UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K
(Mark One)

           X  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 2000

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

                   For the transition period from ____ to ____
                        Commission file number 333-64597

                           GOLDEN STATE HOLDINGS INC.
             (Exact name of registrant as specified in its charter)

              DELAWARE                                  95-4669792
  (State or other jurisdiction of                    (I.R.S. Employer
   incorporation or organization)                   Identification No.)

135 MAIN STREET, SAN FRANCISCO, CALIFORNIA                  94105
 (Address of principal executive offices)                (Zip Code)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 415-904-1100
         SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: N/A
         SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: N/A

     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.  X  Yes       No
                                          ---       ---
     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [Not applicable.]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant as of the close of business on February 28, 2001:  N/A.

     The number of shares outstanding of the registrant's $1.00 par value common
stock, as of the close of business on February 28, 2001:  1,000 shares of common
stock.

                      DOCUMENTS INCORPORATED BY REFERENCE:
                                      None

    Registrant meets the conditions set forth in General Instruction (I) (1) (a)
and (b) of Form 10-K and is  therefore  filing  this Form with  certain  reduced
disclosures, as permitted by General Instruction (I) (2).

                                     Page 1



                           GOLDEN STATE HOLDINGS INC.
                         2000 ANNUAL REPORT ON FORM 10-K
                                TABLE OF CONTENTS
                                                                          Page
                                     PART I
ITEM 1.   Business..........................................................3
                 General....................................................3
                 Employees..................................................5
                 Competition................................................5
                 Regulation and Supervision.................................6
ITEM 2.   Properties.......................................................10
ITEM 3.   Legal Proceedings................................................11
ITEM 4.   Submission of Matters to a Vote of Security Holders...............*

                                     PART II
ITEM 5.   Market for Registrant's Common Equity and Related
                 Stockholder Matters.......................................13
ITEM 6.   Selected Financial Data...........................................*
ITEM 7.   Management's Narrative Analysis of Results of Operations.........14
ITEM 7A.  Quantitative and Qualitative Disclosures about Market Risk.......21
ITEM 8.   Financial Statements and Supplementary Data......................22
ITEM 9.   Changes in and Disagreements with Accountants
                 on Accounting and Financial Disclosure....................22

                                    PART III
ITEM 10.  Directors and Executive Officers of the Registrant................*
ITEM 11.  Executive Compensation............................................*
ITEM 12.  Security Ownership of Certain Beneficial Owners
                 and Management.............................................*
ITEM 13.  Certain Relationships and Related Transactions....................*

                                     PART IV
ITEM 14.  Exhibits, Financial Statement Schedules and Reports
                 on Form 8-K...............................................23

Table of Defined Terms.....................................................27

Signatures.................................................................29

Audited Financial Statements..............................................F-1

*   Items 4, 6, 10,  11, 12 and 13 are not  included  as per  conditions  met by
    Registrant set forth in General Instructions I (1) (a) and (b) of Form 10-K.

    Golden  State  Holdings  Inc. is a wholly owned  subsidiary  of Golden State
    Bancorp Inc. For more  information,  refer to Golden  State  Bancorp  Inc.'s
    Annual Report on Form 10-K for the year ended December 31, 2000.

                                     Page 2



     FORWARD-LOOKING    STATEMENTS.   THIS   REPORT   CONTAINS   FORWARD-LOOKING
STATEMENTS,  WITHIN THE MEANING OF THE PRIVATE SECURITIES  LITIGATION REFORM ACT
OF  1995,  THAT  PERTAIN  TO  OUR  FUTURE  OPERATING  RESULTS.   WORDS  SUCH  AS
"ANTICIPATE,"  "BELIEVE,"  "EXPECT," "INTEND" AND OTHER SIMILAR  EXPRESSIONS ARE
INTENDED  TO  IDENTIFY  THESE  STATEMENTS.  FORWARD-LOOKING  STATEMENTS  ARE NOT
HISTORICAL FACTS AND ARE INHERENTLY  SUBJECT TO SIGNIFICANT  BUSINESS,  ECONOMIC
AND COMPETITIVE  UNCERTAINTIES AND  CONTINGENCIES,  MANY OF WHICH ARE BEYOND OUR
CONTROL.   OUR  ACTUAL  RESULTS  COULD  DIFFER  MATERIALLY  FROM  THOSE  IN  THE
FORWARD-LOOKING  STATEMENTS DUE TO SUCH FACTORS AS (I) PORTFOLIO CONCENTRATIONS;
(II) INTEREST RATE CHANGES,  INCLUDING CHANGES IN SHORT-TERM INTEREST RATES, THE
SHAPE OF THE YIELD CURVE AND THE  TREASURY-EURODOLLAR  SPREAD;  (III) CHANGES IN
ASSET  PREPAYMENT  SPEEDS;  (IV)  CHANGES  IN  OUR  COMPETITIVE  AND  REGULATORY
ENVIRONMENTS;  AND  (V)  CHANGES  IN  THE  AVAILABILITY  OF NET  OPERATING  LOSS
CARRYOVERS AND DEFERRED TAX LIABILITIES.  IN NOVEMBER 2000, GOLDEN STATE BANCORP
INC.  FILED AN S-3  REGISTRATION  STATEMENT  WITH THE SEC THAT  DISCUSSES  THESE
FACTORS  IN  GREATER  DETAIL.  WE ASSUME  NO  OBLIGATION  TO  UPDATE  ANY OF OUR
FORWARD-LOOKING STATEMENTS.

                  A table of defined terms appears on page 27.

                                     PART I

ITEM 1.   BUSINESS

GENERAL

     GS  Holdings,  a wholly  owned  subsidiary  of Golden  State,  is a holding
company whose only significant asset is all of the common and preferred stock of
California  Federal.  GS Holdings  was formed to acquire all of the assets of FN
Holdings  (including all of the common and preferred  stock of the Bank) as part
of the Golden State  Acquisition.  FN Holdings was a holding  company whose only
significant  asset was all the common stock of the Bank. As such,  the principal
business  operations of FN Holdings were, and the principal business  operations
of GS  Holdings  are,  primarily  carried  out by the  Bank  and  its  operating
subsidiaries.

     The Company, which is headquartered in San Francisco,  California, provides
diversified  financial  services to consumers and small businesses in California
and Nevada.  The  Company's  principal  business  consists of  operating  retail
branches that provide deposit  products such as demand,  transaction and savings
accounts,  and selling investment  products such as mutual funds,  annuities and
insurance.  In addition,  it engages in mortgage banking  activities,  including
originating  and  purchasing  1-4 unit  residential  loans  for sale to  various
investors in the  secondary  market or for retention in its own  portfolio,  and
servicing  loans  for  itself  and  others.  To a  lesser  extent,  the  Company
originates  and/or  purchases  commercial  real estate,  commercial and consumer
loans for investment.  These operating  activities are financed principally with
customer deposits,  secured short-term and long-term borrowings,  including FHLB
advances, collections on loans, asset sales and retained earnings. Refer to note
24 of the Company's  Notes to Consolidated  Financial  Statements for additional
information about the Company's business segments.

     The Bank is chartered as a federal stock savings bank under the HOLA. It is
regulated  by the OTS and the FDIC,  which  insures the deposit  accounts of the
Bank up to applicable  limits through the SAIF. The Bank is also a member of the
FHLB System. The Bank has three principal  subsidiaries:  (a) FNMC, its mortgage
banking subsidiary;  (b) Auto One, which engages in indirect prime and sub-prime
auto financing  activities;  and (c) CFI, which offers  securities and insurance
products to both  existing and  prospective  customers  of the  Company.  CFI is
subject to the guidelines established by the OTS for broker-dealer  subsidiaries
of  savings  associations,  and is a  member  of  the  National  Association  of
Securities Dealers.  In addition,  CFI is registered as a broker-dealer with the
Securities and Exchange  Commission  and is a member of the Securities  Investor
Protection  Corporation.  CFI  receives  commission  revenue  for  acting  as  a
broker-dealer  on behalf of its  customers,  but CFI does not maintain  customer
accounts or take possession of customer securities.

                                     Page 3



     The Company's revenues are derived primarily from interest earned on loans,
interest  received  on  government  and agency  securities  and  mortgage-backed
securities,  gains on sales of loans and other  investments and fees received in
connection with loan servicing,  securities brokerage and other customer service
transactions.  Expenses  primarily  consist  of  interest  on  customer  deposit
accounts,   interest  on  short-term  and  long-term  borrowings,   general  and
administrative   expenses   consisting  of  compensation   and  benefits,   data
processing,   occupancy  and  equipment,   communications,   deposit   insurance
assessments,  advertising  and  marketing,  professional  fees and other general
administrative expenses.

     As of December  31, 2000,  the Company had total  assets of $60.5  billion,
deposits of $23.5 billion and operated 354 retail  branch  offices in California
and Nevada.

     OWNERSHIP STRUCTURE

     All of the common  stock of the Company is held by Golden  State.  Prior to
the Golden State  Acquisition,  Parent Holdings owned 80% of the common stock of
FN Holdings,  and Hunter's Glen, a limited  partnership  controlled by Gerald J.
Ford,  Chairman  of the Board,  Chief  Executive  Officer  and a Director of the
Company,  owned 20% of the common  stock of FN  Holdings.  Parent  Holdings  was
indirectly  owned by Mafco  Holdings,  a  corporation  controlled  by  Ronald O.
Perelman,  a Director of the Company.  Pursuant to the Golden State Acquisition,
Parent  Holdings was merged into Golden State and FN Holdings was merged into GS
Holdings.  In consideration  thereof,  Golden State issued  41,067,270 shares of
common  stock to a  subsidiary  of Mafco  Holdings  that  directly  owned Parent
Holdings and  15,655,718  shares of common stock to Hunter's Glen which,  in the
aggregate, constituted 47.9% of the common stock outstanding,  immediately after
giving  effect to the Golden State  Acquisition.  Subsequent to the Golden State
Acquisition,  Mafco Holdings  caused the 41,067,270  shares to be transferred to
another of its indirectly owned subsidiaries,  GSB Investments. In addition, the
Golden State Merger agreement provided that Mafco Holdings and Hunter's Glen, or
their  successors,  were entitled to receive  additional  shares of common stock
under certain circumstances,  which could cause the actual ownership percentages
of Mafco Holdings and Hunter's Glen to change.

     In addition to its common stock ownership of the Bank, GS Holdings owns all
of the Bank  Preferred  Stock  with a total  liquidation  preference  of  $473.2
million,  representing  approximately  7% of the  total  voting  power of voting
securities  of the Bank.  Immediately  prior to the  consummation  of the Golden
State  Acquisition,  the  charter of the Bank was  amended to provide  that each
share of Bank  Preferred  Stock is entitled to one vote, and each CALGZ and each
CALGL has 1/5 of one vote with the holders of the common stock of the Bank,  the
Bank  Preferred  Stock,  the CALGZs and the CALGLs  voting  together as a single
class. In addition,  after giving effect to a stock split of the common stock of
the  Bank,  GS  Holdings'  ownership  of 100%  of the  common  stock  represents
approximately 90% of the total voting power of voting securities of the Bank.

     BUSINESS STRATEGY

     Merger, acquisition, and divestiture activities have played a major role in
the Company's business strategy for the past several years.  (Refer to note 3 of
the  Company's   Notes  to  Consolidated   Financial   Statements  for  specific
information about these mergers,  acquisitions, and divestitures.) The Company's
business strategy has been executed through three types of transactions:

     o Acquisitions  which  complemented  the Company's  geographic and business
       line strategies;
     o Divestitures of branches outside the Company's primary geographic region;
       and
     o Expansion of the Company's mortgage servicing operations.

     These transactions have expanded and strengthened the Company's presence on
the West  Coast,  providing  additional  economies  of scale  and  diversity  of
operations  within its target markets.  The Company  believes that its strategic
acquisition and divestiture activity has enhanced the value of its franchise and
improved its operating  efficiency  through the  consolidation or elimination of
duplicative back office operations and administrative and management  functions.
Further,  because  the  Company  had  excess  servicing  capacity  and  existing
servicing  expertise,  it was able to accommodate the loan servicing  portfolios
acquired  in these  transactions  without  the need for  significant  additional
investment.

                                     Page 4



     The  Company's   current   strategic  plan  aims  at  achieving   increased
profitability, revenue diversity and growth while preserving credit quality. Key
elements of the business plan include:

     o  California Federal intends to maintain  its core competencies, including
        firm   expense  control   and  operating   efficiency,  risk  management
        discipline and effective capital management.

     o  California  Federal  plans to continue  to improve  profitability  as it
        continues its  transition to a more  "bank like" institution.  This plan
        contemplates an  increase in demand  deposit and  transaction  accounts,
        as well as   growth of  various   retail  and  commercial  products.  In
        addition,  the Bank  intends  to focus on increasing  its  percentage of
        non-single family residential loans.

     o  The Company expects  to continue to build franchise value by focusing on
        customer  service  and  cross-selling  opportunities,  enhanced  product
        offerings  and improved  channel  delivery.  The Company intends to seek
        to maintain  its mortgage  banking  efficiency while  reducing the costs
        to service  each account.  In addition, the Bank intends to continue its
        strong and prudent growth  of its core banking businesses  including the
        sale of  mutual  funds  and   insurance  annuity   products,  commercial
        banking, and auto, home equity and commercial real estate lending.

     o  California   Federal  may  make   opportunistic  acquisitions  of  other
        companies  or  business  lines  which  complement  the  Bank  and  where
        efficiencies  and  economies  of  scale  could  be  realized  to produce
        higher returns on investment.

EMPLOYEES

     GS Holdings has no employees.  At December 31, 2000, California Federal and
its subsidiaries had 8,424 employees,  compared with 8,082 employees at December
31,  1999.  The  Company's  employees  are  not  represented  by any  collective
bargaining group and management considers its relations with its employees to be
good. The Company provides a comprehensive  employee  benefits program including
health and welfare benefits, long and short-term disability insurance,  and life
insurance.  The Company also offers employees a defined contribution  investment
plan which is a qualified  plan under  Section  401(a) of the  Internal  Revenue
Code.

COMPETITION

     The Company  experiences  significant  competition  in both  attracting and
retaining  deposits  and in  originating  real estate and  consumer  loans.  The
Company, through the Bank, competes with other savings associations,  commercial
banks,  mortgage banking  companies,  finance  companies,  insurance  companies,
credit unions,  money market mutual funds and brokerage  firms in attracting and
retaining  deposits.  Competition for deposits from large  commercial  banks and
savings associations is particularly strong.  Commercial banks and other savings
associations  have a significant  number of branch offices in the areas in which
the Company operates.

     In addition, there is strong competition in originating and purchasing real
estate  and  consumer  loans,   principally  from  other  savings  associations,
commercial banks,  mortgage banking  companies,  insurance  companies,  consumer
finance companies,  pension funds and commercial finance companies.  The primary
factors  in  competing  for loans are the  quality  and  extent  of  service  to
borrowers and brokers,  economic  factors such as interest rates,  interest rate
caps, rate adjustment provisions, loan maturities, LTV ratios, loan fees and the
amount of time it takes to process a loan from  receipt of the loan  application
to date of funding.  The Company's future performance will depend on its ability
to originate a sufficient volume of mortgage loans in its local market areas and
through its  wholesale  network  and, if it is unable to  originate a sufficient
volume of mortgage  loans,  to purchase a  sufficient  quantity of  high-quality
mortgage-backed  securities  or loans  with  adequate  yields.  There  can be no
assurance  that the Company will be able to effect such actions on  satisfactory
terms.

                                     Page 5



REGULATION AND SUPERVISION

     GENERAL

     GS Holdings is a savings and loan holding company within the meaning of the
HOLA and, as such,  is registered  with the OTS and is subject to  comprehensive
OTS regulation. The Bank is a federally chartered and insured stock savings bank
subject to  extensive  regulation  and  supervision  by the OTS,  as the primary
federal regulator of savings associations, and to a lesser degree, the FDIC.

     The federal  banking laws contain  numerous  provisions  affecting  various
aspects of the business and operations of savings  associations  and savings and
loan holding  companies.  The primary  purpose of the statutory  and  regulatory
scheme is to protect depositors,  the financial institutions,  and the financial
system as a whole.  The  following  description  is qualified in its entirety by
references to the particular statutory or regulatory provisions or proposals. It
is not  intended  to be a  complete  description  of these  provisions  or their
effects on GS Holdings or the Bank.

     REGULATION OF GS HOLDINGS

     HOLDING COMPANY ACTIVITIES

     GS Holdings  is  registered  and  qualified  as a unitary  savings and loan
holding company. As such, it is regularly examined by and files periodic reports
with the OTS.  Generally,  there are few  restrictions  on the  activities  of a
unitary  savings  and  loan  holding  company  and its  non-savings  association
subsidiaries.  If GS Holdings  ceases to be a unitary  savings and loan  holding
company,  by, for example,  acquiring  another savings  association  that is not
merged with the Bank in a  non-supervisory  transaction,  the  activities  of GS
Holdings  and its  non-savings  association  subsidiaries  would  thereafter  be
subject to substantial restrictions.

     HOLDING COMPANY ACQUISITIONS

     The HOLA and OTS  regulations  generally  require  that a savings  and loan
holding  company obtain OTS approval before  acquiring,  directly or indirectly,
the  ownership or control of any other savings  association  or savings and loan
holding  company,  or  substantially  all of the  assets  or more than 5% of the
voting shares  thereof.  These  provisions  also require OTS approval before any
director or officer of a savings and loan holding company, or any individual who
owns or controls  more than 25% of the voting  shares of such  holding  company,
acquires control of any savings association not a subsidiary of such savings and
loan holding company.

     Under prior law, any company,  regardless  of the nature of the business in
which it was  engaged,  could  qualify  as a unitary  savings  and loan  holding
company.  Legislation  enacted  in 1999  provided  that any  company  engaged in
activities not permitted for a financial  holding company under the Bank Holding
Company  Act  would no longer  qualify  as a unitary  savings  and loan  holding
company.  Existing  unitary  savings  and  loan  holding  companies  engaged  in
non-financial related activities were "grandfathered" and may continue to engage
in such  activities.  However,  such  rights are not  transferable  to any other
company not otherwise qualified to own or control a savings association.

     REGULATION OF THE BANK

     REGULATORY SYSTEM

     As a federal savings bank,  lending activities and other investments of the
Bank must comply with various statutory and regulatory requirements.  California
Federal  is  regularly  examined  by the  OTS and  must  file  periodic  reports
concerning  its  activities  and  financial  condition.  Although the OTS is the
Bank's primary regulator,  the FDIC has "backup enforcement  authority" over the
Bank as the insurer (through the SAIF) of the Bank's deposit accounts.

                                     Page 6



     LIQUID ASSETS

     Under OTS regulations,  for each calendar quarter, a savings association is
required to maintain an average daily balance of liquid assets  (including cash,
certain  time  deposits  and savings  accounts,  bankers'  acceptances,  certain
government  obligations and certain other investments) not less than a specified
percentage of the average daily  balance of its net  withdrawable  accounts plus
short-term  borrowings (its liquidity base) during the preceding calendar month.
This liquidity  requirement was 4% during each of the years 2000, 1999 and 1998.
The liquidity requirement may be changed by the OTS to any amount between 4% and
10% depending upon certain  factors.  The Bank has  maintained  liquid assets in
compliance with the regulations in effect throughout 2000, 1999 and 1998.

     REGULATORY CAPITAL REQUIREMENTS

     OTS capital  regulations  require  savings  associations to satisfy minimum
capital standards:  an 8% risk-based capital requirement,  a 4% leverage capital
requirement and a 1.5% tangible capital  requirement.  Savings associations must
meet  each of these  standards  in order to be  deemed  in  compliance  with OTS
capital requirements.  In addition, the OTS may require a savings association to
maintain  capital  above the minimum  capital  levels.  A savings  association's
failure to maintain capital at or above the minimum capital  requirements may be
deemed an unsafe and unsound practice and may subject the savings association to
enforcement actions and other proceedings.

     The Bank currently satisfies all applicable regulatory capital requirements
and is not  presently  subject  to any  enforcement  action or other  regulatory
proceeding with respect to its compliance with regulatory capital requirements.

     PROMPT CORRECTIVE ACTION

     The prompt corrective  action regulation of the OTS,  promulgated under the
FDICIA,  requires  that  the OTS  take  certain  actions  and  authorizes  other
discretionary  actions against a savings  association  that falls within certain
undercapitalized capital categories specified in the regulation.

     The regulation establishes five categories of capital classification: "well
capitalized,"  "adequately  capitalized,"   "undercapitalized,"   "significantly
undercapitalized," and "critically  undercapitalized." Under the regulation, the
ratio of total capital to  risk-weighted  assets,  core capital to risk-weighted
assets and the leverage  capital  ratio are used to  determine an  association's
capital classification.  A "well capitalized"  institution must maintain a ratio
of total  capital  to  risk-based  assets  of 10%,  a ratio of core  capital  to
risk-weighted  assets of 6%, a  leverage  capital  ratio of 5%,  and must not be
subject to an OTS order or directive to meet a specific higher capital level.

     In general,  the prompt corrective  action regulation  prohibits an insured
depository  institution  from declaring any dividends,  making any other capital
distribution,  or paying a management fee to a controlling  person if, following
the  distribution or payment,  the institution  would be within any of the three
undercapitalized  categories.  In addition,  adequately capitalized institutions
must obtain an FDIC waiver before accepting Brokered Deposits and are subject to
restrictions  on  the  interest  rates  that  may  be  paid  on  such  deposits.
Institutions     that    are    considered     "undercapitalized,"     "severely
undercapitalized,"   or   "critically   undercapitalized"   become   subject  to
increasingly   serious  supervisory  actions  (as  capital  levels  deteriorate)
including increased monitoring, mandatory capital restoration plans, limitations
on  business  activities,   and  ultimately,  the  placement  of  a  "critically
undercapitalized" association into conservatorship or receivership.

     The Bank met the capital  requirements of a "well capitalized"  institution
under the FDICIA prompt corrective action regulation as of December 31, 2000 and
is not subject to any  enforcement  action or other  regulatory  proceeding with
respect to the prompt corrective action  regulation.  Management  believes there
have been no conditions or events since December 31, 2000 which would change the
Bank's capital classification.

                                     Page 7



     ENFORCEMENT POWERS

     The OTS and,  under  certain  circumstances,  the  FDIC,  have  substantial
enforcement authority with respect to savings associations,  including authority
to bring various  enforcement  actions against a savings  association and any of
its  institution-affiliated  parties. The Bank is not subject to any OTS or FDIC
enforcement proceedings.

     CAPITAL DISTRIBUTION REGULATION

     In addition to the prompt corrective action  restrictions,  OTS regulations
limit "capital  distributions" by savings  associations.  Capital  distributions
include dividends and payments for stock repurchases and cash-out mergers.

     A savings  institution  that is a subsidiary  of a savings and loan holding
company must notify the OTS of a capital  distribution at least 30 days prior to
the  declaration  of a capital  distribution,  provided the total of all capital
distributions   made  during  that   calendar  year   (including   the  proposed
distribution)  does not exceed  the sum of the  institution's  year-to-date  net
income  and  its  retained  income  for  the  preceding  two  years.  A  capital
distribution  in a greater  amount  requires an  application  to the OTS and OTS
approval prior to  distribution.  The OTS may disapprove a capital  distribution
notice  or  application  if  the  institution  is  undercapitalized  or  if  the
distribution would raise other safety and soundness concerns. The Bank's capital
distributions have complied with the capital distribution rule.

     DIVIDEND POLICY

     The  dividend  policy  of the  Bank  complies  with  applicable  legal  and
regulatory  restrictions.  Before  declaring any dividend,  the directors of the
Bank consider the following factors:

     (a)  the quality and stability of the Bank's net income,
     (b)  the availability of liquid assets to make dividend payments,
     (c)  the  level  of  earnings  retention  as it impacts the Bank's  capital
          needs  and   projected  growth  and   funding  levels,  both  internal
          and external, and
     (d)  the adequacy of capital after the payment of a dividend.

