========
                                                                                        
Fed funds sold                      31,900           0               0               0               0             0
Time deposits with other banks           0         297           9,004             842               0             0
Investment securities                    0      16,960          30,900               0               0             0
                                   -------      ------          ------          ------          ------        ------
  Subtotal                          31,900      17,257          39,904             842               0             0

Loans                               83,871       5,815           1,251             750              14             0
                                   -------      ------          ------          ------          ------        ------
  Total earning assets             115,771      23,072          41,155           1,592              14             0

Cash and due from banks                  0           0               0               0               0             0
Premises and equipment                   0           0               0               0               0             0
Other real estate owned                  0           0               0               0               0             0
Other assets                             0           0               0               0               0             0
                                   -------      ------          ------          ------          ------        ------
  Total non-earning assets               0           0               0               0               0             0
                                   -------      ------          ------          ------          ------        ------

  Total assets                     115,771      23,072          41,155           1,592              14             0


Funds purchased                          1           0               0               0               0             0
Repurchase agreements                    0           0               0               0               0             0
                                   -------      ------          ------          ------          ------        ------
  Subtotal                               1           0               0               0               0             0

Savings deposits                     7,314           0               0               0               0             0
Money market deposits               49,991           0               0               0               0             0
Time deposits                            0      18,565          30,886           1,563             140             0
                                   -------      ------          ------          ------          ------        ------
  Total bearing liabilities         57,306      18,565          30,886           1,563             140             0

Demand deposits                          0           0               0               0               0             0
Other liabilities                        0           0               0               0               0             0
Equity capital                           0           0               0               0               0             0
                                   -------      ------          ------          ------          ------        ------
  Total non-bearing liabilities          0           0               0               0               0             0
                                   -------      ------          ------          ------          ------        ------

  Total liabilities                 57,306      18,565          30,886           1,563             140             0

    GAP                             58,465       4,507          10,269              29            (126)            0

    Cumulative GAP                  58,465      62,972          73,241          73,270          73,144        73,144




                                    Non-interest
                                       earning
Category                             or bearing      Total
===============================     =============   =======
                                              
Fed funds sold                                 0     31,900
Time deposits with other banks                 0     10,143
Investment securities                          0     47,860
                                         -------    -------
  Subtotal                                     0     89,903

Loans                                          0     91,701
                                         -------    -------
  Total earning assets                         0    181,604

Cash and due from banks                    9,277      9,277
Premises and equipment                       790        790
Other real estate owned                        0          0
Other assets                               2,213      2,213
                                         -------    -------
  Total non-earning assets                12,280     12,280
                                         -------    -------

  Total assets                            12,280    193,884


Funds purchased                                0          1
Repurchase agreements                          0          0
                                         -------    -------
  Subtotal                                     0          1

Savings deposits                               0      7,314
Money market deposits                          0     49,991
Time deposits                                  0     51,154
                                         -------    -------
  Total bearing liabilities                    0    108,460

Demand deposits                           61,964     61,964
Other liabilities                          2,990      2,990
Equity capital                            20,470     20,470
                                         -------    -------
  Total non-bearing liabilities           85,424     85,424
                                         -------    -------

  Total liabilities                       85,424    193,884

    GAP                                  (73,144)         0

    Cumulative GAP                             0          0



  As the table indicates, the vast majority of the Company's assets are either
floating rate or, if fixed rate, have extremely short maturities.  Since the
yields on these assets quickly adjust to reflect changes in the overall level of
interest rates, there are no significant unrealized gains or losses with respect
to the Company's assets, nor is there much likelihood of large realized or
unrealized gains or losses developing in the future.  For this reason, realized
or unrealized gains or losses are not expected to have any significant impact on
the Company's future operating results or liquidity.

  The Company continues to maintain a strong and prudent capital position. Total
shareholders' equity was $20,470,000 and $15,423,000 as of December 31, 1998 and
1997, respectively.  The Company's capital ratios for those dates in comparison
with regulatory capital requirements were as follows:

 
                                                                              43




                                    12-31-98    12-31-97
                                    --------    --------
                                           
Leverage Ratio (Tier I Capital
to Assets:
First Regional Bancorp                 11.17%   9.50%
Regulatory requirement                  4.00%   4.00%


  The "regulatory requirement" listed represents the level of capital required
for Adequately Capitalized status.

  In addition, bank regulators have issued new risk-adjusted capital guidelines
which assign risk weighting to assets and off-balance sheet items and place
increased emphasis on common equity.  The Company's risk adjusted capital ratios
for the dates listed in comparison with the risk adjusted capital requirements
were as follows:


                                          12-31-98    12-31-97
                                        ---------    --------
                                                
Tier I Capital to Assets:
     First Regional Bancorp                 14.35%   16.70%
     Regulatory requirement                  4.00%    4.00%
 
Tier I + Tier II Capital to Assets:
     First Regional Bancorp                 15.60%   18.00%
     Regulatory requirement                  8.00%    8.00%


  The Company believes that it will continue to meet all applicable capital
standards.


  During 1998, First Regional's capital was substantially increased through a
private placement offering of common shares at a price of $9.00 per share.  This
transaction strengthens the Company's already solid financial foundation, and
thus provides the basis for additional future growth.

  During the year the company also established an Employee Stock Ownership Plan
consisting of 150,000 shares of First Regional common stock acquired in market
transactions or directly from First Regional Bancorp at an average price of
$9.48 per share.  This new Plan will build the capital base of First Regional
Bank and provide its employees with a powerful incentive to achieve further
improvements in First Regional's operating performance.


  Year 2000 Issues
  ----------------

  The approach of the year 2000 presents potential problems to businesses, such
as the Company, which utilize computers.  Many computer systems in use today,
particularly older computers and computer programs, may not be able to properly
interpret dates after December 31, 1999 because they use only two digits to
indicate the year in a date.  For example, the year 2000 could be interpreted as
the year 1900 by such systems.  As a result, the systems could produce
inaccurate data, or not function at all.

 
                                                                              44


  In anticipation of this potential problem, the Company has developed a
comprehensive plan to ensure that all of its systems are able to properly deal
with the year 2000.  The Company is currently assessing the ability of each
system to properly perform, and is implementing corrective measures when
deficiencies are found.  Thus far, relatively few required corrections have been
identified, and most of these situations would have been corrected in the normal
course of business as part of the routine ongoing maintenance and updating of
the Company's systems.  At this point, the Company anticipates no difficulty in
achieving full year 2000 capability.  Further, while it is impossible to
determine the costs of achieving full year 2000 capability, at this point those
costs are not expected to be material.

  As a financial institution, the Bank is also exposed to potential risk if
borrowers and depositors suffer year 2000-related difficulties and are unable to
repay their loans or maintain their deposit balances.  The Bank is in the
process of performing an assessment of the year 2000 readiness with both
borrowers (as part of the loan granting or renewal process) and depositors.  At
this time, it is impossible to determine what impact, if any, the year 2000 will
have on either the loan payment performance of the Bank's borrowers or the
balances of key depositors.  Thus far, however, none of the Bank's borrowers or
depositors have reported the expectation of material adverse impacts as a result
of the year 2000.

  Inflation
  ---------

  The impact of inflation on the Company differs significantly from other
industries, since virtually all of its assets and liabilities are monetary.
During periods of inflation, companies with net monetary assets will always
experience a reduction in purchasing power.  Inflation continues to have an
impact on salary, supply, and occupancy expenses, but the rate of inflation in
general and its impact on these expenses in particular has remained moderate in
recent years.

 

 
                                                                              45

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

  See "Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-
K" below for financial statements filed as part of this report.

Item 9.  Disagreements on Accounting and Financial Disclosure
- -------------------------------------------------------------

  The Company has not reported a disagreement with its existing or previous
accountants on any matter of accounting principle or practice on financial
statement disclosure.

 
                                                                              46

                                    PART III
                                    --------

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

  The information pertaining to directors which is required by this item will be
included in the definitive proxy statement to be filed by the Company within 120
days of fiscal year end pursuant to Section 14 of the Act.  Such information is
hereby incorporated by reference in accordance with Rule G of the General
Instructions to the Annual Report on Form 10-K.

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

  The information required by this item will be included in the definitive proxy
statement to be filed by the Company within 120 days of fiscal year end pursuant
to Section 14 of the Act.  Such information is hereby incorporated by reference
in accordance with Rule G of the General Instructions to the Annual Report on
Form 10-K.

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

  The information required by this item will be included in the definitive proxy
statement to be filed by the Company within 120 days of fiscal year end pursuant
to Section 14 of the Act.  Such information is hereby incorporated by reference
in accordance with Rule G of the General Instructions to the Annual Report on
Form 10-K.

