Exhibit 99.1

October 22, 2001

FOR IMMEDIATE RELEASE

                      MONTEREY BAY BANCORP, INC. ANNOUNCES:

                  THIRD QUARTER AND YEAR TO DATE 2001 RESULTS;
             CONTINUING ARBITRATION OF CLAIMS BY A FORMER EXECUTIVE

                                                      Common Stock Symbol:  MBBC
                                                          NASDAQ National Market

         Watsonville,   CA.  October  22,  2001.  Monterey  Bay  Bancorp,   Inc.
("Company"),  the holding company for Monterey Bay Bank ("Bank"), today reported
net income of $1.1 million,  equivalent to $0.31 diluted earnings per share, for
the quarter ended  September 30, 2001,  compared to net income of $461 thousand,
or $0.15  diluted  earnings per share,  for the same period in 2000.  Net income
during the quarter ended June 30, 2001 (the immediately  preceding  quarter) was
$949 thousand, equivalent to $0.29 diluted earnings per share.

         For the nine  months  ended  September  30,  2001,  net income was $2.6
million,  equivalent to $0.79 diluted  earnings per share.  This compares to net
income of $1.8 million,  or $0.58 diluted earnings per share, for the first nine
months of 2000. Net income during 2001 was impacted by (pre-tax) operating costs
for the conversion of the Company's core data processing  system ($447 thousand)
and  legal  expenses  associated  with the  arbitration  of  claims  by a former
executive ($284 thousand).

         During  the  third   quarter  of  2001,   the  Company   continued  the
implementation  of its strategic plan of transforming  the Bank into a community
focused  commercial bank serving the financial needs of consumers and businesses
throughout the Greater Monterey Bay Area. Key  accomplishments  during the third
quarter  of 2001  included  the  hiring of two  experienced  commercial  banking
relationship managers,  continuing to implement technology  complementary to the
new core processing system installed in March 2001, and the attainment of record
levels of total assets, loans,  deposits,  and stockholder's equity at September
30, 2001. In addition,  the $1.1 million in earnings during the third quarter of
2001 was the highest of any quarter in the Company's history.

         The  Company  experienced  only  limited and  indirect  impact from the
events of September 11, 2001. Sales of non-FDIC insured investment products were
suspended for a week  following the actions,  and then remained slow through the
end  of  the  third  quarter.  A  significant  market  maker  in  the  Company's
NASDAQ-traded  common  stock that also  provided  equity  analyst  coverage  was
headquartered in the World Trade Center and was more directly impacted.  To help
maintain the liquidity in its stock,  the Company is seeking other market makers
and intends to work with the impacted market maker as that firm rebuilds.

         Net  interest  income  increased  from $4.4  million and $13.4  million
during the third  quarter and first nine months of 2000,  respectively,  to $5.0
million  and $14.5  million  during the same  periods in 2001  primarily  due to
greater  average  balances  of  interest  earning  assets and  liabilities.  The
Company's  ratio of net  interest  income to average  total assets was 3.79% and
3.80% for the three and nine months ended September 30, 2001,  compared to 3.67%
and 3.80% during the same periods in 2000.


                                       5




Monterey Bay Bancorp, Inc.                                                Page 2
Press Release
October 22, 2001


         The Company's margins have been impacted in 2001 by a shift in loan mix
toward residential  mortgages and by the Company's  difficulty in decreasing NOW
and Savings  deposit rates at the same pace as the declines in indices  utilized
for adjustable rate loans. The NOW and Savings deposit rates were already at low
nominal  levels before the  significant  interest rate cuts  implemented  by the
Federal  Reserve in 2001.  The Company has moderated the impact of these factors
in 2001 through its asset / liability management program.

         The Company  recorded a $275 thousand  provision for loan losses during
the third quarter of 2001,  down from $650 thousand  during the third quarter of
2000.  For the first nine months of 2001,  the Company  recorded $1.1 million in
provisions  for loan losses,  compared to $1.7 million during the same period in
2000. Loan loss provisions  during 2001 were lower than those for the prior year
due to the Company's favorable credit experience thus far in 2001 and because of
the  aforementioned  shift in loan mix toward  relatively lower risk residential
mortgages.