     Under the Bank's dividend  policy,  a dividend will not be declared or paid
which would:

     (a)  cause the  capital level  of the Bank  to be reduced below "adequately
          capitalized" levels, or
     (b)  together  with any other dividends  declared  during the same calendar
          year, exceed  100% of the  net income  to date  for that calendar year
          plus retained net income for the preceding two years, except as may be
          permitted by regulation in extraordinary circumstances.

     For further  information  regarding dividend payments,  refer to note 27 of
the Company's Notes to Consolidated Financial Statements.

     TAX EFFECTS OF DIVIDEND PAYMENTS BY THE BANK

     Dividend distributions made to GS Holdings, as the sole owner of the Bank's
common and preferred  stock, in each case in excess of the greater of the Bank's
current or accumulated  earnings and profits,  as well as any  distributions  in
dissolution or in redemption or liquidation of stock,  excluding preferred stock
meeting certain conditions, may cause the Bank to recognize a portion of its tax
bad debt  reserves  as income.  Accordingly,  this could  cause the Bank to make
payments  to GS  Holdings  under the Tax  Sharing  Agreement.  As a  result,  GS
Holdings  may be required to make  payments to Golden State and, for tax periods
prior to the September 11, 1998  deconsolidation  from the Mafco Holdings group,
the Company may be required to make tax payments to Mafco Holdings under the Tax
Sharing Agreement.

                                     Page 8



     QUALIFIED THRIFT LENDER TEST

     Unless a savings  association is a qualified thrift lender (a "QTL"),  both
it and its  holding  company  are  subject  to  certain  restrictions  on  their
activities.  In  order  to be a QTL,  either  (a) at  least  65% of the  savings
association's  portfolio assets must be qualified thrift  investments or (b) the
savings  association  must meet the asset  composition  test under the  Internal
Revenue Code for a "domestic building and loan association." The restrictions to
which a savings association that is not a QTL is subject include restrictions on
its ability to obtain  advances from the FHLB, to establish  branches and to pay
dividends.  A  holding  company  whose  savings  association  is not a QTL  must
register as a bank holding company and be subject to all of the  restrictions of
the Bank Holding Company Act of 1956.

     The Bank's qualified thrift  investments  primarily  consist of residential
mortgage loans and mortgage securities,  home equity loans, small business loans
and FHLB stock and accrued dividends. At December 31, 2000, approximately 93.13%
of the Bank's portfolio assets were qualified thrift investments.  At that date,
the Bank also met the asset composition test under the Internal Revenue Code for
a domestic building and loan association.

     FDIC ASSESSMENTS

     The  deposits  of the  Bank are  insured  by the  SAIF of the  FDIC,  up to
applicable limits,  and are subject to deposit premium  assessments by the SAIF.
Under  the  FDIC's  risk-based  insurance  system,  SAIF-assessed  deposits  are
currently  subject  to  insurance  premiums  of  between 0 and 27 basis  points,
depending upon the institution's capital position and other supervisory factors.
The rate applicable to the Bank at December 31, 2000 was 0 basis points.

     Since  January 1997,  institutions  with BIF deposits have been required to
share the cost of funding debt  obligations  issued by the FICO,  a  corporation
established by the federal government in 1987 to finance the recapitalization of
the FSLIC.  Until December 31, 1999, the FICO  assessment  rate for BIF deposits
was only one-fifth of the rate  applicable to SAIF deposits.  Consequently,  the
annual  FICO  assessments  added to deposit  insurance  premiums  were 5.0 basis
points for SAIF deposits during 1999.  Since January 1, 1997, FICO payments have
been paid directly by SAIF and BIF institutions in addition to deposit insurance
assessments.  Effective  January 1, 2000, the FICO  assessment rate is equal for
SAIF and BIF  deposits.  The Bank's  SAIF plus FICO  assessment  during 2000 was
approximately 2.04 basis points (annualized).

     AFFILIATE RESTRICTIONS

     Transactions between a savings association and its "affiliates" are subject
to quantitative and qualitative  restrictions  under Sections 23A and 23B of the
Federal  Reserve Act.  Affiliates of a savings  association  include the savings
association's  holding  companies  and companies  under common  control with the
savings association, but generally exclude the association's subsidiaries.

     Sections  23A and 23B require  generally  that all  transactions  between a
savings  association  and its  affiliates be on terms and  conditions  and under
circumstances that are at least as favorable to the savings association as those
prevailing  at  the  time  for  comparable   transactions  with   non-affiliated
companies.  Section 23A also limits the extent to which a savings association or
its  subsidiaries  may  engage  in  certain  "covered   transactions"  with  its
affiliates. A "covered transaction" is defined to include a loan or extension of
credit  to an  affiliate;  a  purchase  of  investment  securities  issued by an
affiliate;  with certain exceptions, a purchase of assets from an affiliate; the
acceptance  of  securities  issued by an affiliate as  collateral  for a loan or
extension of credit to any party; or the issuance of a guarantee,  acceptance or
letter of credit on behalf of an affiliate.  During 2000,  1999,  and 1998,  the
Bank had no covered transactions.

     NON-INVESTMENT GRADE DEBT SECURITIES

     Savings  associations and their  subsidiaries are prohibited from investing
in any corporate debt security that, at the time of acquisition, is not rated in
one of the four highest rating categories by at least one nationally  recognized
statistical rating organization.  The Bank does not own any non-investment grade
corporate debt securities.

                                     Page 9



     COMMUNITY REINVESTMENT ACT AND THE FAIR LENDING LAWS

     Savings  associations  have a responsibility  under the CRA and related OTS
regulations to help meet the credit needs of their  communities,  including low-
and moderate-income neighborhoods. In addition, the Equal Credit Opportunity Act
and the Fair Housing Act (together,  the "Fair Lending Laws")  prohibit  lenders
from  discriminating in their lending practices on the basis of  characteristics
specified in those statutes.  An  association's  failure to comply with the Fair
Lending  Laws could result in  enforcement  actions by the OTS, as well as other
federal regulatory agencies and the Department of Justice.  The Bank received an
"Outstanding" rating in its most recently completed July 1998 CRA examination.

     PROPOSED REGULATORY LEGISLATION

     From time to time, Congress has considered proposed  legislation that could
substantially alter the regulation of the Bank and the Company.  These proposals
have  included  the  merger of the BIF and SAIF,  the merger of the OTS with the
Office  of the  Comptroller  of the  Currency,  and the  conversion  of  savings
associations to national bank charters. The Company cannot determine whether, or
in what form,  such  legislation  may  eventually be enacted and there can be no
assurance  that  any  legislation   that  is  enacted  would  contain   adequate
grandfather rights for the Bank and its parent holding companies.

ITEM 2.  PROPERTIES

     The  executive  offices of the Bank and the Company are located at 135 Main
Street,  San Francisco,  California,  94105,  and its telephone  number is (415)
904-1100.  The Bank leases  approximately  97,000 square feet in the building in
which its executive  offices are located,  under a lease  expiring in 2006.  The
Bank maintains its Data Center in a portion of a 216,000 square foot facility in
West Sacramento, California under a lease expiring in 2001. The five-year option
to extend this lease to 2006 is expected to be exercised.

      The  Company  and  its   subsidiaries   occupied   additional   executive,
administrative and operational space at 26 sites in California,  Maryland, Texas
and Montana as of December 31, 2000. These sites included  approximately 413,000
owned square feet (4 sites) and 417,000 leased square feet (22 sites) with lease
expirations  ranging from 2001 to 2011. During 2000,  administrative  operations
were  consolidated  out of  approximately  136,000  square feet of which 106,000
square  feet  was  sold and  30,000  square  feet  was  terminated  under  lease
expiration.

     At December 31, 2000,  the Bank operated a total of 354 retail  branches in
California and Nevada which included  approximately  1,003,000 owned square feet
(127  branches)  and  1,206,000  leased  square feet (227  branches)  with lease
expirations  ranging  from  2001 to 2034.  Some of these  retail  branches  were
multi-purpose  facilities,  housing loan production and administrative  space in
addition  to retail  space.  FNMC  operated  seven  loan  production  offices in
California, Maryland, Nevada and Pennsylvania. These offices were independent of
branch  facilities  and included  approximately  52,000  leased square feet with
expirations ranging from 2001 to 2006.

     The Bank is responsible for various  facilities not occupied by the Company
or its  subsidiaries as a result of branch and operational  consolidations  from
the 1996 Acquisitions,  the Cal Fed Acquisition, the Glen Fed Merger and certain
branch  purchases.   During  2000,  16  sites  were  disposed  of  and  included
approximately 58,000 square feet. Of this, 8,000 owned square feet were sold and
50,000 leased square feet were  terminated.  As of December 31, 2000, there were
39 branch  sites not  occupied by the Company or its  subsidiaries,  of which 27
sites were leased or subleased  generating income,  leaving 12 sites unoccupied.
In  addition,  there were three  administrative  facilities  not occupied by the
Company or its  subsidiaries.  All three of the sites were leased or  subleased,
generating income.

                                    Page 10



     A  state-by-state   breakdown  of  all  retail   branches,   administrative
facilities and loan production offices operated by the Bank at December 31, 2000
is shown in the following table:




                              Branches                Administrative Facilities       Loan Production Facilities
                     ---------------------------      --------------------------      ---------------------------
                     Owned     Leased     Vacant      Owned     Leased    Vacant      Owned     Leased     Vacant
                     -----     ------     ------      -----     ------    ------      -----     ------     ------
                                                                                  
Arizona               ---        ---        --          --         1        --          --        --         --
California            120        218        39           3        18         2          --         5         --
Florida               ---        ---        --          --        --         1          --        --         --
Maryland              ---        ---        --           1         1        --          --        --         --
Montana               ---        ---        --          --         1        --          --        --         --
Nevada                  7          9        --          --        --        --          --         1         --
Pennsylvania          ---        ---        --          --         1        --          --        --         --
Texas                 ---        ---        --          --         4        --          --         1         --
                      ---        ---        --          --        --        --          --        --         --
      Total           127        227        39           4        26         3          --         7         --
                      ===        ===        ==          ==        ==        ==          ==        ==         ==


ITEM 3. LEGAL PROCEEDINGS

CALIFORNIA FEDERAL GOODWILL LITIGATION

     The Bank is the plaintiff in the  California  Federal  Goodwill  Litigation
against the Government. In the California Federal Goodwill Litigation,  the Bank
alleged,  among other things,  that the Government  breached certain contractual
commitments  regarding the  computation of its regulatory  capital for which the
Bank sought  damages and  restitution.  The Bank's  claims  arose from  changes,
mandated by the FIRREA,  with respect to the rules for computing Old  California
Federal's regulatory capital.

     In late 1997, a Claims Court Judge ruled in favor of the Bank's  motion for
partial summary judgment as to the Government's liability to the Bank for breach
of contract,  and a formal order in that regard was subsequently issued. In late
1998, a second Claims Court Judge ruled that  California  Federal could not meet
its burden for proving lost profits damages and ordered that the case proceed to
trial on the  damage  issue of  restitution  and  reliance.  The trial  began in
January 1999 and concluded in March 1999.

     On April 16,  1999,  the Claims  Court  issued its  decision on the damages
claim against the  Government in the  California  Federal  Goodwill  Litigation,
ruling that the Government must compensate the Bank in the sum of $23.0 million.
The summary judgment  liability  decision by the first Court of Claims Judge has
been  appealed by the  Government  and the damage  award by the second  Court of
Claims  Judge has been  appealed by the Bank.  After all  appellate  briefs were
filed,  oral  argument in the  Federal  Circuit  Court of Appeals  took place in
conjunction with the appellate  argument in the Glendale Goodwill  Litigation on
July 7, 2000, but the Court of Appeals has not yet rendered a decision.

GLENDALE GOODWILL LITIGATION

     By virtue of the Glen Fed Merger,  the Bank is also a plaintiff  in a claim
against the United States in a second lawsuit, the Glendale Goodwill Litigation.
In the  Glendale  Goodwill  Litigation,  Glendale  Federal  sued the  Government
contending that FIRREA's treatment of supervisory  goodwill constituted a breach
by the  Government of its 1981 contract with the Bank,  under which the Bank had
merged with a Florida thrift and was permitted to include the goodwill resulting
from the merger in its  regulatory  capital.  In 1992, the Claims Court found in
favor of Glendale Federal's  position,  ruling that the Government  breached its
express contractual commitment to permit Glendale Federal to include supervisory
goodwill in its regulatory capital and that Glendale Federal is entitled to seek
financial compensation.

                                    Page 11



     The trial began in February 1997 and concluded in September  1998. On April
9,  1999,  the  Claims  Court  issued  its  decision  in the  Glendale  Goodwill
Litigation,  ruling that the Government  must  compensate the Bank in the sum of
$908.9  million.  This decision was appealed by the Government and the Bank, and
on February  16, 2001 the Court of Appeals for the Federal  Circuit  vacated the
trial court's award of damages and remanded the case back to the trial court for
determination of total reliance damages to which the Bank might be entitled.  No
further  proceedings  have been  taken in the case  since the Court of  Appeals'
February 16 decision,  and the Bank continues to pursue  vigorously its case for
damages against the Government.

BARTOLD V. GLENDALE FEDERAL BANK ET AL

     On September  18,  1995,  four  plaintiffs  commenced an action in Superior
Court of California,  County of Orange,  alleging that the  defendants  Glendale
Federal, to which the Bank is a successor by merger, and Verdugo Trustee Service
Corporation ("Verdugo"), a wholly owned subsidiary of the Bank, failed timely to
record their release of the mortgage  interest  following payoffs of residential
mortgage loans and, in at least some instances, improperly required borrowers to
pay fees for these  releases.  The  plaintiffs'  complaint  seeks relief for the
named  plaintiffs,  as well as purportedly for all others similarly  situated in
California and throughout the United States and the general public, on causes of
action for  violation  of  California  Civil Code  Section  2941 and  California
Business and  Professions  Code  Section  17200,  breach of contract,  fraud and
unjust  enrichment.  The  plaintiffs  seek  statutory  damages  of $300 for each
supposed,  separate  violation of Section 2941 by Glendale  Federal and Verdugo,
restitution,  punitive  damages,  injunctive  relief and attorney's  fees, among
other things.

     In  October  1997,  the  trial  court  granted  summary  judgment  for  the
defendants. In June 2000, the California Court of Appeals reversed this decision
and remanded for further  proceedings,  including  further  development of class
certification  issues.  On March 2, 2001, the trial court held that a California
class had been certified.  The Bank believes that it has meritorious defenses to
the claim and intends to continue to contest it vigorously.

OTHER LITIGATION

     In  addition  to  the  matters   described   above,  GS  Holdings  and  its
subsidiaries  are involved in other legal  proceedings and claims  incidental to
the normal conduct of their  business.  Although it is impossible to predict the
outcome of any  outstanding  legal  proceedings,  management  believes that such
legal proceedings and claims,  individually or in the aggregate, will not have a
material effect on GS Holdings or the Bank.

                                    Page 12



                                     PART II

ITEM 5. MARKET  FOR  THE  REGISTRANT'S  COMMON  EQUITY  AND RELATED  STOCKHOLDER
        MATTERS

     GS  Holdings  is a wholly  owned  subsidiary  of Golden  State.  All of the
Company's  common shares are owned by Golden State.  There is no public  trading
market for the Company's common stock.

     Ronald O.  Perelman,  a Director of GS Holdings,  35 East 62nd Street,  New
York, New York 10021, through GSB Investments Corp.,  beneficially owns 31.8% of
the Golden State common stock outstanding as of January 31, 2001. Hunter's Glen,
a limited partnership controlled by Gerald J. Ford, Chairman of the Board, Chief
Executive  Officer  and a Director  of the Bank and GS  Holdings,  200  Crescent
Court,  Suite 1350,  Dallas,  Texas 75201, owns 14.3% of the Golden State common
stock  outstanding  as of January 31,  2001.  The balance of the common stock of
Golden State is publicly  held. In addition,  pursuant to the agreement and plan
of merger related to the Golden State Acquisition,  GSB Investments and Hunter's
Glen are  entitled to receive  additional  shares of Golden  State  common stock
under certain circumstances,  which could cause the actual ownership percentages
of GSB Investments and Hunter's Glen to change.

DIVIDENDS

     During 2000, 1999 and 1998, dividends on GS Holdings' common stock totalled
$96.0 million, $225.5 million and $874.2 million,  respectively.  See discussion
of  dividend  restrictions  in note 27 of the  Company's  Notes to  Consolidated
Financial Statements.

                                    Page 13



ITEM 7.  MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS

     The Management's Narrative Analysis of Results of Operations should be read
in conjunction with the Consolidated Financial Statements of GS Holdings and the
notes thereto  included  elsewhere in this Form 10-K.  The following  discussion
includes historical information relating to GS Holdings, including the effect of
the Golden State  Acquisition,  which was consummated on September 11, 1998. For
specific  information  regarding this  acquisition,  see note 3 of the Company's
Notes to Consolidated Financial Statements.

     For a discussion of the impact to the Company of recent accounting changes,
refer to note 2 of the Company's Notes to Consolidated Financial Statements.

RESULTS OF OPERATIONS

     Based in San Francisco,  GS Holdings is the parent of California Federal, a
full-service,   community   oriented  bank,  that  serves  consumers  and  small
businesses  in  California  and Nevada.  At December 31, 2000, it was the second
largest thrift in the U.S. with $60.5 billion in assets and 354 branches.

     GS Holdings  reported net income for 2000 of $524.8 million,  compared with
net income of $341.1  million in 1999. Net income for 2000 included gains on the
early extinguishment of debt, net of tax, of $3.0 million.

     Net income for 1999 included the following non-recurring items, net of tax:
a $9.4  million  gain from the 1999  Servicing  Sale,  $3.2  million in minority
interest  expense  related to the redemption of the Bank  Preferred  Stock and a
$2.5 million gain on early extinguishment of debt.

     Excluding  these  non-recurring  items,  operating  net income for 2000 was
$521.8 million, compared with operating net income for 1999 of $332.4 million.

                                    Page 14


     The following table shows GS Holdings'  consolidated  average balance sheet
for the past three years,  with the related interest income,  interest  expense,
and average  interest  rates for the periods  presented.  Average  balances  are
calculated  on a daily  basis.  The  year-to-year  comparisons  set forth  below
include the effect of the Company's  acquisitions  and  dispositions  during the
periods involved.


                                                                   Year Ended December 31,
                                      -----------------------------------------------------------------------------------
                                                2000                         1999                         1998
                                      -------------------------    -------------------------    -------------------------
                                      Average           Average    Average           Average    Average           Average
                                      Balance  Interest   Rate     Balance  Interest   Rate     Balance  Interest   Rate
                                      -------  --------   ----     -------  --------   ----     -------  --------   ----
                                                                     (dollars in millions)
                                                                                        
ASSETS
     Interest-earning assets (1):
        Securities and interst-
           bearing deposits in
           banks (2)                  $ 1,424   $   90    6.34%    $ 1,554   $  100    6.44%    $ 1,121   $   77    6.84%
        Mortgage-backed securities
           available for sale          12,017      800    6.66      13,706      873    6.37       7,952      483    6.07
        Mortgage-backed securities
           held to maturity             2,730      206    7.56       2,392      178    7.43       1,753      134    7.67
        Loans held for sale               837       63    7.48       1,659      110    6.60       1,652      116    7.01
        Loans receivable, net:
           Residential                 29,800    2,108    7.07      24,723    1,726    6.98      16,583    1,221    7.36
           Commercial real estate       5,711      465    8.13       5,427      416    7.67       5,019      401    7.99
           Commercial banking             519       52    9.96         514       48    9.40         174       17    9.77
           Consumer                       763       78   10.27         649       62    9.59         549       52    9.54
           Auto                         1,294      151   11.64         635       80   12.50         447       48   10.58
                                      -------   ------             -------   ------             -------   ------
        Loans receivable, net          38,087    2,854    7.49      31,948    2,332    7.30      22,772    1,739    7.64
        FHLB stock                      1,301       93    7.14       1,113       60    5.36         623       36    5.78
                                      -------   ------             -------   ------             -------   ------
        Total interest-earning
           assets                      56,396    4,106    7.28%     52,372    3,653    6.97%     35,873    2,585    7.21%
     Noninterest-earning assets         3,088   ------               3,692   ------               3,394   ------
                                      -------                      -------                      -------
        Total assets                  $59,484                      $56,064                      $39,267
                                      =======                      =======                      =======

LIABILITIES, MINORITY INTEREST
     AND STOCKHOLDER'S EQUITY
     Interest-bearing liabilities:
        Deposits                      $23,265   $  928    3.99%    $23,948   $  888    3.71%    $18,866   $  791    4.19%
        Securities sold under
           agreements to
              repurchase (3)            5,380      352    6.45       5,057      266    5.18       2,805      154    5.40
        Borrowings (3)                 27,406    1,678    6.10      23,613    1,313    5.56      14,084      829    5.89
                                      -------   ------             -------   ------             -------   ------
        Total interest-bearing
           liabilities                 56,051    2,958    5.26%     52,618    2,467    4.69%     35,755    1,774    4.96%
     Noninterest-bearing                        ------                             ------                       ------
           liabilities                  1,023                        1,194                        1,204
     Minority interest                    498                          540                          878
     Stockholder's equity               1,912                        1,712                        1,430
                                      -------                      -------                      -------
        Total liabilities, minority
           interest and stockholder's
              equity                  $59,484                      $56,064                      $39,267
                                      =======                      =======                      =======
     Net interest income                        $1,148                       $1,186                       $  811
                                                ======                       ======                       ======

     Interest rate spread                                 2.02%                        2.28%                        2.25%
                                                          ====                         ====                         ====
     Net interest margin                                  2.06%                        2.26%                        2.26%
                                                          ====                         ====                         ====
     Average equity to average assets                     3.21%                        3.05%                        3.64%
                                                          ====                         ====                         ====

- ------------------
(1)  Non-performing  assets are included in the average balances for the periods
     indicated.

(2)  Includes interest-bearing deposits  in other banks and securities purchased
     under agreements to resell.

(3)  Interest and average rate include the impact of interest rate swaps.

                                    Page 15



     The  following  table shows what portion of the changes in interest  income
and interest  expense were due to changes in rate and volume.  For each category
of  interest-earning  assets and  interest-bearing  liabilities,  information is
provided  on changes  attributable  to volume  (change  in  average  outstanding
balance  multiplied  by the prior  year's  rate)  and rate  (change  in  average
interest rate  multiplied by the prior year's volume).  Changes  attributable to
both volume and rate have been allocated proportionately.



                                                                      Year Ended December 31, 2000 vs 1999
                                                                   ------------------------------------------
                                                                           Increase (Decrease) Due to
                                                                   ------------------------------------------
                                                                    Volume            Rate              Net
                                                                    ------            ----              ---
                                                                                  (in millions)
                                                                                              
    INTEREST INCOME:
    Securities and interest-bearing deposits in banks               $  (8)           $  (2)            $(10)
    Mortgage-backed securities available for sale                    (116)              43              (73)
    Mortgage-backed securities held to maturity                        25                3               28
    Loans held for sale                                               (63)              16              (47)
    Loans receivable, net                                             460               62              522
    FHLB stock                                                         11               22               33
                                                                    -----            -----             ----
           Total                                                      309              144              453
                                                                    -----            -----             ----

    INTEREST EXPENSE:
    Deposits                                                          (24)              64               40
    Securities sold under agreements to repurchase                     18               68               86
    Borrowings                                                        227              138              365
                                                                    -----            -----             ----
           Total                                                      221              270              491
                                                                    -----            -----             ----

    Change in net interest income                                   $  88            $(126)            $(38)
                                                                    =====            =====             ====


     YEAR ENDED DECEMBER 31, 2000 VERSUS YEAR ENDED DECEMBER 31, 1999

     INTEREST  INCOME.  Total  interest  income was $4.1  billion  for 2000,  an
increase of $453.6  million from 1999.  Total  interest-earning  assets for 2000
averaged $56.4 billion,  compared to $52.4 billion for the corresponding  period
in 1999,  primarily as a result of increased loan volume,  partially offset by a
decline  in  mortgage-backed  securities.  The  yield on total  interest-earning
assets  during 2000  increased to 7.28% from 6.97% for 1999,  primarily due to a
higher  percentage  of  loans to  total  earning  assets  and the  repricing  of
variable-rate earning assets.