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

  The information required by this item will be included in the definitive proxy
statement to be filed by the Company within 120 days of fiscal year end pursuant
to Section 14 of the Act.  Such information is hereby incorporated by reference
in accordance with Rule G of the General Instructions to the Annual Report on
Form 10-K.

 
                                                                              47

                                    PART IV
                                    -------

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

List of Documents filed as a part of this report:

(a)  Financial Statements and Financial Statement Schedules

     See Index to Financial Statements which is part of this Form 10-K.

(b)  Exhibits

     See Index to Exhibits which is part of this Form 10-K

     (Exhibits are listed by numbers corresponding to the Exhibit Table in Item
     601 of Regulation S-K)

(c)  Reports on Form 8-K

     No Form 8-K reports were filed by the Company during the fourth quarter of
     1998.

 
                                                                              48

                                   SIGNATURES
                                   ----------

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

                                      First Regional Bancorp


                                      By:/s/ Jack A. Sweeney
                                         --------------------------
                                         Jack A. Sweeney, Chairman of the Board
                                         Chief Executive Officer

                                      Date:  March 30, 1999

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

Signature                 Title                         Date


/s/ Jack A. Sweeney       Director, Chairman            March 30, 1999
- ------------------------                                      
Jack A. Sweeney           of the Board and Chief
                          Executive Officer

/s/ Lawrence Sherman      Director, Vice Chairman       March 30, 1999
- ------------------------                                         
Lawrence J. Sherman       of the Board


/s/ H. Anthony Gartshore  Director and President        March 30, 1999
- ------------------------                                        
H. Anthony Gartshore


/s/ Thomas McCullough     Director, Chief               March 30, 1999
- ------------------------                                     
Thomas E. McCullough      Financial Officer and
                          Chief Accounting
                          Officer

/s/ Gary M. Horgan        Director                      March 30, 1999
- ------------------------                                
Gary M. Horgan


/s/ Jeffrey Cove          Director                      March 30, 1999
- ----------------------                                
Jeffrey Cove


/s/ Don S. Levin          Director                      March 30, 1999
- ----------------------                                
Don S. Levin


/s/ Frank R. Moothart     Director                      March 30, 1999
- ------------------------                                
Frank R. Moothart


/s/ Mark Rubin            Director                      March 30, 1999
- -----------------------                                
Mark Rubin

 
                                                                              49



 
                         INDEX TO FINANCIAL STATEMENTS
                         -----------------------------

Financial Statements                         Page in Form 10-K
- --------------------                         -----------------
                                                
First Regional Bancorp and Subsidiary:

Report of Independent Auditors..................   51
 
Consolidated Balance Sheets as of
December 31, 1998 and 1997......................   52
 
Consolidated Statements of Earnings for
the years ended December 31, 1998, 1997,
1996............................................   53
 
Consolidated Statements of Shareholders'
Equity for the years ended December 31, 1998,
1997, and 1996..................................   55
 
Consolidated Statements of Cash Flows for
the years ended December 31, 1998, 1997,
and 1996........................................   56
 
Notes to Consolidated Financial Statements         58
 
First Regional Bancorp (Parent Company):
 
Note 16 to Consolidated Financial
Statements......................................   75


  All other financial statement schedules are omitted because they are not
applicable, not material or because the information is included in the financial
statements or the notes.

 
                                                                              50

                     First Regional Bancorp and Subsidiary

                     Consolidated Financial Statements as of December 31, 1998
                     and 1997 and for Each of the Three Years in the Period
                     Ended December 31, 1998 and Independent Auditors' Report

 
                                                                              51


INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholders of
First Regional Bancorp and Subsidiary
Century City, California:

We have audited the accompanying consolidated balance sheets of First Regional
Bancorp and subsidiary (the "Company") as of December 31, 1998 and 1997, and the
related consolidated statements of earnings, changes in shareholders' equity,
and cash flows for each of the three years in the period ended December 31,
1998.  These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
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 audits 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, such consolidated financial statements present fairly, in all
material respects, the financial position of First Regional Bancorp and its
subsidiary as of December 31, 1998 and 1997, and the results of their earnings
and their cash flows for each of the three years in the period ended December
31, 1998, in conformity with generally accepted accounting principles.



Los Angeles, California
February 19, 1999

 
FIRST REGIONAL BANCORP AND SUBSIDIARY



 
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1998 AND 1997
- -------------------------------------------------------------------------------------------------------------------
 
ASSETS                                                                         1998                    1997
 
                                                                                         
  Cash and due from banks (Note 6)                                             $  9,277,000            $  9,847,000
  Federal funds sold                                                             31,900,000              38,390,000
                                                                               ------------            ------------
 
  Cash and cash equivalents                                                      41,177,000              48,237,000
  Investment securities available for sale, amortized cost
    $47,859,000 and $26,418,000 (Note 2)                                         47,860,000              26,431,000
  Interest-bearing deposits in financial institutions                            10,143,000               6,626,000
  Loans, net (Note 3)                                                            91,180,000              77,778,000
  Government guaranteed loans, held for sale, at lower of cost
    or market (Note 3)                                                              521,000                 942,000
  Premises and equipment, net (Note 4)                                              790,000                 698,000
  Accrued interest receivable and other assets                                    1,287,000               1,106,000
  Income tax assets (Note 5)                                                        926,000                 627,000
                                                                               ------------            ------------
 
TOTAL                                                                          $193,884,000            $162,445,000
                                                                               ============            ============
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
LIABILITIES:
  Deposits (Notes 12 and 14):
    Noninterest bearing                                                        $ 61,964,000            $ 35,820,000
    Interest bearing:
      Time deposits                                                              51,154,000              30,206,000
      Money market deposits                                                      49,991,000              72,959,000
      Other                                                                       7,314,000               6,111,000
                                                                               ------------            ------------
 
          Total deposits                                                        170,423,000             145,096,000
  Note payable (Note 10)                                                          1,463,000
  Accrued interest payable and other liabilities (Note 5)                         1,528,000               1,926,000
                                                                               ------------            ------------
 
          Total liabilities                                                     173,414,000             147,022,000
                                                                               ------------            ------------
 
COMMITMENTS AND CONTINGENCIES (Notes 4 and 6)
 
SHAREHOLDERS' EQUITY (Notes 7, 8 and 10):
  Common stock, no par value; authorized, 50,000,000 shares;
    outstanding, 2,983,000 (1998) and 2,416,000 (1997) shares                    16,034,000              11,286,000
  Less unearned ESOP shares; 146,000 in 1998                                     (1,386,000)
                                                                               ------------            ------------
           Total common stock, no par value; outstanding
              2,837,000 (1998) and 2,416,000 (1997) shares                       14,648,000              11,286,000
 
  Retained earnings                                                               5,821,000               4,128,000
  Accumulated other comprehensive income                                              1,000                   9,000
                                                                               ------------            ------------
 
          Total shareholders' equity                                             20,470,000              15,423,000
                                                                               ------------            ------------
 
TOTAL                                                                          $193,884,000            $162,445,000
                                                                               ============            ============
 
See notes to consolidated financial statements.

 
FIRST REGIONAL BANCORP AND SUBSIDIARY
 



CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- ----------------------------------------------------------------------------------------------------------------------
 
                                                                  1998                  1997                 1996
 
INTEREST INCOME:
                                                                                           
  Interest on loans                                             $ 8,517,000           $ 8,742,000          $ 8,509,000
  Interest on deposits in financial institutions                    521,000               280,000              280,000
  Interest on federal funds sold                                  1,808,000             1,569,000            1,219,000
  Interest on investment securities                               1,766,000             1,277,000            1,455,000
                                                                -----------           -----------          -----------
 
          Total interest income                                  12,612,000            11,868,000           11,463,000
                                                                -----------           -----------          -----------

INTEREST EXPENSE:                                                    
  Interest on deposits (Notes 12 and 14)                          3,437,000             3,285,000            2,970,000
  Interest on other borrowings                                        3,000                                      4,000
                                                                -----------           -----------          -----------
 
          Total interest expense                                  3,440,000             3,285,000            2,974,000
                                                                -----------           -----------          -----------
 
NET INTEREST INCOME                                               9,172,000             8,583,000            8,489,000
 
PROVISION FOR LOAN LOSSES (Note 3)                                   72,000               540,000
                                                                -----------           -----------          -----------
 
NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES                                                 9,100,000             8,043,000            8,489,000
                                                                -----------           -----------          -----------
 
OTHER OPERATING INCOME:
  Customer service fees                                             680,000               291,000              361,000
  Other                                                             178,000               404,000              339,000
                                                                -----------           -----------          -----------
 
          Total operating income                                    858,000               695,000              700,000
                                                                -----------           -----------          -----------
 
OTHER OPERATING EXPENSES:
  Salaries and related benefits (Note 6)                          3,555,000             2,915,000            2,566,000
  Occupancy expenses (Note 4)                                       410,000               393,000              374,000
  Custodial and other service (Note 14)                             553,000               987,000            1,089,000
  Real estate (income) expense, net                                 (33,000)                3,000              380,000
  Other expenses (Note 13)                                        2,567,000             2,347,000            1,911,000
                                                                -----------           -----------          -----------
 
          Total operating expenses                                7,052,000             6,645,000            6,320,000
                                                                -----------           -----------          -----------
 
 
See notes to consolidated financial statements.

