SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                   FORM 10-K

                  Annual report pursuant to Section 13 of the
                  Securities Exchange Act of 1934, as amended

                  For the fiscal year ended December 31, 1996

                          Commission File No.: 0-24802

                           MONTEREY BAY BANCORP, INC.
             (exact name of registrant as specified in its charter)

                   DELAWARE                                77-0381362
         (State or other jurisdiction of           (I.R.S. Employer I.D. No.)
         incorporation or organization)

               36 Brennan Street, Watsonville, California  95076
                    (Address of principal executive offices)

      Registrant's telephone number, including area code:  (408) 722-3885
       Securities registered pursuant to Section 12(b) of the Act:  None
              Securities  registered pursuant to Section 12(g) of
                                    the Act:

                    Common Stock, par value $0.01 per share
                                (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    .
                                               ---     ---

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

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant, i.e., persons other than the directors and executive officers
of the registrant, was $61,542,969, based upon the last sales price as quoted on
the Nasdaq Stock Market for March 21, 1997.

         The number of shares of Common Stock outstanding as of March 21,  1997:
3,593,750

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 1997 Annual Meeting of Stockholders  are
incorporated by reference into Part III of this Form 10-K.

Portions of the Annual Report to  Stockholders  for the year ended  December 31,
1996 are incorporated by reference into Part II of this Form 10-K.




                                     INDEX


                                                                          PAGE
                                     PART I

Item 1.      Description of Business....................................    1
Item 2.      Properties.................................................   39
Item 3.      Legal Proceedings..........................................   40
Item 4.      Submission of Matters to a Vote of Security Holders........   40

                                    PART II

Item 5.      Market for Registrant's Common Equity and Related
             Stockholder Matters........................................   40
Item 6.      Selected Financial Data....................................   40
Item 7.      Management's Discussion and Analysis of Financial
             Condition and Results of Operations........................   40
Item 8.      Financial Statements and Supplementary Data................   41
Item 9.      Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure.....................   41

                                    PART III

Item 10.     Directors and Executive Officers of the Registrant.........   41
Item 11.     Executive Compensation.....................................   41
Item 12.     Security Ownership of Certain Beneficial Owners
             and Management.............................................   41
Item 13.     Certain Relationships and Related Transactions.............   41

                                    PART IV

Item 14.     Exhibits, Financial Statement Schedules and Reports
             on Form 8-K................................................   42




                                     PART I

Item 1.  Description of Business.

General

         Monterey Bay Bancorp, Inc. (the "Company"), a Delaware corporation,  is
a savings and loan  holding  association  incorporated  in 1995.  The  Company's
principal  business  activities  consist of the  operation  of its wholly  owned
subsidiary, Monterey Bay Bank (the "Bank"), formerly Watsonville Federal Savings
and Loan  Association.  Unless  otherwise  specified  herein,  references to the
business and  operations of the Bank refer to the business and operations of the
Company.  The Bank's principal  business is attracting  retail deposits from the
general public in the area  surrounding  its branch offices and investing  those
deposits,  together with funds generated from operations and borrowings, in one-
to  four-family   residential  mortgage  loans  and,  to  a  lesser  extent,  in
multi-family,  commercial  real estate,  construction,  land and other  mortgage
loans. As part of its ongoing operating strategy, the Bank has been diversifying
its  loan  portfolio  by  moderately  increasing  the  amount  of  multi-family,
construction, and commercial real estate lending in its primary market area. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  - Management  Strategy."  Loan sales come from loans which have been
designated as held for sale at origination.  The Bank retains  virtually all the
servicing rights of loans sold. The Bank's revenues are derived principally from
interest on its mortgage loans,  and to a lesser extent,  interest and dividends
on its investment securities and mortgage backed securities.  The Bank's primary
source of funds are deposits, principal and interest payments on loans, advances
from the Federal Home Loan Bank ("FHLB") and to a lesser  extent,  proceeds from
the sale of loans.  Through  its  wholly-owned  subsidiary,  Portola  Investment
Corporation  ("Portola"),  the Bank engages in the sale of noninsured  insurance
and  investment  products  on an agency  basis and acts as trustee on the Bank's
deeds of trust. See "Subsidiary Activities."

Market Area and Competition

         The Bank is a community-oriented  financial institution which primarily
originates  one- to  four-family  residential  mortgage  loans within its market
area. The Bank's deposit  gathering and lending markets are  concentrated in the
communities  surrounding  its full service  offices in Santa Cruz,  Monterey and
portions  of Santa  Clara  counties  in Central  California.  The economy in the
Company's  primary market area is  predominantly  agricultural,  with some light
manufacturing  and tourism industry in the coastal  communities on Monterey Bay.
Despite a moderate  weakening in real estate  values in its primary  market area
since 1991,  the  economic  performance  in the  Company's  primary  market area
typically mirrors the national economy and shows seasonal economic fluctuations.

         The Company faces  significant  competition both in making loans and in
attracting deposits.  The Company's  competitors are the financial  institutions
operating in its primary market area, many of which are significantly larger and
have greater financial resources than the Company. The Company's competition for
loans comes  principally from commercial banks,  savings and loan  associations,
mortgage  banking  companies,  credit unions and insurance  companies.  Its most
direct  competition  for  deposits has  historically  come from savings and loan
associations  and commercial  banks. In addition,  the Company faces  increasing
competition for deposits from nonbank  institutions  such as brokerage firms and
insurance  companies in such areas as short-term  money market funds,  corporate
and government  securities  funds,  mutual funds and annuities.  Competition may
also  increase  as a result of the  lifting of  restrictions  on the  interstate
operations of financial institutions.

         The  Company  serves its market  area with a variety of  mortgage  loan
products and other retail financial services. Management considers the Company's
reputation for financial  strength and competitive  deposit and loan products as
its major  competitive  advantage in attracting  and retaining  customers in its
market area.

                                       1



Lending Activities

         Loan  Portfolio  Composition.  The Company's  loan  portfolio  consists
primarily of  conventional  first  mortgage loans secured by one- to four-family
residences.  At December 31, 1996, the Company had total gross loans outstanding
of $236.5 million,  of which $201.6 million,  or 85.2% were one- to four-family,
residential mortgage loans which were primarily owner-occupied. The remainder of
the  portfolio  consisted of $22.5  million,  or 9.5% of  multi-family  mortgage
loans; $7.5 million,  or 3.2% of commercial real estate loans; $4.2 million,  or
1.8% of construction  and land loans; and nonmortgage  loans of $.7 million,  or
 .3% of total  loans.  Approximately  $9.8 million of the  multi-family  mortgage
loans were purchased during the period from September 1993 through February 1994
and are secured by apartment  buildings located in the greater San Francisco Bay
Area.  The Company had $130,000 in loans held for sale at December 31, 1996.  At
that same date,  63% of the Company's  mortgage  loans had  adjustable  interest
rates.  Of the Company's  adjustable  rate mortgage  loans,  47% were indexed to
current  market  indices and 53% were indexed to the 11th FHLB  District Cost of
Funds Index ("11th District Cost of Funds").  At December 31, 1996, 86.7% of the
Company's  adjustable rate loans were adjustable  within one year. The remainder
had terms to adjustment ranging from one year to five years.

         The types of loans  that the  Company  may  originate  are  subject  to
federal and state law and regulations.  Interest rates charged by the Company on
loans  are  affected  by the  demand  for such  loans  and the  supply  of money
available  for lending  purposes  and the rates  offered by  competitors.  These
factors  are, in turn,  affected by, among other  things,  economic  conditions,
monetary  policies  of the federal  government,  including  the Federal  Reserve
Board, and legislative tax policies.

                                       2



         The following  table sets forth the  composition  of the Company's loan
portfolio in dollar  amounts and as a percentage  of the  portfolio at the dates
indicated.



                                                                              At December 31,
                                ---------------------------------------------------------------------------------------------------
                                        1996                1995                 1994                 1993               1992
                                ------------------   ------------------  ------------------  -------------------  -----------------
                                           Percent             Percent             Percent              Percent             Percent
                                  Amount  of Total    Amount   of Total  Amount    of Total  Amount    of Total  Amount    of Total
                                --------  --------   --------  --------  ------    -------- --------   --------  -------   --------
                                                                       (Dollars in thousands)
 
Real estate:
   Residential:
     One- to four-family......  $201,579   85.22%    $199,917   86.29%   $216,872   88.36%  $166,654    85.64%   $86,189    88.99%
     Multi-family.............    22,455    9.49%      21,503    9.28%     22,231    9.06%    19,052     9.79%     5,267     5.44%
  Commercial real estate......     7,524    3.18%       4,191    1.81%      2,903    1.18%     2,724     1.40%     1,901     1.96%
  Construction and land.......     4,226    1.79%       5,476    2.36%      2,947    1.20%     5,701     2.93%     3,237     3.34%
Other(1)......................       763     .32%         605     .26%        503     .20%       475      .24%       260      .27%
                                --------  -------    --------  -------   --------  -------  --------   -------   -------   -------
     Total loans..............   236,547  100.00%     231,692  100.00%    245,456  100.00%   194,606   100.00%    96,854   100.00%
                                          =======              =======             =======             =======             =======
Plus (Less):
  Undisbursed loan funds......    (1,822)              (1,895)             (1,178)            (3,116)             (2,089)
  Unamortized premium, net....       452                  651               1,006              1,380                   -
  Deferred loan fees, net.....      (528)                (607)               (971)              (905)             (1,053)
  Allowance for loan losses...    (1,311)              (1,362)               (808)              (387)               (167)
                                --------             --------            --------           --------             -------
     Total loans, net.........   233,338              228,479             243,505            191,578              93,545
Less:
Loans held for sale:
  One- to four-family(2)......      (130)                 (92)            (16,082)           (58,875)                  -
                                --------             --------            --------           --------             -------
     Total loans held for
      investment..............  $233,208             $228,387            $227,423           $132,703             $93,545
                                ========             =========           ========           ========             =======


- --------------------------------------
(1)  Includes loans secured by savings accounts and unsecured loans.
(2)  Loans classified  as held for sale at December 31, 1993 were transferred to
     loans held for investment in April 1994.

                                       3




Loan  Maturity:  The  following  table shows the  contractual  maturities of the
Company's  gross loans at December 31, 1996.  The table  includes loans held for
sale of $130,000.  The table does not include  principal  repayments.  Principal
repayments on total loans totaled $31.2 million for the year ended  December 31,
1996.



                                                                                   At December 31, 1996
                                                       ---------------------------------------------------------------------
                                                        One-to                                                       Total
                                                        Four-      Multi-                 Construction                Loans
                                                        Family     Family     Commercial    and Land     Other(1)   Receivable
                                                        ------     ------     ----------  ------------   --------   ----------
                                                                                  (In thousands)
 
Amounts due:
    One year or less.................................  $     57    $     -      $    -       $ 4,131       $763       $4,951
                                                       --------    -------      ------       -------       ----       ------
    After one year:
       More than one year to three years.............       765          -          52            78          -          895
       More than three years to five years...........       860          -       1,457             -          -        2,317
       More than five years to 10 years..............     5,264        260         187            17          -        5,728
       More than 10 years to 20 years................     7,874      1,326         559             -          -        9,759
       More than 20 years............................   186,759     20,869       5,269             -          -      212,897
                                                        -------     ------       -----       -------       ----     -------

       Total due after December 31, 1997.............   201,522     22,455       7,524            95          -      231,596
                                                        -------     ------       -----       -------       ----     -------

       Total amount due..............................   201,579     22,455       7,524         4,226        763      236,547
                                                        -------     ------       -----       -------       ----      -------
          Less:
              Undisbursed loan funds.................         -          -           -        (1,822)         -       (1,822)
              Unamortized (discounts) premiums.......       491        (39)          -             -          -          452
              Deferred loan fees, net................      (452)       (50)        (17)           (9)         -         (528)
              Allowance for loan losses..............      (911)      (171)       (174)          (20)       (35)      (1,311)
                                                          -----      -----       -----       -------       ----      -------
       Total loans, net..............................   200,707     22,195       7,333         2,375        728      233,338

       Loans held for sale...........................      (130)         -           -             -          -         (130)
                                                          -----    -------      ------       -------       -----       -----

       Loans receivable held for investment..........  $200,577    $22,195      $7,333       $ 2,375       $728     $233,208
                                                       ========    =======      ======       =======       ====     ========

- ------------------------------
(1)  Includes loans secured by savings accounts and unsecured loans.

                                       4




         The following  table sets forth at December 31, 1996, the dollar amount
of gross loans receivable contractually due after December 31, 1997, and whether
such loans have fixed interest rates or adjustable interest rates.


                                                Due After December 31, 1997

                                             Fixed        Adjustable     Total
                                             -----        ----------     -----
                                                        (In thousands)
    Real estate loans:
       One- to four-family................    $85,509      $116,013     $201,522
       Multi-family.......................        914        21,514       22,255
       Commercial real estate.............         97         7,427        7,524
       Construction and land..............         95             -           95
    Other loans...........................
                                                    -             -            -
                                              -------      --------     --------
           Total loans receivable.........    $86,615      $144,981     $231,596
                                              =======      ========     ========

         Origination,  Purchase,  Sale and  Servicing  of Loans.  The  Company's
mortgage  lending  activities  are  conducted  primarily  through its six branch
offices and  approximately  25  wholesale  loan  brokers who  regularly  process
applications  through  the  Company.  Beginning  in 1993,  as part of its  asset
redeployment  and interest rate risk strategy,  the Company  purchased  mortgage
loans originated by other  institutions.  The determination to purchase specific
loans or pools of loans is based  upon  criteria  substantially  similar  to the
Company's  underwriting  policies which consider the financial  condition of the
borrower,  the location of the underlying  property,  and the appraised value of
the property,  among other factors.  As of December 31, 1996, $34.6 million,  or
14.9% of the  Company's  net loans  receivable  had been  purchased  from  other
financial  institutions,  primarily consisting of current index, adjustable rate
mortgage loans. Of this amount, 71.9% were one- to four-family residential loans
and 28.1% were multi-family loans. Between November, 1993 and February, 1994 the
Company  purchased  approximately  $10.1 million of multi-family  mortgage loans
secured by apartment  buildings  located in the Greater San  Francisco Bay area.
All of the loans purchased had been recently  originated and have interest rates
that adjust  monthly to the 11th District Cost of Funds.  The 11th District Cost
of Funds at December 31, 1996 was 4.84%.  The Company did not purchase any loans
during the year ended December 31, 1996. During 1996, the Company entered into a
participation  agreement with another financial  institution to originate a land
improvement loan, of which the Company's share was $1.4 million. The Company did
not enter into any other participation agreements during the year ended December
31, 1996.

         The Company  originates  both  adjustable rate mortgage loans and fixed
rate  mortgage  loans.  Its ability to  originate  loans is  dependent  upon the
relative customer demand for fixed rate or adjustable rate mortgage loans, which
is affected by the current and  expected  future level of interest  rates.  From
time to time the Company sells fixed rate  conforming  loans that it originates.
Such sales are dependent on current market rates and  opportunities.  During the
year ended  December  31,  1996,  the  Company  sold $2.6  million of fixed rate
conforming mortgage loans to FHLMC. During the year ended December 31, 1995, the
Company sold $18.5 million of adjustable  rate mortgage loans that it originated
during 1994 and 1995 to another financial institution,  pursuant to an agreement
which expired in early 1995.  Similarly,  the Company may sell  adjustable  rate
mortgage loans in the future, depending upon market opportunities and prevailing
interest rates at the time such a decision is made.