     GS Holdings earned $2.9 billion of interest income on loans  receivable for
2000,  an increase of $520.5  million  from 1999.  The average  balance of loans
receivable  was $38.1 billion for 2000,  compared to $31.9 billion for 1999. The
weighted average rate on loans receivable increased to 7.49% for 2000 from 7.30%
for 1999.  The  increase  in the  average  balance  reflects an increase in loan
origination  activity and new auto loan production from the Downey  Acquisition.
The  increase  in  the  weighted   average  rate   reflects  the   repricing  of
variable-rate  loans, an increase in the prime rate on commercial  banking loans
and comparatively  higher market rates in 2000,  partially offset by lower rates
on new purchases of prime auto loans,  including  those  purchased in the Downey
Acquisition.

     GS Holdings  earned $62.6 million of interest income on loans held for sale
for 2000, a decrease of $46.9  million from 1999.  The average  balance of loans
held for sale was $837  million for 2000,  a decrease of $822 million from 1999,
primarily  attributed  to a reduction in fixed-rate  originations  due to higher
interest  rates,  coupled with longer holding periods for loans held for sale in
1999.  The weighted  average rate on loans held for sale  increased to 7.48% for
2000 from 6.60% for 1999, primarily due to higher market interest rates.

     Interest income on mortgage-backed securities available for sale was $800.4
million in 2000, a decrease of $72.4  million from 1999.  The average  portfolio
balance  decreased  during 2000 by $1.7 billion,  to $12.0 billion for 2000. The
weighted  average yield on these assets  increased  from 6.37% for 1999 to 6.66%
for 2000.  The decrease in the volume and the  increase in the weighted  average
yield  are   primarily   due  to  the   reclassification   of  $1.1  billion  in
mortgage-backed  securities  to  the  held-to-maturity  portfolio,   run-off  of
existing   portfolios   and  the  sale  of   approximately   $1.4   billion   in
mortgage-backed  securities  during  2000,  partially  offset  by the  impact of
purchases.

                                    Page 16



     Interest income on  mortgage-backed  securities held to maturity was $206.5
million for 2000, an increase of $28.8 million from 1999. The average  portfolio
balance  increased  during  2000 by $338.0  million,  to $2.7  billion for 2000,
primarily  attributed to the reclassification of $1.1 billion in mortgage-backed
securities  from the  available  for sale  portfolio,  partially  offset  by the
run-off of existing  portfolios.  The run-off in these  securities  was replaced
with  the  origination  and  purchase  of  whole  loans  instead  of  additional
mortgage-backed  securities.  The weighted average yields for 2000 and 1999 were
7.56% and 7.43%, respectively.

     Interest income on securities and interest-bearing  deposits in other banks
was $90.5  million for 2000, a decrease of $9.7  million from 1999.  The average
portfolio balance was $1.4 billion for 2000 and $1.6 billion for 1999. The lower
weighted average yield of 6.34% for 2000,  compared to 6.44% for 1999,  reflects
$2.4  million and $7.7  million,  respectively,  in  interest  income on federal
income tax refunds  related to Old  California  Federal for periods prior to the
Golden State Acquisition for which there are no corresponding assets.

         Dividends  on FHLB stock were $92.9  million  for 2000,  an increase of
$33.2 million from 1999. The average  balance  outstanding  during 2000 and 1999
was $1.3 billion and $1.1 billion,  respectively.  The weighted average dividend
on FHLB stock  increased to 7.14% for 2000 from 5.36% for 1999.  The increase in
the average  balance  and  weighted  average  yield is due to an increase in the
amount  of such  stock  owned by the  Company  as a  result  of an  increase  in
borrowings  under FHLB  advances  and an increase in the  dividend  rate on FHLB
stock.

     INTEREST  EXPENSE.  Total  interest  expense was $3.0 billion for 2000,  an
increase of $491.6  million from 1999.  The increase is primarily  the result of
additional  borrowings  under FHLB advances and securities sold under agreements
to  repurchase  used to fund loans and offset the  reduction in average  deposit
balances, coupled with an overall higher interest rate environment.

     Interest  expense on  deposits,  including  Brokered  Deposits,  was $928.4
million for 2000, an increase of $40.1 million from 1999. The average balance of
deposits outstanding  decreased from $23.9 billion for 1999 to $23.3 billion for
2000.  The  decrease in the  average  balance  includes  declines in the average
balance of certificates of deposit,  custodial  accounts,  passbook  savings and
money market  accounts,  offset in part by an increase in the average balance of
customer  checking  accounts.  These changes  reflect the Company's focus during
2000 on consumer  checking account growth.  The overall weighted average cost of
deposits  increased  to 3.99% for 2000 from  3.71%  for 1999,  primarily  due to
rising market interest rates.

     Interest expense on securities sold under agreements to repurchase totalled
$352.1  million for 2000,  an increase of $86.6  million from 1999.  The average
balance of such  borrowings for 2000 and 1999 was $5.4 billion and $5.1 billion,
respectively.  The increase is primarily  attributed to the funding of loans and
the  purchase of  mortgage-backed  securities  during  1999,  as well as deposit
run-off.  The weighted average interest rate on these  instruments  increased to
6.45% for 2000  from  5.18% for 1999,  primarily  due to an  increase  in market
interest rates on new borrowings in 2000 compared to 1999.

     Interest expense on borrowings  totalled $1.7 billion for 2000, an increase
of $364.9 million from 1999. The average  balance  outstanding for 2000 and 1999
was $27.4 billion and $23.6 billion, respectively. The weighted average interest
rate on these  instruments  increased  to 6.10%  for 2000  from  5.56% for 1999,
primarily due to higher  prevailing  market  interest  rates in 2000. The higher
volume  reflects  the  increase  in FHLB  advances  used to fund  loans  and the
purchase of mortgage-backed securities during 1999.

     NET  INTEREST  INCOME.  Net  interest  income was $1.1  billion for 2000, a
decrease of $38.0 million from 1999. The interest rate spread  declined to 2.02%
for 2000 from 2.28% for 1999, primarily as a result of maturities and repayments
of lower rate interest-bearing  liabilities being replaced with interest-bearing
liabilities  having  comparatively  higher rates.  The effect of higher rates on
liabilities was partially  offset by higher yielding assets  replenishing  asset
run-off in a rising rate environment and the repricing of variable-rate assets.

                                    Page 17



     NONINTEREST INCOME. Total noninterest income,  consisting primarily of loan
servicing fees,  customer banking fees and gains on sales of assets,  was $443.6
million  for  2000,  representing  an  increase  of  $40.7  million  from  1999.
Noninterest income includes the following  components in each of the years ended
December 31, 2000 and 1999:




                                                                          Year Ended December 31,
                                                                        ----------------------------
                                                                          2000                1999
                                                                        --------            --------
                                                                               (in thousands)
                                                                                      
    Noninterest income:
         Loan servicing fees, net                                       $176,159            $127,834
         Customer banking fees and service charges                       196,969             187,022
         Gain on sale, settlement and transfer of loans, net              49,730              32,885
         (Loss) gain on sale of assets, net                              (13,424)             21,699
         Gain on sale of branches, net                                        --               2,343
         Other income                                                     34,161              31,096
                                                                        --------            --------
             Total noninterest income                                   $443,595            $402,879
                                                                        ========            ========


     Loan servicing fees, net of amortization of MSR and  pass-through  interest
expense,  were $176.2 million for 2000, compared to $127.8 million for 1999. The
single-family residential loan servicing portfolio, excluding loans serviced for
the Bank,  increased from $72.9 billion at December 31, 1999 to $84.1 billion at
December 31, 2000.  Incremental  loan servicing  fees were  partially  offset by
amortization of MSRs and  pass-through  interest  expense.  MSR amortization for
2000  decreased by $8.3  million  from 1999 due to a reduction in the  estimated
prepayment  rate,  partially  offset by a higher MSR basis.  Loan servicing fees
benefited  from the  slowdown  in mortgage  loan  prepayments  in 2000,  with an
average prepayment rate on loans serviced for others of 9% during 2000, compared
to 17% during 1999. Interest  pass-through expense declined $8.4 million in 2000
compared to 1999 as a result of these lower  prepayments  on loans  serviced for
others.

     Customer  banking  fees were  $197.0  million  for 2000  compared to $187.0
million for 1999. The increase is primarily  attributed to increased emphasis by
management on  transaction  account growth and higher fee income on mutual fund,
annuity and other security sales through Cal Fed Investments.

     Gain on sale,  settlement and transfer of loans, net totalled $49.7 million
for 2000,  an increase of $16.8  million  from 1999.  During  2000,  the Company
recorded $20.5 million of reductions in its recourse  liability.  This liability
is a  life-of-asset  accrual.  Given the  paydowns  which have  occurred  on the
underlying  loans and the  improving  credit and real estate  market  conditions
present, the Company determined that the liability balance exceeded its estimate
of the required  accrual for the remaining life of the recourse  assets by $20.5
million.  Gains  attributed to early payoffs and settlement of commercial  loans
with  unamortized  discounts  were $9.8 million  lower in 2000 compared to 1999.
During 2000,  California  Federal sold $5.1  billion in  single-family  mortgage
loans  originated for sale with servicing rights retained as part of its ongoing
mortgage  banking  operations  compared to $9.7  billion of such sales for 1999,
while the gains on such sales increased $3.5 million between the two periods. In
addition, the gain on sale was reduced in 1999 by $2.7 million, reflecting lower
of cost or market adjustments.

     Net loss on sale of assets  totalled $13.4 million for 2000,  compared to a
net gain of $21.7 million for 1999. The loss during 2000 is primarily attributed
to an $18.7  million  loss  from  the  sale of  approximately  $500  million  of
mortgage-backed  securities  with an  average  yield of 6.64%  during the second
quarter  and  a  $0.9  million   loss  from  the  sale  of  $187.6   million  of
mortgage-backed  securities  with an  average  yield of 6.59%  during  the third
quarter, partially offset by a $1.5 million gain from the sale of $699.2 million
mortgage-backed  securities  with an  average  yield of 7.27%  during the fourth
quarter  and a $1.3  million  gain from the sale of  interest  rate swaps with a
notional  amount of $150.0  million in August  2000.  It is expected  that these
sales will benefit both the net interest margin and the Company's  interest rate
sensitivity in future periods. The $21.7 million gain reported in 1999 primarily
relates to the $16.3 million gain on the Servicing Sale.

                                    Page 18



     Net gain on sale of branches of $2.3 million in 1999 relates to the sale of
the Eureka and Ukiah branches. There were no branch sales in 2000.

     Other  noninterest  income was $34.2  million for 2000, an increase of $3.1
million from 1999,  primarily  attributed to IPS float  commissions for property
tax payments.

     NONINTEREST EXPENSE. Total noninterest expense was $898.4 million for 2000,
an increase of $6.5 million  from 1999.  Noninterest  expense for 2000  included
increases  of $35.4  million  in  compensation  expense  and  $11.5  million  in
occupancy  and equipment  expense.  These  increases  were  partially  offset by
decreases  of $15.6  million  in other  noninterest  expense,  $11.6  million in
professional  fees,  $7.7  million  in  specific  merger and  integration  costs
incurred  in 1999 in  connection  with the  Golden  State  Acquisition  and $7.0
million in amortization of intangible assets.  Noninterest  expense includes the
following components in each of the years ended December 31, 2000 and 1999:



                                                                  Year Ended December 31,
                                                                ----------------------------
                                                                  2000                1999
                                                                --------            --------
                                                                       (in thousands)
                                                                              
     Noninterest expense:
        Compensation and employee benefits                      $425,327            $389,904
        Occupancy and equipment                                  153,223             141,696
        Professional fees                                         40,852              52,493
        Loan expense                                              17,018              17,200
        Foreclosed real estate operations, net                    (4,690)             (6,411)
        Amortization of intangible assets                         62,717              69,724
        Merger and integration costs                                  --               7,747
        Other expense                                            203,981             219,582
                                                                --------            --------
           Total noninterest expense                            $898,428            $891,935
                                                                ========            ========


     Compensation and employee  benefits expense was $425.3 million for 2000, an
increase of $35.4  million from 1999.  The increase is primarily  attributed  to
normal  salary  increases  and higher  employment  levels in expanding  lines of
business,   including  the  impact  of  additional  employees  from  the  Downey
Acquisition.

     Occupancy and equipment expense was $153.2 million for 2000, an increase of
$11.5 million from 1999, primarily attributed to increased  depreciation expense
related  to a change  in the  depreciable  lives of  personal  computers  and an
increase in rent expense on leased facilities.

     Professional  fees were $40.9 million for 2000, a decrease of $11.6 million
from 1999,  primarily due to legal and consulting fee expenses  incurred in 1999
related to the two goodwill litigation cases and the Y2K project.

     Amortization of intangible assets was $62.7 million for 2000, a decrease of
$7.0 million from 1999,  primarily  attributed to a lower goodwill base due to a
$50.0 million reduction in goodwill in the first quarter of 2000, resulting from
a reduction in the valuation  allowance against the Company's deferred tax asset
(see "- Provision  for Income Tax"),  and a $38.2 million  reduction in goodwill
resulting from an income tax refund  received  during the fourth quarter of 1999
related  to Old  California  Federal.  This  decrease  was  partially  offset by
amortization  expense  related to the $7.7 million and $50.7 million in goodwill
recorded in  connection  with the Downey  Acquisition  and the Nevada  Purchase,
respectively.

     Merger  and  integration  costs  were $7.7  million  in 1999,  representing
transition expenses, which include severance, conversion and consolidation costs
incurred in connection  with the Golden State  Acquisition.  Such costs were not
incurred during 2000.

     Other  noninterest  expense was $204.0  million in 2000  compared to $219.6
million in 1999.  The decline in operating  expenses is primarily  attributed to
management's continued expense reduction efforts.

                                    Page 19



     PROVISION FOR LOAN LOSSES.  The provision for loan losses was zero in 2000,
down from $10  million  in 1999.  The  decrease  in 2000  reflects  management's
evaluation of the adequacy of the allowance  based on, among other things,  past
loan loss experience and known and inherent risks in the portfolio, evidenced in
part by the continued decline in the Bank's level of non-performing assets.

     PROVISION FOR INCOME TAX. In 2000 and 1999, GS Holdings recorded net income
tax  expense  of $144.2  million  and  $234.3  million,  respectively.  Based on
favorable resolutions of federal income tax audits of Old California Federal and
Glendale  Federal,  and the current status of Mafco's,  including the Company's,
audits for the years 1991 through 1995,  management  changed its judgment  about
the realizability of the Company's  deferred tax asset and reduced its valuation
allowance by $211.7  million  during 2000. As a result of reducing the valuation
allowance,  income tax expense was reduced by $161.7  million and  goodwill  was
reduced by $50.0 million.

     During 1999, a federal  income tax benefit of $79.0 million was  recognized
and was offset by a corresponding  increase to minority  interest:  provision in
lieu of income taxes.  This federal income tax benefit relates to pre-merger tax
benefits,  in the form of net operating loss  carryovers and other items,  which
are  retained by the  previous  owners of FN  Holdings.  To the extent these tax
benefits are  recognized,  there is a reduction in income tax expense,  which is
offset by an  increase  in minority  interest:  provision  in lieu of income tax
expense.  These adjustments resulted from 1998 tax filings in 1999. GS Holdings'
effective  federal  income  tax  rate  was 14% and 38%  during  2000  and  1999,
respectively,  while its statutory  federal  income tax rate was 35% during both
periods.  In 2000, the difference  between the effective and statutory rates was
primarily  the  result  of a  reduction  in the  deferred  tax  asset  valuation
allowance,  partially offset by non-deductible  goodwill  amortization.  For the
year ended December 31, 1999, the difference between the effective and statutory
rates was  primarily  the  result of  nondeductible  goodwill  amortization.  GS
Holdings'  effective  state  tax  rate  was 6%  and 8%  during  2000  and  1999,
respectively. The effective tax rate declined during 2000 as a result of changes
in management's estimates of the expected state tax liability of the Company.

     MINORITY  INTEREST.  Dividends on the REIT Preferred  Stock totalling $45.6
million were recorded during 2000.  Minority  interest  expense  relative to the
REIT  Preferred  Stock is reflected  net of related  income tax benefit of $18.6
million,  which will inure to the  Company as a result of the  deductibility  of
such dividends for income tax purposes.

     Minority  interest for 1999 included a $79.0  million  provision in lieu of
income  taxes,  representing  pre-merger  tax benefits  retained by the previous
owners of FN Holdings and $5.0 million in net premiums paid in  connection  with
the  redemption of the Bank  Preferred  Stock.  Minority  interest  expense also
included dividends on the Bank Preferred Stock that had not yet been acquired by
GS  Holdings  and the REIT  Preferred  Stock  totalling  $1.8  million and $26.4
million, respectively.  Minority interest expense relative to the REIT Preferred
Stock is reflected  net of related  income tax benefit of $19.2  million,  which
will inure to the Company as a result of the deductibility of such dividends for
income tax  purposes.  The reduction in minority  interest  relative to the Bank
Preferred Stock reflects the impact of the $60.7 million in Bank Preferred Stock
redeemed on April 1, 1999 and the $31.8  million  redeemed on September 1, 1999.
Minority interest expense for 1999 also included a $1.7 million benefit reversal
representing that portion of Auto One's loss attributable to the 20% interest in
the common stock of Auto One that was issued as part of the GSAC Acquisition.

     EXTRAORDINARY ITEMS. During 2000, the FHLB called and the Bank prepaid $400
million in FHLB advances,  resulting in an  extraordinary  gain of $3.0 million,
net of  income  taxes  of $2.1  million,  on the  early  extinguishment  of such
borrowings.  Also during 2000,  the Bank  repurchased  $2.5 million  outstanding
principal amount of the Convertible  Subordinated Debentures due 2001, resulting
in an extraordinary  gain of $41 thousand,  net of income taxes of $30 thousand,
on the early extinguishment of debt.

     During  1999,  the  Bank  repurchased  all of the  remaining  $6.0  million
outstanding  principal  amount  of the  11.20%  Senior  Notes,  resulting  in an
extraordinary loss of $0.2 million,  net of income taxes of $0.1 million, on the
early  extinguishment  of debt. In addition during 1999, the FHLB called and the
Bank prepaid $500 million in FHLB advances,  resulting in an extraordinary  gain
of  $2.7  million,   net  of  income  taxes  of  $1.9  million,   on  the  early
extinguishment of such borrowings.

                                    Page 20



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     In the normal  course of business,  the Company is exposed to interest rate
risk,  which is the  potential  for  loss  due to  changes  in  interest  rates.
Financial  products  that  expose the  Company  to  interest  rate risk  include
securities,  loans, deposits,  debt and derivative financial instruments such as
swaps, swaptions and floors.

     ALCO,  which  includes  senior  management  representatives,  monitors  and
considers methods of managing the rate and sensitivity repricing characteristics
of the balance sheet components consistent with maintaining acceptable levels of
changes  in the NPV ratio and net  interest  income.  A primary  purpose  of the
Company's  asset and  liability  management  is to manage  interest rate risk to
effectively  invest the  Company's  capital and to preserve the value created by
its core business operations.  As such, certain management  monitoring processes
discussed  below are  designed  to minimize  the impact of sudden and  sustained
changes in interest rates on the NPV ratio and net interest income.

     The  Company's  exposure  to  interest  rate risk is reviewed on at least a
quarterly basis by the Board of Directors and ALCO.  Interest rate risk exposure
is measured  using  interest rate  sensitivity  analysis to determine the Bank's
change  in the NPV ratio and net  interest  income in the event of  hypothetical
changes in interest rates, and interest rate sensitivity gap analysis is used to
determine the repricing characteristics of the Bank's assets and liabilities. If
estimated  changes to the NPV ratio and net  interest  income are not within the
limits  established by the Board, the Board may direct  management to adjust its
asset  and  liability  mix to bring  interest  rate risk  within  Board-approved
limits.

     In order to reduce the exposures to interest rate fluctuations, the Company
has  developed  strategies  to  manage  its  liquidity,  shorten  its  effective
maturities of certain  interest-earning  assets, and increase the ability of its
asset base to respond to changes in  interest  rates.  Management  has sought to
decrease the average  maturity of its assets by emphasizing  the  origination of
adjustable-rate  residential  mortgage  loans  and  consumer  loans,  which  are
retained by the Company for its portfolio.  In addition,  long-term,  fixed-rate
single-family   residential   mortgage  loans  are  underwritten   according  to
guidelines of FHLMC,  GNMA and FNMA, and are either swapped with FHLMC, GNMA and
FNMA in exchange for mortgage-backed  securities secured by such loans which are
then sold or are sold directly for cash in the secondary market,  generally with
servicing retained.

     Interest rate  sensitivity  analysis is used to measure the Bank's interest
rate risk by  computing  estimated  changes  in NPV ratio of its cash flows from
assets,  liabilities  and  off-balance  sheet  items in the  event of a range of
assumed changes in market  interest rates.  The NPV ratio is equal to the market
value of assets minus the market value of liabilities, with adjustments made for
off-balance  sheet items  divided by the market value of assets.  This  analysis
assesses the risk of loss in market risk sensitive instruments in the event of a
sudden and  sustained  increase  or  decrease  in market  interest  rates of one
hundred to three hundred basis points. The Bank's Board of Directors has adopted
an interest  rate risk policy which  establishes  minimum NPV ratios for various
interest rate scenarios.

     The  following  table  presents  the Bank's NPV ratios for the various rate
shock  levels at  December  31,  2000.  All market  risk  sensitive  instruments
presented in this table are held to maturity or available for sale. The Bank has
no trading securities.


                                    Change in
                                  Interest Rates                      NPV Ratio
                                  --------------                      ---------
                               300 basis point rise                     6.14%
                               200 basis point rise                     6.81
                               100 basis point rise                     7.31
                               Base Scenario                            7.51
                               100 basis point decline                  7.33
                               200 basis point decline                  6.89
                               300 basis point decline                  6.68

                                    Page 21



     The preceding  table indicates that as of December 31, 2000, the Bank's NPV
ratio would be expected to decrease in the event that  prevailing  market  rates
either  increase  or  decrease  in  a  sudden  and  sustained  manner.  The  NPV
sensitivity measure, which compares the difference between the base scenario and
the lesser of the 200 basis point rise or decline,  as  estimated  by the Bank's
model is .70%.  This  sensitivity  measure is considered to be a minimal risk as
defined by the OTS regulations and is within the limits established by the Board
of Directors.

     The fair market value of portfolio  equity  decreases in a rising  interest
rate environment because the Company's  interest-bearing  liabilities  generally
reprice faster than its  interest-earning  assets, and certain  interest-earning
assets  are  subject  to  periodic  caps.  The  reduction  in  value  of the net
interest-earning assets is partially offset by an increase in value of MSRs that
appreciate in value as rates rise. In a declining interest rate environment, the
reduction in value of MSRs generally outweighs the increase in value of the rest
of the portfolio  resulting from the repricing  differences of  interest-earning
assets and interest-bearing liabilities.

     The NPV ratio is calculated by the Bank pursuant to guidelines  established
by the OTS.  The  calculation  is based on the net  present  value of  estimated
discounted  cash  flows  utilizing  market  prepayment  assumptions  and  market
interest  rates  provided by  independent  broker  quotations  and other  public
sources as of December 31, 2000, with  adjustments  made to reflect the shift in
the Treasury yield curve as appropriate.

