Exhibit 99.1
- ------------

April 22, 2002

FOR IMMEDIATE RELEASE
- ---------------------

                      MONTEREY BAY BANCORP, INC. ANNOUNCES:
                           FIRST QUARTER 2002 RESULTS;
          RECORD LEVELS OF INCOME, ASSETS, LOANS, DEPOSITS, AND EQUITY


                                                      Common Stock Symbol:  MBBC
                                                          NASDAQ National Market


     Watsonville,  CA. April 22, 2002. Monterey Bay Bancorp,  Inc.  ("Company"),
the holding  company for Monterey Bay Bank ("Bank"),  today reported  record net
income of $1.21 million, equivalent to $0.35 diluted earnings per share, for the
quarter ended March 31, 2002, compared to net income of $602 thousand,  or $0.18
diluted  earnings per share,  for the same period in 2001. Net income during the
first quarter of 2001 was impacted by (pre-tax) operating costs of $408 thousand
for the Bank's core systems  conversion  that was implemented in March 2001. Net
income for the  quarter  ended  December  31,  2001 (the  immediately  preceding
quarter) was $1.14 million, equivalent to $0.33 diluted earnings per share.

     The first  quarter of 2002  earnings were the highest of any quarter in the
Company's history.  Return on average  stockholders'  equity improved from 5.55%
during the first  quarter of 2001 to 9.37% during the first  quarter of 2002. At
March 31, 2002, the Company had record levels of loans,  assets,  deposits,  and
stockholders'  equity.  Tangible book value per share  increased  from $14.08 at
December 31, 2001 to $14.48 at March 31, 2002.

     During the first quarter of 2002, the Company continued the  implementation
of its  strategic  plan  of  transforming  the  Bank  into a  community  focused
commercial  bank  serving the  financial  needs of  individuals,  families,  and
businesses. Key accomplishments during the first quarter of 2002 included:

o    progress in shifting the composition of the loan and deposit portfolios

o    an expansion in net interest margin

o    increased local commercial banking business

o    the  opening  of a loan  production  office  in  Los  Angeles  focusing  on
     construction and income property lending

The Los Angeles loan  production  office is managed by an  individual  with many
years of local  lending  experience  and  expertise in the type of  relationship
banking conducted by the Company.

     Net interest income increased from $4.8 million during the first quarter of
2001 to $5.4  million  during  the first  quarter  of 2002 due to both  expanded
spreads and greater average balances of interest earning assets and liabilities.
The Company's ratio of net interest income to average total assets was 3.98% for
the first three  months of 2002,  up from 3.83%  during the same period in 2001.
The increased spread in part stemmed from the Bank's continued implementation of
its strategic plan.





Monterey Bay Bancorp, Inc.                                                Page 2
Press Release
April 22, 2002


     The Company  recorded a $325 thousand  provision for loan losses during the
first  quarter of 2002,  down from $500  thousand  during the same period in the
prior year.  Net  charge-offs  during the first  quarter of 2002 of $32 thousand
were primarily  associated with business loans. The Company's ratio of loan loss
reserves to total loans  increased  from 1.41% at December  31, 2001 to 1.46% at
March  31,  2002.  The  rise in  this  ratio  was due in part to a shift  in the
Company's loan mix away from its historic concentration in residential mortgages
and the establishment of a specific reserve for a loan secured by a hotel within
the Company's primary market area, as subsequently discussed.

     The Company  continues  to utilize the formula  general  valuation  reserve
factors  adopted  in the fourth  quarter  of 2001 for hotel / motel real  estate
loans and its "Business  Express" small business  loans.  The general  valuation
reserve  factor was  increased  in the fourth  quarter of 2001 for hotel / motel
loans due to the  particular  economic  difficulties  being  experienced  by the
hospitality  industry stemming from the national  recession and reduced personal
and business travel. At March 31, 2002, the Company had $22.0 million in hotel /
motel real estate  loans  outstanding,  down from $30.8  million at December 31,
2001.  This decrease in part  resulted from the Company's not repricing  certain
hotel / motel  loans to reflect  the decline in general  market  interest  rates
during 2001, thereby leading the borrowers to refinance with other lenders.  The
Company's  Business Express portfolio  experienced  historically high charge-off
rates in 2001,  resulting from the nature of these loans, which were extended to
smaller and less established local businesses.  These businesses often have less
financial  strength than larger and / or more established  businesses,  and thus
were  disproportionately  affected  by the US economic  recession.  At March 31,
2002, the Company had $482 thousand of Business Express loans outstanding,  down
from $543 thousand at December 31, 2001.