         Effective  December  1995, the Company  adopted  Statement of Financial
Accounting  Standards No. 122 ("SFAS 122"),  Accounting  for Mortgage  Servicing
Rights. SFAS 122 allows financial institutions that originate mortgages and sell
them into the secondary  market to recognize  the retained  right to service the
loans.  This rule  amends  SFAS 65,  which  permitted  only  purchased  mortgage
servicing  rights to be  recognized as an asset.  SFAS 122 makes no  distinction
between  purchased and originated  mortgage  servicing  rights.  During 1996 and
1995, the Company  recorded  $21,000 and $118,000,  respectively,  of originated
mortgage servicing rights.

                                       5



         The Company  recognizes,  at the time of sale, the cash gain or loss on
the sale of the loans  based on the  difference  between  the net cash  proceeds
received  and  the  carrying  value  of the  loans  sold.  In  addition,  excess
servicing,  which is the present  value of any  difference  between the interest
rate charged to the borrower and the interest rate paid to the  purchaser  after
deducting a normal  servicing fee, is  recognizable as an adjustment to the cash
gain or loss.  The excess  servicing  gain or loss is  dependent  on  prepayment
estimates and discount rate  assumptions.  Historically,  such excess  servicing
gains or losses have not been material but may become more significant in future
periods. See "- Loan Servicing."

         At December  31, 1996 and 1995,  the  Company was  servicing  loans for
others with unpaid  principal of $61.3 million and $68.8 million,  respectively.
Servicing loans for others generally  consists of collecting  mortgage payments,
maintaining escrow accounts,  disbursing  payments to investors,  and conducting
foreclosure proceedings.  Loan servicing income is recorded on the accrual basis
and includes  servicing fees from investors and certain  charges  collected from
borrowers, such as late payment fees.

                                       6



         The  following  tables  set  forth  the  Company's  loan  originations,
purchases, sales and principal repayments information for the periods indicated:

                                             For the Years Ended December 31,
                                           -----------------------------------
                                             1996          1995         1994
                                           ---------     --------     --------
                                                      (In thousands)
Gross loans(1):
Beginning balance.......................   $229,841      $244,313     $191,965
    Loans originated:
       One- to four-family(2)(3)........     27,768        38,630      108,423
       Multi-family.....................      1,944         2,515        3,787
       Commercial real estate...........      3,363           349          384
       Construction and land............      3,790         5,776        3,687
                                          ---------     ---------    ---------
          Total loans originated........     36,865        47,270      116,281
    Loans purchased.....................          -             -        3,988
                                          ---------     ---------    ---------
          Total.........................    266,706       291,583      312,234
Less:
    Transfer to real estate owned.......        369           297            -
    Principal repayments(4).............     27,238        26,017       29,360
    Sales of loans......................      2,628        18,541       37,383
    Securitized loans(5)................          -        14,992            -
    Loans in process....................      1,822         1,895        1,178
                                          ---------     ---------    ---------
Total loans.............................    234,649       229,841      244,313
    Less loans held for sale(2).........        130            92       16,082
                                          ---------     ---------    ---------
Ending balance held for investment......  $ 234,519     $ 229,749    $ 228,231
                                          =========     =========    =========


(1)   Gross loans includes loans  receivable  held for investment and loans held
      for  sale,  net  of  deferred  loan  fees,   undisbursed  loan  funds  and
      unamortized premiums and discounts.
(2)   During 1995,  the Company  transferred,  at market value,  $7.4 million of
      loans held for sale to loans held for investment,  and recorded a lower of
      cost or market  adjustment of $35,000 through  earnings.  During 1994, the
      Company transferred $58.0 million of loans held for sale to loans held for
      investment.  At the time of transfer,  the fair value of the loans equaled
      their cost basis.
(3)   Originations of one- to four-family loans decreased during the years ended
      December  31, 1996 and 1995  compared to 1994  because of the  substantial
      increase in one- to four-family loan  originations  during 1994 to fulfill
      an agreement to sell adjustable  rate mortgage loans to another  financial
      institution.
(4)   Principal repayments include  amortization of premiums,  net of discounts;
      amortization  of  deferred  loan fees;  net changes in  nonmortgage  loans
      receivable; and other adjustments.
(5)   During 1995, the Company  securitized  $15.0 million of mortgage loans and
      acquired mortgage backed securities in exchange.

                                       7



         One- to  Four-Family  Mortgage  Lending.  The Company offers both fixed
rate  and  adjustable  rate  mortgage  loans  secured  by  one-  to  four-family
residences, primarily  owner-occupied,  located in the Company's  primary market
area, with  maturities  up to thirty years.  Substantially all of such loans are
secured by property located  in  Central   California.   Loan  originations  are
generally  obtained from existing or past customers and  members  of  the  local
communities.  In addition,  in 1993 and 1994, as part of its asset  redeployment
and  interest  rate  risk  strategy,   the   Company  purchased  mortgage  loans
originated  by  other   institutions.   The   purchased   loans   consisted   of
approximately  $39.0 million  loans  secured  by one- to four-family  residences
located in Southern  California,  approximately  $11.0  million in loans secured
by  one-  to  four-family   residences   located  in  Central   California   and
approximately  $10.1  million  in  loans  secured  by  multi-family   residences
located in Central California.  See "Origination, Purchase, Sale  and  Servicing
of Loans."

         At December 31, 1996, the Company's total loans outstanding were $236.5
million, of which $201.6 million, or 85.2%, were one- to four-family residential
mortgage  loans.  Of  the  one-  to  four-family   residential   mortgage  loans
outstanding at that date, 37% were fixed rate loans and 63% were adjustable rate
mortgage  loans.  The interest  rate for 53% of the  Company's  adjustable  rate
mortgage loans are indexed to the 11th District Cost of Funds. The remaining 47%
of adjustable  rate mortgage  loans are indexed to current market  indices.  The
Company currently offers a number of adjustable rate mortgage loan programs with
interest rates which adjust monthly or semi-annually.  In 1996, the Company also
offered a 25-year fixed rate affordable  housing loan, an "easy qualifier" loan,
and 30-year  adjustable  rate loans with initial three- and five-year fixed rate
terms.  In addition,  the Company  began  originating  loans subject to negative
amortization  in 1996.  Negative  amortization  involves  a greater  risk to the
Company  because  during a period of high interest  rates the loan principal may
increase above the amount  originally  advanced.  However,  the Company believes
that the risk of default on these loans is  mitigated  by negative  amortization
caps,  underwriting  criteria,  relatively  low  loan to value  ratios,  and the
stability  provided by payment  schedules.  At December 31, 1996,  the Company's
loan  portfolio  included  $4.9  million of mortgage  loans  subject to negative
amortization, which represented 2.1% of total loans outstanding.

         The Company's  policy is to originate one- to  four-family  residential
mortgage  loans in amounts up to 80% of the lower of the appraised  value or the
selling  price of the property  securing the loan and up to 97% of the appraised
value or selling price if private mortgage insurance is obtained. Mortgage loans
originated by the Company  generally include  due-on-sale  clauses which provide
the Company  with the  contractual  right to deem the loan  immediately  due and
payable in the event the borrower  transfers  ownership of the property  without
the Company's consent.  Due-on-sale  clauses are an important means of adjusting
the rates on the Company's  fixed rate  mortgage loan  portfolio and the Company
has generally exercised its rights under these clauses.

         Multi-Family  Lending.  The Company  originates  multi-family  mortgage
loans generally secured by six to thirty-six unit apartment buildings located in
the  Company's  primary  market area.  As part of its  operating  strategy,  the
Company has moderately increased the amount of multi-family  mortgage lending in
its  primary  market  area.  In  reaching  its  decision  on  whether  to make a
multi-family  loan, the Company considers the  qualifications of the borrower as
well as the  underlying  property.  Some of the factors to be considered are the
net  operating  income  of  the  mortgaged  premises  before  debt  service  and
depreciation,  the  debt  service  ratio  (the  ratio  of net  earnings  to debt
service),  and the ratio of loan  amount to  appraised  value.  Pursuant  to the
Company's  underwriting  policies, a multi-family  adjustable rate mortgage loan
may only be made in an amount up to 65% of the appraised value of the underlying
property. Subsequent declines in the real estate values in the Company's primary
market area have  resulted in some increase in the  loan-to-value  ratio on some
mortgage loans. In addition, the Company generally requires a debt service ratio
of 1.10x.  Properties securing a loan are appraised by an independent  appraiser
and title insurance is required on all loans.  The Company's  multi-family  loan
portfolio at December 31, 1996 was approximately  $22.5 million, or 9.49% of the
Company's total loans outstanding.

         When evaluating the  qualifications  of the borrower for a multi-family
loan,  the Company  considers  the  financial  resources and income level of the
borrower,  the borrower's experience in owning or managing similar

                                       8



property, and the Company's lending experience with the borrower.  The Company's
underwriting  policies  require  that  the  borrower  be  able  to   demonstrate
strong  management skills and the ability to maintain the property  from current
rental income.  The borrower should also  present  evidence  of  the  ability to
repay the mortgage and a history of making mortgage  payments on a timely basis.
In making its assessment of the  creditworthiness  of the borrower, the  Company
generally  reviews the financial statements,  employment and credit  history  of
the borrower, as well as other  related  documentation.  The  Company's  largest
multi-family loan at December 31,  1996 had an  outstanding  balance of $913,000
and  is  secured  by  a  26-unit  apartment  building  located  in   Sacramento,
California. Included in multi-family loans at December 31, 1996 was $9.8 million
of loans purchased during 1993, which consisted  primarily  of newly  originated
loans  secured  by  apartment buildings in the greater San Francisco  Bay  Area.
These loans were  underwritten  to  standards  substantially  similar  to  those
utilized  by  the  Company  in originating loans.  See  "Origination,  Purchase,
Sale and Servicing of Loans."

         Loans secured by apartment buildings and other multi-family residential
properties  are generally  larger and involve a greater degree of risk than one-
to four-family  residential mortgage loans. Because payments on loans secured by
multi-family   properties  are  often  dependent  on  successful   operation  or
management  of the  properties,  repayment  of such  loans may be  subject  to a
greater  extent to adverse  conditions in the real estate market or the economy.
The Company  seeks to minimize  these risks through its  underwriting  policies,
which  require  such loans to be qualified  at  origination  on the basis of the
property's income and debt coverage ratio.

         Construction  and Land Lending.  The Company  originates  loans for the
acquisition  and  development of property to contractors  and individuals in its
primary market area. The Company's  construction  loans primarily have been made
to finance the construction of one- to four-family,  owner-occupied  residential
properties.  These loans are primarily  adjustable rate loans with  construction
terms of one year. The Company's policies provide that construction loans may be
made  in  amounts  up to  80%  of  the  appraised  value  of  the  property  for
construction  of one- to  four-family  residences and  multi-family  properties,
subject to the  limitation  on loans to one  borrower.  The Company  requires an
independent appraisal of the property. Loan proceeds are disbursed in increments
as construction progresses and as inspections warrant. Land loans are determined
on an individual  basis, but generally they do not exceed 50% of the actual cost
or current  appraised  value of the  property,  whichever  is less.  The largest
construction  loan in the  Company's  portfolio  at  December  31, 1996 was $1.4
million and is secured by land located in Stockton,  California. At December 31,
1996, the Company had $4.2 million (less undisbursed loan funds of $1.8 million)
of  construction  and land loans which  amounted to 1.8% of the Company's  total
portfolio.

         As part of its operating  strategy,  the Company  intends to moderately
increase the amount of construction and land lending in its primary market area.
Construction  and land  financing  is generally  considered  to involve a higher
degree of credit risk than long-term financing on improved,  owner-occupied real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction or development  compared to the estimated cost (including interest)
of construction.  If the estimate of value proves to be inaccurate,  the Company
may be  confronted  with a  project,  when  completed,  having a value  which is
insufficient to assure full repayment.

         Commercial Real Estate Lending. The Company originates  commercial real
estate loans that are generally secured by properties used for business purposes
such as small  office  buildings  or a  combination  of  residential  and retail
facilities   located  in  the  Company's  primary  market  area.  The  Company's
underwriting procedures provide that commercial real estate loans may be made in
amounts up to the lesser of 65% of the appraised  value of the  property,  or at
the Company's current loans-to-one  borrower limit. These loans may be made with
terms up to 25 years for  adjustable  rate loans and are indexed to the one year
treasury  or to the 11th  District  Cost of Funds.  The  Company's  underwriting
standards and  procedures  are similar to those  applicable to its  multi-family
loans,  whereby the Company  considers the net operating  income of the property
and the borrower's expertise, credit history and profitability.  The Company has
generally  required that the properties  securing  commercial  real estate loans
have debt service coverage ratios of at least 1.10x. The largest

                                       9



commercial real estate loan in the Company's  portfolio at December 31, 1996 was
$1,971,000  and  is secured by a 9-unit  retail center  located in  Watsonville,
California.  At December 31, 1996, the Company's  commercial  real  estate  loan
portfolio was $7.5 million, or 3.2% of total loans.

         As part of its operating strategy, the Company has moderately increased
commercial  real estate  lending in its primary  market area.  Loans  secured by
commercial real estate properties, like multi-family loans, are generally larger
and  involve a greater  degree  of risk  than  one- to  four-family  residential
mortgage  loans.  Because  payments on loans secured by  commercial  real estate
properties  are often  dependent on  successful  operation or  management of the
properties,  repayment of such loans may be subject to a great extent to adverse
conditions  in the real  estate  market or the  economy.  The  Company  seeks to
minimize  these risks  through its  underwriting  standards,  which require such
loans to be  qualified  on the basis of the  property's  income and debt service
ratio.

         Loan  Approval  Procedures  and  Authority.   The  Board  of  Directors
authorizes  or may limit the lending  activity of the Company,  establishes  the
lending policies of the Company and reviews properties offered as security.  The
Board of Directors has authorized  the following  persons to approve loans up to
the amounts  indicated:  mortgage  loans in amounts of $207,000 and below may be
approved  by the  Company's  staff  underwriters;  mortgage  loans in  excess of
$207,000  and up to  $250,000  may be  approved  by the  underwriting/processing
manager;  mortgage  loans in excess of $250,000  and up to $350,000  require the
approval of the Chief Lending Officer; and loans in excess of $350,000 and up to
$500,000  require the approval of the Chief Executive  Officer or the President.
Loans in excess of  $500,000  and up to  $750,000  require  the  approval of the
Management  Loan  Committee,  which includes the Chief  Executive  Officer,  the
President, and other Senior Officers. Loans in excess of $750,000 and up to $1.0
million  require the approval of not less than three of the eight Board members.
A resolution of the Board of Directors is required for mortgage  loans in excess
of $1.0 million.

         For all loans  originated  by the Company,  upon receipt of a completed
loan  application  from a prospective  borrower,  a credit report is ordered and
certain other  information is verified by an  independent  credit agency and, if
necessary,  additional  financial  information is required.  An appraisal of the
real estate  intended to secure the proposed loan is required which currently is
performed by an  independent  appraiser  designated and approved by the Company.
The Board annually  approves the independent  appraisers used by the Company and
approves the Company's appraisal policy. The Company's policy is to obtain title
and hazard  insurance  on all real estate  loans.  If the  original  loan amount
exceeds  80% on a sale  or  refinance  of a first  trust  deed  loan or  private
mortgage  insurance is required,  the borrower will be required to make payments
to a mortgage  impound  account from which the Company makes  disbursements  for
property taxes and mortgage insurance.