     The  computation  of  prospective  effects of  hypothetical  interest  rate
changes is based on numerous  assumptions,  including  relative levels of market
interest rates,  loan  prepayments and deposits decay,  and should not be relied
upon  as  indicative  of  actual  results.  Further,  the  computations  do  not
contemplate  any  actions  the ALCO could  undertake  in  response to changes in
interest rates.

     Certain  shortcomings  are inherent in the method of analysis  presented in
the  computation  of NPV.  Actual  values  may  differ  from  those  projections
presented,   should  market   conditions  vary  from  assumptions  used  in  the
calculation of the NPV ratio.  Certain assets,  such as  adjustable-rate  loans,
which  represent one of the Bank's  primary loan  products,  have features which
restrict  changes in interest  rates on a short-term  basis and over the life of
the assets. In addition,  the proportion of adjustable-rate  loans in the Bank's
portfolio could decrease in future periods if market interest rates remain at or
decrease below current levels due to refinance  activity.  Further, in the event
of a change in interest  rates,  prepayment  and early  withdrawal  levels would
likely deviate significantly from those assumed in the NPV. Finally, the ability
of many borrowers to repay their adjustable-rate  mortgage loans may decrease in
the event of interest rate increases.

     In  addition,  the Bank uses  interest  rate  sensitivity  gap  analysis to
monitor  the   relationship   between  the   maturity   and   repricing  of  its
interest-earning assets and interest-bearing  liabilities,  while maintaining an
acceptable interest rate spread.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The following  consolidated financial statements of GS Holdings at December
31, 2000 and 1999 and for the years ended  December 31, 2000,  1999 and 1998 are
included in this report at the pages indicated.

                                                                          Page
                                                                          ----
Independent Auditors' Report                                              F-1
Consolidated Balance Sheets                                               F-2
Consolidated Statements of Income                                         F-3
Consolidated Statements of Comprehensive Income                           F-4
Consolidated Statements of Stockholder's Equity                           F-5
Consolidated Statements of Cash Flows                                     F-8
Notes to Consolidated Financial Statements                                F-10

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

     None.

                                    Page 22



                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  1. FINANCIAL STATEMENT SCHEDULES

     Schedules are omitted because of the absence of conditions under which they
are required or because the required information is provided in the consolidated
financial statements or notes thereto.

(b)  EXHIBITS

     2.1  Agreement and  Plan of  Reorganization,  dated as of February 4, 1998,
          by and among First Nationwide (Parent) Holdings Inc., First  Gibraltar
          Holdings, Inc., Hunter's  Glen/Ford, Ltd.,  Golden State  Bancorp Inc.
          and Golden  State Financial Corporation.  (Incorporated  by  reference
          to Exhibit 2.1 to the Registrant's  Current  Report  on Form 8-K dated
          February 4, 1998 (the "February 1998 Form 8-K").)

     2.2  Amendment  No. 1  dated  as  of  July  31, 1998,  by  and  among First
          Nationwide  (Parent)  Holdings Inc.,  First Nationwide  Holdings Inc.,
          Golden State Bancorp Inc., Golden State Financial  Corporation,  First
          Gibraltar Holdings Inc. and Hunter's Glen/Ford  Ltd., to the Agreement
          and Plan of  Reorganization, dated  as of  February  4,  1998,  by and
          among the Parties.  (Incorporated by  reference  to Exhibit 2.2 to the
          Registrant's  Annual Report  on Form 10-K  for the year ended December
          31, 1998 (the "1998 Form 10-K").)

     2.3  Agreement dated  as of  August 20, 2000  by and  between  Golden State
          Bancorp Inc. and GSB Investments Corp.

     3.1  Certificate  of  Incorporation  of the  Registrant.  (Incorporated  by
          reference to Exhibits 3.1 to the Registrant's Quarterly Report on Form
          10-Q for the quarter ended September 30, 1998.)

     3.2  By-laws of the Registrant, as amended.  (Incorporated  by reference to
          Exhibit 3.2 to the Registrant's Quarterly  Report on Form 10-Q for the
          quarterly period ended September 30, 1998.)

     4.1  Indenture, dated as of September 19, 1996,  between  First  Nationwide
          Escrow Corp.  and  The Bank of New York,  as trustee, relating  to the
          10 5/8% Senior  Subordinated  Exchange  Notes  Due 2003 (the  "10 5/8%
          Notes").  (Incorporated by reference to Exhibit 4.1 to  Amendment  No.
          1 to the  Registrant's  Registration  Statement  on Form S-1 (File No.
          333-21015).)

     4.2  First  Supplemental  Indenture,  dated as of January 3, 1997, among FN
          Holdings,  First Nationwide  Escrow Corp. and The Bank of New York, as
          trustee, relating to the 10 5/8% Notes.  (Incorporated by reference to
          Exhibit 4.2  to  Amendment  No. 1  to  the  Registrant's  Registration
          Statement on Form S-1 (File No. 333-21015).)

     4.3  Second Supplemental Indenture dated September 11,  1998, supplementing
          the  Indenture,  dated  as  of  September 19, 1996,  as  supplemented,
          between First Nationwide Holdings Inc. and  The Bank of New  York,  as
          Trustee, relating  to the  10 5/8% Senior  Subordinated Exchange Notes
          Due  2003.   (Incorporated  by  reference   to  Exhibit  4.3   to  the
          Registrant's 1998 Form 10-K.)

     4.4  Third Supplemental Indenture dated September 14, 1998, between  Golden
          State Holdings Inc. (formerly  known as New First Nationwide  Holdings
          Inc.), as successor to First Nationwide Holdings Inc., and The Bank of
          New York,  as Trustee,  relating to  the 10 5/8%  Senior  Subordinated
          Exchange Notes Due 2003.  (Incorporated by reference to Exhibit 4.4 to
          the Registrant's 1998 Form 10-K.)

                                    Page 23



     4.5  Indenture, dated as of October 1, 1986, between First Nationwide Bank,
          A Federal Savings Bank, and Bank of America National Trust and Savings
          Association  Re:  $100,000,000 10% Subordinated  Debentures  due  2006
          (the "2006 Indenture").  (Incorporated  by reference to Exhibit 4.5 to
          the  Registrant's  Annual  Report  on Form  10-K for  the  year  ended
          December  31, 1994.)

     4.6  First Supplemental  Indenture,  dated as of September 30, 1994,  among
          First Madison Bank,  FSB,  First Nationwide Bank,  A  Federal  Savings
          Bank, and  Bank of  America  National Trust and Savings   Association,
          supplementing  the  2006 Indenture.   (Incorporated  by  reference  to
          Exhibit 4.6  to the  Registrant's Annual  Report on  Form 10-K for the
          year ended December 31, 1994.)

     4.7  Second  Supplemental  Indenture,  dated as of January  3, 1997,  among
          First  Nationwide  Bank, A Federal  Savings Bank,  California  Federal
          Bank, A Federal  Savings Bank and Bank of America  National  Trust and
          Savings  Association,  as trustee,  supplementing  the 2006 Indenture.
          (Incorporated  by reference  to Exhibit 4.8 to Amendment  No. 1 to the
          Registrant's Registration Statement on Form S-1 (File No. 333-21015).)

     4.8  Indenture, dated December 1, 1992,  between  California  Federal Bank,
          A Federal  Savings Bank and Chemical Bank, as trustee, relating to the
          10% Subordinated  Debentures Due 2003.  (Incorporated by  reference to
          Exhibit 4.16  to  Amendment  No. 1  to the  Registrant's  Registration
          Statement on Form S-1 (File No. 333-21015).)

     4.9  Agreement  Regarding  Contingent  Litigation  Recovery   Participation
          Interests, dated as of June 30, 1995, between California Federal Bank,
          and   Chemical  Trust  Company   of  California,  as  Interest  Agent.
          (Incorporated by  reference to  Exhibit 4.17 to Amendment No. 1 to the
          Registrant's Registration Statement on Form S-1 (File No. 333-21015).)

     4.10 Agreement   Regarding   Secondary   Contingent   Litigation   Recovery
          Participation  Interests,  dated  as  of  December  2,  1996,  between
          California  Federal  Bank,  and  Chase  Mellon  Shareholder  Services,
          L.L.C.,  as Interest  Agent.  (Incorporated  by  reference  to Exhibit
          4.18 to Amendment No. 1 to the Registrant's Registration Statement  on
          Form S-1 (File No. 333-21015).)

     4.11 Indenture dated as of August 6, 1998 between GS Escrow  Corp.  and The
          Bank of New York, as  Trustee.  (Incorporated  by reference to Exhibit
          4.1 to the  Registrant's Registration  Statement on Form S-1 (File No.
          333-64597).)

     4.12 First Supplemental  Indenture  dated as of August 6, 1998  between  GS
          Escrow Corp. and The Bank of New York, as  Trustee.  (Incorporated  by
          reference to Exhibit 4.2 to the Registrant's Registration Statement on
          Form S-1 (File No. 333-64597).)

     4.13 Second Supplemental  Indenture  dated as of August 6, 1998  between GS
          Escrow  Corp. and The Bank of New York, as Trustee.  (Incorporated  by
          reference to Exhibit 4.3 to the Registrant's Registration Statement on
          Form S-1 (File No. 333-64597).)

     4.14 Third Supplemental Indenture  dated as of  August 6, 1998  between  GS
          Escrow Corp.  and The Bank of New York, as Trustee.  (Incorporated  by
          reference to Exhibit 4.4 to the Registrant's Registration Statement on
          Form S-1 (File No. 333-64597).)

     4.15 Fourth Supplemental Indenture  dated as of August 6, 1998  between  GS
          Escrow Corp. and  The Bank of New York,  as  Trustee (Incorporated  by
          reference to Exhibit 4.5 to the Registrant's Registration Statement on
          Form S-1 (File No. 333-64597).)

     4.16 Fifth Supplemental Indenture  dated as of  September 11, 1998  between
          Golden  State  Holdings Inc.  and the  Bank  of  New York,  as Trustee
          (Incorporated  by  reference  to   Exhibit  4.6  to  the  Registrant's
          Registration Statement on Form S-1 (File No. 333-64597).)

                                    Page 24



    10.1  Tax Sharing Agreement, effective as of January 1, 1994, by and   among
          First  Madison  Bank,  FSB, the  Registrant's  and Mafco Holdings Inc.
          (Incorporated  by  reference  to  Exhibit  10.10  to the  Registrant's
          Registration Statement on Form S-1 (File No. 33-82654).)

    10.2  Amendment to Tax Sharing Agreement,  effective  September 11, 1998, by
          and among  Mafco  Holdings  Inc.,  Golden State  Bancorp  Inc.,  First
          Nationwide Holdings  Inc., Glendale  Federal Bank,  A Federal  Savings
          Bank,  and  New  First  Nationwide  Holdings  Inc.   (Incorporated  by
          reference to Exhibit 10.2 to the Registrant's 1998 Form 10-K.)

    10.3  Tax Sharing  Modification  Agreement  dated as  of  December 22, 1998,
          between   Mafco  Holdings   Inc.   and   Golden  State  Bancorp   Inc.
          (Incorporated by  reference to  Exhibit 10.3 to the  Registrant's 1998
          Form 10-K.)

    10.4  Office  Lease,  dated  as  of  November  15, 1990,   between  Webb/San
          Francisco Ventures, Ltd. and First Nationwide Bank, A Federal  Savings
          Bank.  Confidential  treatment has been  granted for portions  of this
          document  (Incorporated  by reference to Exhibit 10.6 to Amendment No.
          3 to  the Registrant's  Registration Statement  on Form S-1  (File No.
          33-82654).)

    10.5  Amendment No. 2 to  Lease  between  First  Nationwide  Bank, A Federal
          Savings  Bank,   and   RNM  135  Main,  L.P.  dated   April  6,  1995.
          (Incorporated   by  reference   to  Exhibit  10.26  to  Post-Effective
          Amendment No. 1 to the Registrant's Registration Statement on Form S-1
          (File No. 33-82654).)

    10.6  Letter dated  March 30, 2000  extending the  term of the  office lease
          dated as of November 15, 1990 between RNM 135 Main, L.P., as successor
          to Webb/San Francisco  Venture,  Ltd., and California Federal Bank, as
          successor to First Nationwide Bank, A Federal Savings Bank.

    10.7  Employment Agreement  dated  November  22,  1999,   between California
          Federal Bank,  and  Gerald J. Ford.   (Incorporated  by  reference  to
          Exhibit 10.8  to the  Registrant's Annual Report  on Form 10-K for the
          year ended December 31, 1999 (the "1999 Form 10-K").)

    10.8  Employment  Agreement,   dated  as  of  December  17,  1999,   between
          California  Federal  Bank,  and  Carl B. Webb,  II.  (Incorporated  by
          reference  to Exhibit 10.10 to the Registrant's 1999 Form 10-K.)

    10.9  Employment Agreement, dated as of August 1, 1999,  between  California
          Federal Bank, and Christie S. Flanagan.  (Incorporated by reference to
          Exhibit 10.1 to the Registrant's Quarterly Report on Form 10-Q for the
          quarterly period ended September 30, 1999.)

    10.10 Employment  Agreement,   dated  as  of   December  17,  1999,  between
          California  Federal  Bank,  and  J.  Randy  Staff.   (Incorporated  by
          reference to Exhibit 10.15 to the Registrant's 1999 Form 10-K.)

    10.11 Employment Agreement  dated as  of August 1, 1999,  between California
          Federal Bank,  and  Scott A. Kisting.  (Incorporated  by  reference to
          Exhibit 10.2 to the Registrant's Quarterly Report on Form 10-Q for the
          quarterly period ended September 30, 1999.)

    10.12 1998 Change of Control Plan, dated as of March 25, 1999. (Incorporated
          by reference to Exhibit 10.18 to the Registrant's 1999 Form 10-K.)

    10.13 Litigation Management Agreement,  dated as of February 4, 1998, by and
          among  Golden  State  Bancorp,  Inc.,  Glendale  Federal Bank, Federal
          Savings Bank, California Federal Bank, Stephen J. Trafton  and Richard
          A. Fink.  (Incorporated by reference to  Exhibit 99.2  to the February
          1998 Form 8-K.)

                                    Page 25



    10.14 Reimbursement and  Expense  Allocation  Agreement between Golden State
          Bancorp Inc.  and  California Federal Bank,  dated  November 23, 1998.
          (Incorporated by reference to  Exhibit 10.53 to the  Registrant's 1998
          Form 10-K.)

    10.15 Agreement for Provision of Services  between  California Federal Bank,
          A  Federal  Savings Bank  and  Golden  State  Management  Inc.,  dated
          November 23, 1998.  (Incorporated by reference to Exhibit 10.54 to the
          Registrant's 1998 Form 10-K.)

    10.16 Amendment No. 1  dated  January 1, 2000  to Agreement for Provision of
          Services  between  Mafco Holdings Inc. and  Golden State Bancorp Inc.,
          dated January 1, 1999.

    12.1  Statement regarding  the computation of ratio  of earnings to combined
          fixed charges and minority interest for the Registrant.

    21.1  Subsidiaries  of  the  Registrant.  This exhibit  has been  omitted in
          accordance with General Instruction I of Form 10-K.

    24.1  Power of Attorney executed by Howard Gittis.

    24.2  Power of Attorney executed by Ronald O. Perelman.

    27.1  Financial Data Schedule.

(c)  REPORTS ON FORM 8-K

     None.

                                    Page 26



                             TABLE OF DEFINED TERMS

10 5/8%  BANK  PREFERRED  STOCK  - California  Federal's  10 5/8%  noncumulative
       perpetual preferred stock
11 1/2% BANK PREFERRED  STOCK - California   Federal's   11 1/2%   noncumulative
       perpetual preferred stock
11.20% SENIOR NOTES - As part of its 1996 acquisition of San Francisco  Federal,
       California  Federal assumed $50 million  principal amount of SFFed 11.20%
       Senior Notes due September 1, 2004
1996 ACQUISITIONS - 1996 acquisitions of Home Federal Financial  Corporation and
       San Francisco Federal
ALCO - Asset/Liability  Management Committee
AUTO ONE - Auto One Acceptance Corporation
BANK - California  Federal Bank Bank
BANK  PREFERRED  STOCK - the 10 5/8% Bank  Preferred  Stock together with the 11
      1/2% Bank Preferred Stock
BIF - Bank Insurance Fund
BROKERED  DEPOSITS - Issued certificates  of deposit  through  direct  placement
       programs and national investment banking firms
CAL FED ACQUISITION - Agreement  and  Plan of Merger  among FN Holdings, Cal Fed
       Bancorp Inc. and  California  Federal  Bank, A Federal  Savings  Bank. FN
       Holdings  acquired  100%  of the  outstanding  stock  of Cal  Fed and Old
       California  Federal,  and  First  Nationwide  merged  with  and  into Old
       California Federal in January 1997
CALGL - Secondary Contingent Litigation Recovery Participation Interests
CALGZ - Contingent Litigation Recovery Participation Interests
CALIFORNIA FEDERAL - California Federal Bank
CALIFORNIA  FEDERAL  GOODWILL  LITIGATION  -  California  Federal Bank v. United
       Sates, Civil Action 92-138
CFI - Cal Fed Investments
CLAIMS  COURT - United States Court of Federal Claims
COMPANY - Golden  State Holdings Inc.
CONVERTIBLE  SUBORDINATED  DEBENTURES  DUE 2001 - In  1986,  Cal Fed  Inc.,  Old
       California  Federal's former parent company,  issued $125 million of 6.5%
       convertible subordinated debentures due February 20, 2001
CRA - Community Reinvestment Act
DOWNEY  ACQUISITION  -  Auto  One's  acquisition  of  the  Downey  Auto  Finance
       Corporation in February, 2000
FAIR LENDING LAWS - Equal Credit Opportunity and the Fair Housing Act,  together
FDIC - Federal Deposit Insurance Corporation
FDICIA - Federal Deposit Insurance Corporation Improvement Act
FHLB - Federal Home Loan Bank
FHLB SYSTEM - Federal  Home Loan Bank System
FHLMC - Federal Home Loan Mortgage Corporation
FICO -  Financing  Corporation
FIRREA -  Financial Institutions  Reform,  Recovery  and Enforcement Act of 1989
       and its implementing regulations
FN HOLDINGS - First Nationwide Holdings Inc.
FN HOLDINGS ASSET TRANSFER - FN  Holdings   contributed   all  of   its   assets
       (including  all of the  common  stock  of the  Bank)  to GS  Holdings  in
       September 1998
FNMA - Federal National Mortgage Association
FNMC - First Nationwide Mortgage Corporation
FSLIC - Federal Savings and Loan Insurance Corporation
GLENDALE FEDERAL - Glendale Federal Bank, Federal Savings Bank
GLENDALE GOODWILL LITIGATION - Glendale  Federal Bank v.  United States, No. 90-
       772C
GLEN FED MERGER - Glendale Federal Bank merged with and into the Bank
GNMA - Government National Mortgage Association
GOLDEN STATE - Golden State Bancorp Inc.
GOLDEN STATE  ACQUISITION - FN Holdings Asset Transfer,  Holding Company Mergers
       and Glen Fed Merger, collectively
GOVERNMENT - United States Government
GS HOLDINGS - Golden State Holdings Inc.

                                    Page 27



GSAC   ACQUISITION  - Auto One, a subsidiary  of the Bank,  acquired 100% of the
       partnership  interests  in Gulf  States  Acceptance  Company,  a Delaware
       limited  partnership  and its  general  partner,  Gulf  States  Financial
       Services, Inc., a Texas corporation, in February 1998
GSB INVESTMENTS - GSB Investments Corp.
HOLA - Home Owners' Loan Act of 1933
HOLDING COMPANY MERGERS  -  FN  Holdings  merged  with  and  into  Golden  State
       Financial  Corporation,  which owned all of the common  stock of Glendale
       Federal
HUNTER'S GLEN - Hunter's Glen/Ford Ltd.
LTV - Loan-to-value
MAFCO HOLDINGS - Mafco Holdings Inc.
MSR - Mortgage servicing rights
NEVADA PURCHASE - The Bank  acquired  twelve retail  branches  located in Nevada
       with deposits of approximately  $543 million from Norwest Bank, Nevada, a
       subsidiary  of Norwest  Corporation,  and Wells Fargo Bank,  N.A in April
       1999.
NPV - Net portfolio value
OLD CALIFORNIA  FEDERAL - California  Federal Bank, A Federal Savings Bank prior
       to the Cal Fed Acquisition
OTS - Office of Thrift Supervision
PARENT HOLDINGS - First Nationwide (Parent) Holdings Inc.
QTL TEST - Qualified Thrift Lender test
REIT PREFERRED STOCK - 9 1/8% Noncumulative Exchangeable  Preferred Stock issued
       by California Federal Preferred Capital Corporation in January 1996
SAIF - Savings Association Insurance Fund
SERVICING SALe - FNMC sold servicing rights on  approximately  49,000 loans with
       an unpaid principal balance of $2.0 billion in April 1999
SFFED ACQUISITION - The acquisition  of  San Francisco Federal by the Company in
       February 1996
TAX SHARING AGREEMENT  -  Prior to  the Golden  State Acquisition,  for  federal
       income tax  purposes,  the Bank,  FN Holdings,  and Mafco  Holdings  were
       parties to a tax sharing agreement effective as of January 1, 1994
VERDUGO - Verdugo Trustee Service Corporation

                                    Page 28


                                   SIGNATURES

     Pursuant to the  requirements  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.

Dated:  March 20, 2001

                                            GOLDEN STATE HOLDINGS INC.




                                            By:   /s/Gerald J. Ford
                                               ---------------------------------
                                                  Gerald J. Ford
                                                  Chairman of the Board
                                                  and Chief Executive Officer

     Pursuant to the  requirement of the Securities  Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the date indicated.

         Name                            Title                         Date
         ----                            -----                         ----


    /s/Gerald J. Ford           Chairman of the Board, Chief      March 20, 2001
- ---------------------------     Executive Officer and Director
    Gerald J. Ford              (Principal Executive Officer)




    /s/Carl B. Webb             President, Chief Operating        March 20, 2001
- ----------------------------    Officer and Director
    Carl B. Web



    /s/Richard H. Terzian       Executive Vice President          March 20, 2001
- ----------------------------    and Chief Financial Officer
    Richard H. Terzian         (Principal Financial Officer)



    /s/Renee Nichols Tucei      Executive Vice President          March 20, 2001
- ----------------------------    and Controller
    Renee Nichols Tucei         (Principal Accounting Officer)


          *                     Director                          March 20, 2001
- ----------------------------
    Howard Gittis



          *                     Director                          March 20, 2001
- ----------------------------
    Ronald O. Perelman

*  Vanessa L. Washington,  by signing her name, hereto, does hereby execute this
   report on Form 10-K on behalf of the directors and officers of the Registrant
   indicated above by asterisks, pursuant to powers of attorney duly executed by
   such  directors  and  officers  and filed as  exhibits to this report on Form
   10-K.


                                            By:     /s/Vanessa L. Washington
                                               ---------------------------------
                                                    Vanessa L. Washington
                                                    Attorney-in-fact

                                    Page 29




                          INDEPENDENT AUDITORS' REPORT



The Stockholder and Board of Directors
Golden State Holdings Inc.:

     We have  audited the  accompanying  consolidated  balance  sheets of Golden
State Holdings Inc. and subsidiaries (the "Company") as of December 31, 2000 and
1999, and the related consolidated  statements of income,  comprehensive income,
stockholder's  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 2000. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the financial position of Golden State
Holdings Inc. and subsidiaries as of December 31, 2000 and 1999, and the results
of their operations and their cash flows for each of the years in the three-year
period  ended  December 31,  2000,  in  conformity  with  accounting  principles
generally accepted in the United States of America.