         The  Company's  ratio  of  loan  loss  reserves  to  loans  outstanding
increased  slightly  from 1.35% at December 31, 2000 to 1.38% at  September  30,
2001. No  recoveries  were  realized  during the first nine months of 2001,  and
charge-offs  during the period  totaled  $52  thousand,  half of which  occurred
during the third quarter.

         Various  factors  including the opening of new power  plants,  moderate
weather,  the national economic  slowdown,  and conservation  contributed to the
State of California's being able to meet electricity demand during the summer of
2001 with only minimal  disruption.  While the peak summer  demand season is now
over,  longer term aspects of the  California  energy crisis  remain,  including
uncertainty  regarding the settlement of the various financial components of the
crisis.  The  Company  includes an  analysis  of  borrowers'  exposure to energy
availability and prices as part of its underwriting process for new loans.

         The Company  recently  completed the  installation  of a new and larger
natural gas powered  electricity  generator at its  administrative  headquarters
building.  The new generator produces sufficient electricity to power the entire
building and all  associated  equipment,  including the  Company's  primary data
processing servers.  This new generator replaces a smaller unit that the Company
plans to relocate to its backup data  processing "hot site",  thereby  providing
additional disaster recovery capability.

         Non-accrual  loans at September  30, 2001 totaled $957  thousand,  down
from  $4.7  million  at  December  31,  2000.  The  payoff  in full on two large
non-accrual  loans in April 2001 accounted for most of the decline.  Non-accrual
loans at September 30, 2001 were primarily  comprised of delinquent  residential
mortgages. The Company had no foreclosed real estate at September 30, 2001.

         In reviewing the adequacy of the level of loan loss reserves during the
third quarter of 2001,  the Company  included an evaluation of the impact of the
national economic slowdown upon the amount of loss inherent in the portfolio. To
date,  real estate values in the Company's  primary  market areas have generally
not experienced  significant  declines.  However,  the need for additions to the
loan loss reserve  through  provisions  charged against income could increase in
future periods  depending  upon the depth and duration of the national  economic
slowdown in general and the status of the local economy in Central California in
particular.


                                       6




Monterey Bay Bancorp, Inc.                                                Page 3
Press Release
October 22, 2001


         The special  residential  loan pool that the Company  purchased in 1998
has paid down  significantly  in 2001.  This  pool is  comprised  of loans  that
present a borrower  credit  profile  and / or a loan to value  ratio  outside of
(less favorable than) the Company's normal  underwriting  criteria.  To mitigate
the credit  risk for this  portfolio,  the  Company  obtained,  at  purchase,  a
scheduled  principal / scheduled  interest  loan  servicing  agreement  from the
seller.  This  agreement  also  contains a guaranty  by the seller to absorb any
principal  losses on the  portfolio in exchange for the seller's  retention of a
portion of the loans' yield through loan  servicing  fees.  While the seller has
met all its  contractual  obligations  through October 20, 2001, the Company has
allocated certain reserves to this pool due to concerns  regarding the potential
losses by the seller in honoring the guaranty,  the present  delinquency profile
of the pool, and the  differential  between loan principal  balances and current
appraisals for  foreclosed  loans and loans in the process of  foreclosure.  The
original balance of the special residential loan pool in 1998 was $40.0 million,
which was paid down to $6.8  million at  September  30,  2001.  In October,  the
Company received  approximately $554 thousand in additional principal repayments
associated with September activity.

         Non-interest  income  totaled $690 thousand and $2.0 million during the
three and nine months  ended  September  30, 2001,  comparing  favorably to $630
thousand and $1.7 million during the same periods in 2000.

         Service charge income rose from $356 thousand and $949 thousand  during
the three and nine months  ended  September  30, 2000 to $401  thousand and $1.3
million during the same periods in 2001. This increase  primarily  resulted from
the  revised  fee and  service  charge  schedule  implemented  with the new core
processing system in March, 2001.