                                                                     (Continued)

 
FIRST REGIONAL BANCORP AND SUBSIDIARY



 
CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- ---------------------------------------------------------------------------------------------------------------------
 
                                                                  1998                 1997                 1996
                                                                                           
INCOME BEFORE PROVISION FOR INCOME
  TAXES                                                          $2,906,000           $2,093,000           $2,869,000
 
PROVISION FOR INCOME TAXES (Note 5)                               1,197,000              885,000              833,000
                                                                 ----------           ----------           ----------
 
NET INCOME                                                       $1,709,000           $1,208,000           $2,036,000
                                                                 ==========           ==========           ==========
 
BASIC EARNINGS PER COMMON SHARE
  (Note 8)                                                       $     0.66           $     0.50           $     0.85
                                                                 ==========           ==========           ==========
 
DILUTED EARNINGS PER COMMON SHARE
  (Note 8)                                                       $     0.62           $     0.46           $     0.78
                                                                 ==========           ==========           ==========
 
 

See notes to consolidated financial statements.
                                                                     (Concluded)

 
FIRST REGIONAL BANCORP AND SUBSIDIARY



 
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                             
                                                 Common Stock                                   Accumulated  
                                        -------------------------------                            Other     
                                              Shares                          Retained         Comprehensive           Comprehensive
                                           Outstanding        Amount          Earnings            Income                  Income
                                                                                                            

BALANCE,  JANUARY 1, 1996                   2,399,000     $11,332,000    $    922,000             $  5,000
 
  Options exercised                             7,000
  Comprehensive income -
    Net income                                                              2,036,000                                   $2,036,000
    Other comprehensive income -
     Net change in unrealized gain (loss)
     on securities available for sale,
     net of tax                                                                                     21,000                  21,000
                                                                                                                     -------------
 
    Comprehensive income                                                                                                $2,057,000
                                            ---------     -----------    ------------        -------------           =============
BALANCE, DECEMBER 31, 1996                  2,406,000      11,332,000       2,958,000               26,000
 
 Options exercised including tax benefit       40,000         102,000
  Common stock repurchased and
    retired                                   (30,000)       (148,000)        (38,000)
  Comprehensive income -
     Net income                                                             1,208,000                                   $1,208,000
    Other comprehensive income -
      Net change in unrealized gain (loss)
      on securities available for sale,
      net of tax                                                                                   (17,000)                (17,000)
                                                                                                                       -------------
    Comprehensive income                                                                                                $1,191,000
                                              ---------     -----------    ------------        -------------           =============

 
BALANCE, DECEMBER 31, 1997                    2,416,000      11,286,000       4,128,000                9,000
 
  Common stock repurchased and retired           (4,000)        (20,000)        (16,000)
  Common stock issued in private
      placement and for ESOP                    503,000       4,574,000
  Unearned ESOP shares                         (146,000)     (1,386,000)
  Options exercised including tax benefit        68,000         194,000
   
  Comprehensive income -
    Net income                                                                1,709,000                                 $1,709,000
    Other comprehensive income -
      Net change in unrealized gain (loss)
      on securities available for sale,
      net of tax                                                                                      (8,000)               (8,000)
                                                                                                                      -------------
 
    Comprehensive income                                                                                                 $1,701,000
                                              ---------     -----------    ------------        -------------          =============
 
BALANCE, DECEMBER 31, 1998                    2,837,000     $14,648,000    $  5,821,000             $  1,000
                                              =========     ===========    ============        =============
 

See notes to consolidated financial statements.

 
FIRST REGIONAL BANCORP AND SUBSIDIARY
 
 
 

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------------------------------

 
                                                                                   1998                 1997                    1996

                                                                                                          
OPERATING ACTIVITIES:
  Net income                                                               $  1,709,000         $  1,208,000           $  2,036,000
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Provision for losses on loans                                                72,000              540,000
    Provision for losses on real estate                                                                                      80,000
    Contribution of real estate                                                                                             320,000
    Provision for depreciation                                                  136,000               88,000                 51,000
    Gain on sale of investment securities, net                                                       (23,000)               (32,000)

    Gain on sale of real estate                                                 (86,000)            (179,000)
    Amortization of investment securities premiums
      and discounts, net                                                       (287,000)            (261,000)              (154,000)

    Gain on sale of loans                                                        (9,000)            (103,000)              (295,000)

    Loss (gain) on sale of fixed assets                                           4,000              (15,000)
    Amortization of loan premiums and discounts, net                           (464,000)            (977,000)               610,000
    (Increase) decrease in interest receivable
      and other assets                                                         (181,000)           1,418,000               (473,000)
    (Decrease) increase in interest payable
      and other liabilities                                                    (398,000)             659,000                551,000
    Deferred income tax benefit                                                (212,000)              (4,000)              (273,000)
                                                                           ------------         ------------           ------------

          Net cash provided by operating activities                             284,000            2,351,000              2,421,000
                                                                           ------------         ------------           ------------
 
INVESTING ACTIVITIES:
  Net (increase) decrease in interest-bearing deposits
    in financial institutions                                                (3,517,000)          (1,384,000)             2,879,000
  Net increase in loans                                                     (13,017,000)            (263,000)           (19,189,000)

  Proceeds from sale of loans                                                   452,000            7,275,000             16,620,000
  Purchases of investment securities                                        (88,500,000)         (39,158,000)           (24,452,000)

  Proceeds from maturities of investment securities                          67,346,000           22,474,000              7,567,000
  Proceeds from sales of investment securities                                                    17,328,000              4,135,000
  Purchases of premises and equipment                                          (352,000)            (425,000)              (212,000)

  Proceeds from sale of premises and equipment                                  120,000               16,000
  Net decrease in investment in real estate                                                                                  12,000
  Proceeds from sale of real estate                                              86,000            2,589,000
                                                                           ------------         ------------           ------------
           Net cash (used in) provided by investing
             activities                                                     (37,382,000)           8,452,000            (12,640,000)
                                                                           ------------         ------------           ------------ 

 
See notes to consolidated financial statements.
                                                                     (Continued)

 
FIRST REGIONAL BANCORP AND SUBSIDIARY



 
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- -----------------------------------------------------------------------------------------------------------------------
 
                                                              1998                   1997                   1996
                                                                                            
FINANCING ACTIVITIES:
  Net increase in time deposits                               $19,785,000            $ 5,367,000            $11,824,000
  Net increase in noninterest-bearing
    deposits and other interest-bearing deposits                5,542,000              2,974,000                207,000
  Decrease in note payable                                        (37,000)
  Sales of common stock                                         4,688,000
  Stock options exercised                                          96,000
  Common stock repurchased and retired                            (36,000)              (186,000)
                                                              -----------            -----------            -----------
           Net cash provided by financing activities            30,038,000              8,155,000             12,031,000
                                                              -----------            -----------            -----------
 (DECREASE) INCREASE IN CASH AND
  CASH EQUIVALENTS                                             (7,060,000)            18,958,000              1,812,000
 
CASH AND CASH EQUIVALENTS,
  BEGINNING OF YEAR                                            48,237,000             29,279,000             27,467,000
                                                              -----------            -----------            -----------
 
CASH AND CASH EQUIVALENTS,
  END OF YEAR                                                 $41,177,000            $48,237,000            $29,279,000
                                                              ===========            ===========            ===========
 
SUPPLEMENTAL DISCLOSURES OF
  NONCASH INVESTING AND FINANCING
  ACTIVITIES:
  Issuance of debt for ESOP shares                            $ 1,500,000
  Acquisition of other real estate owned through
    foreclosure                                                                      $ 2,410,000
  Net transfer of loans to loans held for sale                                                              $20,480,000
 
 
SUPPLEMENTAL DISCLOSURES OF
  CASH FLOW INFORMATION:
  Interest paid                                               $ 3,354,000            $ 3,272,000            $ 2,721,000
  Income taxes paid                                           $ 1,397,000            $   625,000            $ 1,285,000
 
 
See notes to consolidated financial statements.