                                                KPMG LLP



San Francisco, California
January 16, 2001

                                      F-1



                   GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                           December 31, 2000 and 1999
                  (dollars in thousands, except per share data)


                                       Assets                                               2000              1999
                                       ------                                            -----------      -----------
                                                                                                    
Cash and due from banks                                                                  $   697,441      $   508,812
Interest-bearing deposits in other banks                                                         123                5
Short-term investment securities                                                              85,510           84,061
                                                                                         -----------      -----------
     Cash and cash equivalents                                                               783,074          592,878

Securities available for sale, at fair value (includes securities pledged to
creditors with the right to sell or repledge of zero and $37,397 at December 31,
     2000 and 1999, respectively)                                                            637,070        1,075,734
Securities held to maturity (fair value $590,571 and $180,449 at December 31,
     2000 and 1999, respectively)                                                            587,503          185,357
Mortgage-backed securities available for sale, at fair value (includes securities
     pledged to creditors with the right to sell or repledge of $2,620,399
     and $3,799,962 at December 31, 2000 and 1999, respectively)                           9,866,823       13,764,565
Mortgage-backed securities held to maturity (fair value $2,959,677 and
     $2,150,014 at December 31, 2000 and 1999, respectively) (includes securities
     pledged to creditors with the right to sell or repledge of $2,053,070
     and $1,855,163 at December 31, 2000 and 1999, respectively)                           2,886,612        2,149,696
Loans held for sale, net                                                                     845,763          729,062
Loans receivable, net                                                                     39,592,814       33,953,461
Investment in Federal Home Loan Bank ("FHLB") System                                       1,361,066        1,167,144
Premises and equipment, net                                                                  290,899          296,800
Foreclosed real estate, net                                                                   19,080           45,091
Accrued interest receivable                                                                  364,414          321,596
Intangible assets (net of accumulated amortization of $246,150 and $183,433
     at December 31, 2000 and 1999, respectively)                                            691,288          819,561
Mortgage servicing rights                                                                  1,559,323        1,272,393
Other assets                                                                               1,029,082          667,793
                                                                                         -----------      -----------
         Total assets                                                                    $60,514,811      $57,041,131
                                                                                         ===========      ===========

         Liabilities, Minority Interest and Stockholder's Equity
         -------------------------------------------------------

Deposits                                                                                 $23,462,372      $23,040,571
Securities sold under agreements to repurchase                                             4,511,309        5,481,747
Borrowings                                                                                28,800,557       25,668,626
Other liabilities                                                                            942,397          688,870
                                                                                         -----------      -----------
         Total liabilities                                                                57,716,635       54,879,814
                                                                                         -----------      -----------

Commitments and contingencies                                                                     --               --

Minority interest                                                                            500,000          500,000

Stockholder's equity
     Common stock, $1.00 par value, (1,000 shares authorized, issued and
         outstanding at December 31, 2000 and 1999, respectively)                                  1                1
     Additional paid-in capital                                                            1,564,821        1,542,171
     Accumulated other comprehensive loss                                                    (91,405)        (276,832)
     Retained earnings (substantially restricted)                                            824,759          395,977
                                                                                         -----------      -----------
     Total stockholder's equity                                                            2,298,176        1,661,317
                                                                                         -----------      -----------
         Total liabilities, minority interest and stockholder's equity                   $60,514,811      $57,041,131
                                                                                         ===========      ===========

See accompanying notes to consolidated financial statements.

                                      F-2



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                       Consolidated Statements of Income
                  Years Ended December 31, 2000, 1999 and 1998
                                 (in thousands)


                                                                                       2000           1999            1998
                                                                                     ----------      ----------     ----------
                                                                                                           
Interest income:
     Loans receivable                                                                $2,852,971      $2,332,500     $1,739,294
     Mortgage-backed securities available for sale                                      800,444         872,823        482,567
     Mortgage-backed securities held to maturity                                        206,469         177,644        134,537
     Loans held for sale                                                                 62,591         109,486        115,714
     Securities available for sale                                                       55,917          76,621         49,730
     Securities held to maturity                                                         29,499          11,459          4,702
     Interest-bearing deposits in other banks                                             5,034          12,049         22,263
     Dividends on FHLB stock                                                             92,872          59,639         36,042
                                                                                     ----------      ----------     ----------
         Total interest income                                                        4,105,797       3,652,221      2,584,849
                                                                                     ----------      ----------     ----------

Interest expense:
     Deposits                                                                           928,407         888,286        791,112
     Securities sold under agreements to repurchase                                     352,100         265,467        153,697
     Borrowings                                                                       1,677,498       1,312,629        829,316
                                                                                     ----------      ----------     ----------
         Total interest expense                                                       2,958,005       2,466,382      1,774,125
                                                                                     ----------      ----------     ----------
         Net interest income                                                          1,147,792       1,185,839        810,724
Provision for loan losses                                                                    --          10,000         40,000
                                                                                     ----------      ----------     ----------
         Net interest income after provision for loan losses                          1,147,792       1,175,839        770,724
                                                                                     ----------      ----------     ----------

Noninterest income:
     Loan servicing fees, net                                                           176,159         127,834        109,203
     Customer banking fees and service charges                                          196,969         187,022        121,283
     Gain on sale, settlement and transfer of loans, net                                 49,730          32,885         54,217
     (Loss) gain on sale of assets, net                                                 (13,424)         21,699            193
     Gain on sale of  branches, net                                                          --           2,343        108,825
     Other income                                                                        34,161          31,096         23,896
                                                                                     ----------      ----------     ----------
         Total noninterest income                                                       443,595         402,879        417,617
                                                                                     ----------      ----------     ----------

Noninterest expense:
     Compensation and employee benefits                                                 425,327         389,904        293,573
     Occupancy and equipment                                                            153,223         141,696         97,456
     Professional fees                                                                   40,852          52,493         56,327
     Loan expense                                                                        17,018          17,200         24,843
     Foreclosed real estate operations, net                                              (4,690)         (6,411)        (6,152)
     Amortization of intangible assets                                                   62,717          69,724         53,415
     Merger and integration costs                                                            --           7,747         59,162
     Other expense                                                                      203,981         219,582        159,360
                                                                                     ----------      ----------     ----------
         Total noninterest expense                                                      898,428         891,935        737,984
                                                                                     ----------      ----------     ----------

     Income before income taxes, minority interest and extraordinary items              692,959         686,783        450,357
     Income tax expense (benefit)                                                       144,204         234,263        (96,300)
     Minority interest: provision in lieu of income tax expense                              --          79,005             --
     Minority interest: other                                                            26,987          34,936        109,949
                                                                                     ----------      ----------     ----------
         Income before extraordinary items                                              521,768         338,579        436,708
     Extraordinary item - gain (loss) on early extinguishment of debt,
             net of applicable taxes of $2,083, $1,801 and $(68,168) in 2000,
             1999 and 1998, respectively                                                  3,014           2,472        (98,706)
                                                                                     ----------      ----------     ----------
         Net income                                                                     524,782         341,051        338,002
     Preferred stock dividends                                                               --              --            578
                                                                                     ----------      ----------     ----------
         Net income available to common stockholder                                  $  524,782      $  341,051     $  337,424
                                                                                     ==========      ==========     ==========

See accompanying notes to consolidated financial statements.

                                      F-3


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                Consolidated Statements of Comprehensive Income
                  Years Ended December 31, 2000, 1999 and 1998
                                 (in thousands)


                                                                            2000               1999               1998
                                                                          --------           --------           --------
                                                                                                       
 Net income                                                               $524,782           $341,051           $338,002

 Other comprehensive income (loss), net of tax:
    Unrealized holding gain (loss) on securities available for sale:
        Unrealized holding gain (loss) arising during the period           170,821           (282,241)           (28,167)
        Less: reclassification adjustment for loss (gain) included
             in net income                                                   9,976               (742)              (844)
                                                                          --------           --------           --------
                                                                           180,797           (282,983)           (29,011)
    Amortization of market adjustment for securities
        transferred from available for sale to held to maturity              4,630                 --                 --
                                                                          --------           --------           --------

 Other comprehensive income (loss)                                         185,427           (282,983)           (29,011)
                                                                          --------           --------           --------

 Comprehensive income                                                     $710,209           $ 58,068           $308,991
                                                                          ========           ========           ========

See accompanying notes to consolidated financial statements.

                                      F-4


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                Consolidated Statements of Stockholder's Equity
                  Years Ended December 31, 2000, 1999 and 1998
                                 (in thousands)


                                                                                     Accumulated     Retained
                                                                      Additional        Other        Earnings         Total
                                             Preferred     Common      Paid-in      Comprehensive  (Substantially  Stockholder's
                                               Stock        Stock      Capital      Income (Loss)   Restricted)       Equity
                                               -----        -----      -------      -------------   -----------       ------
                                                                                                  
Balance at December 31, 1997                $ 25,680        $ 1      $   31,890      $   35,162      $ 750,774      $  843,507

Net income                                        --         --              --              --        338,002         338,002
Redemption of FN Holdings
   Preferred Stock                           (25,787)        --             787              --             --         (25,000)
Golden State Acquisition                          --         --       1,482,760              --             --       1,482,760
GS Escrow Merger                                  --         --          (3,535)             --             --          (3,535)
Capital contribution of Trans
   Network Insurance Services                     --         --              56              --             --              56
Tax benefit on exercise of stock options          --         --             103              --             --             103
Dividends on common stock                         --         --              --              --       (874,155)       (874,155)
Cash dividends on FN Holdings
   Preferred Stock                                --         --              --              --           (471)           (471)
Preferred Stock dividends                        107         --              --              --           (107)             --
Change in net unrealized holding gain
   on securities available for sale               --         --              --         (29,011)            --         (29,011)
                                            --------        ---      ----------      ----------      ---------      ----------

Balance at December 31, 1998                      --          1       1,512,061           6,151        214,043       1,732,256

Net income                                        --         --              --              --        341,051         341,051
Golden State Acquisition - see note 3             --         --         (12,380)             --             --         (12,380)
Adjustment to initial dividend of tax
   benefits to parent due to
   deconsolidation                                --         --              --              --         66,383          66,383
Impact of Golden State restricted
   common stock                                   --         --             477              --             --             477
Tax benefit on exercise of stock options          --         --           2,013              --             --           2,013
Dividends to parent                               --         --              --              --       (225,500)       (225,500)
Contributions from parent                         --         --          40,000              --             --          40,000
Change in net unrealized holding gain (loss)
   on securities available for sale               --         --              --        (282,983)            --        (282,983)
                                            --------        ---      ----------      ----------      ---------      ----------

Balance at December 31, 1999                      --          1       1,542,171        (276,832)       395,977       1,661,317

Net income                                        --         --              --              --        524,782         524,782
Change in unrealized holding loss
    on securities available for sale              --         --              --         180,797             --         180,797
Amortization of unrealized holding
    loss on securities held to maturity           --         --              --           4,630             --           4,630
Dividends to parent                               --         --              --              --        (96,000)        (96,000)
Contributions from parent                         --         --          19,000              --             --          19,000
Impact of Golden State restricted
    common stock                                  --         --           3,175              --             --           3,175
Tax benefit on exercise of stock options          --         --             475              --             --             475
                                            --------        ---      ----------      ----------      ---------      ----------

Balance at December 31, 2000                $     --        $ 1      $1,564,821      $  (91,405)     $ 824,759      $2,298,176
                                            ========        ===      ==========      ==========      =========      ==========

See accompanying notes to consolidated financial statements.

                                      F-5


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows
                  Years Ended December 31, 2000, 1999 and 1998
                                 (in thousands)


                                                                           2000                1999               1998
                                                                       -----------         -----------        -----------
                                                                                                     
Cash flows from operating activities:
Net income                                                             $   524,782         $   341,051        $   338,002
Adjustments to reconcile net income to net cash provided by
      (used in) operating activities:
      Amortization of intangible assets                                     62,717              69,724             53,415
      Provision (benefit) for deferred income taxes                         30,991             146,373           (212,993)
      Accretion of discount on borrowings                                    1,093               1,018                285
      Amortization (accretion) of purchase accounting
          premiums and discounts, net                                          269               7,541               (236)
      Amortization of mortgage servicing rights                            204,032             212,310            158,163
      Provision for loan losses                                                 --              10,000             40,000
      Loss (gain) on sale of assets, net                                    13,424             (21,699)             (193)
      Gain on sale of branches, net                                             --              (2,343)          (108,825)
      Gain on sale of foreclosed real estate, net                           (8,950)            (13,069)           (13,559)
      Loss on sale, settlement and transfer of loans, net                   76,918             160,970            115,755
      Capitalization of originated mortgage servicing rights              (126,648)           (193,855)          (169,972)
      Extraordinary items - (gain) loss on early
          extinguishment of debt, net                                       (3,014)             (2,472)            98,706
      Depreciation and amortization of premises and
          equipment                                                         51,067              37,465             26,458
      Amortization of deferred debt issuance costs                           7,354               7,295              6,958
      FHLB stock dividends                                                 (92,872)            (59,639)           (36,042)
      Purchases and originations of loans held for sale                 (5,344,219)         (8,345,470)        (8,843,499)
      Net proceeds from the sale of loans held for sale                  5,059,241           9,703,072          7,892,122
      (Increase) decrease in other assets                                 (459,836)             69,397            161,485
      Increase in accrued interest receivable                              (41,580)             (4,141)           (17,630)
      Increase (decrease) in other liabilities                             272,812            (263,027)           (95,754)
      Amortization of deferred compensation expense -
          Golden State restricted common stock                               1,897                 477                 --
      Minority interest: provision in lieu of income taxes                      --              79,005                 --
      Minority interest: other                                              26,987              34,936            109,949
      Other operating activity                                                  36                  --                 --
                                                                       -----------         -----------        -----------
          Net cash provided by (used in) operating activities              256,501           1,974,919           (497,405)
                                                                       -----------         -----------        -----------

Cash flows from investing activities:
      Acquisitions and divestitures:
          Downey Acquisition                                              (379,314)                 --                 --
          Nevada Purchase                                                       --             458,943                 --
          Golden State Acquisition                                                                  --            792,127
          GSAC Acquisition                                                                          --            (13,577)


                                                                                                               (Continued)

See accompanying notes to consolidated financial statements.

                                      F-6


                   GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                Consolidated Statements of Cash Flows, continued
                  Years Ended December 31, 2000, 1999 and 1998
                                 (in thousands)


                                                                                     2000              1999              1998
                                                                                 ------------      ------------      ------------
                                                                                                            
Cash flows from investing activities (continued):
     Purchases of securities available for sale                                  $   (50,691)      $   (807,690)     $   (891,643)
     Proceeds from maturities of securities available for sale                        58,022            431,934           975,288
     Purchases of securities held to maturity                                         (4,199)           (28,869)             (384)
     Principal payments and proceeds from maturities of securities
         held to maturity                                                             51,289             94,820             2,827
     Purchases of mortgage-backed securities available for sale                     (115,256)        (4,832,344)       (8,955,882)
     Principal payments on mortgage-backed securities available for sale           1,878,401          3,623,918         3,261,363
     Proceeds from sales of mortgage-backed securities available for sale          1,367,666            193,732            25,292
     Principal payments on mortgage-backed securities held to maturity               428,067            621,179           468,544
     Proceeds from sales of loans                                                     68,713             18,528            10,875
     Net (increase) decrease in loans receivable                                  (3,774,409)        (1,694,325)        2,280,576
     Purchases of loans receivable                                                (1,648,599)        (2,197,573)         (593,378)
     Purchases of FHLB stock, net                                                   (107,570)          (110,477)         (278,955)
     Purchases of premises and equipment                                             (48,718)           (44,331)          (71,361)
     Proceeds from disposal of premises and equipment                                  4,146             14,549            30,634
     Proceeds from sales of foreclosed real estate                                    75,312            136,565           164,278
     Purchases of mortgage servicing rights                                         (364,754)          (357,557)         (157,224)
     Proceeds from sales of mortgage servicing rights                                    774             30,802                --
                                                                                 ------------      ------------      ------------
         Net cash used in investing activities                                    (2,561,120)        (4,448,196)       (2,950,600)
                                                                                 ------------      ------------      ------------

Cash flows from financing activities:
     Branch sales                                                                         --            (69,340)       (1,267,517)
     Net increase (decrease) in deposits                                              423,216        (2,074,736)       (1,426,963)
     Proceeds from additional borrowings                                           43,513,455        33,029,009        25,559,922
     Principal payments on borrowings                                             (40,367,906)      (29,717,967)      (20,496,018)
     Net (decrease) increase in securities sold under agreements
         to repurchase                                                               (970,438)        1,243,352         1,945,646
     Proceeds from the GS Escrow Merger                                                   --                 --         1,970,285
     Bank Preferred Stock Tender Offers                                                   --            (97,621)         (423,509)
     Debt Tender Offers                                                                   --               (253)       (1,089,885)
     Redemption of FN Holdings Preferred Stock                                            --                 --           (25,000)
     Dividends on common stock                                                        (96,000)         (225,500)         (662,914)
     Dividends on preferred stock                                                         --                 --              (471)
     Dividends paid to minority stockholders, net of taxes                            (26,987)          (30,752)          (80,035)
     Tax benefit on exercise of stock options                                             475             2,013               103
     Capital contribution from parent                                                  19,000            40,000                --
                                                                                 ------------      ------------      ------------
         Net cash provided by financing activities                                  2,494,815         2,098,205         4,003,644
                                                                                 ------------      ------------      ------------

Net change in cash and cash equivalents                                               190,196          (375,072)          555,639
Cash and cash equivalents at beginning of year                                        592,878           967,950           412,311
                                                                                 ------------      ------------      ------------
Cash and cash equivalents at end of year                                         $    783,074      $    592,878      $    967,950
                                                                                 ============      ============      ============

See accompanying notes to consolidated financial statements.

                                      F-7


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(1)  ORGANIZATION

     Golden State Holdings Inc. (the "Company" or "GS Holdings"), a wholly owned
subsidiary of Golden State Bancorp Inc. ("Golden  State"),  is a holding company
whose  only  significant  asset  is all of the  common  and  preferred  stock of
California  Federal Bank. GS Holdings was formed to acquire all of the assets of
First Nationwide Holdings Inc. ("FN Holdings")  (including all of the common and
preferred  stock  of  California  Federal  Bank)  as  part of the  Golden  State
Acquisition  (as defined  herein).  FN Holdings was a holding company whose only
significant  asset was all of the common stock of  California  Federal  Bank. As
such, the principal  business  operations of FN Holdings were, and the principal
business  operations  of GS Holdings  are,  primarily  carried out by California
Federal Bank and its operating subsidiaries ("California Federal" or "Bank").

     The Bank is a diversified  financial services company that primarily serves
consumers in California and, to a lesser extent, in Nevada. The Bank's principal
business  consists of operating  retail branches that provide  deposit  products
such as  demand,  transaction  and  savings  accounts,  and  selling  investment
products such as mutual funds, annuities and insurance.  In addition, it engages
in mortgage banking  activities,  including  originating and purchasing 1-4 unit
residential  loans for sale to various  investors in the secondary market or for
retention in its own portfolio,  and servicing loans for itself and others. To a
lesser extent,  the Bank  originates  and/or  purchases  commercial real estate,
commercial  banking and  consumer  loans for  investment.  Revenues  are derived
primarily  from interest  earned on loans,  interest  received on government and
agency securities and  mortgage-backed  securities,  gains on sales of loans and
other   investments  and  fees  received  in  connection  with  loan  servicing,
securities brokerage and other customer service transactions. Expenses primarily
consist of interest on customer  deposit  accounts,  interest on short-term  and
long-term  borrowings,   general  and  administrative   expenses  consisting  of
compensation   and  benefits,   data   processing,   occupancy  and   equipment,
communications,   deposit  insurance  assessments,  advertising  and  marketing,
professional fees and other general and administrative expenses.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accounting and reporting  policies of the Company  conform to generally
accepted  accounting  principles  ("GAAP") and prevailing  practices  within the
banking and thrift industries.  The following summarizes the more significant of
these policies.

     (a)  Basis of Presentation

     The accompanying  consolidated financial statements include the accounts of
GS  Holdings,  the Bank and the Bank's  wholly  owned  subsidiaries.  Unless the
context otherwise  indicates,  "GS Holdings" or "Company" refers to Golden State
Holdings Inc. as the surviving entity after the consummation of the Golden State
Acquisition and as the surviving corporation in the GS Escrow Merger (as defined
herein) for periods after the GS Escrow Merger. On September 11, 1998,  Glendale
Federal Bank, Federal Savings Bank ("Glendale Federal") merged with and into the
Bank  pursuant  to the Glen Fed Merger (as defined  herein).  Unless the context
otherwise indicates, "California Federal" or "Bank" refers to California Federal
as the surviving  entity after the  consummation  of the Golden State Merger (as
defined herein).  All significant  intercompany  balances and transactions  have
been eliminated in  consolidation.  Certain amounts in the prior years have been
reclassified to conform to the current year's presentation.

     As GS Holdings' common stock is wholly owned by Golden State,  earnings per
share data is not presented.

     (b)  Cash and Cash Equivalents

     For purposes of the  consolidated  statements of cash flows,  cash and cash
equivalents include cash and due from banks,  interest-bearing deposits in other
banks, and other short-term  investment  securities with original  maturities of
three months or less.  Savings and loan associations are required by the Federal
Reserve  System  to  maintain  non-interest  bearing  cash  reserves  equal to a
percentage of certain deposits.  The reserve  requirement for California Federal
at December 31, 2000 was $57.8 million,  which was met with vault cash of $108.5
million and cash reserves of $21.6 million.

                                      F-8


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     (c)  Securities and Mortgage-backed Securities

     The  Company's   investment  in  securities   consists  primarily  of  U.S.
government and agency  securities and  mortgage-backed  securities.  The Company
classifies debt and equity  securities,  including  mortgage-backed  securities,
into one of three  categories:  held to maturity,  available for sale or trading
securities.  Securities held to maturity  represent  securities which management
has the  positive  intent and  ability to hold to  maturity  and are  carried at
amortized  cost.  Securities  bought  and held  principally  for the  purpose of
selling them in the near term are classified as trading  securities and reported
at fair value,  with unrealized  gains and losses included in income.  All other
securities including equity securities with readily determinable fair values are
classified as available for sale and are carried at fair value,  with unrealized
holding  gains and  losses,  net of tax,  reported  as a separate  component  of
stockholder's  equity until realized.  Declines in the value of held-to-maturity
and  available-for-sale  securities below their cost that are deemed to be other
than temporary are reflected in earnings as realized losses.  Realized gains and
losses  on   securities   available   for  sale  are   computed  on  a  specific
identification basis and are accounted for on a trade-date basis.

     Amortization   and  accretion  of  premiums  and   discounts   relating  to
mortgage-backed  securities  is  recognized  using the interest  method over the
estimated lives of the underlying mortgages.

     (d)  Loans Held for Sale, Net

     One-to-four unit residential  loans originated and intended for sale in the
secondary  market are carried at the lower of aggregate  cost or market value as
determined by outstanding  commitments  from investors or current investor yield
requirements  calculated  on an  aggregate  basis.  Net  unrealized  losses  are
recognized in a valuation allowance by charges to income.

     (e)  Loans Receivable, Net

     Loans  receivable,  net, is stated at unpaid principal  balances,  less the
allowance for loan losses,  and net of deferred loan  origination  fees or costs
and purchase discounts or premiums.

     Discounts  or  premiums  on 1-4 unit  residential  loans  are  accreted  or
amortized to income  using the interest  method,  generally  over the  remaining
contractual  loan period.  Discounts or premiums on consumer and other loans are
recognized over the lives of the loans using the interest method.

     A  significant  portion of the  Company's  real  estate loan  portfolio  is
comprised of adjustable-rate  mortgages.  The interest rate and payment terms of
these mortgages adjust on a periodic basis in accordance with various  published
indices. The majority of these adjustable-rate  mortgages have terms which limit
the amount of  interest  rate  adjustment  that can occur each year and over the
life of the mortgage. When such limits are applied, negative amortization occurs
on certain adjustable-rate mortgages. See note 34.