         Loan Servicing. The Company also services mortgage loans for others. As
part of its  operating  strategy,  the Company has  increased the amount of loan
servicing  it performs  for  others.  Loan  servicing  includes  collecting  and
remitting  loan  payments,   accounting  for  principal  and  interest,   making
inspections as required of mortgaged premises, contacting delinquent mortgagors,
supervising  foreclosures  and property  dispositions in the event of unremedied
defaults,  making certain  insurance and tax payments on behalf of the borrowers
and generally  administering  the loans.  At December 31, 1996,  the Company was
servicing $61.3 million of loans for others.

         Delinquencies  and  Classified  Assets.  Management  and the  Board  of
Directors  perform monthly reviews of delinquent  loans. The procedures taken by
the Company with respect to  delinquencies  vary  depending on the nature of the
loan and period of delinquency.  The Company's  policies  generally provide that
delinquent  mortgage  loans be reviewed and that a written late charge notice be
mailed  no later  than  the 15th day of  delinquency  for  mortgage  loans.  The
Company's policies provide that telephone contact will be attempted to ascertain
the reasons for delinquency and the prospects of repayment. When contact is made
with the borrower at any time prior to foreclosure,  the Company will attempt to
obtain full payment or work out a

                                       10



repayment  schedule with the borrower to avoid foreclosure.  It is the Company's
general  policy  to  continue to accrue interest on all loans up to 90 days past
due, unless it is determined that the collection of interest and/or principal is
not probable under the contractual  terms of  the agreement.  Property  acquired
by the Company as a result of  foreclosure  on  a mortgage loan is classified as
real estate owned and is recorded at the lower of the unpaid  principal  balance
or fair value less costs to sell at the date of acquisition and thereafter.

         Federal  regulations  and the  Company's  Internal  Asset Review Policy
require that the Company  utilize an internal asset  classification  system as a
means of  reporting  problem  and  potential  problem  assets.  The  Company has
incorporated   the  Office  of  Thrift   Supervision   ("OTS")   internal  asset
classifications as a part of its credit monitoring system. The Company currently
classifies problem and potential problem assets as "Substandard,"  "Doubtful" or
"Loss"  assets.  An  asset is  considered  "Substandard"  if it is  inadequately
protected by the current net worth and paying  capacity of the obligor or of the
collateral pledged, if any.  "Substandard" assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected.  Assets classified as "Doubtful" have all
of the  weaknesses  inherent in those  classified  "Substandard"  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable and improbable."  Assets  classified as "Loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
which do not currently  expose the insured  institution  to  sufficient  risk to
warrant  classification  in one of the  aforementioned  categories  but  possess
weaknesses are designated as "Special Mention."

         When an insured institution  classifies one or more assets, or portions
thereof,  as Substandard  or Doubtful,  it is required to establish an allowance
for loan losses in an amount  deemed  prudent by  management.  These  allowances
represent loss allowances  which have been established to recognize the inherent
risk associated with lending activities,  but which, unlike specific allowances,
have  not  been  allocated  to  particular  problem  assets.   When  an  insured
institution classifies one or more assets, or portions thereof, as "Loss," it is
required  either to establish a specific  allowance  for losses equal to 100% of
the amount of the asset so classified or to charge off such amount.

         A savings  institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS which can order the  establishment  of  additional  general or specific loss
allowances.  The OTS, in conjunction  with the other federal  banking  agencies,
adopted an  interagency  policy  statement on the  allowance  for loan and lease
losses.  The policy statement  provides  guidance for financial  institutions on
both the  responsibilities of management for the assessment and establishment of
adequate  allowances  and  guidance  for  banking  agency  examiners  to  use in
determining the adequacy of general valuation guidelines.  Generally, the policy
statement  recommends that  institutions  have effective systems and controls to
identify,  monitor and address  asset  quality  problems;  that  management  has
analyzed all significant factors that affect the collectibility of the portfolio
in a reasonable manner; and that management has established acceptable allowance
evaluation processes that meet the objectives set forth in the policy statement.
As a result of the declines in local and regional  real estate market values and
the significant  losses  experienced by many financial  institutions,  there has
been a  greater  level  of  scrutiny  by  regulatory  authorities  of  the  loan
portfolios of financial  institutions  undertaken as part of the  examination of
institutions by the OTS and the Federal Deposit Insurance  Corporation ("FDIC").
While the Company  believes that it has  established  an adequate  allowance for
loan  losses,  actual  losses are  dependent  upon  future  events and, as such,
further  additions to the level of specific and general loan loss allowances may
become  necessary.  In addition,  there can be no assurance that regulators,  in
reviewing  the  Company's  loan  portfolio,  will not  request  the  Company  to
materially increase its allowance for loan losses,  thereby negatively affecting
the Company's financial condition and earnings at that time.

         The Company's  Internal Asset Review  Committee  reviews and classifies
the Company's  assets monthly and reports the results of its review to the Board
of Directors.  The Company  classifies  assets in accordance with the management
guidelines described above. At December 31, 1996, the Company had $.8 million of

                                       11



assets classified as Special Mention.  Loans classified as Special Mention are a
result of past delinquencies or other identifiable  weaknesses.  At December 31,
1996,  the largest  loan  classified  as Special  Mention had a loan  balance of
$124,000.  The Company had $4.9  million of assets  classified  as  Substandard,
which included $1.4 million of nonaccrual  loans and $3.5 million of loans which
were performing in accordance with their  contractual  terms but were classified
as Substandard due to identified risk  characteristics  including delinquent tax
status  and a  pattern  of  historical  delinquencies.  Of the $1.4  million  of
nonaccrual  loans, all were one- to four-family  mortgage loans. At December 31,
1996, the largest loan classified as Substandard had a loan balance of $821,000.
The Company had $1,000 of assets  classified as Loss and no assets classified as
Doubtful at December 31, 1996.

         The  Company  generally  requires  appraisals  on an  annual  basis  on
foreclosed  properties  and, to the extent  necessary,  properties  deemed to be
in-substance  foreclosures.  The Company generally conducts external inspections
on foreclosed  properties and properties deemed in-substance  foreclosures on at
least a quarterly basis.

                                       12




         The following  table sets forth  delinquencies  in the  Company's  loan
portfolio as of the dates indicated:



                                              At December 31, 1996                            At December 31, 1995
                               ------------------------------------------------  -------------------------------------------------
                                     60-89 Days            90 Days or More             60-89 Days              90 Days or More
                               -----------------------  -----------------------  -----------------------    ----------------------
                                            Principal                 Principal                Principal                 Principal
                                 Number      Balance     Number        Balance      Number      Balance      Number      Balance
                                of Loans     of Loans   of Loans      of Loans     of Loans     of Loans     of Loans     of Loans
                               ----------   ----------  ---------    ----------  ------------  ----------   ----------   ---------
                                                                 (Dollars in thousands)
 
One- to four-family.........          3      $   455          11       $ 1,392           4         $297           8         $1,544
Multi-family................          -            -           -             -           1          170           -              -
Commercial..................          -            -           -             -           -            -           -              -
Construction and land.......          -            -           -             -           1           48           -              -
Other.......................          3            1           2             1           -            -           2              1
                               --------     ---------   --------      --------     -------         ----      ------         ------

Total.......................          6      $   456          13       $ 1,393           6         $515          10         $1,545
                               ========      =======    ========       =======     =======         ====      =======        ======
Delinquent loans to total
     gross loans............       .14%         .19%        .06%          .59%        .22%         .22%        .37%           .67%




                                                      At December 31, 1994
                                   -----------------------------------------------------------
                                           60-89 Days                   90 Days or More
                                   ---------------------------    ----------------------------
                                                   Principal                      Principal
                                     Number         Balance         Number        Balance
                                    of Loans       of Loans        of Loans       of Loans
                                   ----------    ----------    --------------    ----------
                                                     (Dollars in thousands)
 
One- to four-family..........            1           $64                 4          $711
Multi-family.................            -             -                 -             -
Commercial...................            -             -                 -             -
Construction and land........            3             -                 -             -
Other........................            -             -                 -             -
                                   -------        ------           -------        ------

Total........................            4           $64                 4          $711
                                   =======        ======           =======        ======
Delinquent loans to total
     gross loans.............         .15%          .03%              .08%          .29%


                                       13




         Nonaccrual and Past Due Loans. Loans are generally placed on nonaccrual
status  when the  payment  of  interest  is 90 days or more  delinquent,  or the
collection of interest  and/or  principal is not probable under the  contractual
terms of the loan  agreement.  Loans on which the Company has ceased the accrual
of interest  constitute the primary  component of the portfolio of nonperforming
loans.  Nonperforming  loans consist of all  nonaccrual  loans and  restructured
loans not performing in accordance with their restructured terms.  Nonperforming
assets include all  nonperforming  loans and REO. The following table sets forth
information  regarding  nonperforming  assets. At December 31, 1996, the Company
had $1.4 million of nonaccrual  loans.  The effect on interest income due to the
nonaccrual  status  of  these  loans  was  approximately  $89,000.  The  Company
recognized  $43,000 of interest  income on these loans during 1996. For the year
ended December 31, 1996, the gross interest  income which would have been earned
had these  loans  been  performing  in  accordance  with  contractual  terms was
approximately  $132,000. At December 31, 1996, the Company had $354,000 of loans
which met the  definition  of a troubled debt  restructuring,  all of which were
current and paying  according to the terms of their  contractually  restructured
agreements on December 31, 1996.  The Company had no REO at December 31, 1996 or
any of the dates presented  below. The Company does not accrue interest on loans
past due 90 days or more, and accordingly, there were no accruing loans past due
90 days or more at any of the dates presented below.



                                                                           At December 31,
                                                  ------------------------------------------------------------------
                                                     1996          1995          1994          1993         1992
                                                  -----------   ------------  ------------  -----------  -----------
 
Nonaccrual loans 90 days or more past due:
   Residential real estate:
      One- to four-family......................    $ 1,393        $ 1,544         $ 711      $     -        $ 644
      Multi-family.............................          -            830             -            -            -
    Construction and land......................          -            825             -            -            -
    Non-mortgage...............................          -              1             -            1            -
                                                   -------        -------         -----      -------        -----
      Total loans on nonaccrual................      1,393          3,200           711            1          644
Restructured loans not performing in
accordance with their restructured terms.......          -              -             -            -            -
Real estate owned..............................          -              -             -            -            -
                                                   -------        -------         -----      -------        -----
      Total nonperforming assets(1)............    $ 1,393        $ 3,200         $ 711      $     1        $ 644
                                                   =======        =======         =====      =======        =====
Allowance for loan losses as a percent
    of gross loans receivable(2)...............       .56%           .59%          .33%         .20%         .17%
Allowance for loan losses as a percent
    of total nonperforming loans(1)............     94.10%         42.56%       113.64%        NM(3)       25.93%
Nonperforming loans as a percent
    of gross loans receivable(1)(2)............       .59%          1.39%          .29%        NM(3)         .66%
Nonperforming assets as a percent
    of total assets(1).........................       .33%           .97%          .24%        NM(3)         .40%

- --------------------------------------
(1)  Nonperforming  assets consist of nonperforming  loans (nonaccrual loans and
     restructured  loans not  performing in accordance  with their  restructured
     terms) and REO. REO consists of real estate  acquired  through  foreclosure
     and real estate  acquired by acceptance of a deed-in-lieu  of  foreclosure.
     The  Company  had  no  REO  or   nonperforming   restructured   loans,  and
     nonperforming  loans  equaled  nonperforming  assets,  at each of the dates
     presented above.
(2)  Gross  loans  receivable  includes loans receivable held for investment and
     loans held for sale, less undisbursed loan funds, deferred loan origination
     fees, and unamortized discounts and premiums.
(3)  At  December  31,  1993,  the Company  had $1,000 of  nonperforming  loans.
     Accordingly,  ratio data  presenting  the  allowance  for loan  losses as a
     percentage of nonperforming loans for such periods would not be meaningful.

                                       14



         Impaired  Loans.  A loan is  designated  as  impaired  when the Company
determines  it may be  unable  to  collect  all  amounts  due  according  to the
contractual terms of the loan agreement, whether or not the loan is 90 days past
due.  Excluded from the definition of impairment are smaller balance  homogenous
loans that are  collectively  evaluated for impairment.  In addition,  any loans
which meet the definition of a troubled debt restructuring,  or are partially or
completely classified as Doubtful or Loss, are considered impaired.

         The Company has established a monitoring  system for its loans in order
to identify  impaired  loans,  potential  problem loans,  and to permit periodic
evaluation  of the  adequacy of  allowances  for losses in a timely  manner.  In
analyzing its loans, the Company has established  specific  monitoring  policies
and procedures suitable for the relative risk profile and other  characteristics
of loans by type. The Company's residential one- to four-family and non-mortgage
loans,  where the  aggregate  loans to one borrower is less than  $500,000,  are
considered  to be  relatively  homogeneous  and no single  loan is  individually
significant  in terms  of its size or  potential  risk of loss.  Therefore,  the
Company  generally reviews its residential  one-to  four-family and non-mortgage
loans,  where the  aggregate  loans to one  borrower is less than  $500,000,  by
analyzing the  performance  and composition of collateral for the portfolio as a
whole.  For  non-homogeneous  loans,  including  loans to one  borrower  that in
aggregate exceed $500,000,  the Company conducts a periodic review of each loan.
The frequency and type of review is dependent upon the inherent risk  attributed
to each loan and the adversity of the loan grade. The Company evaluates the risk
of loss and default for each loan subject to individual monitoring.

         Factors  considered  as part of the  periodic  loan  review  process to
determine  whether  a loan is  impaired  address  both the  amount  the  Company
believes is probable that it will collect and the timing of such collection.  As
part of the Company's loan review process the Company  considers such factors as
the ability of the borrower to continue  meeting the debt service  requirements,
assessments of other sources of repayment, and the fair value of any collateral.
Insignificant  delays or shortfalls in payment amounts,  in the absence of other
facts and  circumstances,  would not alone lead to the conclusion that a loan is
impaired.

         When a loan is designated as impaired,  the Company measures impairment
based on the fair value of the collateral of the collateral-dependent  loan. The
amount by which the recorded  investment  of the loan exceeds the measure of the
impaired  loan  is  recognized  by  recording  a  valuation   allowance  with  a
corresponding  charge to  earnings.  The  Company  charges  off a portion  of an
impaired loan against the valuation  allowance when it is probable that there is
no possibility of recovering the full amount of the impaired loan.

         The following table identifies the Company's total recorded  investment
in impaired loans by type at December 31, 1996 and 1995 (dollars in thousands).

                                                            December 31,
                                                       ------------------------
                                                            1996          1995

          Residential one- to four-family
            non-homogenous loans                        $    354     $  1,544
          Multi-family loans                                 821          830
          Commercial real estate loans                         -            -
          Construction loans                                   -          825
          Non-mortgage loans                                   1            1
                                                        --------     --------

            Total impaired loans                        $  1,176     $  3,200
                                                        ========     ========

         For  the year ended December 31, 1996, the Company recognized  interest
on impaired  loans  of $145,000.  No impaired loans were on nonaccrual status at
December 31,  1996,  and  therefore  no  interest  was   uncollected on impaired
loans.  During the year ended December 31, 1996, the Company's average

                                       15



investment  in impaired loans was $.9 million.  Valuation allowances on impaired
loans were $82,900 at December 31, 1996.