     Non-accrual  loans increased from $2.3 million at December 31, 2001 to $4.5
million at March 31,  2002  primarily  due to the  placement  of a $2.3  million
commercial  real  estate  mortgage  on  non-accrual  status.  This  credit  is a
participation  loan where the Bank is not the lead  financial  institution.  The
loan is secured by a first deed of trust on a hotel / resort  located within the
Company's primary market area and is guaranteed by the borrower.  The hotel is a
relatively new development  that was  experiencing  limited cash flow. The hotel
was also adversely  impacted by the decline in tourism and travel  following the
events of  September 11 and the onset of the national  economic  recession.  The
Company is  currently  working  with the lead bank and the  borrower  to address
collection.  At March 31, 2002, the Company established a $754 thousand specific
reserve  for this  loan,  based  upon  estimated  net  proceeds  to the  Company
following  foreclosure  and sale. The market value of the hotel is  particularly
volatile at this time, given the uncertainty  regarding the economy, the tourism
industry, and the outlook for business travel activity.

     Non-accrual  loans at March 31,  2002 also  included  two loans  secured by
first deeds of trust:  a residential  mortgage with a principal  balance of $846
thousand and a commercial real estate mortgage with a principal  balance of $846
thousand.  There are significant  junior mortgages from other lenders secured by
the real  estate  collateral  for both of these  loans.  The home  securing  the
residential  loan is  listed  for sale and the  borrower  has  agreed  to resume
payments to the  Company.  The Company is in the process of  foreclosing  on the
underlying  collateral for the  commercial  real estate  mortgage.  Based upon a
review of comparable  recent market sales,  the Company,  at this time, does not
anticipate  incurring  a loss on either of these two loans.  The  Company had no
foreclosed real estate at March 31, 2002.





Monterey Bay Bancorp, Inc.                                                Page 3
Press Release
April 22, 2002


     The special  residential  loan pool that the Company  purchased in 1998 has
continued  to pay down.  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 April 20, 2002, 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 $4.5
million at March 31, 2002.  In April 2002,  the Company  received  approximately
$396 thousand in additional principal repayments associated with March activity.
As of March 31,  2002,  there was one  foreclosed  property  within the  special
residential  loan  pool.  The  Company  reports  all  loans  within  the pool as
performing due to the scheduled payments provided by the seller.

     Non-interest income totaled $512 thousand during the first quarter of 2002,
down  from $643  thousand  during  the same  period in 2001.  This  decline  was
primarily due to the impact of lower  commissions from sales of non-FDIC insured
investment products and reduced customer service charges.

     Commissions  from the sale of non-FDIC insured  investment  products during
the first quarter of 2002  decreased  from the same period the prior year due to
vacancies in positions for licensed investment sales representatives.

     Customer  service charge income was lower in the first quarter of 2002 than
the same  period in the  prior  year  primarily  due to the  Company's  charging
uncollected  funds fees during the first quarter of 2001 but not charging  these
fees during the same period in 2002 in response to  competitive  factors and due
to a change in the profile of the consumer  checking  portfolio.  In conjunction
with the  conversion to the new core data  processing  system in March 2001, the
Company  implemented a revamped consumer checking product line and an associated
revised  fee and service  charge  schedule.  These  changes  contributed  to the
closing of certain lower  balance and / or higher  transaction  volume  consumer
checking accounts over the past year, as such accounts began incurring increased
service charges.

     Loan servicing  income  totaled $14 thousand  during the three months ended
March 31,  2002,  compared to $2 thousand  during the same period in 2001.  Loan
servicing  income  during the first  quarter of 2001 was reduced by  accelerated
amortization of mortgage  servicing  rights because of faster  prepayments.  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 March 31, 2002, the Company  serviced $37.3 million in various
types of loans for other  investors,  compared to $42.6  million at December 31,
2001.





Monterey Bay Bancorp, Inc.                                                Page 4
Press Release
April 22, 2002


     Gains on the sale of loans  increased  from $5  thousand  during  the first
quarter  of 2001 to $27  thousand  during the first  quarter of 2002.  The lower
interest  rate  environment  in the first  quarter of 2002  compared to the same
period  in 2001  contributed  to a  greater  level  of  refinance  activity  for
residential  loans,  which in turn  increased  the  Company's  mortgage  banking
activity.