     The  allowance  for loan  losses is  adjusted  by  charges  to  income  and
decreased by charge-offs (net of recoveries).  Management's  periodic evaluation
of the adequacy of the allowance is based on such factors as the Company's  past
loan  loss  experience,  known  and  inherent  risks in the  portfolio,  adverse
situations  that  have  occurred  but are not yet  known  that  may  affect  the
borrower's ability to repay, the estimated value of underlying  collateral,  and
economic conditions.  Management's methodology for assessing the adequacy of the
allowance  includes the evaluation of the following three key elements:  (a) the
formula allowance,  (b) specific allowances for identified problem loans and (c)
the  unallocated   allowance.   As  management  utilizes  information  currently
available to make such  evaluation,  the allowance for loan losses is subjective
and may be adjusted in the future depending on changes in economic conditions or
other  factors.  Additionally,  regulatory  authorities,  as an integral part of
their regular  examination  process,  review the Bank's  allowance for estimated
losses on a periodic basis.  These authorities may require the Bank to recognize
adjustments to the allowance based on their judgment of information available to
them at the time of their examination.

                                      F-9


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Uncollectible  interest on loans that are contractually ninety days or more
past due is charged off, or an allowance is  established,  based on management's
periodic evaluation. The allowance is established by a charge to interest income
equal to all interest previously accrued, and income is subsequently  recognized
only to the extent  that cash  payments  are  received.  When,  in  management's
judgment,  the  borrower's  ability  to make  periodic  interest  and  principal
payments resumes, the loan is returned to accrual status.

     (f)  Securitized Loan Sales

     When the Company has sold  receivables  in  securitizations  of residential
mortgage loans, it has retained one or more subordinated  tranches and servicing
rights,  both of which are retained  interests in the  securitized  receivables.
Gain or loss on sale of the receivables depends in part on the previous carrying
amount of the financial assets involved in the transfer,  allocated  between the
assets sold and the retained  interests  based on their  relative fair values at
the date of transfer.  To obtain fair values,  quoted  market prices are used if
available.  However,  quotes are generally not available for retained interests,
so the Company  generally  estimates  fair value  based on the present  value of
future expected cash flows estimated  using  management's  best estimates of the
key   assumptions   (credit  losses,   prepayment   speeds  and  discount  rates
commensurate with the risks involved)  applied by an independent  company in its
valuation analysis.

     (g)  Auto One Loans

     The  Company,  through  its 80%  owned  subsidiary,  Auto  One (as  defined
herein),  originates loans and also purchases loans  individually and in groups.
Purchased  loans are grouped and accounted for in  homogeneous  pools based upon
certain risk  characteristics,  including  interest coupon rate, credit quality,
and period of origination. At acquisition,  the Company estimates the amount and
timing of  undiscounted  expected  principal and interest cash flows  ("Expected
Cash Flows") for each pool.  For certain  purchased  pools of loans,  the amount
paid reflects the Company's  determination  that it is probable the Company will
be unable to collect all amounts due according to the  contractual  terms of the
underlying  loans  in  the  pool.  Accordingly,  at  acquisition,   the  Company
recognizes  the  excess  of  the  pool's  scheduled  contractual  principal  and
contractual  interest  payments  over its Expected  Cash Flows as an amount that
should not be accreted  ("Nonaccretable  Contractual Cash Flows"). The remaining
amount -  representing  the  excess of the pool's  Expected  Cash Flows over the
amount paid - is accreted into interest  income over the remaining  life of each
pool ("Accretable Yield").

     Over the life of each pool of loans,  the  Company  continues  to  estimate
Expected  Cash Flows.  In the event a pool's actual cash flows plus the expected
cash payments are less than the Expected Cash Flows estimated at the time of the
purchase, the amount by which the current carrying value of the pool exceeds the
present value of the expected cash flows discounted at the originally  estimated
internal  rate of return is an  impairment  and  requires an  allocation  of the
allowance  for loan losses  established  by provisions  for loan losses.  If the
present  value of a pool's  expected  remaining  cash  flows  discounted  at the
originally  estimated internal rate of return exceeds the current carrying value
of the pool, the amount of the  Accretable  Yield is increased and the amount of
the Nonaccretable Contractual Cash Flows is decreased by the amount the sum of a
pool's expected  remaining cash flows exceeds the sum of the remaining  payments
less the Nonaccretable  Contractual Cash Flows. The adjusted Accretable Yield is
accreted into interest income over the pool's  remaining life using the interest
method.

     (h)  Impaired Loans

     The Company  considers a loan impaired when,  based on current  information
and events,  it is "probable"  that it will be unable to collect all amounts due
(i.e.,  both principal and interest)  according to the contractual  terms of the
loan agreement.  Any insignificant delay or insignificant shortfall in amount of
payments  will  not  cause  a loan to be  considered  impaired.  In  determining
impairment,   the  Company  considers  large   non-homogeneous  loans  including
nonaccrual  loans,  troubled  debt  restructurings  and  performing  loans  that
exhibit,   among  other   characteristics,   high   loan-to-value   ratios,  low
debt-coverage  ratios,  or other indications that the borrowers are experiencing
increased  levels of  financial  difficulty.  Loans  collectively  reviewed  for
impairment by the Company include all single-family  loans,  commercial  banking
loans under $100,000 and  performing  multi-family  and  commercial  real estate
loans under $500,000, excluding loans which have entered the workout process.

                                      F-10


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  measurement of impairment may be based on (a) the present value of the
expected  future  cash  flows of the  impaired  loan  discounted  at the  loan's
original  effective  interest  rate,  (b) the  observable  market  price  of the
impaired loan, or (c) the fair value of the collateral of a collateral-dependent
loan. The Company bases the measurement of  collateral-dependent  impaired loans
on the fair value of the loan's collateral,  less disposal costs. The amount, if
any, by which the  recorded  investment  of the loan  exceeds the measure of the
impaired  loan's value is recognized by recording a valuation  allowance.  Large
groups of smaller  balance  homogeneous  loans are  collectively  evaluated  for
impairment.

     Cash receipts on impaired  loans not  performing  according to  contractual
terms are generally  used to reduce the carrying  value of the loan,  unless the
Company  believes it will recover the remaining  principal  balance of the loan.
Impairment  losses  are  included  in  the  allowance  for  loan  losses.   Upon
disposition of an impaired loan, loss of principal,  if any, is recorded through
a charge-off to the allowance for loan losses.

     (i)  Loan Origination and Commitment Fees and Related Costs

     Loan  origination  fees, net of loan  origination  costs,  are deferred and
amortized  to interest  income  using the interest  method,  generally  over the
contractual  term of the loan,  adjusted for actual loan prepayment  experience.
Unamortized  fees, net of loan origination  costs on loans sold or paid in full,
are recognized as income or expense, as appropriate.  Adjustable-rate loans with
lower  initial  interest  rates  during the  introductory  period  result in the
amortization  of a  substantial  portion  of the net  deferred  fees  during the
introductory period.

     Fees  received  in  connection  with  loan  commitments  are  deferred  and
recognized  as fee  revenue  on a  straight-line  basis  over  the  term  of the
commitment.  If the commitment is subsequently  exercised  during the commitment
period,  the  remaining  unamortized  commitment  fee at the time of exercise is
recognized over the term of the loan using the interest method.

     Commitment  fees paid to  investors,  for the right to deliver  residential
loans in the future to the investors at specified yield,  are deferred.  Amounts
are  included  in the  recognition  of gain (loss) on sale of loans as loans are
delivered to the investor in proportion to the percentage  relationship of loans
delivered to the total commitment  amount.  Any unused fees are recognized as an
expense  at  the  expiration  of  the  commitment  date,  or  earlier,  if it is
determined the commitment will not be filled.

     Other loan fees and charges,  which represent income from the prepayment of
loans,   delinquent  payment  charges,  and  miscellaneous  loan  services,  are
recognized as income when collected.

     (j)  Premises and Equipment, Net

     Land is carried at cost. Premises, equipment and leasehold improvements are
stated at cost, less accumulated depreciation. Premises, equipment and leasehold
improvements  are  depreciated on a  straight-line  basis over the lesser of the
lease  term or the  estimated  useful  lives of the  various  classes of assets.
Maintenance  and repairs on premises and equipment are charged to expense in the
period incurred.

     Closed  facilities of the Company and its  subsidiaries are carried at fair
value.  In the case of  leased  premises  that are  vacated  by the  Company,  a
liability is recorded  representing the difference between the net present value
of  future  lease  payments  plus  holding  costs and the net  present  value of
anticipated sublease income, if any, for the remaining term of the lease.

     (k)  Foreclosed Real Estate, Net

     Real estate acquired through,  or in lieu of, loan foreclosure is initially
recorded at fair value less estimated disposal costs at the time of foreclosure.
Subsequent to foreclosure, the Company charges current earnings with a provision
for estimated  losses if the carrying value of the collateral  property  exceeds
its fair value.  Gains or losses on the sale of real estate are recognized  upon
disposition of the property.  Carrying  costs such as  maintenance  and property
taxes are expensed as incurred.

                                      F-11



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     (l)  Intangible Assets

     Intangible assets,  which primarily consist of the excess of cost over fair
value  of net  assets  acquired  in  business  combinations  accounted  for as a
purchase,  are amortized on a straight-line basis over the expected period to be
benefited of 15 years.  The Company  periodically  reviews the operations of the
businesses  acquired  to  determine  that income from  operations  continues  to
support the recoverability of its intangible assets and the amortization periods
used.

     (m)  Mortgage Servicing Rights

     The Company  purchases  mortgage  servicing rights  separately and acquires
mortgage  servicing rights through the sale of loans it purchases or originates.
Generally,  purchased  mortgage  servicing rights are capitalized at the cost to
acquire  the rights and are  carried  at the lower of cost,  net of  accumulated
amortization,   or  fair  value.   Originated   mortgage  servicing  rights  are
capitalized  based on the relative fair value of the servicing right to the fair
value of the loan and the  servicing  right and are  carried at the lower of the
capitalized amount, net of accumulated amortization, or fair value.

     A portion of the cost of  originating  a mortgage  loan is allocated to the
mortgage servicing right based on its relative fair value. To determine the fair
value of mortgage servicing rights the Company uses market prices for comparable
mortgage servicing contracts, when available, or alternatively, uses a valuation
model that calculates the present value of future net servicing income. In using
this  valuation  method,  the  Company  incorporates   assumptions  that  market
participants would use in estimating future net servicing income, which includes
estimates of the cost to service, the discount rate, custodial earnings rate, an
inflation  rate,  ancillary  income,  prepayment  speeds and  default  rates and
losses.

     Mortgage  servicing  rights are  amortized in  proportion  to, and over the
period of,  estimated net servicing  income.  The  amortization  of the mortgage
servicing rights is analyzed  periodically and is adjusted to reflect changes in
prepayment rates and other estimates.

     The Company evaluates the possible  impairment of servicing rights based on
the  difference  between  the  carrying  amount  and  current  fair value of the
servicing rights. In determining impairment, the Company aggregates all mortgage
servicing   rights  and   stratifies   them  based  on  the   predominant   risk
characteristics  of interest  rate,  loan type and investor  type. If impairment
were to exist,  a valuation  allowance  would be  established  for any excess of
amortized cost over the current fair value, by risk stratification,  by a charge
to income.

     The Company  employs  hedging  techniques  through the use of interest rate
floors, interest rate swaptions, interest rate swaps and principal-only swaps to
reduce the  sensitivity  of its  earnings and value of its  servicing  rights to
declining  interest rates and borrower  prepayments as further discussed in note
37. The Company uses hedge accounting  because mortgage  servicing rights expose
the Company to interest rate risk. At the inception of the hedge and  throughout
the hedge period,  high  correlation of changes in the market value of the hedge
instruments  and the fair  value of the  mortgage  servicing  rights  due to the
designated hedge risk is probable. Therefore, changes in the market value of the
hedge instruments due to interest rate changes will substantially offset changes
in the market value of mortgage  servicing  rights due to interest rate changes.
If high correlation does not exist,  the hedge  instruments  would be considered
speculative and would be marked to market with changes in market value reflected
in current income.

     The premium paid by the Company on the interest  rate floors and  swaptions
is amortized over the life of the contract.  Amounts receivable or payable under
the interest rate swaps and principal only swaps, as well as amounts  receivable
under the interest rate floors, interest rate swaptions or terminated hedges are
included in the carrying value of mortgage servicing rights and are amortized as
part of the basis in mortgage servicing rights.

                                      F-12


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     (n)  Gains/Losses on Sales, Settlement and Transfer of Loans, Net

     Mortgage  loans are  generally  sold  with the  mortgage  servicing  rights
retained by the Company. The carrying value of mortgage loans sold is reduced by
the cost allocated to the associated mortgage servicing rights.  Gains or losses
on sales of mortgage  loans are recognized  based on the difference  between the
selling  price  and the  carrying  value of the  related  mortgage  loans  sold.
Deferred  origination  fees  and  expenses,  net  of  commitment  fees  paid  in
connection with the sale of the loans, are recognized at the time of sale in the
gain or loss determination.

     In the normal  course of  business,  the Company  purchases  loans held for
investment at a discount.  Proceeds received in settlement of loans in excess of
the carrying value are included in gain on sale and settlement of loans, net.

     (o)  Servicing Fee Income

     Servicing  fee income is recorded  for fees earned for  servicing  mortgage
loans  under  servicing  agreements  with  Fannie  Mae  ("FNMA"),   Freddie  Mac
("FHLMC"),  the Government  National Mortgage  Association  ("GNMA") and certain
private  investors.  The  fees  are  based on a  contractual  percentage  of the
outstanding  principal  balance or a fixed  amount per loan and are  recorded as
income  when  received.  The  amortization  of  mortgage  servicing  rights  and
pass-through interest expense are netted against servicing fee income.

     (p)  Derivatives

     The Company uses interest rate derivative financial  instruments  (interest
rate swaps,  interest rate floors,  interest rate  swaptions and principal  only
swaps)  primarily to hedge  against  prepayment  risk in its mortgage  servicing
portfolio  caused by declining  interest rates and to hedge against the interest
rate risk inherent in  fixed-rate  FHLB  advances.  These  instruments  serve to
reduce the Company's  exposure to movements in interest rates, both at inception
and  throughout  the hedge period.  At the  inception of the hedge,  the Company
identifies  an  individual  asset  or  liability,  or an  identifiable  group of
essentially  similar assets or liabilities,  that expose the Company to interest
rate risk at the consolidated level.

     Interest rate derivative  financial  instruments  receive hedge  accounting
treatment  only if they are  designated  as a hedge and are  expected to be, and
are,  effective in  substantially  reducing  interest rate risk arising from the
assets and  liabilities  identified  as  exposing  the  Company  to risk.  Those
derivative financial instruments that do not meet the hedging criteria discussed
below would be  classified as trading  activities  and would be recorded at fair
value with changes in fair value recorded in income.  Derivative hedge contracts
must meet specific  correlation  tests (i.e., over time the change in their fair
values due to the designated  hedge risk must be within 80 to 125 percent of the
opposite change in the fair values of the hedged assets or liabilities). Changes
in fair value of the  derivative  financial  instruments  must be  effective  at
offsetting  changes in the fair value of the hedged items due to the  designated
hedge risk during the term of the hedge.  Further,  if the underlying  financial
instrument  differs  from the hedged asset or  liability,  there must be a clear
economic relationship between the prices of the two financial instruments.

     If periodic assessment indicates derivatives no longer provide an effective
hedge,  the derivatives  contracts would be closed out and settled or classified
as a trading activity. For hedges of borrowings,  the net settlement (upon close
out or termination) that offsets changes in the value of the hedged borrowing is
deferred  and  amortized  into net  interest  income over the life of the hedged
asset or liability.  For hedges of MSRs, the net  settlement  (upon close out or
termination)  that offsets changes in the value of the MSRs adjusts the basis of
the MSRs and is deferred and amortized to loan servicing income over the life of
the MSRs. The portion,  if any, of the net settlement amount that did not offset
changes in the value of the hedge asset or liability is  recognized  immediately
in noninterest income.

                                      F-13


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Interest  rate swaps  that hedge  borrowings  are  accounted  for under the
"accrual  method."  Interest rate floors,  swaptions,  principal  only swaps and
interest  rate  swaps  that hedge  MSRs are  accounted  for under the  "deferral
method." Under the accrual  method,  the net interest  payment due or owed under
the  instrument  is  recognized  over the life of the  contract in net  interest
income. Under the deferral method, realized gains or losses, or payments made or
received on the derivative financial instrument,  are reported as adjustments to
the carrying  value of the hedged asset or  liability.  There is no  recognition
under either  method on the balance sheet for changes in the  derivative's  fair
value.

     Except  for  contracts  designated  as a  hedge  of  an  available-for-sale
security,  derivative  financial  instruments  are not carried at fair value. If
there were  contracts that were  designated as a hedge of an  available-for-sale
security,  in addition to the accrual method and deferral  method of accounting,
these  contracts  would be carried at fair value with the resulting gain or loss
recognized in other comprehensive income.

     Interest rate  swaptions and interest rate floor premiums are classified on
the balance  sheet with the hedged asset or liability at the time the premium is
paid.  These  premiums are  amortized to net loan  servicing fee income over the
life of the contract.

     Cash flows  resulting from the derivative  financial  instruments  that are
accounted  for as hedges of assets and  liabilities  are  classified in the cash
flow statement in the same category as the cash flows of the items being hedged.

     (q)  Income Taxes

     Income  taxes are  accounted  for under  the  asset and  liability  method.
Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  Deferred tax assets and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered  or settled.  The effect on deferred tax assets and  liabilities  of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date.

     A valuation  allowance is  maintained  against the deferred tax asset in an
amount  representing the amount of such asset which is more likely than not that
the Company will be unable to utilize.  The  deferred  tax asset is  continually
evaluated for realizability.  To the extent that management's judgment regarding
the  realization  of the  deferred  tax  asset  changes,  an  adjustment  to the
allowance is recorded,  with an offsetting increase or decrease, as appropriate,
in income tax  expense.  Such  adjustments  are  recorded in the period in which
management's estimate as to the realizability of the asset changed.

     Prior to the Golden State  Merger,  for federal  income tax  purposes,  the
Company  was a member of the  Mafco  Holdings  Inc.  affiliated  group,  ("Mafco
Group"), and accordingly, its federal taxable income or loss prior to the Golden
State  Acquisition  was included in the  consolidated  federal income tax return
filed by Mafco.  The Company was also included in certain state and local income
tax returns of Mafco or its  subsidiaries.  The Company's tax sharing  agreement
with Mafco  provided  that income taxes be based on the separate  results of the
Company.  The  agreement  generally  provided  that the Company  would pay Mafco
amounts  equal to the taxes that the Company would be required to pay if it were
to  file a  return  separately  from  the  affiliated  group.  Furthermore,  the
agreement  provided  that the Company would be entitled to take into account any
net operating loss  carryovers in determining  its tax liability.  The agreement
also  provided  that Mafco pay the  Company  amounts  equal to tax  refunds  the
Company  would be  entitled  to if it had always  filed a separate  company  tax
return.

     In connection with the Golden State Acquisition,  the tax sharing agreement
with FN Holdings was assumed by GS Holdings and the Company and its subsidiaries
became part of the Golden State affiliated group.  Accordingly,  the Company and
its subsidiaries file consolidated  federal income tax returns and certain state
and local income tax returns for periods subsequent to September 11, 1998.

                                      F-14



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     (r)  Stock Compensation Plan

     The Financial  Accounting  Standards Board ("FASB")  Statement of Financial
Accounting Standards ("SFAS") No. 123, ACCOUNTING FOR STOCK-BASED  COMPENSATION,
encourages  all  entities to adopt a fair value based method of  accounting  for
employee stock compensation plans,  whereby compensation cost is measured at the
grant date based on the value of the award and is  recognized  over the  service
period,  which is usually the vesting period.  However, it also allows an entity
to continue  to measure  compensation  cost for those plans using the  intrinsic
value based method of  accounting  prescribed  by  Accounting  Principles  Board
("APB")  Opinion  No. 25,  ACCOUNTING  FOR STOCK  ISSUED TO  EMPLOYEES,  whereby
compensation cost is the excess, if any, of the quoted market price of the stock
at the grant date (or other  measurement  date) over the amount an employee must
pay to acquire the stock. Stock options issued under Golden State's stock option
plan established for the benefit of the Bank's employees have no intrinsic value
at the grant  date,  and under APB  Opinion  No.  25, no  compensation  cost was
recognized for them.  Compensation  expense  related to restricted  stock issued
under Golden  State's stock plan is recognized on a straight line basis over the
vesting period for each tranche of the award,  with a corresponding  increase to
additional paid-in capital.  Dividends on unvested restricted stock are recorded
as  compensation  expense with a  corresponding  increase to additional  paid-in
capital.  The Company has elected to continue  with the  accounting  methodology
prescribed in APB Opinion No. 25 and complies with the  disclosure  requirements
of SFAS No. 123.

     (s)  Management's Use of Estimates

     The preparation of the consolidated financial statements in conformity with
GAAP requires  management to make estimates and assumptions  that affect (a) the
reported amounts of assets and liabilities,  (b) disclosure of contingent assets
and liabilities at the date of the consolidated financial statements and (c) the
reported  amounts of revenues and expenses  during the reported  period.  Actual
results could differ from those estimates.

     (t)  Recent Accounting Pronouncements

     ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

     In June 1998, the FASB issued Statement of Financial  Accounting  Standards
No. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES ("SFAS No.
133"). SFAS No. 133 was amended by Statement of Financial  Accounting  Standards
No. 137, ACCOUNTING FOR DERIVATIVE  INSTRUMENTS AND HEDGING  ACTIVITIES-DEFERRAL
OF THE EFFECTIVE DATE OF FASB  STATEMENT NO. 133 ("SFAS No. 137").  SFAS No. 137
mandates  that SFAS No. 133 shall be  effective  for all fiscal  quarters of all
fiscal years  beginning  after June 15, 2000. SFAS No. 133 has also been amended
by Statement of Financial  Accounting  Standards No. 138, ACCOUNTING FOR CERTAIN
DERIVATIVE  INSTRUMENTS AND CERTAIN HEDGING ACTIVITIES,  which addresses certain
implementation  issues that arise in the  application  of SFAS No. 133. SFAS No.
133 requires that all derivative instruments be recorded on the balance sheet at
fair value. Changes in the fair value of derivatives are recorded each period in
current earnings or other comprehensive  income,  depending on the type of hedge
transaction.

     Under SFAS No. 133, an entity  that  elects to apply  hedge  accounting  is
required to establish  at the  inception of the hedge the method it will use for
assessing  the  effectiveness  of the  hedging  derivative  and the  measurement
approach  for   determining  the   ineffective   portion  of  the  hedge.   Upon
implementation,  hedging  relationships  must be designated  anew and documented
pursuant to the provisions of this statement.

     For fair value hedge  transactions  in which the Company is hedging changes
in the fair value of assets,  liabilities  or firm  commitments,  changes in the
fair value of the  derivative  instrument  will generally be offset over time in
the income  statement by changes in the hedged item's fair value.  For cash flow
hedge transactions in which the Company is hedging the variability of cash flows
related  to a  variable-rate  asset,  liability,  or a  forecasted  transaction,
changes in the fair value of the derivative instrument will be reported in other
comprehensive  income.  The gains and losses on derivative  instruments that are
reported in other  comprehensive  income will be reclassified as earnings in the
periods in which  earnings are impacted by the  variability of the cash flows of
the hedged item.  The  ineffective  portion of all hedges will be  recognized in
current-period earnings.

                                      F-15



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The Company has identified  various types of instruments which will qualify
as derivatives  pursuant to SFAS No. 133. The derivative  instruments  (interest
rate  floors,  interest  rate  swaps,  principal  only swaps and  interest  rate
swaptions) used to hedge the change in the fair value of the Company's  mortgage
servicing rights will be reported as fair value hedges.  The Company also hedges
its mortgage loans held for sale and its rate-locked pipeline of mortgage loans,
primarily with mandatory forward loan commitments which will be reported as fair
value hedges. The rate-locked  pipeline is a derivative pursuant to SFAS No. 133
and will be reported in the financial  statements at fair value.  The derivative
instruments  (interest rate swaps) used to hedge the change in the cash flows of
the Company's Federal Home Loan Bank advances and reverse repurchase  agreements
will be reported as cash flow hedges.