         The Company sold two  non-Agency  collateralized  mortgage  obligations
during the third quarter of 2001 for a pre-tax gain of $156  thousand.  The sale
was made in  conjunction  with its asset / liability  management  program and to
provide  additional  liquidity for lending.  No securities  were sold during the
third quarter of 2000.  For the first nine months of 2001,  gains on the sale of
securities totaled $190 thousand,  compared to a loss of $77 thousand during the
same period in 2000.

         Loan servicing  income totaled $33 thousand and $77 thousand during the
three and nine months ended September 30, 2001, compared to $30 thousand and $90
thousand during the same periods in 2000. The Company continues to sell the vast
majority  of its long term,  fixed rate  residential  loan  production  into the
secondary  market on a servicing  released basis. As a result,  the portfolio of
loans  serviced for others is declining as loans pay off. At September 30, 2001,
the  Company  serviced  $47.0  million  in  various  types  of loans  for  other
investors, compared to $62.0 million at December 31, 2000.

         Commissions  from sale of  non-FDIC  insured  investments  totaled  $35
thousand and $223 thousand  during the three and nine months ended September 30,
2001,  compared to $145  thousand and $534  thousand  during the same periods in
2000. Less favorable general capital market conditions,  the events of September
11, 2001,  and investment  staff  turnover  contributed to the lower revenues in
2001 versus 2000.


                                       7




Monterey Bay Bancorp, Inc.                                                Page 4
Press Release
October 22, 2001


         Gains on the sale of loans  increased from $4 thousand and $15 thousand
during the three and nine months  ended  September  30, 2000 to $18 thousand and
$47  thousand  during  the  same  periods  in  2001.  The  lower  interest  rate
environment in 2001 resulting from the nine rate cuts implemented by the Federal
Reserve has led to a strong residential loan refinance market, which in turn has
bolstered the Company's mortgage banking activity.  Faster mortgage  prepayments
during the fourth  quarter of 2001 may affect the Company's  ability to maintain
the size of its portfolio of loans held for investment.

         Non-interest  expense  totaled $3.6  million and $10.9  million for the
three and nine months ended  September  30,  2001,  compared to $3.6 million and
$10.3 million for the same periods in 2000. Total  non-interest  expense in 2001
has been increased by costs for the data processing  conversion  ($447 thousand)
and  legal  expenses  associated  with the  arbitration  of  claims  by a former
executive ($284 thousand).

         The Company continued  participating in binding  arbitration during the
third  quarter  of 2001 to  address  claims by the  former  President  and Chief
Operating Officer  regarding  payments due under his employment  contracts.  The
arbitration  process is expected to conclude  during the fourth quarter of 2001.
In the third quarter of 2000,  the Company  established a $250 thousand  reserve
for the  settlement  of these  claims,  exclusive  of legal costs that are being
recognized as incurred. At this time, the Company,  following  consultation with
counsel,  believes this reserve to be adequate to cover its  liabilities in this
regard. Legal costs associated with the arbitration totaled $123 thousand during
the third quarter of 2001.

         Throughout  2001,  the Company has adjusted its staffing to advance the
strategic  plan,  primarily  through the hiring of commercial  loan officers and
professional  bankers.  Staffing  has  also  increased  in the  data  processing
function, coincident with the Company's shifting from an external service bureau
to in-house data  processing.  The change in the Company's  systems  environment
also impacted various other operating  expenses.  Data processing fees were much
lower in the third quarter of 2001 than the same period in 2000, while equipment
expense  was  higher due to the added  depreciation  from the new  hardware  and
software installed in 2001.

         Costs for the data processing  conversion included deconversion fees to
the prior service  bureau,  printing and postage costs for  additional  customer
communications,  employee  training and travel costs,  and  consulting  fees for
technology professionals retained to assist with and speed the implementation of
the new system.

         Advertising  and promotion costs were identical in the third quarter of
2001 and 2000, but lower in the first nine months of 2001 versus the same period
in 2000 due to the Company's  postponing certain marketing efforts early in 2001
while the core processing conversion was being completed. Advertising during the
third  quarter of 2001  included  local  radio ads that  focused  on  attracting
business customers to the Bank's flavor of high service "relationship  banking".
The Bank also continues to promote its 2001 theme of "Monterey Bay Bank.
Expect More.  Get The Best."