         Allowance for Estimated Loan Losses.  The allowance for loan losses  is
established through a provision for loan losses based on management's evaluation
of  the  risks  inherent  in  its  loan  portfolio and the general economy.  The
allowance for loan losses  is  maintained  at  an  amount  management  considers
adequate  to  cover  estimated  losses in  loans  receivable  which  are  deemed
probable  and  estimable.   The  allowance  is  based  upon a number of factors,
including  asset  classifications,  economic  trends,  industry  experience  and
trends,  industry and geographic  concentrations,  estimated collateral  values,
management's assessment of the credit risk inherent in the portfolio, historical
loan loss  experience,  and the Company's  underwriting policies. As of December
31,  1996,  the  Company's  allowance  for  loan losses was .56% of total loans,
compared  to .59% as of December  31, 1995. The Company will continue to monitor
and  modify  its  allowances  for  loan  losses  as conditions dictate.  Various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review  the  Company's  valuation  allowance.  These  agencies may
require the Company to establish additional valuation allowances, based on their
judgments of the information available at the time of the examination.

         At  December  31,  1996,  the  Company  did  not  have  any REO. If the
Company  acquires  any REO,  it will be  initially  recorded at the lower of the
recorded investment in the loan or the fair value of the related assets  at  the
date of  foreclosure,  less costs to sell.  Thereafter,  if there  is  a further
deterioration  in value,  the Company either writes down  the  REO  directly  or
provides a valuation  allowance and charges  operations  for  the  diminution in
value. It is the policy of the Company to charge off consumer loans when  it  is
determined that they are no longer  collectible.  The policy for  loans  secured
by real estate,  which comprise the  bulk  of  the  Company's  portfolio,  is to
establish loss reserves in accordance  with the Company's  asset  classification
process,  based on generally  accepted   accounting  principles ("GAAP").  It is
the policy of the Company to obtain an appraisal on  all  real  estate  acquired
through foreclosure at the time of foreclosure.

         The  Company  did  not  have  any  real  estate held for  investment at
December 31, 1996. If the  Company   subsequently   has  real  estate  held  for
investment it will be carried at the lower of cost or net realizable value.  All
costs of anticipated disposition are considered  in  the  determination  of  net
realizable value.

         Activity  in  the  Company's  allowance for loan losses for the periods
indicated are set forth in the table below (in thousands).



                                                              At or For the Year Ended December 31,
                                               ------------------------------------------------------------------
                                                  1996          1995          1994          1993          1992
                                               -----------   -----------   ------------  ------------  ----------
 
Balance at beginning of year...............      $1,362        $  808          $387          $167         $174
Provision (credit) for loan losses.........          28           663           421           220           (2)
Charge-offs, net...........................         (79)         (109)            -             -           (5)
                                                 ------        ------          ----          ----         ----
Balance at end of period...................      $1,311        $1,362          $808          $387         $167
                                                 ======        ======          ====          ====         ====


                                       16




     The following table sets forth the Company's  allowance for loan  losses to
total loans,  and the percent of loans to total loans in each of the  categories
listed at the dates indicated.




                                                                             At December 31,
- --------------------------------------------------------------------------------------------------------------------------------
                                    1996                               1995                                   1994
                     ---------------------------------    ---------------------------------    ---------------------------------
                                           Percent of                           Percent of                           Percent of
                             Percent of     Loans in              Percent of     Loans in              Percent of     Loans in
                            Allowance to      Each               Allowance to      Each               Allowance to      Each
                                Total      Category to               Total      Category to               Total      Category to
                     Amount   Allowance    Total Loans    Amount   Allowance    Total Loans    Amount   Allowance    Total Loans
                     ------ ------------   -----------    ------ ------------   -----------    ------ ------------   -----------
                                                                                                         (Dollars in thousands)
 
One-to
  four family.....  $  911     69.49%         85.22%      $1,080     79.30%        86.29%      $676      83.66%         88.36%

Multi-family......     171     13.04%          9.49%         143     10.50%         9.28%        91      11.26%          9.06%

Commercial........     174     13.27%          3.18%          58      4.26%         1.81%        31       3.84%          1.18%

Construction
  and land........      20      1.53%          1.79%          77      5.65%         2.36%         7        .87%          1.20%

Other.............      35      2.67%           .32%           4       .29%          .26%         3        .37%           .20%
                    ------    -------        -------      ------    -------       -------      ----     -------        -------
Total valuation
allowances........  $1,311    100.00%        100.00%      $1,362    100.00%       100.00%      $808     100.00%        100.00%
                    ======    =======        =======      ======    =======       =======      ====     =======        =======




- --------------------------------------------------------------------------------------------
                                    1993                                 1992
                     ---------------------------------    ---------------------------------
                                           Percent of                           Percent of
                             Percent of     Loans in              Percent of     Loans in
                            Allowance to      Each               Allowance to      Each
                                Total      Category to               Total      Category to
                     Amount   Allowance    Total Loans    Amount   Allowance    Total Loans
                     ------ ------------   -----------    ------ ------------   -----------

 
One-to
  four family.....    $264     68.22%        85.64%        $137      82.04%        88.99%

Multi-family......      60     15.50%         9.79%          11       6.59%         5.44%

Commercial........      26      6.72%         1.40%           4       2.40%         1.96%

Construction
  and land........      31      8.01%         2.93%          15       8.97%         3.34%

Other.............       6      1.55%          .24%           -           -          .27%
                      ----    -------       -------        ----     -------       -------
Total valuation
allowances........    $387    100.00%       100.00%        $167     100.00%       100.00%
                      ====    =======       =======        ====     =======       =======


                                       17




Investment Activities

         Federally  chartered savings  institutions have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities of various federal agencies, certificates of deposit of insured banks
and  savings  institutions,  bankers'  acceptances,  repurchase  agreements  and
federal funds.  Subject to various  restrictions,  federally  chartered  savings
institutions may also invest their assets in commercial paper,  investment-grade
corporate  debt  securities  and  mutual  funds  whose  assets  conform  to  the
investments  that  a  federally   chartered  savings  institution  is  otherwise
authorized to make  directly.  Additionally,  the Company must maintain  minimum
levels of investments that qualify as liquid assets under OTS  regulations.  See
"Regulation - Federal Savings Institution Regulation - Liquidity." Historically,
the Company has maintained  liquid assets above the minimum OTS requirements and
at a level considered to be adequate to meet its normal daily activities.

         The  Company's   investment   activities   described   herein   include
transactions  related  to  short-term  investments,  investment  securities  and
mortgage backed securities held by the Company.  The investment  policies of the
Company as established by the Board of Directors attempt to provide and maintain
liquidity,  generate a favorable return on investments  without  incurring undue
interest rate and credit risk, and complement the Company's lending  activities.
Specifically,  the Company's  policies generally limit investments to government
and  federal  agency-backed  securities  and  other  non-government   guaranteed
securities, including corporate debt obligations, that are investment grade. The
Company's  policies  provide  the  authority  to  invest  in  marketable  equity
securities  meeting the Company's  guidelines and in mortgage backed  securities
guaranteed  by the U.S.  government  and  agencies  thereof and other  financial
institutions. At December 31, 1996, the Company had federal funds sold and other
short-term   investments,   investment  securities  (including  certificates  of
deposit) and mortgage  backed  securities  with an aggregate  amortized  cost of
$168.7 million and a market value of $167.9 million.

         At December  31,  1996,  the Company  had $50.4  million in  investment
securities  consisting  primarily  of $14.8  million  invested  in a  short-term
government  securities  fund and the remainder  invested in U.S.  government and
agency   obligations.   The  Company's  mortgage  backed  and  mortgage  related
securities  portfolio  consists  primarily of seasoned fixed rate and adjustable
rate mortgage backed and mortgage related securities.  At December 31, 1996, the
Company had approximately  $116.8 million in mortgage backed securities  insured
or guaranteed by either the FNMA,  GNMA, or FHLMC,  including  $116.6 million in
mortgage backed  securities  available for sale.  Investments in mortgage backed
securities  involve a risk  that  actual  prepayments  will  exceed  prepayments
estimated  over the  life of the  security  which  may  result  in a loss of any
premium  paid  for  such  instruments  thereby  reducing  the net  yield on such
securities.  In addition,  if interest rates increase,  the market value of such
securities may be adversely affected.

                                       18



         The Bank had an amount of  mortgage  backed and  investment  securities
issued by the following  entities which had a total  amortized cost in excess of
10% of the Bank's  equity at December  31,  1996.  These  amounts do not include
investment  securities  and  mortgage  backed  securities  held  by the  Company
(dollars in thousands).

    Issuer                                         Amortized Cost  Market Value
    ------                                         --------------  ------------
    Smith Breeden Short-Term Government
      Securities Mutual Fund....................        $15,000        $14,799
    Federal Home Loan Mortgage Corporation......         50,429         50,245
    Federal National Mortgage Company...........         60,358         60,100
    Federal Home Loan Bank......................         22,000         21,907
    Government National Mortgage Association....         15,786         15,696

                                       19



         The  following  table  sets  forth  the  composition  of the  Company's
mortgage backed securities portfolio in dollar amounts and in percentages of the
respective portfolios at the dates indicated (dollars in  thousands).  Available
for sale  securities  are  reflected at fair market value and held  to  maturity
securities  are reflected at amortized cost pursuant to  Statement  of Financial
Accounting  Standards No. 115,  Accounting for Certain Investments in  Debt  an
Equity Securities ("SFAS No. 115").



                                                                                At December 31,
                                                ---------------------------------------------------------------------------------

                                                          1996                        1995                       1994
                                                --------------------------  -------------------------- --------------------------

                                                                Percent                    Percent                     Percent
                                                   Amount      of Total       Amount       of Total      Amount       of Total
                                                ------------- ------------  ------------ ------------- ------------  ------------
 
Mortgage backed securities:
    FNMA........................................  $ 45,243       39.62%      $ 23,485        45.57%    $     155         1.07%
    FHLMC.......................................    38,206       33.46%        28,046        54.43%            -             -
    GNMA........................................    15,158       13.27%             -             -            -             -
    CMOs(1).....................................    15,590       13.65%             -             -       14,282        98.93%
                                                  --------      -------      --------       -------    ---------       -------
       Total mortgage backed securities.........   114,197      100.00%        51,531       100.00%       14,437       100.00%
                                                                =======                     =======                    =======
Plus (Less):
    Unamortized premium (discount), net.........     2,586                      1,091                       (754)
                                                  --------                   --------                  ---------
       Total mortgage backed
          securities, net.......................   116,783                     52,622                     13,683
Less:
    Mortgage backed securities available
               for sale.........................   116,610                     52,417                     13,523
                                                  --------                   --------                  ---------
       Total mortgage backed securities
          held to maturity...................... $     173                   $    205                   $    160
                                                 =========                   ========                   ========

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

(1) The CMOs primarily  consisted of mortgage  backed  securities tied to single
current index securities.

                                       20




         The following tables set forth the Company's mortgage backed securities
activities for the periods indicated (dollars in thousands).



                                                                          For the Year Ended December 31,
                                                                          -------------------------------
                                                                       1996            1995            1994
                                                                       ----            ----            ----
 
Beginning balance ............................................        $52,622         $13,683         $32,395
    Mortgage backed securities purchased - held to maturity...              -              69               -
    Mortgage backed securities purchased - available for sale.         85,467          43,022          15,216
    Mortgage backed securities acquired in exchange for
      securitized loans.......................................              -          14,992               -
    Sales of mortgage backed securities available for sale,
       proceeds from sale.....................................         (8,427)        (13,746)        (29,192)
    Principal repayments .....................................        (11,776)         (6,240)         (3,742)
    Realized gain (loss) received on sale of
        mortgage backed securities............................             70            (258)            176
    Amortization of (premium)/discount........................           (276)           (277)           (206)
    Unrealized gain (loss) on available for sale..............           (897)          1,377            (964)
                                                                     --------         -------         -------
Ending balance................................................       $116,783         $52,622         $13,683
                                                                     ========         =======         =======


         The  following  table  sets forth  certain  information  regarding  the
amortized cost and market values of the Company's  mortgage backed securities at
the dates indicated (dollars in thousands):



                                                                          At December 31,
                                                                          ---------------
                                                    1996                        1995                       1994
                                          --------------------------  ------------------------- --------------------------
                                            Amortized      Market      Amortized     Market      Amortized      Market
                                              Cost          Value         Cost        Value        Cost          Value
                                          -------------  ------------ ------------------------- ------------  ------------
 
Mortgage backed securities:
   Available for sale:
     GNMA..............................     $ 15,786     $ 15,696
     FHLMC.............................       39,110       38,988        $27,984     $28,187
     FNMA..............................       46,410       46,221         24,020      24,230
     CMO(1)............................       15,788       15,705              -           -      $14,487       $13,523
                                            --------     --------        -------     -------      -------       -------
       Total available for sale........      117,094      116,610         52,004      52,417       14,487        13,523
                                            --------     --------        -------     -------      -------       -------
   Held to maturity:
     FNMA..............................          173          169            205         199          160           144
                                            --------     --------        -------     -------      -------       -------
       Total held to maturity..........          173          169            205         199          160           144
                                            --------     --------        -------     -------      -------       -------
       Total mortgage backed
          securities...................     $117,267     $116,779        $52,209     $52,616      $14,647       $13,667
                                            ========     ========        ========    =======      =======       =======

- ----------------------------
(1) The CMOs primarily  consisted of mortgage  backed  securities tied to single
current index securities.

                                       21



         The  following  table  sets forth  certain  information  regarding  the
amortized  cost and market values of the Company's  federal funds sold and other
short-term investments and investment securities at the dates indicated (dollars
in thousands):



                                                                     At December 31,
                                         ------------------------------------------------------------------------

                                                   1996                    1995                    1994

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

                                          Amortized     Market    Amortized     Market    Amortized     Market
                                             Cost       Value        Cost       Value        Cost       Value
                                         -------------------------------------------------------------------------
 
Federal funds sold and other
  short-term investments............       $    531     $   531     $     -     $     -     $ 4,100     $ 4,100
                                           ========     =======     =======     =======     =======     =======
Investment securities:
  Certificates of deposit(1)........            199         199         782         782       1,469       1,469
                                           --------     -------     -------     -------     -------     -------
  Held to maturity:
    U.S. Treasury notes.............            153         152         355         359         395         395
    Tennessee Valley bond...........            144         144         145         144
    FICO zero coupon bond...........            107         107         290         294           -           -
                                           --------     -------     -------     -------     -------     -------
      Total held to maturity........            404         403         790         797         395         395
                                           --------     -------     -------     -------     -------     -------
 Available for sale:
   U.S. government and federal
    agency obligations..............         35,322      35,156      16,025      16,161       3,001       2,907
    Short-term government
    securities mutual fund..........         15,000      14,799      15,000      14,723      15,000      14,848
    Common stock....................                                     85         106           -           -
    Tennessee Valley bond...........              -           -           -           -       2,000       1,948
                                           --------     -------     -------     -------     -------     -------
      Total available for sale......         50,322      49,955      31,110      30,990      20,001      19,703
                                           --------     -------     -------     -------     -------     -------
Total investment securities.........       $ 51,456     $51,088     $32,682     $32,569     $21,865     $21,567
                                           ========     =======     =======     =======     =======     =======

- -----------------------------
(1) Includes certificates of deposit with original maturities of greater than 90
days.

                                       22




         The table below sets forth certain information  regarding the amortized
cost,  weighted  average  yields and  contractual  maturities  of the  Company's
federal funds sold and other short-term  investments,  investment securities and
mortgage backed securities as of December 31, 1996.