     Non-interest expense totaled $3.5 million during the first quarter of 2002,
compared to $3.8 million during the same period in 2001. This decline in expense
was primarily due to the Company's  incurring  $408 thousand in expenses  during
the first quarter of 2001 in conjunction with the data processing conversion.

     Compensation  and employee  benefits  expense rose from $1.7 million during
the first  quarter of 2001 to $1.9  million  during  the first  quarter of 2002.
Factors   contributing  to  this  increase  included  staff  additions  in  data
processing  and  commercial  lending.  The staff  additions  in data  processing
stemmed  from the switch  from an  external  service  bureau  environment  to an
in-house system for the Company's  primary data processing.  The staff additions
in  commercial  lending  were  primarily   comprised  of  new  business  account
relationship  officers.  Compensation and employees  benefits costs also rose in
the first quarter of 2002 when compared to the same period during the prior year
due to the  opening of the Los  Angeles  loan  production  office and because of
higher costs for the Bank's  employee stock  ownership  plan ("ESOP").  The ESOP
expenses  increased in 2002 versus 2001 because of the higher  average  price of
Monterey Bay Bancorp, Inc. common stock.

     The change in the Company's systems environment also impacted various other
operating  expenses.  Data  processing fees were much lower in 2002 versus 2001,
while equipment  expense was higher due to the added  depreciation  from the new
hardware and software installed in 2001.

     Consulting expenses were much lower in the first quarter of 2002 versus the
same period in 2001 because of consultants hired to assist with the core systems
conversion in 2001. Legal expenses  declined $48 thousand from the first quarter
of 2001 to the first  quarter  of 2002  primarily  due to  expenditures  in 2001
associated with claims by a former  executive  regarding  payments due under his
employment contracts.

     Advertising  and promotion  costs totaled $77 thousand in the first quarter
of 2002, up from $31 thousand  during the same period in 2001.  These costs were
unusually  low in the first quarter of 2001,  as the Company  postponed  certain
advertising and promotional  activities  pending the  implementation  of the new
computer  systems  environment.  Advertising  during  the first  quarter of 2002
included newspaper ads for deposit products,  targeted direct mail to businesses
in the  Bank's  primary  market  area,  and  local  radio  ads that  focused  on
attracting   business   customers   through  the  communication  of  the  Bank's
"relationship  banking" approach to customer service.  The Company's  visibility
was also enhanced  during the first quarter by the  extensive  participation  of
employees  and  Directors  in a  significant  number  of  community  events  and
organizations.






Monterey Bay Bancorp, Inc.                                                Page 5
Press Release
April 22, 2002


     Total assets increased from $537.4 million at December 31, 2001 to a record
$542.2 million at March 31, 2002.

     Cash & cash  equivalents  decreased from $13.1 million at December 31, 2001
to $12.4 million at March 31, 2002 due to the Company's  using cash  equivalents
to fund expansions in the security and loan portfolios.

     Investment and mortgage backed  securities  increased from $37.9 million at
December  31, 2001 to $40.2  million at March 31,  2002.  The Company  purchased
relatively low duration Agency  collateralized  mortgage  obligations during the
first quarter of 2002 to serve as collateral for certain  deposits and to invest
available  liquidity.  The low  duration was  targeted in  conjunction  with the
Company's  asset / liability  management  program  and in order to provide  cash
flows later in the year to fund anticipated loan production.

     Loans held for sale totaled $661 thousand at March 31, 2002, down from $713
thousand at December 31, 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 $465.9 million at December
31, 2001 to a record  $469.4  million at March 31, 2002.  The increase  resulted
from a combination  of strong  internal loan  originations,  including the first
loans from the new Los Angeles loan  production  office,  and from  purchases of
individual income property loans from correspondent  banks. Total net loans as a
percentage  of total  assets  were  86.7% at March 31,  2002.  The  Company  has
targeted  increasing  this  ratio  as part of its  strategy  of  supporting  its
interest  margin,  fostering  economic  activity in its local  communities,  and
effectively utilizing the Bank's capital.