         Total assets  increased  from $486.2  million at December 31, 2000 to a
record $527.1 million at September 30, 2001.

         Cash & cash  equivalents  decreased  from $25.2 million at December 31,
2000 to $13.4 million at September  30, 2001 due to the Company's  using cash to
fund an expansion in the loan portfolio.


                                       8




Monterey Bay Bancorp, Inc.                                                Page 5
Press Release
October 22, 2001


         Investment and mortgage backed securities  decreased from $50.3 million
at December 31, 2000 to $38.2  million at September 30, 2001.  During 2001,  the
Company has utilized cash flows from sales and  prepayments on mortgage  related
securities to fund an increase in the loan portfolio.

         Loans held for sale totaled $407  thousand at September  30, 2001.  The
Company sells most of its long term, fixed rate residential  mortgage production
into the secondary  market on a servicing  released  basis,  and purchases  more
interest  rate  sensitive  loans as part of its  interest  rate risk  management
program.

         Loans  held for  investment,  net,  increased  from  $391.8  million at
December 31, 2000 to a record $454.5 million at September 30, 2001. The increase
resulted from a combination of strong internal loan  originations  and from pool
purchases  of various  types of  California  real estate  loans.  Net loans as a
percentage of total assets increased from 80.6% at December 31, 2000 to 86.3% at
September 30, 2001, in conjunction  with the Company's  strategy  supporting its
interest  margin,  fostering  economic  activity in its local  communities,  and
effectively utilizing the Bank's capital.

         The Company delayed its strategy to evolve its long term loan portfolio
diversification  away from  residential  mortgages  during the third  quarter of
2001,  in part due to  management's  concerns  about the near term status of the
California  economy.  Residential  mortgages  comprised  43.6% of gross loans at
September 30, 2001, compared to 43.4% at June 30, 2001 and 37.8% at December 31,
2000.  In contrast,  construction  loans  declined  from 13.9% of gross loans at
December  31, 2000 to 10.0% at June 30,  2001 and 9.1% at  September  30,  2001.
Commercial  business  loans  increased from $3.1 million at December 31, 2000 to
$6.9 million at September 30, 2001,  consistent with the Company's  objective of
more  thoroughly  meeting the financial  needs of businesses in the Monterey Bay
Area.

         Premises and  equipment,  net,  increased from $7.4 million at December
31, 2000 to $7.7 million at  September  30, 2001  primarily  due to hardware and
software purchases in support of the new core processing system.

         Deposits  increased  from $407.8 million at December 31, 2000 to $428.6
million at September 30, 2001.  The Company  experienced  strong growth in money
market deposits  during the third quarter of 2001,  when the Company  advertised
its tiered "Money Market Plus" product and conducted an internal sales campaign.
The Company  continues to focus on attracting new transaction  deposit accounts,
including those from business customers, in conjunction with its strategic plan.

         Borrowings  increased  from $32.6 million at December 31, 2000 to $47.9
million at September  30,  2001.  During  2001,  the Company has  utilized  FHLB
advances  to fund  some  of the  expansion  in the  loan  portfolio.  All of the
Company's  FHLB  advances at  September  30,  2001 were fixed  rate,  fixed term
borrowings without call or put option features.


                                       9




Monterey Bay Bancorp, Inc.                                                Page 6
Press Release
October 22, 2001


         Monterey  Bay Bank  continues to be in the highest  regulatory  capital
classification  of "Well  Capitalized".  The Bank  remains well in excess of the
institution  specific regulatory capital  requirements  imposed by the Office of
Thrift  Supervision  during the first  quarter of 2000 in  conjunction  with the
special  residential  mortgage  pool. The Bank's  regulatory  capital ratios all
increased during the third quarter of 2001.

         Consolidated  stockholders'  equity  increased  from  $43.8  million at
December 31, 2000 to $48.7 million at September 30, 2001 due to a combination of
net income,  continued  amortization of deferred stock  compensation,  Directors
receiving  their  fees  in  Company  stock,  appreciation  in the  portfolio  of
securities  classified as available  for sale,  and the exercise of vested stock
options.  The Company has not conducted any share  repurchases  during 2001. The
Company's  tangible book value per share  increased  from $12.54 at December 31,
2000 to $13.63 at September 30, 2001.