 
                                                                              58


FIRST REGIONAL BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- --------------------------------------------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   First Regional Bancorp, a bank holding company (the "Company"), and its
   subsidiary, First Regional Bank, a California state-chartered bank (the
   "Bank"), primarily serve Southern California through its branch and loan
   production offices.  The Company's primary source of revenue is providing
   loans to customers, which are predominantly small and mid-sized businesses.
   The accounting and reporting policies of the Company conform to generally
   accepted accounting principles and general practices within the banking
   industry.  The following are descriptions of the more significant of these
   policies.

   Principles of Consolidation - The consolidated financial statements include
   the accounts of the Company and the Bank.  All significant intercompany
   transactions and accounts have been eliminated.

   Use of Estimates in the Preparation of the Financial Statements - The
   preparation of the consolidated financial statements in conformity with
   generally accepted accounting principles requires management to make
   estimates and assumptions that affect the reported amounts of assets and
   liabilities and disclosure of contingent assets and liabilities at the date
   of the consolidated financial statements and the reported amounts of revenues
   and expenses during the reporting period.  Actual results could differ from
   those estimates.

   Investment Securities - Investment securities available for sale are reported
   in the accompanying consolidated balance sheets at fair value, and the net
   unrealized gain or loss on such securities (unless other than temporary) is
   reported as a separate component of shareholders' equity.  Premiums and
   discounts on debt securities are amortized or accreted as adjustments to
   interest income using the level-yield method.  Realized gains and losses on
   sales of securities are determined on a specific-identification basis and
   reported in earnings.

   Loans - Loans are carried at face amount less payments collected, deferred
   fees and allowances for loan losses.  Interest on loans is accrued monthly on
   a simple-interest basis.  Loan origination fees and commitment fees, net of
   related costs, are deferred and recognized over the contractual lives of the
   loans as a yield adjustment.

   Government guaranteed loans represent loans for which the repayment of
   principal and interest is guaranteed by the U.S. government.  Those loans are
   secured by real estate and are due in amortizing installments over periods of
   up to 40 years.  The loans bear contractual interest at various rates above
   national prime lending rates and were generally purchased at premiums.
   Premiums on purchases of government guaranteed loans are amortized on a
   level-yield method over the estimated lives of the loans, considering
   prepayments.

   Government guaranteed loans are generally classified as held for sale.  When
   a decision to sell a loan is made, the loan is classified as held for sale
   and carried at the lower of cost or market value.  Gains or losses on the
   sale of loans are determined on a specific-identification basis and reported
   in earnings.

 
                                                                              59

   The allowance for loan losses is maintained at a level considered adequate by
   management to provide for losses that might be reasonably anticipated.  The
   allowance is increased by provisions charged to earnings and reduced by
   charge-offs, net of recoveries.  Management's periodic estimates of the
   allowance for loan losses are inherently uncertain and depend on the outcome
   of future events.  Such estimates are based on previous loan loss experience;
   current economic conditions; volume, growth, and composition of the loan
   portfolio; the value of collateral; and other relevant factors.

   Loans are considered to be impaired when it is not probable that they will be
   collected in accordance with their original terms.  Impaired loans are
   carried at the lower of their contractual balances or estimated fair values.
   Specific reserves necessary to reduce their carrying amounts to fair value
   are included in the allowance for loan losses.

   All loans on nonaccrual are considered to be impaired; however, not all
   impaired loans are on nonaccrual status.  Impaired loans on accrual status
   must be such that the loan underwriting supports the debt service
   requirements.  Factors that contribute to a performing loan being classified
   as impaired include: a below-market interest rate, delinquent taxes and debts
   to other lenders that cannot be serviced out of existing cash flow.

   Nonaccrual loans are those which are past due 90 days as to either principal
   or interest, or earlier when payment in full of principal or interest is not
   expected.  When a loan is placed on nonaccrual status, interest accrued but
   not received is reversed against interest income.  Thereafter, interest
   income is no longer recognized, and the full amount of all payments received,
   whether principal or interest, is applied to the principal balance of the
   loan.  A nonaccrual loan may be restored to an accrual basis when principal
   and interest payments are current, and full payment of principal and interest
   is expected.

   Other Real Estate Owned - Other real estate owned is recognized when a
   property collateralizing a loan is foreclosed upon or otherwise acquired by
   the Bank in satisfaction of the loan.  Upon foreclosure, other real estate
   owned is recorded at estimated fair value.  Reductions in value at the time
   of foreclosure are charged against the allowance for loan losses.  Allowances
   are recorded to provide for estimated declines in fair value and costs to
   sell subsequent to the date of acquisition.

   Premises and Equipment - Premises and equipment are carried at cost less
   accumulated depreciation and amortization.  Depreciation is computed using
   the straight-line method over the estimated useful lives of the assets, which
   range from 5 to 15 years.  Amortization is computed using the straight-line
   method over the estimated useful lives of the leasehold improvements or the
   term of the lease, whichever is shorter.

   Income Taxes - Deferred income taxes are recognized for the tax consequences
   in future years of differences between the tax bases of assets and
   liabilities and their financial reporting amounts at each year-end based on
   enacted tax laws and statutory tax rates applicable to the periods in which
   the differences are expected to affect taxable income.  A deferred tax asset
   is recorded to the extent that management believes it is more likely than not
   to be realized.  A valuation allowance is recognized for the remaining
   portion of the deferred tax asset.

   Cash and Cash Equivalents - Cash and cash equivalents include cash and due
   from banks and federal funds sold.  Generally, federal funds are sold for
   one-day periods.

 
                                                                              60

   Earnings per Common Share - Basic earnings per share are computed by dividing
   income available to common stockholders by the weighted-average number of
   common shares outstanding during each year.  The computation of diluted
   earnings per share also considers the number of shares issuable upon the
   assumed exercise of outstanding common stock options.  All earnings per
   common share amounts presented have been restated in accordance with the
   provisions of this statement.  A reconciliation of the numerator and the
   denominator used in the computation of basic and diluted earnings per common
   share is included in Note 8.

   Employee Stock Ownership Plan and Trust - The Company accounts for its ESOP
   in accordance with Statement of Position 93-6.  Accordingly, the debt of the
   ESOP is recorded as debt of the Company and the shares pledged as collateral
   are reported as unearned ESOP shares in the balance sheet.  As shares are
   released from collateral, the Company reports compensation expense equal to
   the current market price of the shares, and the shares become outstanding for
   earnings-per-share ("EPS") computations.

   Current Accounting Pronouncements - In June 1997, the Financial Accounting
   Standards Board ("FASB") issued Statement of Financial Accounting Standards
   ("SFAS") No. 130, "Reporting Comprehensive Income," effective for the fiscal
   years beginning after December 15, 1997.  This statement requires that all
   items that are required to be recognized under accounting standards as
   components of comprehensive income be reported in a financial statement that
   is displayed with the same prominence as other financial statements.
   Reclassification of financial statements for earlier periods, provided for
   comparative purposes, is required.  This statement was adopted for the year
   ended December 31, 1998, and is reflected in the Company's consolidated
   financial statements.

   In September 1997, the FASB issued SFAS No. 131, "Disclosures about Segments
   of an Enterprise and Related Information," effective for financial statements
   for periods beginning after December 15, 1997.  This statement established
   standards for reporting information about operating segments in annual and
   interim financial statements.  Because the Company has no other operating
   segments outside of the banking operation that meet the threshold
   requirements under this statement, no segment disclosures are provided.

   In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
   Instruments and Hedging Activities," effective for financial statements for
   periods beginning after June 15, 1999.  This statement establishes accounting
   and reporting standards for derivative instruments, including certain
   derivative instruments embedded in other contracts (collectively referred to
   as derivatives), and for hedging activities.  It requires that an entity
   recognize all derivatives as either assets or liabilities in the statement of
   financial position and measure those instruments at fair value.  Adoption of
   this statement is not expected to have a material impact on the Company's
   consolidated financial statements.

   Reclassifications - Certain amounts in the 1997 and 1996 financial statements
   have been reclassified to be comparable to the classification used in the
   1998 financial statements.

 
2. INVESTMENT SECURITIES

   The amortized cost and estimated fair values of securities available for sale
   as of December 31, 1998 and 1997 were as follows:



                                                                   Gross             Gross
                                              Amortized          Unrealized       Unrealized              Fair
1998                                             Cost               Gains            Losses               Value
 
                                                                                          
U.S. agency securities                        $ 5,998,000          $ 1,000          $     -            $ 5,999,000
Commercial paper                               41,861,000                                               41,861,000
                                              -----------          -------          -------            -----------
 
                                              $47,859,000          $ 1,000          $     -            $47,860,000
                                              ===========          =======          =======            ===========
 
1997
 
U.S. agency securities                        $18,389,000          $20,000          $(7,000)           $18,402,000
Commercial paper                                8,004,000                                                8,004,000
Other securities                                   25,000                                                   25,000
                                              -----------          -------          -------            -----------
 
                                              $26,418,000          $20,000          $(7,000)           $26,431,000
                                              ===========          =======          =======            ===========



   All securities held at December 31, 1998 are scheduled to mature in 1999.