     SFAS No. 133 applies to all entities  and amends SFAS No. 107,  DISCLOSURES
ABOUT FAIR VALUES OF  FINANCIAL  INSTRUMENTS,  to include in  Statement  107 the
disclosure  provisions about  concentrations  of credit risk from Statement 105.
SFAS  No.  133  supersedes  FASB  Statements  No.  80,  ACCOUNTING  FOR  FUTURES
CONTRACTS,  NO. 105, DISCLOSURE OF INFORMATION ABOUT FINANCIAL  INSTRUMENTS WITH
OFF-BALANCE SHEET RISK AND FINANCIAL  INSTRUMENTS WITH  CONCENTRATIONS OF CREDIT
RISK, and No. 119,  DISCLOSURE ABOUT DERIVATIVE  FINANCIAL  INSTRUMENTS AND FAIR
VALUE OF  FINANCIAL  INSTRUMENTS.  SFAS No. 133 also  nullifies  or modifies the
consensuses  reached in a number of issues addressed by the Emerging Issues Task
Force ("EITF").

     One of the qualifying  criteria for hedge  accounting under SFAS No. 133 is
that the hedging relationship between the hedging instrument and the hedged item
must be highly effective in achieving the offset of changes in those fair values
or cash flows that are attributable to the hedged risk, both at the inception of
the hedge and on an  ongoing  basis.  An  assessment  of this  effectiveness  is
required at least every  three  months and  whenever  financial  statements  are
issued or earnings are reported by the Company.

     Generally, the high-effectiveness  requirement has been interpreted to mean
that the cumulative  changes in the value of the hedging  instrument since hedge
inception  due to the hedged  risk should be between 80% and 125% of the inverse
cumulative  change since hedge  inception in the fair value or cash flows of the
hedged items.  Alternatively,  a regression analysis that yields an r squared of
0.8 or greater is considered to meet the high effectiveness requirement.

     SFAS  No.  133,  as  amended,  will  significantly  change  the  accounting
treatment  of  derivative  instruments  used by the  Company.  Depending  on the
underlying  risk  management  strategy,  these  accounting  changes  will affect
reported net income, assets,  liabilities and stockholder's equity. As a result,
the Company has reviewed its risk management strategies, since SFAS No. 133 will
not  reflect  the  results  of many of those  strategies  in the same  manner as
current  accounting  practice.  SFAS No.  133  will be  adopted  by the  Company
effective  January 1, 2001 and will not be applied  retroactively  to  financial
statements of prior periods.

     The  transition  adjustment  recorded  on  January  1,  2001 did not have a
material impact on net income and resulted in a decrease in other  comprehensive
income of $45 million.  As of January 1, 2001,  derivatives  of $16 million were
recorded  as  assets  and  $90  million  as  liabilities  as  a  result  of  the
implementation of SFAS No. 133.

     ACCOUNTING FOR TRANSFERS AND SERVICING FINANCIAL ASSETS AND EXTINGUISHMENTS
     OF LIABILITIES

     On September 29, 2000,  the FASB issued  Statement of Financial  Accounting
Standards No. 140,  ACCOUNTING  FOR TRANSFERS AND SERVICING OF FINANCIAL  ASSETS
AND  EXTINGUISHMENTS OF LIABILITIES ("SFAS No. 140"). SFAS No. 140 replaces SFAS
No.  125,  which was  issued  in June of 1996.  It  revises  the  standards  for
accounting  for  securitizations  and other  transfers of  financial  assets and
collateral  and requires  certain  disclosures,  but it carries over most of the
provisions of SFAS No. 125 without reconsideration.  In general, SFAS No. 140 is
effective for transfers of financial  assets  occurring after March 31, 2001 and
for  disclosures  relating to  securitization  transactions  and  collateral for
fiscal years ending after December 15, 2000.

     The implementation of SFAS No. 140 is not expected to materially impact the
Company's financial results.

                                      F-16



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     RECOGNITION  OF INTEREST  INCOME AND  IMPAIRMENT  ON PURCHASED AND RETURNED
     BENEFICIAL INTERESTS IN SECURITIZED FINANCIAL ASSETS

     On  September  21, 2000,  the EITF issued EITF No.  99-20,  RECOGNITION  OF
INTEREST INCOME AND IMPAIRMENT ON PURCHASED AND RETAINED BENEFICIAL INTERESTS IN
SECURITIZED  FINANCIAL  ASSETS  ("EITF  No.  99-20").  This  document,  which is
effective  in  the  second  quarter  of  2001,   establishes  guidance  for  (1)
recognizing interest income (including amortization of premiums or discounts) on
(a) all  credit-sensitive  mortgage and asset-backed  securities and (b) certain
prepayment-sensitive  securities  including agency  interest-only strips and (2)
determining  when these securities must be written down to fair value because of
impairment.  Existing GAAP did not provide  interest  recognition and impairment
guidance  for  securities  on  which  cash  flows  change  as a  result  of both
prepayments and credit losses and, in some cases interest rate adjustments.

     The  implementation  of EITF No. 99-20 is not expected to materially impact
the Company's financial results.

(3)  ACQUISITIONS AND DIVESTITURES

     GOLDEN STATE ACQUISITION

     On September 11, 1998, First  Nationwide  (Parent)  Holdings Inc.  ("Parent
Holdings") and Hunter's  Glen/Ford Ltd.  ("Hunter's  Glen") completed the merger
with Golden State, the publicly traded parent company of Glendale Federal,  in a
tax-free exchange of shares (the "Golden State Merger"), accounted for under the
purchase  method of accounting.  Pursuant to the Golden State Merger  agreement,
(a) FN Holdings contributed all of its assets (including all of the common stock
of the Bank) to GS  Holdings  (the "FN  Holdings  Asset  Transfer"),  (b) Parent
Holdings, which then owned all of the common stock of FN Holdings as a result of
the extinguishment of the Hunter's Glen minority interest,  merged with and into
Golden  State,  which  indirectly  owned  100% of the common  stock of  Glendale
Federal, (c) FN Holdings merged with and into Golden State Financial Corporation
("GS  Financial"),  which owned all of the common stock of Glendale Federal (the
"FN Holdings  Merger," and together with the Golden State  Merger,  the "Holding
Company  Mergers") and (d) Glendale  Federal  merged with and into the Bank (the
"Glen Fed Merger").  The FN Holdings Asset Transfer, the Holding Company Mergers
and the Glen Fed  Merger are  referred  to  collectively  as the  "Golden  State
Acquisition."

     Pursuant to the Golden State Merger  agreement,  First  Gibraltar  Holdings
Inc. ("First  Gibraltar"),  the parent company of Parent Holdings,  and Hunter's
Glen, a 20% minority shareholder of FN Holdings,  received at the closing of the
Golden State Acquisition, in consideration of their interests as stockholders of
Parent Holdings and FN Holdings,  56,722,988  shares of common stock,  par value
$1.00 (the "Golden State Common  Stock"),  that  constituted,  in the aggregate,
47.9% of the common stock  outstanding,  immediately  after giving effect to the
Golden  State  Acquisition.  In  connection  with the Golden State  Merger,  the
Hunter's Glen minority interest in FN Holdings was  extinguished.  Subsequent to
the Golden State Merger, GSB Investments Corp. ("GSB Investments"),  an indirect
subsidiary of Mafco Holdings Inc., became the successor to First Gibraltar under
the Golden  State Merger  agreement  and the owner of the shares of common stock
previously held by First Gibraltar.

                                      F-17



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     At September 11, 1998,  Glendale  Federal had total assets of approximately
$18.9  billion and  deposits of $11.3  billion and  operated 181 branches and 26
loan offices in  California.  The following is a summary of assets  acquired and
liabilities assumed in connection with the Golden State Acquisition at September
11, 1998.


                                                                                                            Estimated
                                                          Carrying       Fair Value          Fair           Remaining
                                                           Value         Adjustments         Value            Lives
                                                           -----         -----------         -----            -----
                                                                   (dollars in thousands)                   (in years)
                                                                                                 
Cash and cash equivalents                               $    782,233       $             $    782,233            --
Securities and mortgage-backed securities                  2,354,263          16,015        2,370,278           1-5
Loans receivable, net                                     14,432,389         129,718       14,562,107           6-9
Office premises and equipment, net                           158,446          (9,692)         148,754          2-12
Investment in FHLB System                                    314,591              --          314,591            --
Foreclosed real estate, net                                   47,504              --           47,504            --
Accrued interest receivable                                  115,165              --          115,165            --
Mortgage servicing rights                                    230,764         (17,831)         212,933           2-7
Goodwill                                                     271,743        (271,743)              --            --
Other assets                                                 204,372          77,709          282,081           2-5
Deposits                                                 (11,293,173)        (10,547)     (11,303,720)          1-8
Borrowings                                                (5,877,574)        (45,310)      (5,922,884)          1-5
Other liabilities                                           (399,737)        (65,017)        (464,754)         1-10
                                                        ------------       ---------     ------------
                                                        $  1,340,986       $(196,698)       1,144,288
                                                        ============       =========
Purchase price                                                                              1,451,982
                                                                                         ------------
Excess cost over fair value of net assets acquired                                       $    307,694            15
                                                                                         ============


     The  Golden  State   Acquisition  was  accounted  for  as  a  purchase  and
accordingly,  the  purchase  price was  allocated  to the  assets  acquired  and
liabilities  assumed in the transaction  based on estimates of fair value at the
date of purchase.  Since the date of purchase, the results of operations related
to such assets and liabilities have been included in the Company's  consolidated
statements of income.

     Merger and integration  costs associated with the Golden State  Acquisition
were $7.7  million and $59.2  million for the years ended  December 31, 1999 and
1998,  respectively,  including  severance  for  terminated  California  Federal
employees,  expenses for California Federal branch closures,  and conversion and
consolidation  costs,  as well as transition  expenses for duplicate  personnel,
facilities and computer systems during the integration  period. No such expenses
were incurred during 2000.

     During the year ended December 31, 2000, the Company  recorded  adjustments
to reduce  intangible assets by $2.3 million related to a tax refund for periods
prior to the Golden State Acquisition and to increase  intangible assets by $2.1
million to "true-up" the deferred tax asset.

     During the year ended  December 31, 1999,  the Company  recorded fair value
and  other  adjustments  to  increase  intangible  assets  in the  Golden  State
Acquisition by $0.3 million,  increasing a previously  recorded  vacant facility
accrual.  In addition,  intangible  assets were reduced by $16.6 million,  $18.1
million  and $12.4  million  related to (a)  previously  accrued  severance  and
termination   costs  (which  had  not  been  utilized  upon  completion  of  the
integration plan), (b) a "true-up"  adjustment of the deferred tax asset and (c)
the purchase price, respectively.

     DOWNEY ACQUISITION

     On February 29, 2000, Auto One acquired Downey Auto Finance Corporation,  a
subsidiary of Downey Savings and Loan  Association,  F.A., with prime auto loans
of approximately $370 million (the "Downey  Acquisition").  Intangible assets of
$7.7 million were recorded in connection with this acquisition.

                                      F-18


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     NEVADA BRANCH PURCHASE

     On April 16, 1999,  the Bank  acquired  twelve retail  branches  located in
Nevada with deposits of approximately  $543 million from Norwest Bank, Nevada, a
subsidiary  of Norwest  Corporation,  and Wells  Fargo  Bank,  N.A (the  "Nevada
Purchase").  Intangible assets of $50.7 million were recorded in connection with
this  acquisition,  principally  representing  the deposit  premium  paid in the
transaction.

     FLORIDA BRANCH SALE

     On September 11, 1998,  the Bank  consummated  the sale of its Florida bank
franchise  (consisting  of 24 branches  with  deposits of $1.4 billion) to Union
Planters Bank of Florida, a wholly owned subsidiary of Union Planters Corp. (the
"Florida  Branch Sale").  The Company  recorded a pre-tax gain of  approximately
$108.9  million in  connection  with the Florida  Branch  Sale,  representing  a
deposit premium of approximately 7.92%.

     GSAC ACQUISITION

     On February 4, 1998,  Auto One, a subsidiary of the Bank,  acquired 100% of
the partnership  interests in Gulf States Acceptance Company, a Delaware limited
partnership  ("GSAC") and its general partner,  Gulf States Financial  Services,
Inc., a Texas  corporation.  GSAC was liquidated and its assets and  liabilities
were   transferred  to  Auto  One  (the  "GSAC   Acquisition").   The  aggregate
consideration  paid by Auto One in  connection  with the  GSAC  Acquisition  was
approximately $13.6 million plus 250 shares of its common stock, par value $1.00
per share,  representing  a 20% interest in the common  stock of Auto One.  This
interest is reflected in the  Company's  consolidated  balance sheet as minority
interest.

     CAL FED ACQUISITION

     On  January 3,  1997,  pursuant  to an  Agreement  and Plan of Merger  (the
"Merger  Agreement")  among FN Holdings,  Cal Fed Bancorp  Inc.  ("Cal Fed") and
California Federal Bank, A Federal Savings Bank ("Old California  Federal"),  FN
Holdings  acquired 100% of the  outstanding  stock of Cal Fed and Old California
Federal,  and First Nationwide merged with and into Old California  Federal (the
"Cal Fed  Acquisition").  At December 31, 1996, Old California Federal had total
assets of approximately $14.1 billion and deposits of $8.9 billion, and operated
119 branches in California and Nevada.  Since the date of purchase,  the results
of operations  related to such assets and liabilities  have been included in the
Company's consolidated statements of income.

     Excess  cost  over  fair  value  of net  assets  acquired  in the  Cal  Fed
Acquisition  totalled  $397.6  million.  During 1998, the Company  recorded fair
value adjustments to reduce other liabilities and excess cost over fair value of
net assets  acquired by $71.2 million  related to (a) to receipt of a tax refund
related to periods prior to January 3, 1997 and (b) previously accrued severance
and contract  termination  costs (which had not been utilized upon completion of
the integration plan). During 1999, the Company recorded an adjustment to reduce
other  liabilities  and excess  cost over fair value of net assets  acquired  by
$38.2  million,  also  related to a tax refund for  periods  prior to January 3,
1997. During 2000, the Company recorded  adjustments to reduce other liabilities
and excess  cost over fair value of net assets  acquired  by $52.1  million as a
result of a "true-up"  the  deferred  tax asset,  $21.0  million  related to the
reversal of state deferred  taxes and $180 thousand  related to receipt of a tax
refund for periods prior to the Cal Fed Acquisition.

     SERVICING SALE

     During April 1999, the Bank's  wholly-owned  mortgage  banking  subsidiary,
First  Nationwide  Mortgage  Corporation  ("FNMC"),  sold  servicing  rights  on
approximately  49,000 loans with an unpaid  principal  balance of $2.0  billion,
recognizing a pre-tax gain of $16.3 million (the "Servicing Sale").

                                      F-19



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     PRO FORMA FINANCIAL INFORMATION

     The  following  unaudited  pro forma  financial  information  combines  the
historical  results  of the  Company  as if the Golden  State  Acquisition,  the
issuance  of the GS  Holdings  Notes (as  defined  herein)  and the  Refinancing
Transactions  (as defined  herein) had occurred as of the  beginning of 1998 (in
thousands):


                                                         Year Ended
                                                     December 31, 1998
                                                     -----------------
                                                     
               Net interest income                       $1,054,324
               Net income                                   558,652

     The  pro  forma  information  does  not  include  the  effect  of the  GSAC
Acquisition,  the Servicing Sale, or the Florida Branch Sale because such effect
is not significant.  The pro forma results are not necessarily indicative of the
results which would have actually been obtained if the Golden State Acquisition,
the issuance of the GS Holdings Notes or the Refinancing  Transactions  had been
consummated  in the past nor do they  project the results of  operations  in any
future period.

     PURCHASE ACCOUNTING ADJUSTMENTS

     Premiums and  discounts  related to  interest-earning  assets  acquired and
interest-bearing  liabilities  assumed are  amortized  (accreted)  to operations
using the interest  method over the estimated  remaining lives of the respective
assets and liabilities.

(4)  ISSUANCE OF DEBT SECURITIES

     On August 6, 1998,  GS Escrow  Corp,  ("GS  Escrow"),  an  affiliate  of GS
Holdings, issued $2 billion in debt securities (the "GS Holdings Notes"). The GS
Holdings  Notes were issued to fund, in part,  the cash tender offers  discussed
below,  that occurred  following the Golden State  Acquisition.  The GS Holdings
Notes  consist of (a) $250 million  aggregate  principal  amount of its Floating
Rate Notes Due 2003 (the  "Floating  Rate  Notes"),  (b) $350 million  aggregate
principal  amount of its 6 3/4% Senior  Notes due 2001 (the "2001  Notes"),  (c)
$600  million  aggregate  principal  amount of its 7% Senior Notes Due 2003 (the
"2003  Notes") and (d) $800  million  aggregate  principal  amount of its 7 1/8%
Senior  Notes Due 2005 (the "2005 Notes" and,  together  with the 2001 Notes and
the 2003 Notes,  the "Fixed Rates Notes" and,  together with the Floating  Rates
Notes,  the "GS  Holdings  Notes").  Interest on the Fixed Rate Notes is payable
semi-annually in arrears on February 1 and August 1 of each year,  commencing on
February 1, 1999.  The Floating  Rate Notes bear interest at a rate equal to the
three-month  LIBOR plus 100 basis point per annum,  except that the initial rate
was 6 3/4% per annum,  based on six-month  LIBOR (which  initial  interest  rate
resets on the first  interest  payment  date,  and,  thereafter,  on a quarterly
basis). The first interest payment date for the Floating Rate Notes was February
1,  1999.  Thereafter,  interest  is  payable,  and the  interest  rate  resets,
quarterly  on each May 1,  August 1,  November 1 and  February  1. The  weighted
average interest rate on the Floating Rate Notes during 2000 was 7.43%. The 2001
Notes, 2003 Notes and 2005 Notes will mature on August 1 of the respective year.

     The GS  Holdings  Notes  were  issued  to fund,  in part,  the  Refinancing
Transactions  that  occurred  following the Golden State  Acquisition.  Deferred
issuance costs of $38.6 million related to the GS Holdings Notes are included in
the Company's  other assets and are being amortized over the life of such notes.
See note 22.

                                      F-20



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(5)  REFINANCING TRANSACTIONS

     On August 17, 1998,  FN Holdings  commenced  cash tender  offers (the "Bank
Preferred Stock Tender Offers") for each of the Bank's two outstanding series of
Bank  Preferred  Stock  (as  defined  herein),   which  had  a  total  aggregate
liquidation preference of $473.2 million. The Bank Preferred Stock Tender Offers
expired on  September  14,  1998,  at which time  222,721  shares of the 10 5/8%
Preferred  Stock (as defined herein) and 995,437 shares of the 11 1/2% Preferred
Stock (as defined  herein) were  purchased  for an aggregate  purchase  price of
$135.8 million.  During the remainder of 1998 and 1999, GS Holdings continued to
purchase Bank Preferred Stock through privately negotiated transactions. Through
December 31, 1998,  894,980 additional shares of the 10 5/8% Preferred Stock and
1,693,522  shares  of the 11 1/2%  Preferred  Stock  had been  purchased  for an
aggregate  purchase  price of $287.7  million.  On April 1,  1999,  GS  Holdings
redeemed all of the remaining 607,299  outstanding  shares of the Bank's 10 5/8%
Preferred  Stock not already  owned by it for  $105.313  per share,  for a total
redemption  price of $63.9 million.  On September 1, 1999, GS Holdings  redeemed
all of the remaining 318,341  outstanding shares of the Bank's 11 1/2% Preferred
Stock not already owned by it for $105.75 per share for a total redemption price
of $33.7 million.  The net tender  premiums and expenses paid in connection with
the Bank Preferred  Stock Tender Offers  totalled $5.1 million and $36.9 million
for the years ended December 31, 1999 and 1998, respectively,  and are reflected
as minority  interest on the Company's  consolidated  statements of income.  See
note 26.

     On September 14, 1998, GS Holdings  commenced cash tender offers (the "Debt
Tender Offers" and together with the Bank Preferred  Stock Tender Offers and the
Parent Holdings Defeasance (as defined herein), the "Refinancing  Transactions")
for the FN  Holdings  12 1/4%  Senior  Notes,  the FN Holdings 9 1/8% Senior Sub
Notes  and  the  FN  Holdings  10  5/8%  Notes  (each  as  defined   herein  and
collectively,  the "FN Holdings  Notes"),  which together had a total  aggregate
principal  amount of $915  million.  Through  December  31,  1998,  GS  Holdings
purchased $914.5 million aggregate principal amount of the FN Holdings Notes for
an  aggregate  purchase  price,  including  accrued  interest  payable,  of $1.1
billion.  On May 15,  1999,  GS Holdings  redeemed  the  remaining  $0.2 million
aggregate  principal  amount  of the FN  Holdings  12 1/4%  Senior  Notes for an
aggregate  redemption  price,  including  accrued  interest  payable,  of $252.6
thousand.  At December  31,  2000,  only $0.3 million of the FN Holdings 10 5/8%
Notes remained  outstanding.  The after tax tender premiums and expenses paid in
connection  with the Debt Tender Offers totalled $98.7 million and are reflected
as an extraordinary loss, net of taxes, on the Company's  consolidated statement
of income for the year ended December 31, 1998.

     Concurrently with the closing of the Debt Tender Offers,  GS Financial,  as
the  successor  obligor,  gave  a  30-day  notice  of  redemption  for  all  the
outstanding $455 million aggregate  principal amount of 12 1/2% Senior Notes Due
2003 of Parent Holdings (the "Parent Holdings Notes"), and irrevocably deposited
money or  government  obligations  in trust in an amount  sufficient  to pay the
redemption price therefor,  together with any accrued and unpaid interest to the
date of redemption,  for the purpose of defeasing the Parent Holdings Notes (the
"Parent Holdings  Defeasance").  The Parent Holdings Defeasance was completed on
October 14,  1998.  The  after-tax  redemption  premiums  and  expenses  paid in
connection  with the Parent Holdings  Defeasance  totalled $51.6 million and are
reflected as extraordinary loss, net of taxes, on the consolidated  statement of
income for the year ended December 31, 1998.

(6)  GS ESCROW MERGER

     On  September  14,  1998,  GS Escrow was merged with and into GS  Holdings,
pursuant to a merger agreement by and between GS Escrow and GS Holdings (the "GS
Escrow Merger"). In connection therewith,  GS Holdings acquired the net proceeds
of $2.0 billion from the Refinancing  Transactions and became successor  obligor
on the GS  Holdings  Notes.  GS  Escrow  was a newly  formed  subsidiary  of GSB
Investments,  an indirect parent company of FN Holdings,  and had no significant
assets.  GS Escrow had not  engaged in any  business  operations,  acquired  any
assets or incurred any  liabilities,  other than in connection with the issuance
of the GS Holdings Notes.