         Commenting  on the  September  11, 2001  terrorist  attacks,  C. Edward
Holden, Chief Executive Officer & President, stated "We were greatly saddened by
the terrible  events of September 11, 2001. The Company was fortunate in that no
employees or their family members were lost. However, like many community banks,
we have business relationships with Keefe, Bruyette, & Woods and Sandler O'Neill
&  Partners.  The  significant  loss of  employees  at both of these  investment
banking  firms  specializing  in financial  services  companies has impacted the
entire  industry,  including  the Company.  We look forward to working with both
firms as they rebuild."

         In  reviewing  the most recent  quarter,  Mr.  Holden  commented,  "The
Company  realized five key  accomplishments  this quarter.  First,  we continued
implementing  our  strategy  of  transforming  the bank into a  community  based
financial services firm. Two new commercial  relationship managers were recently
hired,  and our pipeline of business lending has expanded.  Second,  the Company
recorded  improved  profitability  versus prior periods  despite the significant
legal costs associated with the arbitration.  Third, we advanced the arbitration
process such that we anticipate a conclusion before the end of the year. Fourth,
the Company maintained a favorable credit profile, which we view as particularly
important at this point in the economic cycle.  Fifth, and finally,  we achieved
record levels of loans, assets,  deposits,  and stockholder's  equity; fueled by
our focused efforts to meet the financial needs of  individuals,  families,  and
businesses throughout the Greater Monterey Bay Area."

         Mr. Holden  continued,  "Our  objectives for the fourth quarter include
continuing to better utilize the significant  new technology  implemented at the
Company this year, gradually expanding commercial lending,  increasing the scope
of electronic  financial services offered,  and evaluating  potential new branch
sites. We want to expand with our local  communities and encourage growth within
those  communities  by assisting  our  customers in  achieving  their  financial
objectives.  I am, however,  concerned about the potential impact of the slowing
economy  upon the demand for loans and upon the  financial  condition of current
and  prospective  customers.  We feel  that the best  approach  in this  type of
economic  environment  is the  one  core  to our  business  strategy:  fostering
quality, longstanding relationships with customers in our market areas."


                                       10




Monterey Bay Bancorp, Inc.                                                Page 7
Press Release
October 22, 2001


         McKenzie Moss, Chairman of the Board of Directors, commented "The Board
of Directors,  while pleased with the Company's improved earnings in 2001 versus
2000, acknowledges the importance of bringing the Company's return on equity and
efficiency ratios towards levels produced by high performing peer  institutions.
We remain firmly  focused on stockholder  value, a focus  emphasized by both the
Directors'  continuing to receive retainer fees exclusively in Company stock and
by the numerous share purchases by Directors  throughout  2001. In addition,  we
have continued to utilize stock based compensation as a significant component of
management's remuneration."

         The  Company's  common  stock is listed on the NASDAQ  National  Market
under  the  symbol  "MBBC".  The  Company  and the  Bank  are  headquartered  in
Watsonville, California. The Bank operates through its administrative offices in
Watsonville and eight full service  branches located in the Greater Monterey Bay
Area of Central  California.  The Bank's  deposits  are  insured by the  Federal
Deposit Insurance Corporation up to the maximum allowed by law.

         This news release contains certain forward-looking  statements that are
subject to various factors that could cause actual results to differ  materially
from  such  statements.  Such  factors  include,  but are not  limited  to,  the
economic,  business,  and real estate market  conditions in the Company's market
areas,  competition,  regulatory actions,  the possibility that the Company will
not be successful in achieving its strategic  objectives,  the  performance  and
contributions of new employees,  expected loan payments,  the successful  future
utilization and efficacy of new technology,  the impact of the terrorist actions
upon consumer confidence,  income, and spending,  and other factors discussed in
documents filed by the Company with the Securities and Exchange  Commission from
time to time. The Company does not  undertake,  and  specifically  disclaims any
obligation,  to update any forward-looking  statements to reflect occurrences or
unanticipated events or circumstances after the date of such statements.