   The Banks investments in commercial paper are subject to credit risk. The
   Bank's policy is to purchase commercial paper rated "A1" by Moody's or "P1"
   by Standard and Poors. All purchases are reviewed and approved by the
   Investment Committee.

   Securities carried at $6,000,000 and $4,000,000 were pledged as of December
   31, 1998 and 1997, respectively, to secure current or future public deposits
   and for other purposes required or permitted by law.

3. LOANS

   The loan portfolio consisted of the following at December 31, 1998 and 1997:



      
                                                                            1998                   1997
                                                                                         
Real estate loans                                                        $46,251,000            $38,195,000
Commercial loans                                                          24,811,000             15,365,000
Real estate construction loans                                            15,702,000              4,982,000
Bankers' acceptances                                                       6,681,000             21,727,000
Other loans                                                                  797,000                420,000
                                                                         -----------            -----------
 
                                                                          94,242,000             80,689,000
Allowance for loan losses                                                 (2,500,000)            (2,400,000)
Deferred loan fees, net                                                     (562,000)              (511,000)
                                                                         -----------            -----------
 
Loans, net                                                               $91,180,000            $77,778,000
                                                                         ===========            ===========
 
Government guaranteed loans held for sale                                $   521,000            $   942,000
                                                                         ===========            ===========


 
   The Bank's lending is concentrated in real estate in Southern California.  In
   the recent past, this area experienced adverse economic conditions.  Future
   declines in the local economy or in real estate values may result in
   increased losses that cannot reasonably be predicted at this date.  No
   industry constitutes a concentration in the Bank's portfolio except the real
   estate construction industry.

   An analysis of the activity in the allowance for loan losses for the years
   ended December 31, 1998, 1997 and 1996 is as follows:



                                                            1998                  1997                  1996
 
                                                                                             
Balance, beginning of year                                 $2,400,000            $2,300,000            $2,000,000
Provision for loan losses                                      72,000               540,000
Loans charged off                                             (19,000)             (719,000)             (230,000)
Recoveries on loans previously charged off                     47,000               279,000               530,000
                                                           ----------            ----------            ----------
 
Balance, end of year                                       $2,500,000            $2,400,000            $2,300,000
                                                           ==========            ==========            ==========

                                                                                

   Management believes the allowance for loan losses as of December 31, 1998 is
   adequate to absorb losses inherent in the loan portfolio.  Management's
   estimates of the allowance are subject to potential adjustment by the Federal
   Deposit Insurance Corporation (the "FDIC") and the California Department of
   Financial Institutions upon subsequent examination of the Bank by such
   authorities.

   At December 31, 1998 and 1997, the recorded investment in loans for which
   impairment had been recognized was $463,000 and $496,000, with specific
   reserves of $121,000 and $252,000 respectively.  The average recorded
   investment in impaired loans during 1998 and 1997 was $370,000 and
   $1,783,000, respectively.  Interest income on impaired loans of $43,000,
   $45,000, and $190,764 was recognized for cash payments received in 1998, 1997
   and 1996, respectively.

   In the ordinary course of business, the Bank grants loans to its directors
   and executive officers.  Following is a summary of such loans for the years
   ended December 31, 1998 and 1997:




                                                                              1998              1997
                                                                                   
Balance, beginning of year                                                   $ 64,000          $ 78,000
Loans granted or renewed                                                                         64,000
Repayments                                                                    (64,000)          (78,000)
                                                                             --------          --------
 
Balance, end of year                                                         $      -          $ 64,000
                                                                             ========          ========


 
4. PREMISES AND EQUIPMENT

   Premises and equipment consisted of the following as of December 31, 1998 and
   1997:




                                                                           1998                  1997
                                                                                 
Furniture, fixtures and equipment                                       $ 2,020,000           $ 1,988,000
Leasehold improvements                                                      555,000               538,000
                                                                        -----------           -----------
 
                                                                          2,575,000             2,526,000
Accumulated depreciation and amortization                                (1,785,000)           (1,828,000)
                                                                        -----------           -----------
 
Premises and equipment, net                                             $   790,000           $   698,000
                                                                        ===========           ===========

                                                                                

   Rental expense for premises included in occupancy expenses for 1998, 1997 and
   1996 was approximately $385,000, $366,000 and  $356,000, respectively.

   The future minimum rental commitments, primarily representing noncancelable
   operating leases for premises, were as follows at December 31, 1998,
   excluding the effect of future cost-of-living increases provided for in the
   leases, and net of sublease income:




                                                                                           Minimum Rental
                                                                                             Commitments
                                                                                
1999                                                                                         $  498,000
2000                                                                                            486,000
2001                                                                                            469,000
2002                                                                                            423,000
2003                                                                                             61,000
Thereafter                                                                                   ---------- 
                                                                                             
Total                                                                                        $1,937,000
                                                                                             ==========

                                                                                
   At the end of 1994, the Company elected to apply the unused tenant
   improvement allowance of $224,000 against its future lease payments for the
   Century City Office.  Payment of the allowance was made to the Company over a
   15-month period beginning February 1, 1995.  The Company is deferring
   recognition of the amount and amortizing it evenly over the lease term, which
   expires in February 2003.

 
5. INCOME TAXES

   Income tax expense (benefit) for the years ended December 31, 1998, 1997 and
   1996, net of valuation adjustments, consists of the following:



 
                                                                1998                 1997                 1996
                                                                                            
Current provision:
  Federal                                                    $1,068,000            $652,000           $  997,000
  State                                                         341,000             237,000              109,000
                                                             ----------            --------           ----------
 
                                                              1,409,000             889,000            1,106,000
                                                             ----------            --------           ----------
 
Deferred provision (benefit):
  Federal                                                      (190,000)             (3,000)            (389,000)
  State                                                         (22,000)             (1,000)             116,000
                                                             ----------            --------           ----------
 
                                                               (212,000)             (4,000)            (273,000)
                                                             ----------            --------           ----------
 
Total                                                        $1,197,000            $885,000           $  833,000
                                                             ==========            ========           ==========

                                                                                
   Income tax assets (liabilities) consisted of the following at December 31,
   1998 and 1997:



 
                                                                                 1998               1997
                                                                                       
Income taxes currently receivaable:
  Federal                                                                      $ 34,000           $  5,000
  State                                                                          57,000             (5,000)
                                                                               --------           --------
                                                                                 91,000
                                                                               --------           --------
Deferred income tax asset:
  Federal                                                                       614,000            428,000
  State                                                                         221,000            199,000
                                                                               --------           --------
                                                                                835,000            627,000
                                                                               --------           --------
Total                                                                          $926,000           $627,000
                                                                               ========           ========


 
   The components of the net deferred income tax asset at December 31 are
   summarized as follows:



Federal                                                                       1998               1997
                                                                                  
Deferred tax liabilities:
  Prepaid expenses                                                         $ (37,000)         $ (53,000)
  State taxes                                                                (75,000)           (67,000)
  Depreciation                                                              (119,000)           (78,000)
  Other                                                                                        (194,000)
                                                                           ---------          ---------
 
Gross liabilities                                                           (231,000)          (392,000)
                                                                           ---------          ---------
 
Deferred tax assets:
  Loan and real estate loss allowances                                       311,000            291,000
  Deferred compensation                                                      328,000            270,000
  State franchise tax                                                         97,000             64,000
  Contribution charge-off                                                     77,000            173,000
  Other                                                                       32,000             22,000
                                                                           ---------          ---------
 
Gross assets                                                                 845,000            820,000
                                                                           ---------          ---------
 
Net deferred tax asset - federal                                             614,000            428,000
                                                                           ---------          ---------
State
 
Deferred tax liabilities:
  Prepaid expenses                                                            (12,000)            (17,000)
  Depreciation                                                                (35,000)            (22,000)
  Other                                                                                           (62,000)
                                                                             --------           ---------
 
Gross liabilities                                                             (47,000)           (101,000)
                                                                             --------           ---------
 
Deferred tax assets:
  Loan and real estate loss allowances                                        153,000             155,000
  Deferred compensation                                                       105,000              86,000
  Real estate contribution                                                                         52,000
  Other                                                                        10,000               7,000
                                                                             --------           ---------
 
Gross assets                                                                  268,000             300,000
                                                                             --------           ---------
 
Net deferred tax asset - state                                                221,000             199,000
                                                                             --------           ---------
 
Net deferred tax asset                                                       $835,000           $ 627,000
                                                                             ========           =========