                                                                     At December 31, 1996
                                         -----------------------------------------------------------------------------

                                                                        More than One            More than Five
                                            One Year or Less         Year to Five Years        Years to Ten Years
                                         ------------------------  ------------------------ --------------------------

                                                       Weighted                  Weighted                  Weighted
                                          Amortized    Average      Amortized    Average     Amortized      Average
                                            Cost        Yield         Cost        Yield         Cost         Yield
                                         ------------ -----------  ------------ ----------- ------------- ------------
                                                                                              (Dollars in thousands)
 
Investment securities:

   Certificates of Deposit(1).........    $    100       7.13%       $    99       7.07%    $        -            -
                                          --------                   -------                ----------

     Held to Maturity:

      U.S. government and
        federal agency obligations....         260       5.11%           144       5.29%             -            -
                                          --------                   -------                ----------
   Available for sale:

     U.S. government and
       federal agency obligations.....       3,004       5.71%        20,208       6.72%        12,110        7.12%

     Short-term government securities
       mutual fund....................      15,000       5.19%             -           -             -            -
                                          --------                   -------                ----------

       Total available for sale.......      18,004       5.28%        20,208       6.72%        12,110        7.12%
                                          --------                   -------                ----------


       Total investment securities....     $18,364       5.28%       $20,451       6.71%       $12,110        7.12%
                                           =======                   =======                   -------


Mortgage backed securities:

   Held to maturity:
     FNMA.............................           -          -            173       5.12%             -           -
                                          --------                   -------                ----------

       Total held for investment......           -          -        $   173       5.12%             -           -
                                          --------                   -------                ----------

   Available for sale:

     FHLMC............................           -          -        $ 1,909       7.34%             -            -

     GNMA.............................           -          -              -          -              -            -

     FNMA.............................           -          -              -          -              -            -

     CMO'S............................           -          -              -          -              -            -
                                          --------                   -------                ----------

       Total available for sale.......           -          -          1,909       7.34%             -            -
                                          --------                   -------                ----------

       Total mortgage backed
         securities..................            -          -        $ 2,082       7.16%    $        -            -
                                          ========                   =======                ==========







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


                                           More than Ten Years              Total
                                         ------------------------ ---------------------------

                                                       Weighted                  Weighted
                                          Amortized    Average     Amortized      Average
                                            Cost        Yield        Cost          Yield
                                         ------------ ----------- ------------ --------------

 
Investment securities:

   Certificates of Deposit(1).........   $      -           -     $     199         7.10%
                                         --------                 ---------

     Held to Maturity:

      U.S. government and
        federal agency obligations....          -           -           404         5.17%
                                         --------                 ---------
   Available for sale:

     U.S. government and
       federal agency obligations.....          -           -       35,322          6.77%

     Short-term government securities
       mutual fund....................          -           -       15,000          5.19%
                                         --------                  -------

       Total available for sale.......          -           -       50,322          6.30%
                                         --------                  -------


       Total investment securities....   $      -           -      $50,925          6.29%
                                         ========                  =======

Mortgage backed securities:

   Held to maturity:
     FNMA.............................          -           -          173          5.12%
                                         --------                 --------

       Total held for investment......          -           -      $   173          5.12%
                                         --------                 --------

   Available for sale:

     FHLMC............................   $ 37,201       7.42%     $ 39,109          7.41%

     GNMA.............................     15,786       7.62%       15,786          7.62%

     FNMA.............................     46,410       7.68%       46,410          7.68%

     CMO'S............................     15,788       6.74%       15,788          6.74%
                                         --------                 --------

       Total available for sale.......    115,185       7.46%      117,094          7.46%
                                         --------                 --------

       Total mortgage backed             $115,185       7.46%     $117,266          7.45%
         securities...................   ========                 ========


- ---------------------------------
(1)  Includes  certificates  of deposit with original maturities of greater than
     90 days.

                                       23




Sources of Funds

         General.  Deposits,  repayments  and  prepayments on loans and mortgage
backed  securities,  proceeds  from sales of loans and  investments,  cash flows
generated  from  operations and FHLB  borrowings are the primary  sources of the
Company's funds for use in lending, investing and for other general purposes.

         Deposits. The Company offers a variety of deposit accounts with a range
of interest rates and terms. The Company's deposits consist of passbook savings,
checking  accounts,  money market accounts and certificates of deposit.  For the
year ended December 31, 1996, certificates of deposit constituted 79.4% of total
average  deposits.  The flow of deposits is influenced  significantly by general
economic  conditions,  changes in money market rates,  prevailing interest rates
and  competition.  The Company's  deposits are obtained  predominantly  from the
areas in which its branch offices are located.  The Company relies  primarily on
customer service and long-standing  relationships  with customers to attract and
retain these  deposits;  however,  market  interest  rates and rates  offered by
competing financial  institutions  significantly affect the Company's ability to
attract and retain deposits.  Certificate accounts in excess of $100,000 are not
actively solicited by the Company nor has the Company since 1992 used brokers to
obtain deposits.

         In 1996 the Company  assumed $102.1  million of deposit  liabilities in
exchange for cash.  In 1993,  the Company  acquired  three branch  offices which
resulted in the Company assuming total deposit liabilities of $95.3 million.

         In response to the rising interest rate environment, the Company offers
two  certificate  accounts  whose  interest  rate may be adjusted to  prevailing
market rates according to the terms of the account. The "multi-flex" certificate
account may have either a seven or seventeen  month term.  The depositor has the
option to increase the interest rate once during the term to the current  quoted
rate,  and may withdraw all or a portion of the deposited  funds once during the
term of the account without penalty.  The seven-month  "multi-flex"  certificate
account  allows the  depositor  to increase  the deposit  amount in the account.
Management continually monitors the Company's certificate accounts and, based on
historical  experience,  management  believes it will retain a large  portion of
such  accounts  upon  maturity.  See  "Management's  Discussion  and Analysis of
Financial Condition and Results of Operations."

         The following  table  presents the deposit  activity of the Company for
the periods indicated (dollars in thousands).

                                               For the year ended December 31,
                                             -----------------------------------
                                              1996          1995        1994
                                              ----          ----        ----

    Deposits............................   $ 509,649    $  474,839  $   299,767
    Purchased deposits(1)...............     102,063             -            -
    Withdrawals.........................    (519,685)     (484,457)    (311,800)
                                           ---------    ----------  -----------
    Net deposits (withdrawals)..........      92,027        (9,618)     (12,033)
    Interest credited on deposits.......      10,834        10,592        8,001
                                           ---------    ----------  -----------
    Total increase (decrease)
        in deposits.....................   $ 102,861    $      974  $    (4,032)
                                           =========    ==========  ===========
- ------------------------------

(1)  In December 1996, the Company assumed $ 102. 1  million  of  deposits  from
     Fremont Investment and Loan.

                                       24



         At December  31,  1996,  the Company had $49.2  million in  certificate
accounts in amounts of $100,000 or more  maturing as indicated in the  following
table.  At December  31,  1995,  the Company  had $42.0  million of  certificate
accounts in amounts of $100,000 or more,  with a weighted  average rate of 5.89%
at year end.  The  Company  does not offer  premium  rates on jumbo  certificate
accounts.


                                                              Weighted
            Maturity Period                    Amount       Average Rate
- ------------------------------------------  ------------   --------------
                                               (Dollars in thousands)

Three months or less......................   $  7,218           5.82%
Over three through six months.............      8,868           5.40%
Over six through 12 months................     16,557           5.41%
Over 12 months............................     16,573           5.52%
                                             --------
         Total............................   $ 49,217           5.51%
                                             ========

                                       25




         The  following  table  sets  forth the  distribution  of the  Company's
average  deposit  accounts for the periods  indicated  and the weighted  average
interest rates on each category of deposits presented.



                                                                      For the Year Ended December 31,
                                     ---------------------------------------------------------------------------------------------

                                                  1996                            1995                            1994
                                     ----------------------------- ---------------------------------  ----------------------------

                                                Percent                         Percent                          Percent
                                                of Total  Weighted              of Total    Weighted            of Total  Weighted
                                      Average   Average   Average   Average     Average     Average   Average    Average  Average
                                      Balance   Deposits    Rate    Balance     Deposits     Yield    Balance   Deposits   Yield
                                     --------- --------- --------- ----------- ----------- --------- ---------  --------  --------
                                                                          (Dollars in thousands)
 
Money market deposits.............   $ 19,387     8.65%     3.58%   $14,619       6.75%       2.70%   $19,773     9.27%     2.32%

Passbook deposits.................     13,381     5.97%     1.90%    15,048       6.95%       2.04%    18,341     8.60%     2.23%

Checking accounts.................     13,485     6.01%      .58%    15,012       6.93%        .80%    13,851     6.48%      .89%
                                     --------   -------            --------     -------              --------   -------
   Total..........................     46,253    20.63%              44,679      20.63%                51,965    24.35%
                                     --------   -------            --------     -------              --------   -------


Certificate accounts:

  Three months or less............     35,720    20.07%     5.57%    29,772      13.75%       5.52%    39,231    18.39%     4.46%

  Over three through six months...     37,366    21.00%     5.61%    42,264      19.52%       5.95%    31,725    14.87%     5.32%

  Over six through 12 months......     58,924    33.11%     5.61%    66,272      30.60%       5.31%    27,134    12.72%     5.37%

  Over one to three years.........     44,585    25.05%     5.71%    32,492      15.00%       6.22%    59,428    27.85%     3.25%

  Over three to five years........      1,166      .66%     6.65%       735        .34%       7.29%     3,401     1.59%     9.01%

  Over five to ten years..........        204      .11%     7.23%       343        .16%       7.28%       484      .23%     7.36%
                                     --------   -------            --------     -------              --------   -------

   Total certificates.............    177,964    79.37%     5.58%   171,878      79.37%       5.69%   161,403    75.65%     4.40%
                                     --------   -------            --------     -------              --------   -------
   Total average deposits.........   $224,217   100.00%            $216,557     100.00%              $213,368   100.00%
                                     ========   =======             =======     =======              ========   =======


                                       26



              The following  table  presents,  by various rate  categories,  the
amount  of  certificate  accounts  outstanding  at the dates  indicated  and the
periods to maturity of the certificate accounts outstanding at December 31, 1996
(in thousands).




                                      Period to Maturity from December 31, 1996                         At December 31,
                        -------------------------------------------------------------------- -------------------------------------
                        Less than   One to      Two to      Three to   Four to    Over five
                         One Year  Two years  Three years  Four years  Five years   years        1996         1995         1994
                        -------------------------------------------------------------------- -------------------------------------
 
Certificate accounts:
0 to 4.00%.............  $  1,347   $    30      $    54     $     -    $    -    $     -      $  1,431     $  1,747     $ 34,547
4.01 to 5.00%..........    30,752       361          344           -         -          -        31,457       12,129       34,728
5.01 to 6.00%..........   136,600    53,591        3,585         369       360          -       194,505       83,449       64,888
6.01 to 7.00%..........    16,935     2,394        1,578         323       246        277        21,753       72,200       28,410
7.01 to 8.00%..........     2,105       448          481         122       155          -         3,311        2,400        1,284
8.01 to 9.00%..........         5        43          416          47         -          -           511          468          533
Over 9.01%.............       106        18          101          37         -         14           276          377          738
                         --------   -------      -------     -------    ------    -------      --------     --------     --------

   Total...............  $187,850   $56,885      $ 6,559     $   898    $  761    $   291      $253,244     $172,770     $165,128
                         ========   =======      =======     =======    ======    =======      ========     ========     ========


                                       27




Borrowings

         From time to time the Company has  obtained  FHLB  advances and entered
into reverse  repurchase  agreements  with the FHLB as an  alternative to retail
deposit  funds and may do so in the  future as part of its  operating  strategy.
FHLB  borrowings  may also be used to  acquire  certain  other  assets as may be
deemed appropriate for investment purposes.  These borrowings are collateralized
primarily  by  certain  of the  Company's  mortgage  loans and  mortgage  backed
securities and  secondarily by the Company's  investment in capital stock of the
FHLB. See "Regulation - Federal Home Loan Bank System." Such borrowings are made
pursuant  to  several  different  credit  programs,  each of  which  has its own
interest  rate and range of  maturities.  The maximum  amount that the FHLB will
advance to member institutions,  including the Company,  fluctuates from time to
time in  accordance  with the policies of the OTS and the FHLB.  At December 31,
1996,  the Company had $59.8  million in  outstanding  borrowings  from the FHLB
consisting of $46.8 million of advances and $13.0 million of reverse  repurchase
agreements.

         The  following  table  sets forth  certain  information  regarding  the
Company's borrowed funds at or for the periods indicated (in thousands):



                                                At or For the Years Ended December 31,
                                                --------------------------------------

                                                     1996        1995       1994
                                                 -----------  ---------  -----------
 
FHLB advances:
   Average balance outstanding.................     $43,619    $45,744     $38,532
   Maximum amount outstanding at any
       month-end during the period.............      99,607     68,032      61,000
   Balance outstanding at end of period........
                                                     46,807     46,520      59,782
   Weighted average interest rate during
       the period..............................       5.75%      6.00%       4.58%
   Weighted average interest rate at end
       of period...............................       5.72%      5.84%       5.82%

<CAPTION
                                                At or For the Years Ended December 31,
                                                --------------------------------------

                                                     1996        1995       1994
                                                 -----------  ---------- ----------

Securities sold under agreements to repurchase:
   Average balance outstanding.................     $14,644    $14,487         -
   Maximum amount outstanding at any
       month-end during the period.............      16,648     26,124         -
   Balance outstanding at end of period........      13,000     17,361         -
   Weighted average interest rate during
       the period..............................       5.98%      6.06%         -
   Weighted average interest rate at end
       of period...............................       5.94%      5.91%         -


                                       28




Subsidiary Activities

         Portola,  a California  corporation,  is currently engaged on an agency
basis in the sale of insurance,  mutual funds and annuity products  primarily to
the  Company's  customers  and members of the local  community.  The Company has
recently  expanded  Portola's  activities  to  include  the sale of credit  life
insurance.  As of December 31, 1996,  Portola had $441,000 in total assets and a
net loss for the year ended December 31, 1996 of $62,000.

Personnel

         As of December 31, 1996,  the Company had 81 full-time  employees and 3
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the Company considers its relationship with its employees to
be good.


                           REGULATION AND SUPERVISION

General

         The Company, as a savings and loan holding company, is required to file
certain reports with, and otherwise comply with the rules and regulations of the
OTS under the Home Owners' Loan Act, as amended (the "HOLA").  In addition,  the
activities of savings  institutions,  such as the Bank, are governed by the HOLA
and the Federal Deposit Insurance Act ("FDI Act").

         The  Bank  is  subject  to  extensive   regulation,   examination   and
supervision by the OTS, as its primary federal  regulator,  and the FDIC, as the
deposit  insurer.  The Bank is a member of the Federal  Home Loan Bank  ("FHLB")
System and its  deposit  accounts  are  insured up to  applicable  limits by the
Savings Company  Insurance Fund ("SAIF") managed by the FDIC. The Bank must file
reports  with the OTS and the  FDIC  concerning  its  activities  and  financial
condition in addition to obtaining  regulatory  approvals prior to entering into
certain  transactions  such as mergers with, or  acquisitions  of, other savings
institutions.  The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness  compliance  with various  regulatory  requirements.
This  regulation  and  supervision  establishes  a  comprehensive  framework  of
activities in which an institution can engage and is intended  primarily for the
protection of the insurance fund and depositors.  The regulatory  structure also
gives the regulatory  authorities  extensive discretion in connection with their
supervisory  and  enforcement  activities and  examination  policies,  including
policies with respect to the  classification  of assets and the establishment of
adequate  loan  loss  reserves  for  regulatory  purposes.  Any  change  in such
regulatory  requirements  and  policies,  whether  by the  OTS,  the FDIC or the
Congress could have a material adverse impact on the Company, the Bank and their
operations. Certain of the regulatory requirements applicable to the Bank and to
the Company are  referred  to below or  elsewhere  herein.  The  description  of
statutory  provisions and  regulations  applicable to savings  institutions  and
their  holding  companies  set forth in this Form 10-K does not  purport to be a
complete  description of such statutes and  regulations and their effects on the
Bank and the Company.