     The product mix in the loan  portfolio  shifted during the first quarter in
conformity with the Company's  strategic plan.  Residential  loans declined from
42.3% of gross loans at  December  31, 2001 to 39.9% of gross loans at March 31,
2002. In contrast,  construction  loans  increased from 7.9% to 9.2%, land loans
increased from 2.5% to 3.3%, and commercial  loans rose from 1.8% to 2.4%.  This
change  in loan mix was  facilitated  by the  commercial  business  relationship
officers the Company hired last year and by the new Los Angeles loan  production
office,  which  concentrates on income property and  construction  lending.  The
Company  plans to  continue  decreasing  the  percentage  of its loan  portfolio
allocated to residential  mortgages in favor of other generally  higher yielding
and more interest rate sensitive types of loans.

     The Company's  commercial  banking  group  continued  generating  increased
revenue during the first quarter of 2002. At March 31, 2002, this department had
attracted and was servicing $6.3 million in deposits, $7.6 million in commercial
real estate loans (e.g.  owner / user), and $11.8 million in business term loans
and balances  drawn against  business lines of credit.  The  commercial  banking
group's  total  credit  commitments  at March 31,  2002 were $27.6  million.  In
addition,  the commercial  lending pipeline at March 31, 2002 pointed toward the
continued  expansion of commercial  banking  customer  relationships  during the
second quarter of 2002.





Monterey Bay Bancorp, Inc.                                                Page 6
Press Release
April 22, 2002


     Deposits  increased  from $432.3  million at December  31, 2001 to a record
$435.8 million at March 31, 2002. The Company experienced strong growth in money
market  deposits  during the first  quarter  of 2002 due to a focused  sales and
marketing program,  certain customers'  building up balances to pay property and
income taxes in April,  and the  historically  low interest  rate  environment's
leading  certain  customers to delay  committing  funds to term  certificates of
deposit. Consistent with the strategic plan, transaction accounts increased from
43.6% of total deposits at December 31, 2001 to 45.2% of total deposits at March
31,  2002.  Deposit  growth  during  the first  quarter  of 2002  was,  however,
restrained  by  certain  competitors  that  conducted   aggressive   promotional
campaigns for consumer deposits.

     The Company's ratio of net loans to deposits was 107.87% at March 31, 2002.
The Company intends to actively manage this ratio in coming quarters by:

o    introducing new deposit products and related services

o    modifying  staff  incentive  programs to more  strongly  focus on expanding
     deposit relationships

o    pursuing opportunities for additional branch locations

o    directing a higher  percentage of the advertising  and promotion  budget to
     deposit generation

o    seeking  additional  deposits  under the State of  California  Time Deposit
     program

o    evaluating the acceptance of brokered  deposits,  which the Company has not
     historically utilized

     Borrowings  decreased  slightly  from $53.8 million at December 31, 2001 to
$53.6 million at March 31, 2002. All of the Company's FHLB advances at March 31,
2002 were fixed rate, fixed term borrowings without call or put option features.
Early in the second quarter of 2002, the Company  prepaid a $5.0 million in FHLB
advance due in the third  quarter of 2002 in order to extend the term  structure
of that debt in  conjunction  with the  Company's  asset / liability  management
program.

     Monterey  Bay  Bank  continues  to be in  the  highest  regulatory  capital
classification  of "Well  Capitalized",  with capital  levels  significantly  in
excess  of  regulatory  requirements.   The  Bank's  regulatory  capital  ratios
increased during the first quarter of 2002.

     Consolidated  stockholders' equity increased from $50.2 million at December
31, 2001 to a record $51.8 million at March 31, 2002 due to a combination of:

o    net income

o    continued amortization of deferred stock compensation

o    Directors continuing to receive their retainer fees in Company stock

o    the  exercise  of 29,805  vested  stock  options  by former  Directors  and
     employees





Monterey Bay Bancorp, Inc.                                                Page 7
Press Release
April 22, 2002


     The above  factors  more than  offset the  impacts of  depreciation  in the
portfolio of securities  classified as available for sale and the  repurchase of
5,000 shares of the  Company's  common  stock at $16.25 per share.  At March 31,
2002, there were 109,035  remaining  shares  authorized for repurchase under the
Company's current repurchase program.

     The Company ended the first quarter with a loan pipeline in excess of $65.0
million,  including a significant  volume of  construction  and income  property
loans.  At this time,  the Company  anticipates  further  growth in total assets
during the second quarter of 2002.

     The 2002 annual meeting of  stockholders  will take place on Thursday,  May
23, 2002 at 9:00 AM Pacific Time at the Watsonville Women's Club in Watsonville,
California. All stockholders are cordially invited to attend.