 
   The provision for income taxes (benefit) for the years ended December 31,
   1998, 1997 and 1996 varied from the federal statutory tax rate for the
   following reasons:



                                    1998                      1997                      1996
                       ---------------------------------------------------------------------------
                             Amount       Rate         Amount      Rate          Amount       Rate
                                                                            
Tax expense (benefit)
  at statutory rate        $1,017,000      35.0 %     $733,000      35.0 %     $1,014,000      35.0 %
 
State franchise taxes,
  net of federal income
  tax benefit                 211,000      7.3         156,000      7.4           146,000      5.1
 
Valuation allowance                                                              (200,000)    (6.9)
 
Other, net                    (31,000)    (1.1)         (4,000)    (0.1)         (127,000)    (4.4)
                           ----------    -----        --------    -----        ----------    -----
 
Total                      $1,197,000      41.2 %     $885,000      42.3 %     $  833,000      28.8 %
                           ==========    =====        ========    =====        ==========    =====

                                                                                

6. COMMITMENTS AND CONTINGENCIES

   As of December 31, 1998, the Company had the following commitments and
   contingent liabilities:

             Undisbursed loans                               $27,914,000
             Stand-by letters of credit                      $ 1,621,000

   The Bank uses the same standards of credit underwriting in entering into
   these commitments to extend credit as it does for making loans and,
   therefore, does not anticipate any losses as a result of these transactions.
   Also, commitments may expire unused, and consequently, the above amounts do
   not necessarily represent future cash requirements.  The majority of the
   commitments above carry variable interest rates.

   The Company sponsors a defined contribution 401(k) plan benefiting
   substantially all employees.  At the discretion of the Board of Directors,
   the Company matches employee contributions.  Currently, the Company provides
   50% matching up to the first 6% of wages contributed by an employee.  Company
   contributions are used to buy the Company's common stock on the open market
   for allocation to the employees' accounts in the plan.  The Company
   contributed approximately $47,000, $42,000 and $28,000 for the years ended
   December 31, 1998, 1997 and 1996, respectively.

   As of December 31, 1998, the Bank had unused lines of credit with other
   depository institutions of $6,500,000.

   The Bank's principal regulators are the FDIC and the California Department of
   Financial Institutions; the Company is regulated by the Federal Reserve Bank.
   At periodic intervals, these agencies examine the Bank and the Company as
   part of their legally prescribed oversight responsibilities.

   Regulations of the Federal Reserve Board require depository institutions to
   maintain a portion of their deposits in the form of either cash or deposits
   with the Federal Reserve Bank that are noninterest bearing and are not
   available for investment purposes.  The average Federal Reserve balances
   required to be maintained to meet these requirements were approximately
   $2,202,000 and $830,000 at December 31, 1998 and 1997, respectively.

 
                                                                              67

   In the normal course of business, the Company and the Bank are involved in
   litigation.  Management does not expect the ultimate outcome of any pending
   litigation to have a material effect on the Company's financial position or
   results of operations.

   However, in late 1998, Mark Rubin, a director of the Company and its former
   vice chairman, filed suit against the Company, the Bank, and individual
   members of the Company's executive committee.  Mr. Rubin alleges that his
   employment with the Company was wrongfully terminated and that the defendants
   also breached fiduciary duties owed to Mr. Rubin and committed acts of
   defamation and fraud against him.  In his complaint, Mr. Rubin's suit seeks
   compensatory and punitive damages of approximately $59 million.  In January
   1999, Mr. Rubin submitted a statutory offer of compromise under Section 998
   of the California Code of Civil Procedure offering to settle the lawsuit for
   $3 million.  The Company rejected this settlement proposal.

   The Company believes the claims, as alleged, are without merit and has moved
   to dismiss Mr. Rubin's complaint.  Mr. Rubin has informed the Company that he
   intends to amend his complaint prior to the court hearing on the Company's
   motion, but has not yet done so.  The Company has vigorously defended against
   Mr. Rubin's lawsuit and will continue to do so.  Because the case is in its
   very early stages, it is not currently possible to determine what impact, if
   any, the resolution of this matter will have on the future financial
   condition and results of operations of the Company.

7. REGULATORY CAPITAL

   The Bank is subject to various regulatory capital requirements administered
   by the federal banking agencies.  Failure to meet minimum capital
   requirements can initiate certain mandatory - and possibly additional
   discretionary - actions by the regulators that, if undertaken, could have a
   direct material effect on the Company's consolidated financial statements.
   Under capital adequacy guidelines and the regulatory framework for prompt
   corrective action, the Bank must meet specific capital guidelines that
   involve quantitative measures of the Bank's assets, liabilities and certain
   off-balance-sheet items as calculated under regulatory accounting practices.
   The Bank's capital amounts and classification are also subject to qualitative
   judgments by the regulators about components, risk weightings and other
   factors.

   Quantitative measures established by regulation to ensure capital adequacy
   require the Bank to maintain minimum amounts and ratios (set forth in the
   table below) of total and Tier I capital (as defined in the regulations) to
   risk-weighted assets (as defined), and of Tier I capital (as defined) to
   average assets (as defined).  Management believes, as of December 31, 1998
   and 1997, that the Bank meets all capital adequacy requirements to which it
   is subject.

   As of December 31, 1998 and 1997, the most recent notifications from the FDIC
   categorized the Bank as "well capitalized" under the regulatory framework for
   prompt corrective action.  To be categorized as well capitalized, the Bank
   must maintain minimum total risk-based, Tier I risk-based and Tier I leverage
   ratios as set forth in the table.  There are no conditions or events since
   the most recent notification that management believes have changed the Bank's
   category.

 
   Following is a table showing the minimum capital ratios required for the Bank
   and the Bank's actual capital ratios and actual capital amounts at December
   31, 1998 and 1997 (the Company's ratios and amounts are substantially the
   same):



                                                                                                           To Be Well
                                                                                                        Capitalized under
                                                                   For Capital                          Prompt Corrective
                                       Actual                    Adequacy Purposes                      Action Provisions
                          ------------------------------------------------------------------------------------------------------
                                Amount        Ratio            Amount         Ratio                   Amount         Ratio
                                                                                                    
As of December 31, 1998:
 Total capital
 (to risk-weighted
     assets)                  $23,546,000     15.6 %          $12,075,000     >       8.0 %          $15,093,000      >    10.0 %
 Tier I capital
  (to risk-weighted
  assets)                     $21,651,000     14.4 %          $ 6,035,000     >       4.0 %          $ 9,053,000      >     6.0 %

 Tier I capital
  (to average assets)         $21,651,000     11.2 %          $ 7,753,000     >       4.0 %          $ 9,692,000      >     5.0 %
 
As of December 31, 1997:
 Total capital
  (to risk-weighted
   assets)                    $16,581,000     18.0 %          $ 7,373,000     >       8.0 %          $ 9,216,000     >       10.0 %
                                                                            
 Tier I capital
  (to risk-weighted
  assets)                     $15,413,000     16.7 %          $ 3,686,000     >       4.0 %          $ 5,530,000     >      6.0 %
                                                                            
 Tier I capital
  (to average assets)         $15,413,000    9.5 %            $ 6,256,000     >       4.0 %          $ 8,122,000     >      5.0 %
                                                                            


 
8. EARNINGS PER SHARE RECONCILIATION



                                                                                     December 31, 1998
                                                        ----------------------------------------------------------------------
                                                                                          Weighted-
                                                                                           Average
                                                                  Income                   Shares                Per Share
                                                                (Numerator)             (Denominator)              Amount
 
Basic EPS
                                                                                                 
  Income available to common shareholders                         $1,709,000                 2,595,000               $ 0.66
 
Effect of Dilutive Securities
  Incremental shares from assumed exercise
    of outstanding options                                                                     169,000                (0.04)
                                                                  ----------                ----------               ------
 
Diluted EPS
  Income available to common shareholders                         $1,709,000                 2,764,000               $ 0.62
                                                                  ----------                ----------               ------
 
                                                                                     December 31, 1997
                                                        ----------------------------------------------------------------------
                                                                                                 
Basic EPS
  Income available to common shareholders                         $1,208,000                 2,429,000               $ 0.50
 
Effect of Dilutive Securities
  Incremental shares from assumed exercise
    of outstanding options                                                                     194,000                (0.04)
                                                                  ----------                ----------               ------
 
Diluted EPS
  Income available to common shareholders                         $1,208,000                 2,623,000               $ 0.46
                                                                  ----------                ----------               ------
 
                                                                                     December 31, 1996
                                                        ----------------------------------------------------------------------
                                                                                                 
Basic EPS
  Income available to common shareholders                         $2,036,000                 2,401,000               $ 0.85
                                                                                                            
Effect of Dilutive Securities                                                                               
  Incremental shares from assumed exercise                                                                  
    of outstanding options                                                                     205,000                (0.07)
                                                                  ----------                ----------               ------
                                                                                                            
Diluted EPS                                                                                                 
  Income available to common shareholders                         $2,036,000                 2,606,000               $ 0.78
                                                                  ----------                ----------               ------

                                                                                

9. STOCK COMPENSATION PLANS

   The Company has a nonqualified employee stock option plan that authorizes the
   issuance of up to 350,000 shares of its common stock and expires in 2000.
   Options may be granted at a price not less than the fair market value of the
   stock at the date of grant, are exercisable, and expire as determined by the
   Board of Directors.