Holding Company Regulation

         The  Company  is a  nondiversified  unitary  savings  and loan  holding
company  within the meaning of the HOLA.  As a unitary  savings and loan holding
company,  the Company generally will not be restricted under existing laws as to
the types of business activities in which it may engage,  provided that the Bank
continues  to  be a  qualified  thrift  lender  ("QTL").  See  "Federal  Savings
Institution Regulation - QTL Test." Upon any non-supervisory  acquisition by the
Company of another  savings  institution or savings bank that meets the QTL test
and is deemed to be a savings institution by the OTS, the Company would become a
multiple  savings and loan holding company (if the acquired  institution is held
as a separate  subsidiary) and would be subject to extensive

                                       29



limitations on the types of  business  activities  in which it could engage. The
HOLA  limits the activities of a multiple  savings and loan holding  company and
its  non-insured institution  subsidiaries  primarily to activities  permissible
for bank holding companies  under  Section  4(c)(8) of the Bank Holding  Company
Act ("BHC Act"), subject to the  prior  approval  of  the  OTS,  and  activities
authorized  by OTS regulation.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring more than 5% of
the voting stock of another  savings  institution  or holding  company  thereof,
without prior written approval of the OTS; acquiring or retaining,  with certain
exceptions,  more than 5% of a nonsubsidiary company engaged in activities other
than  those  permitted  by the HOLA;  or  acquiring  or  retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  In  evaluating
applications by holding companies to acquire savings institutions,  the OTS must
consider the financial  and  managerial  resources  and future  prospects of the
company and institution  involved,  the effect of the acquisition on the risk to
the insurance  funds, the convenience and needs of the community and competitive
factors.

         The OTS is prohibited from approving any acquisition  that would result
in a multiple savings and loan holding company controlling savings  institutions
in  more  than  one  state,  subject  to two  exceptions:  (i) the  approval  of
interstate  supervisory  acquisitions by savings and loan holding  companies and
(ii) the  acquisition  of a savings  institution in another state if the laws of
the  state  of  the  target  savings   institution   specifically   permit  such
acquisitions.  The states  vary in the extent to which  they  permit  interstate
savings and loan holding company acquisitions.

         Although savings and loan holding companies are not subject to specific
capital  requirements  or specific  restrictions  on the payment of dividends or
other capital distributions, HOLA does prescribe such restrictions on subsidiary
savings  institutions,  as described below. The Bank must notify the OTS 30 days
before declaring any dividend to the Company. In addition,  the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has  authority  to order  cessation of  activities  or
divestiture of subsidiaries  deemed to pose a threat to the safety and soundness
of the institution.

Federal Savings Institution Regulation

         Capital  Requirements.  The OTS  capital  regulations  require  savings
institutions to meet three minimum capital  standards:  a 1.5% tangible  capital
ratio, a 3% leverage (core) capital ratio and an 8% risk-based capital ratio. In
addition, the prompt corrective action standards discussed below also establish,
in effect, a minimum 2% tangible capital standard,  a 4% leverage (core) capital
ratio (3% for  institutions  receiving the highest rating on the CAMEL financial
institution  rating system),  and, together with the risk-based capital standard
itself,  a 4% Tier I  risk-based  capital  standard.  Core capital is defined as
common stockholder's equity (including retained earnings), certain noncumulative
perpetual preferred stock and related surplus,  and minority interests in equity
accounts  of  consolidated  subsidiaries  less  intangibles  other than  certain
purchased  mortgage  servicing  rights and credit  card  relationships.  The OTS
regulations  also  require  that,  in meeting the tangible  leverage  (core) and
risk-based capital standards,  institutions must generally deduct investments in
and loans to  subsidiaries  engaged in activities not permissible for a national
bank.

         The risk-based capital standard for savings  institutions  requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary  capital) to risk-weighted  assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance  sheet assets,  are  multiplied  by a risk-weight  of 0% to 100%, as
assigned  by the OTS  capital  regulation  based on the risks OTS  believes  are
inherent  in the type of asset.  The  components  of Tier I (core)  capital  are
equivalent to those discussed earlier.  The components of supplementary  capital
currently include  cumulative  preferred stock,  long-term  perpetual  preferred
stock,  mandatory  convertible  securities,  subordinated  debt and intermediate
preferred stock and the allowance for loan and lease losses limited to a maximum
of 1.25% of risk-weighted  assets.  Overall, the amount of supplementary capital
included as part of total capital cannot exceed 100% of core capital.

                                       30



         The OTS regulatory  capital  requirements  also incorporate an interest
rate risk component. Savings institutions with "above normal" interest rate risk
exposure  are  subject  to a  deduction  from  total  capital  for  purposes  of
calculating  their  risk-based  capital  requirements.  A savings  institution's
interest rate risk is measured by the decline in the net portfolio  value of its
assets (i.e., the difference between incoming and outgoing discounted cash flows
from assets, liabilities and off-balance sheet contracts) that would result from
a  hypothetical  200 basis point  increase or decrease in market  interest rates
divided  by the  estimated  economic  value  of  the  institution's  assets.  In
calculating  its total  capital  under the  risk-based  capital  rule, a savings
institution whose measured interest rate risk exposure exceeds 2% must deduct an
amount equal to one-half of the difference  between the  institution's  measured
interest rate risk and 2%,  multiplied by the  estimated  economic  value of the
institution's  assets.  The  Director  of the OTS may  waive or defer a  savings
institution's  interest rate risk component on a  case-by-case  basis. A savings
institution with assets of less than $300 million and risk-based  capital ratios
in excess of 12% is not subject to the interest rate risk component,  unless the
OTS  determines   otherwise.   For  the  present  time,  the  OTS  has  deferred
implementation of the interest rate risk component. At  December 31,  1996,  the
Bank met each of its capital  requirements,  in each case on a  fully  phased-in
basis.

         The following  table presents the Bank's  capital  position at December
31, 1996 relative to fully phased - in regulatory requirements:



                                                                  Excess                       Capital
                                                                                  ----------------------------------
                               Actual          Required        (Deficiency)           Actual           Required
                              Capital           Capital           Amount             Percent           Percent
                           ---------------   --------------  -----------------    ---------------  -----------------
                                                            (Dollars in thousands)
 
Tangible...................     $34,440           $6,239            $28,201              8.28%              1.50%
Core (leverage)............      34,787           12,488             22,299              8.36%              3.00%
Risk-based.................      36,097           15,026             21,071             19.22%              8.00%


         Prompt  Corrective  Regulatory Action.  Under the OTS prompt corrective
action  regulations,  the OTS is required to take  certain  supervisory  actions
against  undercapitalized  institutions,  the severity of which depends upon the
institution's degree of undercapitalization. Generally, a savings institution is
considered  "well  capitalized"  if its ratio of total capital to  risk-weighted
assets is at least  10%,  its ratio of Tier I (core)  capital  to  risk-weighted
assets is at least 6%, its ratio of core capital to total assets is at least 5%,
and it is not  subject to any order or  directive  by the OTS to meet a specific
capital  level.  A  savings  institution  generally  is  considered  "adequately
capitalized" if its ratio of total capital to  risk-weighted  assets is at least
8%, its ratio of Tier I (core) capital to  risk-weighted  assets is at least 4%,
and its  ratio  of core  capital  to  total  assets  is at  least  4% (3% if the
institution receives the highest CAMEL rating). A savings institution that has a
ratio of total capital to weighted  assets of less of than 8%, a ratio of Tier I
(core)  capital  to  risk-weighted  assets  of less  than 4% or a ratio  of core
capital to total  assets of less than 4% (3% or less for  institutions  with the
highest  examination rating) is considered to be  "undercapitalized."  A savings
institution  that has a total  risk-based  capital  ratio less than 6%, a Tier 1
risk-based  capital ratio of less than 3% or a leverage  ratio that is less than
3%  is  considered  to  be  "significantly   undercapitalized"   and  a  savings
institution that has a tangible capital to assets ratio equal to or less than 2%
is deemed to be "critically  undercapitalized."  Subject to a narrow  exception,
the banking  regulator is required to appoint a receiver or  conservator  for an
institution that is "critically  undercapitalized." The regulation also provides
that a capital restoration plan must be filed with the OTS within 45 days of the
date a  savings  institution  receives  notice  that  it is  "undercapitalized,"
"significantly  undercapitalized" or "critically  undercapitalized."  Compliance
with the plan must be guaranteed  by any parent  holding  company.  In addition,
numerous  mandatory  supervisory  actions  become  immediately  applicable to an
undercapitalized   institution,   including,   but  not  limited  to,  increased
monitoring by regulators and restrictions on

                                       31



growth,  capital  distributions and expansion.  The OTS could also take any  one
of a  number  of  discretionary supervisory  actions,  including the issuance of
a capital  directive  and  the  replacement  of  senior  executive  officers and
directors.

         Insurance  of  Deposit  Accounts.  Deposits  of the Bank are  presently
insured by the SAIF.  Both the SAIF and  the Bank  Insurance  Fund  ("BIF") (the
deposit  insurance  fund  that  covers  most  commercial  bank   deposits)   are
statutorily  required  to  be  recapitalized  to  a  1.25%  of  insured  reserve
deposits ratio.  Until recently, members of the SAIF and BIF were paying average
deposit  insurance  premiums of between 24 and 25 basis points.  The BIF met the
required reserve in 1995,  whereas the SAIF is not expected to  meet  or  exceed
the required level until 2002 at the earliest.  This situation is  primarily due
to the statutory  requirement  that SAIF members make payments on  bonds  issued
in the late 1980s by  the  Financing Corporation ("FICO")  to  recapitalize  the
predecessor to the SAIF.

         In  view of the BIF's achieving the 1.25% ratio, the FDIC adopted a new
assessment  rate schedule of 0 to 27 basis points under which 92% of BIF members
paid an annual premium of only $2,000. With respect to SAIF member institutions,
the FDIC adopted a final rule  retaining the existing  assessment  rate schedule
applicable to SAIF member  institutions of 23 to 31 basis points. As long as the
premium  differential  continued,  it may  have  adverse  consequences  for SAIF
members,  including  reduced  earnings and an impaired ability to raise funds in
the capital markets. In addition, SAIF members such as the Bank were placed at a
substantial  competitive  disadvantage to BIF members with respect to pricing of
loans and deposits and the ability to achieve lower operating costs.

         On  September  30,  1996,  the  President  signed  into law the Deposit
Insurance Funds Act of 1996 (the "Funds Act") which, among other things, imposed
a special one-time assessment on SAIF member  institutions,  including the Bank,
to  recapitalize  the SAIF.  As  required by the Funds Act,  the FDIC  imposed a
special  assessment of 65.7 basis points on SAIF assessable  deposits held as of
March 31, 1995, payable November 27, 1996 (the "SAIF Special  Assessment").  The
SAIF Special  Assessment was recognized by the Bank as an expense in the quarter
ended  September  30, 1996 and is  generally  tax  deductible.  The SAIF Special
Assessment  recorded by the Bank amounted to $1.4 million on a pre-tax basis and
$.8 million on an after-tax basis.

         The Funds Act  also  spreads  the  obligations  for payment of the FICO
bonds across all SAIF and  BIF  members.  Beginning  on  January  1,  1997,  BIF
deposits will be assessed  for  FICO  payment  of 1.3 basis  points,  while SAIF
deposits  will pay  6.48  basis  points.   Full  prorata  sharing  of  the  FICO
payments  between BIF and SAIF members  will  occur on the  earlier  of  January
1, 2000  or  the  date  the  BIF and SAIF are  merged.  The Funds Act  specifies
that the BIF and SAIF will  be  merged  on  January 1, 1999, provided no savings
associations remain as of that time.

         As  a  result  of the Funds Act, the FDIC recently voted to effectively
lower SAIF assessments to 0 to 27 basis points as of January 1,  1997,  a  range
comparable to that of BIF members.  SAIF members will also continue to make  the
FICO payments  described  above.  The FDIC  also  lowered  the  SAIF  assessment
schedule for the fourth  quarter of 1996 to 18 to 27  basis  points.  Management
cannot predict  the level of FDIC  insurance  assessments  on an on-going basis,
whether the savings association  charter  will be  eliminated  or  whether   the
BIF  and  SAIF  will eventually be merged.

         The  Company's  assessment  rate for fiscal  1996 was 26  basis  points
and the premium  paid for this  period  was  $516,000.  A  significant  increase
in SAIF insurance premiums would likely have  an adverse effect on the operating
expenses and results of operations of the Bank.

         Under  the FDI Act, insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound  practices,
is in an unsafe or unsound condition to continue  operations or has violated any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the

                                       32



OTS.  The  management  of the Bank does not know of any  practice,  condition or
violation that might lead to termination of deposit insurance.

         Thrift  Chartering  Legislation.  The  Funds  Act provides that the BIF
and  SAIF  will  merge  on  January  1,  1999  if  there  are  no  more  savings
associations  as  of  that  date.   That  legislation  also   requires  that the
Department of Treasury  submit a report to Congress by March 31, 1997 that makes
recommendations  regarding a common financial  institutions charter,   including
whether the separate  charters  for  thrifts  and  banks  should  be  abolished.
Various proposals  to  eliminate  the federal thrift  charter,  create a uniform
financial  institutions  charter and abolish the OTS  have  been  introduced  in
Congress.  The bills would require  federal  savings institutions  to convert to
a national bank or some type of state  charter  by a specified  date (January 1,
1998 in one bill,  June 30, 1998  in  the  other)  or  they  would automatically
become national banks.  Converted  federal thrifts would generally  be  required
to conform their  activities to those permitted for  the  charter  selected  and
divestiture of nonconforming  assets would  be  required over a two year period,
subject to two  possible  one  year  extensions.  State chartered  thrifts would
become subject  to the  same  federal  regulation as applies to state commercial
banks.  Holding companies for savings  institutions  would become subject to the
same regulation as holding companies  that  control  commercial  banks,  with  a
limited  grandfather  provision  for  unitary  savings  and loan holding company
activities.  The Bank is unable to predict  whether  such  legislation  would be
enacted,  the extent  to  which  the  legislation  would restrict or disrupt its
operations or whether the BIF and SAIF funds will eventually merge.

         Loans  to  One  Borrower.  Under the  HOLA,  savings  institutions  are
generally subject to the limits on loans to one borrower applicable to  national
banks. Generally,  savings  institutions  may not make a loan or  extend  credit
to a single or related  group of  borrowers  in excess of 15% of its  unimpaired
capital  and  surplus.  An  additional  amount  may  be  lent,  equal  to 10% of
unimpaired  capital and surplus,  if such loan is secured by  readily-marketable
collateral,  which is defined  to  include  certain   financial  instruments and
bullion.  At December 31, 1996,  the Bank's limit on loans to one  borrower  was
$5.4  million.  At December 31, 1996, the Bank's largest  aggregate  outstanding
balance of loans to one borrower totaled $2.0 million.