                        For further information contact:

C. Edward Holden                                 Mark R. Andino
Chief Executive Officer              or          Chief Financial Officer
(831) 768 - 4840                                 (831) 768 - 4806
ed.holden@montereybaybank.com                    mark.andino@montereybaybank.com


                             General communication:

                            INFO@MONTEREYBAYBANK.COM

                             www.montereybaybank.com

                             Phone: (831) 768 - 4800

                              Fax: (831) 722 - 6794


                         --- financial data follows ---


                                       11




                                           MONTEREY BAY BANCORP, INC.
                                       Consolidated Financial Highlights
                                                   Unaudited
                                             (Dollars In Thousands)


                                                                            September 30,          December 31,
                                                                            -------------          ------------
Financial Condition Data                                                             2001                  2000
------------------------------------------------------------                         ----                  ----
                                                                                                
Cash and cash equivalents                                                       $  13,380             $  25,159
Investment and mortgage backed securities available for sale                       38,175                50,310

Loans held for sale                                                                   407                    --

Loans receivable held for investment:
      Residential one to four unit real estate loans                              212,309               160,155
      Multifamily five or more units real estate loans                             85,960                76,727
      Commercial and industrial real estate loans                                 110,735               102,322
      Construction loans                                                           43,199                59,052
      Land loans                                                                   11,039                16,310
      Other loans                                                                  13,467                 9,379
                                                                                ---------             ---------

   Sub-total gross loans held for investment                                      476,709               423,945

   (Less) / Plus:
      Undisbursed construction loan funds                                         (15,955)              (26,580)
      Unamortized purchase premiums, net of purchase discounts                        230                    21
      Deferred loan fees and costs, net                                              (105)                 (202)
      Allowance for loan losses                                                    (6,387)               (5,364)
                                                                                ---------             ---------

Loans receivable held for investment, net                                         454,492               391,820

Investment in capital stock of the Federal Home Loan Bank                           3,323                 2,884
Accrued interest receivable                                                         3,151                 2,901
Premises and equipment, net                                                         7,732                 7,375
Core deposit intangibles, net                                                       1,684                 2,195
Real estate acquired via foreclosure, net                                              --                    --
Other assets                                                                        4,754                 3,546
                                                                                ---------             ---------

Total assets                                                                    $ 527,098             $ 486,190
                                                                                =========             =========


Non-interest bearing demand deposits                                             $ 20,016              $ 17,065
Interest bearing NOW checking accounts                                             41,073                41,859
Savings accounts                                                                   19,472                16,503
Money market accounts                                                              97,114                87,651
Certificates of deposit                                                           250,942               244,710
                                                                                ---------             ---------

Total deposits                                                                    428,617               407,788
Borrowings                                                                         47,943                32,582
Other liabilities                                                                   1,826                 1,983
                                                                                ---------             ---------
Total liabilities                                                                 478,386               442,353
                                                                                ---------             ---------
Stockholders' equity                                                               48,712                43,837
                                                                                ---------             ---------
Total liabilities and stockholders' equity                                      $ 527,098             $ 486,190
                                                                                =========             =========



                                                      12




                                              MONTEREY BAY BANCORP, INC.
                                     Consolidated Financial Highlights, Continued
                                                      Unaudited
                                   (Dollars In Thousands Except Per Share Amounts)


                                                                        Three Months Ended                  Nine Months Ended
                                                                             September 30,                      September 30,
                                                           -------------------------------      -----------------------------
Operating Data                                                     2001               2000              2001             2000
------------------------------------------------------             ----               ----              ----             ----
                                                                                                       
Interest income                                              $    9,758         $    9,514        $   29,464       $   27,976
Interest expense                                                  4,743              5,115            14,924           14,530
                                                             ----------         ----------        ----------       ----------

Net interest income before provision for loan losses              5,015              4,399            14,540           13,446
Provision for loan losses                                           275                650             1,075            1,675
                                                             ----------         ----------        ----------       ----------

Net interest income after provision for loan losses               4,740              3,749            13,465           11,771
                                                             ----------         ----------        ----------       ----------