   During 1994, the Board of Directors authorized cancellation of the
   outstanding options under the plan of 275,000 shares at an exercise price of
   $2.75 per share.  These options were subsequently reissued at an exercise
   price of $2.00 per share, vesting over a five-year period and expiring on
   January 1, 2000.  During 1996 and 1995, additional options were granted to
   officers for an aggregate of 20,000 and 30,000 shares, respectively, at
   exercise prices ranging from $3.50 - $5.75 per share in 1996 and $2.50 -
   $3.50 per share in 1995.  No options were granted in 1998 or 1997.

 
   In 1998, under the terms of the Plan, 74,000 stock options were exchanged for
   68,000 shares of stock.  In 1997, under the terms of the Plan, 60,000 stock
   options were exchanged for 40,408 shares of stock.

   At December 31, 1998, 1997 and 1996, the Company had options outstanding
   granted under the plan as follows:



                                   1998                                 1997                                 1996
                      ---------------------------------    ---------------------------------    ---------------------------------
                                          Weighted-                            Weighted-                            Weighted-
                                           Average                              Average                              Average
                                           Exercise                             Exercise                             Exercise
                         Shares             Price               Shares           Price               Shares           Price
                                                                                                
Outstanding at
  beginning of year      280,000           $2.29               340,000           $2.24              345,000           $2.09
                                                           
Granted                                                                                              20,000            4.63
Exercised                (74,000)           2.10               (60,000)           2.00              (10,000)           2.00
Terminated                                                                                          (15,000)           2.00
                         -------                               -------                              -------
                                                           
Outstanding at                                             
  end of year            206,000            2.36               280,000            2.29              340,000            2.24
                         =======                               =======                              =======
                                                           
Options exercis-                                           
  able at year end        64,000            2.38                70,000            2.21               64,000            2.09
                         =======                               =======                              =======



   The estimated fair value of options granted during 1996 was $2.45 per share.
   No compensation cost has been recognized for the stock option plan.  Had
   compensation cost for the Company's stock option plan been determined based
   on the fair value at the grant dates for awards under the plan consistent
   with the method of SFAS No. 123, the Company's net income and basic earnings
   per share for the year ended December 31, 1998 and 1997 would have been
   reduced to the pro forma amounts indicated below:



                                                              1998                 1997                 1996
 
Net income to common shareholders:
                                                                                    
  As reported                                              $1,709,000           $1,208,000           $2,036,000
  Pro forma                                                $1,672,000           $1,171,000           $1,999,000
 
Basic earnings per share:
  As reported                                              $     0.66           $     0.50           $     0.85
  Pro forma                                                $     0.64           $     0.49           $     0.83



   The fair values of options granted under the Company's stock option plan
   during 1996 were estimated on the date of grant using the Black-Scholes
   option-pricing model with the following weighted-average assumptions used: no
   dividend yield, expected volatility of 53%, risk free interest rate of 6.3%,
   and expected lives of five years.

 
                                                                              71

10.  EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST

     During 1998, the company established for eligible employees an Employee
     Stock Ownership Plan and Trust ("ESOP"). Eligible full-time and part-time
     employees employed with the Bank who have been credited with at least 1,000
     hours during a 12-month period and who have attained age 21 are eligible to
     participate.

     On September 30, 1998, the ESOP borrowed $1,500,000 from an unrelated bank
     in order to fund the purchase of 150,000 shares of the Company's common
     stock. This loan is scheduled to be repaid monthly on a straight-line basis
     over five years, with the funds for repayment from the Company's
     contributions to the ESOP. The ESOP shares were pledged as collateral for
     its debt. The interest rate on this loan is variable, prime plus .5%, with
     interest of 8.25% at December 31, 1998. The outstanding principal balance
     of the ESOP loan at December 31, 1998 was $1,463,000.

     Shares purchased by the ESOP are held in a trust account for allocation
     among participants as the loan is repaid. The number of shares allocated
     each plan year is dependent upon the ratio of that year's total loan
     payment to the aggregate payments scheduled to occur throughout the term of
     the loan. The annual allocation of shares is apportioned among participants
     on the basis of compensation in the year of allocation. ESOP benefits
     generally become 100% vested after an employee completes seven years of
     credited service. Benefits are payable upon death, retirement, or
     disability. The number of shares of common stock allocated to employee
     accounts was 3,750 shares at December 31, 1998.

     Periodic operating expense associated with the ESOP is recognized based
     upon both the number of shares pro-rata allocated and the periodic fair
     market value of the common stock. The expense related to the ESOP for the
     year ended December 31, 1998 was $68,000. At December 31, 1998, unearned
     compensation related to the ESOP approximated $1,386,000 and is shown as a
     reduction of shareholders' equity in the accompanying balance sheet. Based
     upon the market price of the Company's stock at December 31, 1998, the
     unearned shares of the ESOP have a cumulative fair value of $1,097,000.

 
11. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

   The following estimated fair value amounts have been determined by the
   Company using available market information and appropriate valuation
   methodologies.  However, considerable judgment is required to interpret
   market data to develop the estimates of fair value.  Accordingly, the
   estimates presented herein are not necessarily indicative of the amounts the
   Company could realize in a current market exchange.  The use of different
   market assumptions and/or estimation methodologies may have a material effect
   on the estimated fair value amounts.



                                                            December 31,                         December 31,
                                                               1998                                 1997
                                                ---------------------------------    ---------------------------------
                                                      Carrying        Estimated            Carrying        Estimated
                                                       Amount        Fair Value             Amount        Fair Value
                                                           (In thousands)                       (In thousands)
                                                                                              
Assets:                                 
  Cash and due from banks                                $ 9,277          $ 9,277             $ 9,847          $ 9,847
  Federal funds sold                                      31,900           31,900              38,390           38,390
  Interest-bearing deposits in          
    financial institutions                                10,143           10,143               6,626            6,626
  Investment securities available for sale                47,860           47,860              26,431           26,431
  Loans                                                   91,180           96,364              77,778           79,597
  Government guaranteed loans                                521              521                 942              970
  Accrued interest receivable                                660              660                 787              787
                                        
Liabilities:                            
  Deposits:                             
    Noninterest-bearing                                   61,964           61,964              35,820           35,820
    Interest-bearing:                   
      Time deposits                                       49,991           50,114              30,206           30,217
      Money market and other deposits                     58,468           58,468              79,070           79,070
   Accrued interest payable                                  220              220                 131              131



   Fair market values of commitments to extend credit and standby letters of
   credit are immaterial as of December 31, 1998 and 1997.

   The fair values of cash and due from banks, federal funds sold, interest-
   bearing deposits in financial institutions, noninterest-bearing deposits, and
   money market and other deposits approximate their carrying value.

   The fair value of investment securities available for sale is based on quoted
   market prices, dealer quotes, and prices obtained from independent pricing
   services.  The fair value of loans and time deposits is estimated based on
   present values using applicable risk-adjusted spreads to the U.S. Treasury
   curve to approximate current entry-value interest rates applicable to each
   category of such financial instruments.

   No adjustment was made to the entry-value interest rates for changes in
   credit of performing loans for which there are no known credit concerns.
   Management segregates loans in appropriate risk categories. Management
   believes that the risk factor embedded in the entry-value interest rates,
   along with the general reserves applicable to the performing loan portfolio
   for which there are no known credit concerns, results in a fair valuation of
   such loans on an entry-value basis.  The fair value of nonperforming loans
   with a recorded book value of $463,000 in 1998 and $496,000 in 1997 were not
   estimated because it is not practicable to reasonably assess the credit
   adjustment that would be applied in the marketplace for such loans.

 
                                                                              73

   The fair value estimates presented herein are based on pertinent information
   available to management as of December 31, 1998 and 1997.  Although
   management is not aware of any factors that would significantly affect the
   estimated fair value amounts, such amounts have not been comprehensively
   revalued for purposes of these financial statements since that date, and
   therefore, current estimates of fair value may differ significantly from the
   amounts presented herein.