     In reviewing the most recent quarter, C. Edward Holden, the Company's Chief
Executive Officer and President,  commented:  "The Company achieved some notable
progress in implementing  our strategy of transforming the Bank into a community
based  financial  services firm. We were successful in improving the composition
of the loan and deposit portfolios while at the same time increasing total loans
and  total  deposits  to  record   levels.   The  Company   generated   improved
profitability  versus prior periods,  enhanced by the multiple steps implemented
in support of the strategic plan,  including the opening of the Los Angeles loan
production  office. We also continued our efforts to enhance  stockholder value,
repurchasing  Company  stock for the first time since  2000,  continuing  to pay
Director  retainer fees in Company stock, and working with our investment banker
to add coverage by a second equity analyst later this year."

     Mr. Holden then added:  "The Company also continued to actively  manage its
credit profile,  significantly  reducing the prior  concentration in real estate
loans  secured  by hotel / motel  properties.  We are  vigorously  pursuing  the
resolution of the $2.3 million hotel loan that was placed on non-accrual  status
this quarter.  Management  understands  the  importance of  maintaining a strong
credit culture as the Bank transitions into a community commercial bank."

     McKenzie  Moss,  Chairman of the Board of  Directors,  commented:  "We were
pleased to see Management's  continued  investment in the Company's common stock
during the first  quarter.  The Board of  Directors  is  focused on  stockholder
value, and we believe an increased ownership position by Management  facilitates
alignment  with  stockholder  interests over the longer term. The Directors look
forward to meeting stockholders attending the upcoming 2002 Annual Meeting."

     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  operates  11  ATM's  including  two  at  remote
(non-branch) sites. The Bank also offers customer access via bilingual telephone
banking,  Internet banking, and worldwide ATM networks.  The Bank's deposits are
insured by the Federal Deposit Insurance  Corporation ("FDIC") up to the maximum
allowed by law.





Monterey Bay Bancorp, Inc.                                                Page 8
Press Release
April 22, 2002


     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 and legislative actions, the possibility that the
Company will not be successful in achieving its strategic objectives, actions by
investment  banking firms and  significant  stockholders,  the  performance  and
contributions  of new  employees,  expected loan payments and future  collateral
values,  the successful future  utilization and efficacy of new technology,  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
President                                        Treasurer
(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 ---





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




                                                                                March 31,          December 31,
Financial Condition Data                                                             2002                  2001
- -------------------------------------------------------------------                  ----                  ----
                                                                                                
Cash and cash equivalents                                                       $  12,402             $  13,079
Investment securities available for sale                                            7,270                 7,300
Mortgage backed securities available for sale                                      32,916                30,644

Loans held for sale                                                                   661                   713

Loans receivable held for investment:
      Residential one to four unit real estate loans                              194,545               204,829
      Multifamily five or more units real estate loans                            106,796               103,854
      Commercial and industrial real estate loans                                 106,298               109,988
      Construction loans                                                           45,074                38,522
      Land loans                                                                   16,279                11,924
      Commercial loans                                                             11,802                 8,843
      Other loans                                                                   7,989                 6,980
                                                                                ---------             ---------

   Sub-total gross loans held for investment                                      488,783               484,940

   (Less) / Plus:
      Undisbursed construction loan funds                                         (12,609)              (12,621)
      Unamortized purchase premiums, net of purchase discounts                        565                   435
      Deferred loan fees and costs, net                                              (344)                 (202)
      Allowance for loan losses                                                    (6,958)               (6,665)
                                                                                ---------             ---------

Loans receivable held for investment, net                                         469,437               465,887

Investment in capital stock of the Federal Home Loan Bank                           3,044                 2,998
Accrued interest receivable                                                         2,892                 2,915
Premises and equipment, net                                                         7,490                 7,618
Core deposit intangibles, net                                                       1,344                 1,514
Real estate acquired via foreclosure, net                                              --                    --
Other assets                                                                        4,769                 4,723
                                                                                ---------             ---------
Total assets                                                                    $ 542,225             $ 537,391
                                                                                =========             =========


Non-interest bearing demand deposits                                             $ 23,581              $ 21,062
Interest bearing NOW checking accounts                                             43,004                42,557
Savings accounts                                                                   18,824                19,127
Money market accounts                                                             111,775               105,828
Certificates of deposit                                                           238,630               243,765
                                                                                ---------             ---------

Total deposits                                                                    435,814               432,339
FHLB advances and other borrowings                                                 53,600                53,800
Other liabilities                                                                   1,038                 1,090
                                                                                ---------             ---------