         QTL Test.  The HOLA requires savings institutions to meet a  QTL  test.
Under the QTL test, a savings and loan  association is required to  maintain  at
least 65% of its "portfolio  assets" (total  assets  less (i)  specified  liquid
assets up to 20% of total assets;  (ii)  intangibles,  including  goodwill;  and
(iii)  the  value  of  property  used to conduct business) in certain "qualified
thrift investments"  (primarily  residential  mortgages and related investments,
including certain mortgage backed securities) in at least 9 months out  of  each
12 month period.

         A savings  institution  that  fails  the QTL test is subject to certain
operating  restrictions and may be required to convert to a bank charter.  As of
December 31, 1996, the  Bank  maintained  85.04%  of  its  portfolio  assets  in
qualified thrift investments and, therefore, met the QTL test.

         Limitation   on   Capital   Distributions.   OTS   regulations   impose
limitations  upon  all capital  distributions by savings  institutions,  such as
cash dividends,  payments  to  repurchase  or  otherwise  acquire  its   shares,
payments to shareholders of another institution in a cash-out merger  and  other
distributions  charged against capital.  The rule  establishes  three  tiers  of
institutions,  which are based  primarily on an  institution's   capital  level.
An institution  that exceeds all fully  phased-in  capital  requirements  before
and after a proposed capital distribution ("Tier  1  Company")  and has not been
advised by the OTS that it is in need of more than  normal  supervision,  could,
after prior notice but without obtaining  approval  of  the  OTS,  make  capital
distributions  during a  calendar  year  equal to the greater of (i) 100% of its
net earnings to date during  the calendar year plus the amount that would reduce
by  one-half  its  "surplus  capital  ratio" (the excess  capital over its fully
phased-in  capital  requirements)  at the beginning of the calendar year or (ii)
75% of its net income  for the previous four quarters.  Any  additional  capital
distributions  would  require  prior  regulatory   approval.   In  the event the
Bank's capital fell below its regulatory  requirements or the  OTS  notified  it
that it was in need of more than  normal  supervision,  the  Bank's  ability  to
make capital   distributions  could  be restricted.  In addition,  the OTS could
prohibit  a  proposed  capital  distribution  by  any  institution,  which would
otherwise be permitted by the

                                       33



regulation,  if the  OTS determines that such distribution  would  constitute an
unsafe or unsound  practice.  In December 1994,   the  OTS  proposed  amendments
to its  capital  distribution  regulation  that  would  generally  authorize the
payment  of  capital  distributions   without OTS approval  provided the payment
does not cause the  institution to be  undercapitalized  within  the  meaning of
the prompt  corrective  action regulation.  However, institutions in  a  holding
company structure would still have a prior notice requirement.   At December 31,
1996, the Bank was a Tier 1 Bank.

         Liquidity.  The  Company  is  required  to  maintain  an average  daily
balance of specified  liquid assets equal to a monthly  average of not less than
a  specified  percentage  of  its  net  withdrawable   deposit   accounts   plus
short-term  borrowings.  This liquidity  requirement is currently 5% but may  be
changed from time to time by the OTS to any amount within the range of 4% to 10%
depending upon economic conditions and the savings flows of member institutions.
OTS  regulations  also require each member  savings  institution to maintain  an
average daily balance of short-term  liquid assets  at  a  specified  percentage
(currently  1%)  of  the  total  of  its  net  withdrawable deposit accounts and
borrowings  payable in one year or less.  Monetary  penalties may be imposed for
failure to meet these liquidity  requirements.  The Bank's average liquidity and
short-term  liquidity  ratios  for  December  31,  1996  were  7.74%  and  4.79%
respectively,  which exceeded the then applicable  requirements.  The  Bank  has
never been  subject to monetary  penalties  for failure to  meet  its  liquidity
requirements.

         Assessments.  Savings  institutions  are required to pay assessments to
the OTS to fund the agency's operations.  The  general  assessment,   paid  on a
semi-annual basis, is computed upon the  savings  institution's   total  assets,
including  consolidated  subsidiaries,  as   reported   in   the  Bank's  latest
quarterly thrift financial report.  The assessments paid by  the  Bank  for  the
fiscal year ended December 31, 1996 totaled $81,000.

         Branching.  OTS  regulations  permit nationwide  branching by federally
chartered savings  institutions to the extent  allowed by federal statute.  This
permits  federal  savings  institutions  to establish  interstate  networks  and
to  geographically  diversify  their  loan  portfolios  and  lines  of business.
The OTS authority preempts any state law purporting  to  regulate  branching  by
federal savings institutions.

         Transactions  with  Related Parties.  The Bank's authority to engage in
 transactions  with  related  parties or "affiliates"  (e.g..,  any company that
controls  or is under common control with an institution,  including the Company
and its  non-savings  institution  subsidiaries)  is limited by Sections 23A and
23B of the Federal Reserve Act ("FRA").  Section 23A limits the aggregate amount
of covered  transactions  with  any  individual  affiliate to 10% of the capital
and  surplus  of  the  savings  institution.  The  aggregate  amount of  covered
transactions with all affiliates is limited to 20% of the savings  institution's
capital  and  surplus.  Certain transactions  with  affiliates  are  required to
be secured by collateral in an amount and of a type  described  in  Section  23A
and  the purchase of low quality assets from affiliates is generally prohibited.
Section  23B  generally  provides  that  certain  transactions  with affiliates,
including loans and asset purchases,  must be on terms and under  circumstances,
including credit standards,  that are substantially  the same  or  at  least  as
favorable to the institution as those prevailing  at  the  time  for  comparable
transactions with non-affiliated  companies.  In addition,  savings institutions
are prohibited from lending to any affiliate that is engaged in activities  that
are not permissible for bank holding companies and no  savings  institution  may
purchase the securities of any affiliate other than a subsidiary.

         The Bank's authority to extend credit to executive officers,  directors
and 10% shareholders, ("insiders"), as well as entities such persons control, is
governed by Sections  22(g) and 22(h) of the FRA and  Regulation  O  thereunder.
Among other  things,  such loans are required to be made on terms  substantially
the same as those offered to  unaffiliated  individuals  and to not involve more
than the normal risk of repayment.  Recent legislation  created an exception for
loans  made  pursuant  to a  benefit  or  compensation  program  that is  widely
available to all employees of the  institution  and does not give  preference to
insiders over other employees. Regulation O also places individual and aggregate
limits on the amount of loans the Bank may

                                       34



make to insiders  based,  in  part, on the  Bank's capital position and requires
certain board approval procedures to be followed.

         Enforcement.  Under the  FDI  Act,  the  OTS  has  primary  enforcement
responsibility over savings  institutions and has the authority to bring actions
against the  institution  and  all  institution-affiliated   parties,  including
stockholders,  and  any  attorneys,  appraisers and accountants who knowingly or
recklessly participate in wrongful  action  likely  to have an adverse effect on
an insured institution.  Formal enforcement action may range from  the  issuance
of a capital  directive or cease and desist order to removal of  officers and/or
directors  to  institution  of receivership,  conservatorship  or termination of
deposit  insurance.  Civil penalties  cover  a  wide  range of violations and an
amount to $25,000 per day, or even $1 million  per  day in especially  egregious
cases.  Under the FDI Act, the FDIC  has  the  authority  to  recommend  to  the
Director of the OTS enforcement action  to be taken with respect to a particular
savings  institution.  If action is not taken  by  the  Director,  the  FDIC has
authority to take such action under certain  circumstances.   Federal  law  also
establishes criminal penalties for certain violations.

         Standards for Safety and Soundness. The federal banking  agencies  have
adopted  Interagency Guidelines Prescribing  Standards  for Safety and Soundness
("Guidelines")   and  a  final  rule to implement safety and soundness standards
required under the FDI Act. The Guidelines  set  forth  the safety and soundness
standards that the federal banking agencies use to identify and address problems
at insured   depository   institutions   before  capital  becomes impaired.  The
standards set  forth in the Guidelines address internal controls and information
systems;  internal  audit  system;  credit  underwriting;   loan  documentation;
interest rate risk exposure; asset growth; and  compensation, fees and benefits.
If the appropriate  federal banking agency determines that an institution  fails
to meet any standard prescribed by the  Guidelines,  the agency may  require the
institution to submit to the agency an acceptable  plan  to  achieve  compliance
with the standard,  as required by  the  FDI  Act.   The  final rule establishes
deadlines for the submission and  review of such safety and soundness compliance
plans when such plans are required.

Federal Reserve System

         The Federal Reserve Board regulations require  savings  institutions to
maintain  non-interest  earning  reserves  against  their  transaction  accounts
(primarily checking  accounts).   During  fiscal year 1996, the Federal  Reserve
Board  regulations  generally   require  that  reserves  be  maintained  against
aggregate   transaction  accounts  as follows:  for accounts  aggregating  $52.0
million or less  (subject  to  adjustment  by  the  Federal  Reserve  Board) the
reserve  requirement  is 3%; and for accounts greater  than  $52.0 million,  the
reserve  requirement  is  $1.6  million  plus  10% (subject to adjustment by the
Federal Reserve  Board  between  8%  and 14%)  against  that  portion  of  total
transaction  accounts in excess of $52.0  million.  The  first $4.3  million  of
otherwise reservable balances  (subject to adjustments by  the  Federal  Reserve
Board) are exempted from the reserve  requirements.  The Bank is  in  compliance
with the foregoing  requirements.  The balances  maintained to meet the  reserve
requirements  imposed  by  the  Federal  Reserve  Board  may  be used to satisfy
liquidity requirements imposed by the OTS.

                                       35




                           FEDERAL AND STATE TAXATION

Federal Taxation

         General. The Bank and the Company report their income on a consolidated
basis  using the  accrual  method of  accounting  and will be subject to federal
income taxation in the same manner as other  corporations  with some exceptions,
including  particularly  the Bank's reserve for bad debts discussed  below.  The
following  discussion  of tax matters is intended only as a summary and does not
purport to be a  comprehensive  description  of the tax rules  applicable to the
Bank or the  Company.  The Bank has not been  audited by the IRS during the last
five years.  For its 1996 taxable year, the Bank is subject to a maximum federal
income tax rate of 34%.

         Bad Debt  Reserve.  For fiscal  years  beginning  prior to December 31,
1995, thrift  institutions which qualified under certain  definitional tests and
other  conditions  of the  Internal  Revenue  Code of  1986  (the  "Code")  were
permitted to use certain favorable provisions to calculate their deductions from
taxable income for annual  additions to their bad debt reserve.  A reserve could
be  established  for bad debts on  qualifying  real  property  loans  (generally
secured by interests in real property  improved or to be improved) under (i) the
Percentage of Taxable  Income  Method (the "PTI Method") or (ii) the  Experience
Method.  The reserve for  nonqualifying  loans was computed using the Experience
Method.

         The Small Business Job  Protection Act of 1996 (the "1996 Act"),  which
was enacted on August 20,  1996,  requires  savings  institutions  to  recapture
(i.e.,  take  into  income)  certain  portions  of  their  accumulated  bad debt
reserves.  The 1996 Act repeals the reserve  method of accounting  for bad debts
effective for tax years beginning after 1995. Thrift  institutions that would be
treated as small banks are allowed to utilize the Experience  Method  applicable
to such institutions,  while thrift institutions that are treated as large banks
(those generally  exceeding $500 million in assets) are required to use only the
specific charge-off method. Thus, the PTI Method of accounting for bad debts  is
no longer  available for any financial institution.

         A thrift  institution  required  to  change  its  method  of  computing
reserves  for bad  debts  will  treat  such  change  as a change  in  method  of
accounting,  initiated by the taxpayer, and having been made with the consent of
the IRS.  Any Section 481 (a)  adjustment  required to be taken into income with
respect to such  change  generally  will be taken  into  income  ratably  over a
six-taxable  year period,  beginning with the first taxable year beginning after
1995, subject to the residential loan requirement.

         Under  the  residential  loan  requirement  provision,   the  recapture
required by the 1996 Act will be suspended  for each of two  successive  taxable
years,  beginning  with the  Bank's  current  taxable  year,  in which  the Bank
originates a minimum of certain  residential loans based upon the average of the
principal  amounts of such loans made by the Bank during its six  taxable  years
preceding its current taxable year.

         Under the 1996 Act, for its current and future taxable years,  the Bank
is permitted to make  additions to its tax bad debt reserves.  In addition,  the
Bank is required to  recapture  (i. e., take into income) over a six year period
the excess of the balance of its tax bad debt  reserves as of December  31, 1995
over the balance of such reserves as of December 31, 1987.

         Distributions.  Under the 1996  Act,  if the Bank  makes  "non-dividend
distributions"  to the Company,  such  distributions  will be considered to have
been made from the Bank's  unrecaptured  tax bad debt  reserves  (including  the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount  distributed  (but not in excess of the amount
of  such  reserves)  will  be  included  in  the  Bank's  income.   Non-dividend
distributions  include  distributions  in  excess  of  the  Bank's  current  and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock,  and  distributions in partial or complete
liquidation.  Dividends paid out of the Bank's  current or accumulated  earnings
and profits will not be so included in the Bank's income.

                                       36




         The amount of additional taxable income triggered by an non-dividend is
an amount that, when reduced by the tax attributable to the income,  is equal to
the  amount  of  the  distribution.  Thus,  if the  Bank  makes  a  non-dividend
distribution to the Company,  approximately one and one-half times the amount of
such  distribution  (but not in excess of the amount of such reserves)  would be
includable  in income for federal  income tax  purposes,  assuming a 35% federal
corporate income tax rate. The Bank does not intend to pay  dividends that would
result in a recapture of any portion its bad debt reserves.

         SAIF Recapitalization  Assessment. The Funds Act levied a 65.7-cent fee
on every $100 of thrift deposits held on March 31, 1995. For financial statement
purposes,  this  assessment  was  reported as an expense  for the quarter  ended
September  30, 1996.  The Funds Act  includes a provision  which states that the
amount of any special  assessment paid to capitalize SAIF under this legislation
is deductible under Section 162 of the Code in the year of payment.

         Corporate  Alternative  Minimum Tax. The Internal Revenue Code of 1986,
as amended (the "Code")  imposes a tax on  alternative  minimum  taxable  income
("AMTI") at a rate of 20%.  The excess of the bad debt reserve  deduction  using
the  percentage of taxable income method over the deduction that would have been
allowable  under the  experience  method is  treated  as a  preference  item for
purposes of computing the AMTI.  Only 90% of AMTI can be offset by net operating
loss  carryovers of which the Bank  currently has none.  AMTI is increased by an
amount equal to 75% of the amount by which the Bank's adjusted  current earnings
exceeds its AMTI  (determined  without  regard to this  preference  and prior to
reduction for net operating  losses).  In addition,  for taxable years beginning
after December 31, 1986 and before January 1, 1996, an environmental tax of .12%
of the excess of AMTI (with certain  modifications) over $2.0 million is imposed
on corporations,  including the Company,  whether or not an Alternative  Minimum
Tax ("AMT") is paid.  The Bank does not expect to be subject to the AMT, but may
be subject to the environmental tax liability.

         Dividends Received Deduction and Other Matters. The Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70% in the case of dividends  received from unaffiliated  corporations
with which the  Company  and the Bank will not file a  consolidated  tax return,
except  that if the  Company  or the Bank own  more  than 20% of the  stock of a
corporation  distributing  a dividend then 80% of any dividends  received may be
deducted.