12. INTEREST EXPENSE

   A summary of interest expense on deposits for the years ended December 31,
   1998, 1997 and 1996 is as follows:


                                                       1998                  1997                  1996
                                                                                      
Money market savings/NOW account deposits           $1,544,000            $2,228,000            $2,105,000
Time deposits under $100,000                         1,026,000               322,000               222,000
Time deposits of $100,000 or more                      830,000               705,000               616,000
Savings deposits                                        37,000                30,000                27,000
                                                    ----------            ----------            ----------
                                                    $3,437,000            $3,285,000            $2,970,000
                                                    ==========            ==========            ==========


   The aggregate amount of time deposits in denominations of $100,000 or more
   outstanding as of December 31, 1998 and 1997 was approximately $22,246,000
   and $16,672,000, respectively.  The aggregate amount of deposits from escrow
   related accounts was approximately $30,294,000 and $14,522,000 as of December
   31, 1998 and 1997.

13. OTHER OPERATING EXPENSES

   Included in other operating expenses for the years ended December 31, 1998,
   1997 and 1996 are the following items:



                                                       1998                  1997                  1996
                                                                                      
Professional services                               $  330,000            $  865,000            $  467,000
Data processing fees                                   365,000               254,000               242,000
Equipment expense                                      254,000               196,000                87,000
General insurance                                      120,000               108,000               108,000
Directors' fees                                         72,000                46,000                59,000
FDIC assessment                                         17,000                16,000                 2,000
Other                                                1,409,000               862,000               946,000
                                                    ----------            ----------            ----------
Total                                               $2,567,000            $2,347,000            $1,911,000
                                                    ==========            ==========            ==========


 
                                                                              74

14. TRANSCORP RELATIONSHIP

   The Bank had a long-term relationship with Transcorp Pension Services, Inc.
   ("Transcorp"), an administrator of self-directed individual retirement
   accounts and simplified employee pension retirement plans pursuant to which
   the Bank provided custodial and other services to IRA and pension plans for
   which Transcorp served as administrator.  The Bank's deposit and service
   relationships with Transcorp were governed by an agreement that required,
   among other things, not less than a 30-day prior notice of intent by either
   party to terminate the relationships and withdrawal of the deposited amount
   over a two-year period.  In 1997, Transcorp merged with an affiliated company
   that already possessed custodial powers, and in anticipation of that merger,
   Transcorp gave notice of its intent to terminate the deposit and service
   relationships with the Bank.

   In order to ensure that the terms of its agreement with Transcorp were
   honored, as well as to provide for a complete and orderly transfer of
   custodial responsibilities to the new custodian, the Bank sought certain
   assurances from Transcorp.  When these were not forthcoming, the Bank filed
   suit seeking judicial determination of disagreements regarding various
   aspects of the Transcorp relationship and the Bank's custodial obligations.
   That suit was ultimately settled in the first quarter of 1998, with the
   settlement terms satisfying the Bank's requirement for the complete and
   orderly transfer of custodial responsibility, and providing for the transfer
   of the remaining deposits over an 18-month period beginning in March, 1998
   and continuing through September, 1999.  The terms of the settlement are
   nonmonetary, except that the Bank has agreed to pay Transcorp $50,000 upon
   the successful re-registration of all custodial assets, and Transcorp has
   agreed to pay the Bank $50,000 if it fails to re-register the custodial
   assets within the established time frame.

   Deposits of custodial clients of the plans Transcorp administers represent
   approximately 13% and 39% of the Bank's total deposits as of December 31,
   1998 and 1997, respectively.  For the years ended December 31, 1998, 1997 and
   1996, the Bank paid interest of $782,000, $1,780,000 and $1,746,000,
   respectively, on deposits of Transcorp custodial clients, and paid $553,000,
   $987,000 and $1,089,000, respectively, in administrative fees to Transcorp on
   behalf of its custodial clients.

   Because the Bank has invested the Transcorp-related deposits in highly liquid
   assets, the Bank anticipates no difficulty in accommodating the deposit
   withdrawals over the remaining transfer period called for in the settlement.
   Over time, the Bank intends to replace the Transcorp-related deposits with
   deposits obtained from other sources.

15. RELATED-PARTY TRANSACTIONS

   The Bank has an agreement with a director whereby the Bank receives
   management and consulting services for properties.  Total payments in 1998,
   1997, and 1996 to the director under the agreement were $0, $4,000, and
   $6,000, respectively.  In the opinion of the Bank, the terms of the agreement
   are no less favorable to the Bank than could have been obtained in a similar
   transaction with a person unaffiliated with the Bank.

   As of December 31, 1998 and 1997, deposits from directors, officers and their
   affiliates amounted to $318,000 and $4,654,000, respectively.

 
                                                                              75

16. FINANCIAL INFORMATION REGARDING FIRST REGIONAL BANCORP

   As of December 31, 1998 and 1997, the Company's investment in the Bank was
   recorded on the equity method at $21,619,000 and $15,312,000, respectively.
   The Company's cash balance held in the Bank was $36,000 and $1,000 as of
   December 31, 1998 and 1997, respectively.  The only other significant asset
   or liability recorded on the Company's balance sheet in 1998 is a tax benefit
   of $199,000 pertaining to the exercise of stock options.  There was no
   significant asset or liability in 1997 and 1996. The Company's significant
   operations consist solely of the recognition of its equity in the income or
   loss of the Bank.  The Bank paid dividends of $100,000 to the Company in 1998
   and $230,000 in 1997.  No dividends were paid by the Bank to the Company in
   1996.

   Federal law restricts the Bank from extending credit to the Company; any such
   extensions of credit are subject to strict collateral requirements.

17. SUBSEQUENT EVENT - TRUST ADMINISTRATION SERVICES CORP. ACQUISITION

   In January 1999, First Regional Bank established Trust Administration
   Services Corp. ("TASC"), a new, wholly owned subsidiary that provides
   administrative and custodial services to self-directed retirement plans.  In
   conjunction with the formation of TASC, the Bank acquired the retirement plan
   division of another institution at a cost of approximately $900,000.  As a
   result of this acquisition, TASC became the administrator for approximately
   $250 million in retirement assets, including approximately $25 million in
   cash deposits that were transferred to First Regional Bank in 1999.
   Management believes that TASC will become a significant source of deposits
   and fee income in the future, but at this point it is impossible to determine
   what impact, if any, the formation of TASC will have on the Bank's future
   results.

                                  * * * * * *

 
                                                                              76

                               INDEX TO EXHIBITS
                               -----------------

Exhibit No.
- -----------

3.1    Articles of Incorporation, as amended (filed as Exhibit 3.1 to the
Company's Registration Statement on Form S-14, File No. 2-75140 filed December
2, 1981 and incorporated herein).  Certificate of Chairman and Chief Executive
Officer and Assistant Secretary evidencing amendment of Articles of
Incorporation by written consent of shareholders on November 24, 1987 and filed
with the Secretary of State of the State of California on December 7, 1987
(filed as Exhibit 3.1 to the Company's Annual Statement on Form 10-K for the
year ended December 31, 1987 and incorporated herein).  Certificate of Chairman
and Chief Executive Officer and Assistant Secretary evidencing amendment of
Articles of Incorporation adopted at Annual Shareholders Meeting on May 19, 1988
and filed with the Secretary of State of the State of California (filed as
Exhibit 3.1 to the Company's Annual Statement on Form 10-K for the year ended
December 31, 1988 and incorporated herein).

3.2    Bylaws, as amended (filed as Exhibit 3(b) to the Company's Registration
Statement on Form 10, File No. 0-10232 filed in March, 1982 and incorporated
herein).  Certificate of Assistant Secretary evidencing amendment adopted at
Annual Shareholders Meeting on May 16, 1985 (filed as Exhibit 3.2 to the
Company's Annual Statement on Form 10-K for the year ended December 31, 1985 and
incorporated herein).

10.1    1982 Stock Option Plan and Agreement, as amended (filed as Exhibit 10.1
to Company's Annual Statement on Form 10-K for the year ended December 31, 1982
and incorporated herein).

10.2    1991 Stock Option Plan and Agreement (filed as Exhibit 10.4 to Company's
Annual Statement on Form 10-K for the year ended December 31, 1991 and
incorporated herein).

10.3    Lease for ground and eighth floor premises at 1801 Century Park East,
Los Angeles, California (filed as Exhibit 10.3 to Company's Annual Statement on
Form 10-K for the year ended December 31, 1993 and incorporated herein).  Lease
for office at 28310 Roadside Drive, Suite 152, Agoura Hills, California.

11    Statement regarding computation of per share earnings (see Note 1 of the
Notes to Consolidated Financial Statements at page 58 of this report on Form 10-
K)

21    Subsidiary of Registrant

27    Financial Data Schedule