Total liabilities                                                                 490,452               487,229
                                                                                ---------             ---------

Stockholders' equity                                                               51,773                50,162
                                                                                ---------             ---------

Total liabilities and stockholders' equity                                      $ 542,225             $ 537,391
                                                                                =========             =========



                                                       9




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




                                                                                  Three Months Ended March 31,
                                                                                  -----------------------------
Operating Data                                                                          2002               2001
- ------------------------------------------------------                            ----------         ----------
                                                                                               
Interest income                                                                   $    8,755         $    9,995
Interest expense                                                                       3,405              5,243
                                                                                  ----------         ----------

Net interest income before provision for loan losses                                   5,350              4,752
Provision for loan losses                                                                325                500
                                                                                  ----------         ----------

Net interest income after provision for loan losses                                    5,025              4,252
                                                                                  ----------         ----------

Non-interest income:
     Gain on sale of securities                                                           43                 34
     Commissions from sales of non-insured products                                       41                117
     Customer service charges                                                            351                408
     Income from loan servicing                                                           14                  2
     Gain on sale of loans held for sale                                                  27                  5
     Other income                                                                         36                 77
                                                                                  ----------         ----------

Total non-interest income                                                                512                643
                                                                                  ----------         ----------

Non-interest expense:
     Compensation and employee benefits                                                1,905              1,658
     Occupancy and equipment                                                             424                350
     Deposit insurance premiums                                                           51                 49
     Data processing fees                                                                136                442
     Legal and accounting expenses                                                       119                184
     Supplies, postage, telephone, and office expenses                                   168                190
     Advertising and promotion                                                            77                 31
     Amortization of intangible assets                                                   170                170
     Consulting                                                                           22                242
     Other expense                                                                       394                526
                                                                                  ----------         ----------

Total non-interest expense                                                             3,466              3,842
                                                                                  ----------         ----------

Income before income taxes                                                             2,071              1,053
Provision for income taxes                                                               866                451
                                                                                  ----------         ----------

Net income                                                                        $    1,205         $      602
                                                                                  ==========         ==========

Shares applicable to basic earnings per share                                      3,348,387          3,227,241
Basic earnings per share                                                          $     0.36         $     0.19
                                                                                  ==========         ==========

Shares applicable to diluted earnings per share                                    3,465,286          3,274,559
Diluted earnings per share                                                        $     0.35         $     0.18
                                                                                  ==========         ==========


                                                       10




                             MONTEREY BAY BANCORP, INC.
                                   (NASDAQ: MBBC)
                           Selected Ratios And Other Data
                                      Unaudited
                   (Dollars In Thousands Except Per Share Amounts)


                                                    Three Months Ended March 31,
                                                    ----------------------------
                                                       2002                 2001
                                                       ----                 ----

Profitability Ratios [1]
- ------------------------------------------

Return on average assets                              0.90%                0.49%
Return on average equity                              9.37%                5.55%
Interest rate spread during the period                3.92%                3.66%
Net interest income / average total assets            3.98%                3.83%
Net interest margin                                   4.19%                4.04%
Efficiency ratio                                     59.13%               71.22%


Other Information
- ------------------------------------------
Average total assets                              $ 537,373            $ 496,090
Average interest earning assets                   $ 510,421            $ 470,539



                                                  March 31,         December 31,
                                                       2002                 2001
                                                       ----                 ----
Asset Quality Information
- ------------------------------------------

Non-accrual loans                                  $  4,547             $  2,252
Non-performing loans                               $  4,547             $  2,252
Real estate acquired via foreclosure                     --                   --
Allowance for loan losses                           $ 6,958              $ 6,665

Non-performing loans /
     total assets                                     0.84%                0.42%
Allowance for loan losses /
     loans outstanding                                1.46%                1.41%
Allowance for loan losses /
     non-accrual loans                              153.02%              295.96%


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

Tangible capital ratio                                8.45%                8.24%
Core capital ratio                                    8.45%                8.24%
Tier one risk based capital ratio                    11.72%               11.38%
Total risk based capital ratio                       12.97%               12.64%


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

Full-service customer facilities                          8                    8
Number of ATM's                                          11                   11
Loan to deposit ratio                               107.87%              107.92%
Tangible book value per share                        $14.48               $14.08
Shares outstanding                                3,483,718            3,456,097

- ------------------------------------------
[1]  All applicable quarterly ratios reflect annualized figures.


                                       11