                                       37




State and Local Taxation

         State of California.  The California  franchise tax rate  applicable to
the Bank equals the franchise tax rate  applicable  to  corporations  generally,
plus an "in  lieu"  rate  approximately  equal to  personal  property  taxes and
business  license taxes paid by such  corporations  (but not  generally  paid by
banks or financial  corporations such as the Bank);  however, the total tax rate
cannot exceed 11.7%.  Under  California  regulations,  bad debt  deductions  are
available  in  computing  California  franchise  taxes using a three or six year
weighted average loss experience method. The Bank and its California  subsidiary
file California state franchise tax returns on a combined basis. The Company, as
a savings and loan holding  company  commercially  domiciled in  California,  is
treated as a financial corporation and subject to the general corporate tax rate
plus the "in lieu" rate as discussed previously for the Bank.

         Delaware Taxation.  As a Delaware holding company not earning income in
Delaware,  the Company is exempted  from  Delaware  corporate  income tax but is
required to file an annual  report with and pay an annual  franchise  tax to the
State of Delaware.

Additional Item.  Executive Officers of the Registrant

         The  following  table  sets forth  certain  information  regarding  the
executive officers of the Company who are not also directors:

               Name                  Age (1)       Position Held With Company
   ------------------------------   --------     -------------------------------

      Marshall G. Delk                 42         President and Chief
                                                  Operating Officer

      Deborah R. Chandler              42         Senior Vice President,
                                                  Chief Financial Officer
                                                  and Treasurer

      Carlene F. Anderson              44         Corporate Secretary

   (1) At December 31, 1996

                                       38




Item 2.  Properties.

         The  Company  neither  owns or leases any real  property.  The  Company
reimburses  the Bank for  property  and  equipment  it  utilizes  per an expense
sharing agreement.

         The Company  conducts its  business  through an  administrative  office
located in Watsonville  and seven branch  offices,  one of which includes a real
estate  loan  center.  The Company  believes  that its  current  facilities  are
adequate to meet the present and immediately foreseeable needs of the Company.



                                                           Original                           Net Book Value
                                                             Year                             of Property or
                                             Leased         Leased          Date of             Leasehold
                                               or             or             Lease           Improvements at
                Location                     Owned         Acquired        Expiration       December 31, 1996
- ----------------------------------------- -------------   -----------   -----------------   -------------------
 
Administrative/Branch Office:

15 Brennan Street                           Owned         12-31-65                 N/A         $      22,252
Watsonville, California  95076

36 Brennan Street                           Owned         03-02-94                 N/A               395,959
Watsonville, California  95076

Branch Offices:

35 East Lake Avenue                         Owned         12-31-65                 N/A               340,280
Watsonville, California  95076

805 First Street                            Owned         12-01-76                 N/A               251,962
Gilroy, California  95020

1400 Munras Avenue                         Owned(1)       07-07-93            10-30-97               943,590
Monterey, California  93940

1890 North Main Street                      Owned         07-07-93                 N/A             1,172,005
Salinas, California  93906
(Real Estate Loan Center)(2)

1127 South Main Street                      Leased        08-08-93         07-31-98(3)                40,405
Salinas, California  93901

8071 San Miguel Canyon Road                 Leased        12-24-93         12-24-03(4)                83,742
Prunedale, California  93907

60 Bay Avenue                               Owned         12-10-96                 N/A             1,101,417
Capitola, California  95020

- ---------------------------
(1) Majority owned, portion of property leased, with an option to purchase.
(2) The  Company's  real  estate loan center is located in the facilities of the
    branch.
(3) The  Company  has  options  to  extend  the lease term for three consecutive
    ten-year periods.
(4) The  Company  has  options  to  extend  the  lease  term for two consecutive
    five-year periods.

                                       39



Item 3.  Legal Proceedings.

         The Company is not involved in any pending legal  proceeding other than
routine legal  proceedings  occurring in the ordinary  course of business.  Such
other routine legal  proceedings  in the aggregate are believed by management to
be immaterial to the Company's financial condition or results of operations.


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

         None.

                                    PART II

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

         The  Common   Stock  of   Monterey   Bay   Bancorp,   Inc.   is  traded
over-the-counter  on the Nasdaq Stock Market under the symbol  "MBBC." The stock
began trading on February 15, 1995. As of March 27, 1997,  there were  3,593,750
shares  outstanding of the Company's common stock. As of December 31, 1996 there
were 337  stockholders  of  record.  This  number  does not  include  persons or
entities who hold their stock in nominee or "street" name.

         Information  regarding  quarterly  prices for the Company's stock is as
follows:

          Quarter Ended                  Low Bid                 High Bid
          -------------                  -------                 --------
          December 31, 1996              $13 3/8                 $15 7/8
          September 30, 1996             $11 3/8                 $13 5/8
          June 30, 1996                  $11 3/4                 $12 3/4
          March 31, 1996                 $11                     $12 3/4
          December 31, 1995              $11 1/2                 $13
          September 30, 1995             $ 9 7/8                 $13 1/8
          June 30, 1995                  $ 9                     $10 3/4
          March 31, 1995                 $ 8 3/4                 $ 9 1/2

         In the future,  the Board of Directors  may consider a policy of paying
dividends  on the  Common  Stock.  Declarations  of  dividends  by the  Board of
Directors,  if any, will depend upon a number of factors,  including  investment
opportunities  available  to  the  Company,  capital  requirements,   regulatory
limitations,  the Company's  financial  condition,  results of  operations,  tax
considerations,  and general  economic  conditions.  No assurances can be given,
however,  that any dividends will be paid or, if commenced,  will continue to be
paid.

Item 6.  Selected Financial Data.

         Selected consolidated  financial data for the five years ended December
31, 1996,  consisting of data  captioned  "Selected  Consolidated  Financial and
Other  Data" on page two of the  Company's  1996 Annual  Report to  Stockholders
filed as an exhibit hereto is incorporated herein by reference.

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

         "Management's  Discussion  and  Analysis  of  Financial  Condition  and
Results  Operations"  on pages 4 to 17 of the  Company's  1996 Annual  Report to
Stockholders filed as an exhibit hereto is incorporated herein by reference.

                                       40



Item 8.  Financial Statements and Supplementary Data.

         The Consolidated  Statements of Condition of Monterey Bay Bancorp, Inc.
and  Subsidiary  as of December  31, 1996 and 1995 and the related  Consolidated
Statements of Income,  Stockholders' Equity and Cash Flows for each of the years
in the  three-year  period ended  December 31, 1996,  together  with the related
notes and the report of Deloitte and Touche LLP, independent  auditors, on pages
18 to 58 of the Company's 1996 Annual Report to Stockholders filed as an exhibit
hereto, are incorporated herein by reference.

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

         None.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

         The  information  relating to Directors and  Executive  Officers of the
Registrant  is  incorporated  herein  by  reference  to the  Registrant's  Proxy
Statement  for the  Annual  Meeting of  Stockholders  to be held on May 2, 1997,
which will be filed no later than 120 days  following  the  Registrant's  Fiscal
Year end.  Information  concerning  executive  officers who are not directors is
contained in Part I of this report in reliance on Instruction G of Form 10-K.

Item 11.  Executive Compensation.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual  Meeting  of  Stockholders  to be  held  on May 2,  1997,  excluding  the
Compensation   Committee   Report  on  Executive   Compensation  and  the  Stock
Performance  Graph , which  will be filed no later than 120 days  following  the
Registrant's Fiscal Year end.

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

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on May 2, 1997, which will be filed no
later than 120 days following the Registrant's Fiscal Year end.

Item 13.  Certain Relationships and Related Transactions.

         The  information  relating to director and  executive  compensation  is
incorporated  herein by reference to the  Registrant's  Proxy  Statement for the
Annual Meeting of Stockholders to be held on May 2, 1997, which will be filed no
later than 120 days following the Registrant's Fiscal Year end.

                                       41



                                    PART IV

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

(a)(1)   Financial Statements

         The following  consolidated financial statements of the registrants and
its  subsidiaries  are filed as a part of this document  under Item 8. Financial
Statements and Supplementary Data.

                  Consolidated Statements of Financial Condition at December 31,
                   1996 and 1995.
                  Consolidated Statements of Operations for each of the years in
                   the three-year period ended December 31, 1996.
                  Consolidated Statements of Changes in Stockholders' Equity for
                    each of the years in the  three-year  period ended  December
                    31, 1996.
                  Consolidated Statements of Cash Flows for each of the years in
                    the three-year period ended December 31, 1996.
                  Notes to Consolidated Financial Statements.
                  Independent Auditors' Report.

(a)(2)   Financial Statement Schedules

         All  schedules  are  omitted  because  they are not required or are not
applicable or the required  information is  shown in the consolidated  financial
statements or notes thereto.

(a)(3)   Exhibits

         (a)      The following exhibits are filed as part of this report:

          3.1     Certificates of Incorporation of Monterey Bay Bancorp, Inc.*
          3.2     Bylaws of Monterey Bay Bancorp, Inc.*
          4.0     Stock Certificate of Monterey Bay Bancorp, Inc.*
         10.1     Form  of  Employment  Agreement  between  Watsonville  Federal
                  Savings and Loan Association and certain executive officers*
         10.2     Form of Employment  Agreement  between  Monterey  Bay Bancorp,
                  Inc. and certain executive  officers*
         10.3     Form of  Change  in  Control  Agreement  between   Watsonville
                  Federal  Savings  and  Loan  Association and certain executive
                  officers*
         10.4     Form  of  Change  in  Control  Agreement  between Monterey Bay
                  Bancorp, Inc. and certain executive officers*
         10.5     Form of Watsonville Federal Savings  and  Loan  Association of
                  Employee Severance Compensation Plan*
         10.6     Watsonville  Federal Savings 401(k) Plan*
         10.7     Watsonville   Federal   Savings  and   Loan  Association  1995
                  Retirement Plan for Executive Officers and Directors*
         10.8     Form of Watsonville  Federal  Savings and   Loan   Association
                  Performance Equity Program for Executives**
         10.9     Form  of  Watsonville  Federal  Savings and  Loan  Association
                  Recognition and Retention  Plan for  Outside  Directors**
         10.10    Form   of   Monterey  Bay    Bancorp,  Inc.   1995   Incentive
                  Stock Option Plan**
         10.11    Form of Monterey Bay Bancorp, Inc.  1995 Stock Option Plan for
                  Outside  Directors**
         11       Computation of Per Share Earnings
         21       Subsidiary information  is  incorporated herein  by  reference
                  to "Part I - Subsidiaries."

                                       42



         23       Consent of Deloitte & Touche LLP
         27       Financial Data Schedule

         (b)      Report on Form 8-K
                    The  Registrant  did not file any reports on Form 8-K during
                    the last quarter of the fiscal year ended December 31, 1996.

*   Incorporated herein by reference  from  the  Exhibits  to  the  Registration
    Statement on Form S-1, as amended, filed on September 21, 1994, Registration
    No. 33-84272.
**  Incorporated  herein  by  reference  from the Proxy Statement for the Annual
    Meeting of Stockholders' filed on July 26, 1995.

                                       43




Exhibit  No.  11.  Statement re: Computation of Per Share Earnings for the years
ended December 31, 1996 and 1995.(1)


                                                         1996           1995
                                                       ---------      ---------

     Net income                                       $  852,000     $  673,000
                                                      ==========     ==========

     Weighted average shares outstanding               3,331,870      3,565,197

     Common stock equivalents due to dilutive
        effect on stock options                         (208,389)      (274,432)
                                                      ----------     ----------

     Total weighted average common shares
        and equivalents outstanding                    3,123,481      3,290,765
                                                      ==========     ==========

     Primary earnings per share                       $     0.27     $     0.17
                                                      ==========     ==========

     Total weighted average common shares
        and equivalents outstanding                    3,123,481      3,290,765

     Additional  dilutive  shares using the end
        of period  market value versus the
        average market value when applying
        the treasury stock method(2)                         N/A            N/A

     Total weighted average common shares
        and equivalents outstanding for fully
        diluted computation                            3,123,481      3,290,765
                                                      ==========     ==========

     Fully diluted earnings per share                 $     0.27     $     0.17
                                                      ==========     ==========


(1) Net income per share is  meaningful  only for the years ended  December  31,
    1996 and 1995,  since the Company's common stock  was  issued  February  14,
    1995 in connection  with  the  Conversion  of  Monterey  Bay Bank  (formerly
    Watsonville Federal Savings and Loan Association) from mutual to stock form.
    Net income and common shares  outstanding  for the period from February  15,
    1995 to December 31, 1995 were used to compute net income per  share for the
    twelve months ended December 31, 1995.

(2)  Fully  dilutive  earnings  per  share do not  result in  dilution  of three
     percent or more or are  anti-dilutive  and are,  therefore,  not separately
     presented in the consolidated statements of operations.

                                       44




                                   SIGNATURES

         Pursuant  to  the  requirements  of  Section  13  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.

                                          MONTEREY BAY BANCORP, INC.



Date:___________________                  By:_______________________________
                                             Marshall G. Delk, President and
                                             Chief Operating Officer


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




Name                         Title                                        Date
- ----                         -----                                        ----
 
                             President and Chief Operating Officer        ____________,1997
- ------------------------     (principal executive officer)
Marshall G. Delk

                             Senior Vice President,                       ____________,1997
- ------------------------     Chief Financial Officer and Treasurer
Deborah R. Chandler          (principal accounting officer)

                             Chairman of the Board of Directors and       ____________,1997
- ------------------------     Chief Executive Officer
Eugene R. Friend


                             Director                                     ____________,1997
- ------------------------
P. W. Bachan


                             Director                                     ____________,1997
- ------------------------
Edward K. Banks


                             Director                                     ____________,1997
- ------------------------
Steven Franich


                             Director                                     ____________,1997
- ------------------------
Donald K. Henrichsen


                                       45





                             Director                                     ____________,1997
- ------------------------
Gary L. Manfre


                             Director                                     ____________,1997
- ------------------------
William S. Meidl


                             Director                                     ____________,1997
- ------------------------
Louis Resetar, Jr.


                             Director                                     ____________,1997
- ------------------------
McKenzie Moss


                                       47





                                   SIGNATURES

        Pursuant  to  the  requirements  of  Section  13   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.

                                        MONTEREY BAY BANCORP, INC.


                                        By: /s/ Marshall G. Delk
                                           _________________________
                                           Marshall G. Delk
DATED:                                     President and Chief Operating Officer
       _______________________

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




         Name                             Title                                               Date
         ----                             -----                                               ----
 
/s/ Marshall G. Delk                      President and Chief Operating                                               , 1997
- ------------------------------------      Officer                                    ---------------------------------
Marshall G. Delk                          (principal executive officer)


/s/ Deborah R. Chandler                   Senior Vice President, Chief                                   , 1997
- ---------------------------------         Financial Officer and Treasurer           ---------------------
Deborah R. Chandler                       (principal accounting officer)


/s/ Eugene R. Friend                      Chairman of the Board                                          , 1997
- ---------------------------------         of Directors and Chief
Eugene R. Friend                          Executive Officer


/s/ P.W. Bachan                           Director                                                       , 1997
- ---------------------------------
P.W. Bachan

/s/ Edward K. Banks                       Director                                                       , 1997
- ---------------------------------
Edward K. Banks

/s/ Steven Franich                        Director                                                       , 1997
- ---------------------------------
Steven Franich

/s/ Donald K. Henrichsen                  Director                                                       , 1997
- ---------------------------------
Donald K. Henrichsen



/s/ Gary L. Manfre                        Director                                                       , 1997
- ---------------------------------
Gary L. Manfre


/s/ William S. Meidl                      Director                                                       , 1997
- ---------------------------------
William S. Meidl


/s/ Louis Resetar, Jr.                    Director                                                       , 1997
- ---------------------------------
Louis Resetar, Jr.


/s/ McKenzie Moss                         Director                                                       , 1997
- ---------------------------------
McKenzie Moss