Non-interest income:
     Gain (loss) on sale of securities, net                         156                 --               190              (77)
     Commissions from sales of non-insured products                  35                145               223              534
     Customer service charges                                       401                356             1,282              949
     Income from loan servicing                                      33                 30                77               90
     Gain on sale of loans                                           18                  4                47               15
     Other income                                                    47                 95               209              203
                                                             ----------         ----------        ----------       ----------

Total non-interest income                                           690                630             2,028            1,714
                                                             ----------         ----------        ----------       ----------

Non-interest expense:
     Compensation and employee benefits                           1,739              1,904             5,052            4,991
     Occupancy and equipment                                        440                329             1,222              960
     Deposit insurance premiums                                      50                 48               148              140
     Data processing fees                                           133                271               746              837
     Legal and accounting expenses                                  274                148               724              489
     Supplies, postage, telephone, and office
       expenses                                                     158                163               510              522
     Advertising and promotion                                       84                 84               141              283
     Amortization of intangible assets                              170                175               511              524
     Consulting                                                      31                 15               336              118
     Other expense                                                  507                415             1,558            1,396
                                                             ----------         ----------        ----------       ----------

Total non-interest expense                                        3,586              3,552            10,948           10,260
                                                             ----------         ----------        ----------       ----------

Income before income taxes                                        1,844                827             4,545            3,225
Provision for income taxes                                          787                366             1,937            1,411
                                                             ----------         ----------        ----------       ----------

Net income                                                   $    1,057         $      461        $    2,608       $    1,814
                                                             ==========         ==========        ==========       ==========

Shares applicable to basic earnings per share                 3,293,853          3,100,164         3,261,032        3,104,580
Basic earnings per share                                     $     0.32         $     0.15        $     0.80       $     0.58
                                                             ==========         ==========        ==========       ==========

Shares applicable to diluted earnings per share               3,385,556          3,103,799         3,320,237        3,110,342
Diluted earnings per share                                   $     0.31         $     0.15        $     0.79       $     0.58
                                                             ==========         ==========        ==========       ==========



                                                                  13




                                                MONTEREY BAY BANCORP, INC.
                                             Selected Ratios And Other Data
                                                       Unaudited
                                                 (Dollars In Thousands)


                                                   Three Months Ended September 30,             Nine Months Ended September 30,
                                                   --------------------------------             -------------------------------
                                                          2001                 2000                   2001                 2000
                                                          ----                 ----                   ----                 ----
                                                                                                          
Profitability Ratios
------------------------------------------

Return on average assets                                 0.80%                0.38%                  0.68%                0.51%
Return on average equity                                 8.76%                4.55%                  7.51%                6.05%
Interest rate spread during the period                   3.64%                3.44%                  3.64%                3.55%
Net interest income / average total assets               3.79%                3.67%                  3.80%                3.80%
Net interest margin                                      3.99%                3.83%                  4.01%                3.97%
Efficiency ratio                                        62.86%               70.63%                 66.08%               67.68%


Other Information
------------------------------------------

Average total assets                                 $ 529,964            $ 479,427             $ 510,046            $ 471,860
Average interest earning assets                      $ 502,611            $ 459,083             $ 483,298            $ 451,369


                                                            At                   At
                                                 September 30,         December 31,
                                                          2001                 2000
                                                          ----                 ----
Asset Quality Information
------------------------------------------

Non-accrual loans                                      $   957             $ 4,666
Non-performing loans                                   $   957             $ 4,741
Real estate acquired via foreclosure                        --                  --
Allowance for loan losses                              $ 6,387             $ 5,364

Allowance for loan losses /
     loans outstanding                                   1.38%                1.35%
Allowance for loan losses /
     non-accrual loans                                 667.40%              114.96%


Bank Regulatory Capital Ratios
------------------------------------------

Tangible capital ratio                                   8.12%                8.03%
Core capital ratio                                       8.12%                8.03%
Tier one risk based capital ratio                       11.44%               11.03%
Total risk based capital ratio                          12.70%               12.28%


Other Information
------------------------------------------

Full-service customer facilities                             8                   8
Number of ATM's                                             11                  11
Loan to deposit ratio                                  106.13%              96.08%
Tangible book value per share                           $13.63              $12.54
Shares outstanding                                   3,449,379           3,321,210