                                      F-21



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(7)  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION



                                                                                   Year Ended December 31,
                                                                         --------- ---- ---------- ----- ----------
                                                                            2000           1999             1998
                                                                         ---------      ----------       ----------
                                                                                      (in thousands)
                                                                                               
Cash paid (received) for:
     Interest                                                           $2,881,679      $2,255,685      $1,725,769
     Income taxes, net                                                      (9,012)         64,318        (142,012)

Non-cash activities:
     Reclassification of mortgage-backed securities from the
       available-for-sale portfolio to the held-to-maturity portfolio    1,055,611              --              --
     Reclassification of securities from the available-for-sale
       portfolio to the held-to-maturity portfolio                         445,000              --              --
     Principal reductions to loans due to foreclosure                       47,175         101,692         118,801
     Loans made to facilitate the sale of real estate                        5,433          10,039          10,898
     Loans exchanged for mortgage-backed securities                        116,517         227,099       1,905,274
     Reclassification of loans from loans held
       for sale to loans receivable                                         77,913         110,313              --
     Reclassification of mortgage-backed securities to loans
       held for sale                                                         1,052              --              --
     Reduction of previously accrued severance
       and contract termination costs                                           --          18,908              --
     Reduction of valuation allowance of deferred tax asset                211,738              --              --
     True-up of deferred tax asset                                              --          18,146              --
     Initial dividend of tax benefits to former parent
       due to deconsolidation                                                   --              --         211,242
     Adjustment to initial dividend of tax benefits to
       former parent due to deconsolidation                                     --          66,383              --
     Impact of Golden State restricted common stock                          3,175             477              --
     Adjustment to Golden State Acquisition
       purchase price                                                           --         (12,380)             --
     Preferred stock dividends reinvested                                       --              --             107


(8)  RECLASSIFICATION OF SECURITIES

     On April 30, 2000, the Company reclassified $1.1 billion and $445.0 million
carrying  value of  mortgage-backed  securities  and U.S.  government and agency
securities, respectively, from securities available for sale to their respective
held-to-maturity  portfolios.  These assets primarily comprise  securities which
are  required  as part of the Bank's  regulatory  liquidity  portfolio.  The net
unrealized loss related to these securities of $64.0 million,  which is included
as a component of equity (accumulated other comprehensive loss), is amortized to
interest  income over the remaining  life of the  securities  using the interest
method.  The effect of this  amortization  on interest income is fully offset by
the  effect  of  amortization  of the  related  discount  recorded  against  the
respective assets at the time of transfer.

                                      F-22



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(9)  SECURITIES AVAILABLE FOR SALE

     At  December  31,  2000 and  1999,  securities  available  for sale and the
related unrealized gain or loss consisted of the following (in thousands):


                                                                            December 31, 2000
                                                   --------------------------------------------------------------------
                                                                    Gross         Gross           Net
                                                   Amortized     Unrealized    Unrealized     Unrealized     Carrying
                                                      Cost          Gains        Losses       Gain (Loss)      Value
                                                      ----          -----        ------       ----------       -----
                                                                                              
  Marketable equity securities                      $    640         $325        $    --        $   325      $    965
  U.S. government and agency obligations             638,488           36         (2,419)        (2,383)      636,105
                                                    --------         ----        -------        -------      --------
           Total                                    $639,128         $361        $(2,419)        (2,058)     $637,070
                                                    ========         ====        =======        -------      ========
  Estimated tax effect                                                                              841
      Net unrealized holding loss in                                                            -------
           stockholder's equity                                                                 $(1,217)
                                                                                                =======




                                                                            December 31, 1999
                                                   --------------------------------------------------------------------
                                                                     Gross         Gross          Net
                                                    Amortized     Unrealized    Unrealized     Unrealized     Carrying
                                                       Cost          Gains        Losses          Gain          Value
                                                       ----          -----        ------       ----------       -----
                                                                                              
  Marketable equity securities                     $      336        $811        $     --      $    811      $    1,147
  U.S. government and agency obligations            1,143,665          47         (69,125)      (69,078)      1,074,587
                                                   ----------        ----        --------      --------      ----------
           Total                                   $1,144,001        $858        $(69,125)      (68,267)     $1,075,734
                                                   ==========        ====        ========                    ==========
  Estimated tax effect                                                                           28,774
                                                                                               --------
      Net unrealized holding loss in
           stockholder's equity                                                                $(39,493)
                                                                                               ========


     The weighted average stated interest rates on securities available for sale
were 6.21% and 6.24% at December 31, 2000 and 1999, respectively.

     The following  represents a summary of the amortized  cost,  estimated fair
value (carrying  value) and weighted  average yield of securities  available for
sale with related maturities (dollars in thousands):


                                                                             December 31, 2000
                                                                 ------------------------------------------
                                                                                 Estimated         Weighted
                                                                 Amortized         Fair             Average
                                                                   Cost            Value             Yield
                                                                   ----            -----             -----
                                                                                            
      Marketable equity securities                                $    640       $    965            3.96%
      U.S. government and agency obligations:
         Maturing within 1 year                                     36,685         36,720            6.87
         Maturing after 1 year but within 5 years                  601,803        599,385            6.21
                                                                  --------       --------
            Total                                                 $639,128       $637,070            6.25%
                                                                  ========       ========


     At December 31, 2000, U.S. government and agency obligations  available for
sale of $40.4 million were pledged as collateral  for various  obligations.  See
notes 22 and 34.

                                      F-23



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(10) SECURITIES HELD TO MATURITY

     At December 31, 2000 and 1999, securities held to maturity consisted of the
following (in thousands):


                                                                        December 31, 2000
                                              ----------------------------------------------------------------------
                                                                                               Net
                                              Amortized      Unrealized     Unrealized     Unrealized      Estimated
                                                 Cost           Gains         Losses       Gain (Loss)    Fair Value
                                                 ----           -----         ------       -----------    ----------
                                                                                            
Municipal securities                           $511,532        $6,153        $ (3,085)      $  3,068       $514,600
Commercial paper                                 75,971            --              --             --         75,971
                                               --------         -----         -------       --------       --------
         Total                                 $587,503        $6,153        $ (3,085)      $  3,068       $590,571
                                               ========        ======        ========       ========       ========
Securities included above transferred
     from available for sale                   $497,894        $   --        $(52,894)      $(52,894)      $445,000
                                               ========        ======        ========                      ========
Estimated tax effect                                                                          21,607
Amortization of unrealized holding loss                                                        2,289
     Net unrealized holding loss in                                                         --------
         stockholder's equity                                                               $(28,998)
                                                                                            ========




                                                                       December 31, 1999
                                              --------------------------------------------------------------------
                                              Amortized          Unrealized          Unrealized          Estimated
                                                 Cost               Gains              Losses           Fair Value
                                                 ----               -----              ------           ----------
                                                                                             
Municipal securities                           $ 84,727              $415             $(5,323)           $ 79,819
Commercial paper                                100,630                --                  --             100,630
                                               --------              ----             -------            --------
         Total                                 $185,357              $415             $(5,323)           $180,449
                                               ========              ====             =======            ========


     The weighted  average stated  interest rates on securities held to maturity
were 5.95% and 4.89% at December 2000 and 1999, respectively.

     The following  represents a summary of the amortized cost (carrying value),
estimated fair value,  and weighted average yield of securities held to maturity
with related maturities (dollars in thousands):


                                                           December 31, 2000
                                              -------------------------------------------
                                                                Estimated        Weighted
                                              Amortized           Fair            Average
                                                Cost             Value             Yield
                                                ----             -----             -----
                                                                           
      Municipal securities
          Maturing after 5 years
             through 10 years                  $  4,640          $  4,627           4.66%
          Maturing after 10 years               506,892           509,973           7.48
      Commercial paper
          Maturing within 1 year                 75,971            75,971           6.21
                                               --------          --------
             Total                             $587,503          $590,571           7.29%
                                               ========          ========


     At December 31, 2000,  commercial  paper  investments of $75.7 million were
held in reserve with third-party  trustees to guarantee  credit  enhancements on
loans transferred as part of  securitization  transactions by the Bank. See note
34.

                                      F-24



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(11) MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

     At December 31, 2000 and 1999,  mortgage-backed  securities  available  for
sale and the related  unrealized  gain or loss  consisted of the  following  (in
thousands):


                                                                       December 31, 2000
                                           -------------------------------------------------------------------------
                                                             Gross          Gross           Net
                                            Amortized      Unrealized     Unrealized     Unrealized        Carrying
                                              Cost           Gains          Losses          Loss             Value
                                              ----           -----          ------          ----             -----
                                                                                           
GNMA                                       $  385,906       $   152        $ (4,050)      $ (3,898)       $  382,008
FNMA                                        1,327,352         3,429          (7,648)        (4,219)        1,323,133
FHLMC                                         534,498         2,395            (467)         1,928           536,426
Other mortgage-backed securities              338,405         1,156          (2,053)          (897)          337,508
Collateralized mortgage obligations         7,330,167        11,679         (54,098)       (42,419)        7,287,748
                                           ----------       -------        --------       --------        ----------
         Total                             $9,916,328       $18,811        $(68,316)       (49,505)       $9,866,823
                                           ==========       =======        ========                       ==========
Estimated tax effect                                                                        20,223
                                                                                          --------
    Net unrealized holding loss in
       stockholder's equity                                                               $(29,282)
                                                                                          ========





                                                                       December 31, 1999
                                          --------------------------------------------------------------------------
                                                             Gross          Gross           Net
                                            Amortized      Unrealized     Unrealized     Unrealized       Carrying
                                              Cost           Gains          Losses          Loss            Value
                                              ----           -----          ------          ----            -----
                                                                                          
GNMA                                       $   645,299      $   402       $ (12,897)     $ (12,495)      $   632,804
FNMA                                         2,554,242        5,087         (56,767)       (51,680)        2,502,562
FHLMC                                          910,543        4,958          (8,553)        (3,595)          906,948
Other mortgage-backed securities               499,117        6,845         (10,018)        (3,173)          495,944
Collateralized mortgage obligations          9,562,817        1,778        (338,288)      (336,510)        9,226,307
                                           -----------      -------       ---------      ---------       -----------
         Total                             $14,172,018      $19,070       $(426,523)      (407,453)      $13,764,565
                                           ===========      =======       =========                      ===========
Estimated tax effect                                                                       171,741
                                                                                         ---------
    Net unrealized holding loss in
       stockholder's equity                                                              $(235,712)
                                                                                         =========

     The following  represents a summary of the amortized  cost,  estimated fair
value (carrying value) and weighted average yield of mortgage-backed  securities
available for sale (dollars in thousands):


                                                                       December 31, 2000
                                                       --------------------------------------------------
                                                                           Estimated           Weighted
                                                        Amortized            Fair               Average
                                                          Cost               Value               Yield
                                                          ----               -----               -----
                                                                                         
      GNMA                                              $  385,906         $  382,008             7.24%
      FNMA                                               1,327,352          1,323,133             7.38
      FHLMC                                                534,498            536,426             7.70
      Other mortgage-backed securities                     338,405            337,508             7.50
      Collateralized mortgage obligations                7,330,167          7,287,748             6.64
                                                        ----------         ----------
             Total                                      $9,916,328         $9,866,823             6.84%
                                                        ==========         ==========


                                      F-25



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The weighted  average stated interest rates on  mortgage-backed  securities
available  for  sale  were  6.89%  and  6.62% at  December  31,  2000 and  1999,
respectively.   At  December  31,  2000  and  1999,  mortgage-backed  securities
available for sale included securities  totalling $0.7 billion and $0.9 billion,
respectively,  which  resulted  from the  securitization  of certain  qualifying
mortgage loans from the Bank's, Old California Federal's, Glendale Federal's and
San Francisco Federal's loan portfolios.

     At December 31, 2000 and 1999,  mortgage-backed  securities  available  for
sale  included  $3.0 billion and $4.3 billion,  respectively,  of  variable-rate
securities.

     At December 31, 2000, mortgage-backed securities available for sale of $6.5
billion were pledged as collateral for FHLB advances and  securities  sold under
agreements  to  repurchase,  $2.6 billion of which were pledged to creditors who
have the  right to sell or  repledge  the  collateral.  See notes 21, 22 and 34.
Further,  at December 31, 2000,  mortgage-backed  securities  available for sale
with a carrying value of $525 million were pledged for various other obligations
and include $135 million in securities pledged to FNMA associated with the sales
of certain securitized multi-family loans as further discussed in note 34.

(12) MORTGAGE-BACKED SECURITIES HELD TO MATURITY

     At December 31, 2000 and 1999,  mortgage-backed securities held to maturity
consisted of the following (in thousands):


                                                                        December 31, 2000
                                             ------------------------------------------------------------------------
                                                                                               Net
                                               Amortized      Unrealized     Unrealized     Unrealized      Estimated
                                                  Cost           Gains         Losses       Gain(Loss)     Fair Value
                                                  ----           -----         ------       ----------     ----------
                                                                                            
GNMA                                          $  237,437       $ 6,309       $ (1,204)       $  5,105      $  242,542
FHLMC                                            234,969         7,785             (2)          7,783         242,752
FNMA                                           2,413,331        60,771           (589)         60,182       2,473,513
Other mortgage-backed securities                     875            --             (5)             (5)            870
                                              ----------       -------       --------        --------      ----------
         Total                                $2,886,612       $74,865       $ (1,800)       $ 73,065      $2,959,677
                                              ==========       =======       ========        ========      ==========
Securities included above transferred
    from available for sale                   $1,110,920       $  628        $(55,937)       $(55,309)     $1,055,611
                                              ==========       =======       ========                      ==========
Estimated tax effect                                                                           22,594
Amortization of unrealized holding loss                                                         2,341
                                                                                             --------
    Net unrealized holding loss in
         stockholder's equity                                                                $(30,374)
                                                                                             ========




                                                                       December 31, 1999
                                            -----------------------------------------------------------------------
                                             Amortized           Unrealized         Unrealized           Estimated
                                               Cost                Gains              Losses            Fair Value
                                               ----                -----              ------            ----------
                                                                                            
FHLMC                                        $  161,129           $ 3,801            $     --           $  164,930
FNMA                                          1,987,428            16,687             (20,170)           1,983,945
Other mortgage-backed securities                  1,139                --                  --                1,139
                                             ----------           -------            --------           ----------
         Total                               $2,149,696           $20,488            $(20,170)          $2,150,014
                                             ==========           =======            ========           ==========


                                      F-26



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The following  represents a summary of the amortized cost (carrying value),
estimated fair value and weighted  average yield of  mortgage-backed  securities
held to maturity (dollars in thousands):


                                                                   December 31, 2000
                                                      --------------------------------------------
                                                                        Estimated         Weighted
                                                      Amortized            Fair           Average
                                                         Cost             Value            Yield
                                                         ----             -----            -----
                                                                                  
         GNMA                                          $  237,437       $  242,542          7.11%
         FHLMC                                            234,969          242,752          8.12
         FNMA                                           2,413,331        2,473,513          7.73
         Other mortgage-backed securities                     875              870         14.15
                                                       ----------       ----------
                Total                                  $2,886,612       $2,959,677          7.71%
                                                       ==========       ==========


     The weighted  average stated interest rates on  mortgage-backed  securities
held  to  maturity  were  7.45%  and  6.92%  at  December  31,  2000  and  1999,
respectively.  At December 31, 2000 and 1999, mortgage-backed securities held to
maturity  included  securities with carrying  values  totalling $1.8 billion and
$2.1 billion, respectively, which resulted from the securitization with FNMA and
FHLMC of certain  qualifying  mortgage  loans from the  Bank's,  Old  California
Federal's,  Glendale  Federal's and San Francisco  Federal's loan portfolio with
full recourse to the Bank.

     At December 31, 2000 and 1999,  mortgage-backed securities held to maturity
included  $1.8  billion  and  $2.1  billion,   respectively,   of  variable-rate
securities.

     At December 31, 2000,  mortgage-backed  securities held to maturity of $2.1
billion were pledged as collateral for various obligations, substantially all of
which  were  pledged to  creditors  who have the right to sell or  repledge  the
collateral.   See  notes  21,  22  and  34.  Further,   at  December  31,  2000,
mortgage-backed  securities  held to  maturity  with a  carrying  value  of $298
million were pledged for various other obligations. See note 34.

(13) LOANS RECEIVABLE, NET

     At  December  31,  2000 and  1999,  loans  receivable,  net,  included  the
following (in thousands):


                                                                                   2000                  1999
                                                                                -----------           -----------
                                                                                                
       Real estate loans:
          1-4 unit residential                                                  $30,828,368           $26,965,684
          Multi-family residential                                                3,569,228             2,881,462
          Commercial real estate                                                  2,487,093             2,564,644
          Land                                                                       22,384                32,421
          Construction                                                                7,416                 7,804
                                                                                -----------           -----------
             Total real estate loans                                             36,914,489            32,452,015
                                                                                ===========           ===========
       Equity-line                                                                  538,524               433,366
       Other consumer loans                                                         302,559               237,090
       Auto loans, net                                                            1,567,257               697,667
       Commercial loans                                                             557,796               507,082
                                                                                -----------           -----------
             Total consumer and other loans                                       2,966,136             1,875,205
                                                                                -----------           -----------
             Total loans receivable                                              39,880,625            34,327,220
       Deferred loan fees, costs, discounts and premiums, net                       229,962               173,719
       Allowance for loan losses                                                   (526,308)             (554,893)
       Purchase accounting adjustments, net                                           8,535                 7,415
                                                                                -----------           -----------
             Total loans receivable, net                                        $39,592,814           $33,953,461
                                                                                ===========           ===========


                                      F-27



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     At December 31, 2000, $27.2 billion in residential  loans,  $3.0 billion in
multi-family loans and $1.7 billion in commercial real estate loans were pledged
as collateral for FHLB advances as discussed in notes 22 and 34.

     As a result of the Golden State and Cal Fed Acquisitions,  the Bank assumed
obligations for certain loans sold with recourse.  The  outstanding  balances of
loans sold with recourse at December 31, 2000  totalled  $2.5 billion.  No loans
were sold with recourse during the years ended December 31, 2000, 1999 and 1998.
The Bank  evaluates  the  credit  risk of  loans  sold  with  recourse  and,  if
necessary,  records a liability  (included in other  liabilities)  for estimated
losses  related to these  potential  obligations.  At December  31,  2000,  such
liability totalled $48.9 million.

     Auto loans  purchased at a discount  related to credit quality are included
in the balance sheet amount of loans receivable as follows (in thousands):


                                                                                        December 31,
                                                                               ------------------------------
                                                                                  2000                1999
                                                                               ----------           ---------
                                                                                             
       Auto loans:  contractual payments receivable                            $2,124,182          $1,024,612
       Accretable Yield                                                          (232,635)           (123,944)
       Nonaccretable Contractual Cash Flows                                      (334,878)           (203,001)
                                                                               ----------          ----------
       Loans purchased at a discount relating to credit quality, net           $1,556,669          $  697,667
                                                                               ==========          ==========

     Nonaccretable  Contractual Cash Flows represents  contractual principal and
interest cash flows that the Company determined, at acquisition, it was probable
the  Company  would  be  unable  to  collect.   The  increase  in  Nonaccretable
Contractual Cash Flows in 1999 includes $7.3 million, representing an allocation
from the  allowance  for loan  losses.  The  actual  cash  flows  for one of the
purchased  pools plus the expected cash payments were determined to be less than
the  expected  cash flows  estimated at the time of  purchase.  Accordingly,  an
allocation  from the  allowance  for loan losses was made in the amount by which
the carrying  value of this  purchased  pool  exceeded the present  value of the
expected  cash flows from such pool.  The increase in  Accretable  Yield in 2000
includes $6.4 million representing charge-offs as a result of pool impairment.


                                                                                   Nonaccretable
                                                             Accretable             Contractual
                                                               Yield                Cash Flows
                                                               -----                ----------
                                                                        (in thousands)
                                                                              
      Balance at December 31, 1998                            $ (88,145)            $(121,334)
          Addition - purchases                                 (114,640)             (163,816)
          Accretion                                              80,432                    --
          Allocation from allowance for loan losses                  --                (7,339)
          Eliminations                                           (1,591)               89,488
                                                              ---------             ---------
      Balance at December 31, 1999                             (123,944)             (203,001)
          Addition - purchases                                 (266,800)             (267,155)
          Accretion                                             145,942                    --
          Reclassification                                       18,565               (18,565)
          Charge-offs                                            (6,398)                   --
          Eliminations                                               --               153,843
                                                              ---------             ---------
      Balance at December 31, 2000                            $(232,635)            $(334,878)
                                                              =========             =========


     During the fourth  quarter of 1999,  the  Company  incurred  losses of $7.3
million on loans  purchased at a discount by increasing the allocated  allowance
for loan losses  relative to such loans.  Throughout  the year 2000, the Company
incurred  losses  totalling  $6.4 million on loans  purchased at a discount as a
result of pool  impairment.  These losses are reflected as charge-offs.  No loss
allowance  was acquired from  predecessor  institutions  in connection  with the
Downey Acquisition. No loss accruals were reversed in 2000 or 1999.

                                      F-28



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  following  table  presents  loans which have been placed on nonaccrual
status as of the dates indicated (in thousands):


                                                                          At December 31,
                                                                   -----------------------------
                                                                                    
                                                                     2000                 1999
                                                                     ----                 ----
                Nonaccrual loans:
                    Real estate loans:
                       1-4 unit residential                        $ 88,650             $125,238
                       Multi-family residential                       3,253                5,820
                       Commercial and other                           1,509                8,279
                       Land                                              84                   --
                       Construction                                      68                  150
                                                                   --------             --------
                          Total real estate                          93,564              139,487
                    Non-real estate                                  21,475               11,267
                                                                   --------             --------
                          Total nonaccrual loans                   $115,039             $150,754
                                                                   ========             ========


     At December 31, 2000, $31.5 billion, or 85.3%, of the Company's real estate
loan  portfolio was  collateralized  by properties  located in  California.  The
financial  condition  of the Company is subject to general  economic  conditions
such as the volatility of interest rates and real estate market  conditions and,
in particular,  to conditions in the California  residential real estate market.
Any downturn in the economy  generally,  and in California in particular,  could
reduce real estate  values.  An increase in the general level of interest  rates
may adversely affect the ability of certain borrowers to pay the interest on and
principal of their obligations. Accordingly, in the event interest rates rise or
real estate market values decline,  particularly in California,  the Company and
the Bank may find it  difficult  to maintain  its asset  quality and may require
additional  allowances  for  loss  above  the  amounts  currently  estimated  by
management.

     For nonaccrual  loans,  the following table  summarizes the interest income
recognized  ("Recognized")  and  total  interest  income  that  would  have been
recognized  had the borrowers  performed  under the original  terms of the loans
("Contractual") for the years ended December 31, 2000 and 1999 (in thousands):


                                                       2000                                    1999
                                           ------------------------------            --------------------------
                                           Recognized         Contractual            Recognized     Contractual
                                           ----------         -----------            ----------     -----------
                                                                                           
      Nonaccrual loans                        $6,752             $7,478                $7,111          $10,937


     Activity in the allowance for loan losses for the years ended  December 31,
2000, 1999 and 1998 is summarized as follows (in thousands):


                                                                  2000               1999              1998
                                                               ----------         ---------         ----------
                                                                                            
      Balance - beginning of year                               $554,893          $588,533           $418,674
      Purchases, net                                                  --                --            170,014
      Provision for loan losses                                       --            10,000             40,000
      Charge-offs                                                (33,477)          (40,312)           (46,126)
      Recoveries                                                   4,892             4,681              5,971
      Reclassifications                                               --              (670)                --
      Allocation to Nonaccretable Contractual
          Cash Flows of purchased auto loan portfolio                 --            (7,339)                --
                                                                --------          --------           --------
      Balance - end of year                                     $526,308          $554,893           $588,533
                                                                ========          =======-           ========


                                      F-29



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(14) SECURITIZED LOAN SALES

     At December  31, 2000,  key economic  assumptions  and  sensitivity  of the
current fair value of residual cash flows to immediate 10 percent and 20 percent
adverse changes in those assumptions are as follows (dollars in thousands):


                                                                       Residential Adjustable-Rate
                                                                              Mortgage Loans
                                                                              --------------
                                                                              
       Carrying amount/fair value of retained interests (a)                      $222,206
       Weighted average life (in years)                                              3.73

       Prepayment speed assumption (annual rate)                                    16.55%
          Impact on fair value of 10% adverse change                             $   (128)
          Impact on fair value of 20% adverse change                             $   (267)

       Expected credit losses (annual rate)                                          0.63%
          Impact on fair value of 10% adverse change                             $   (235)
          Impact on fair value of 20% adverse change                             $   (375)

       Bond equivalent effective yield discount rate (semi-annual)                   7.06%
          Impact on fair value of 10% adverse change                             $ (1,349)
          Impact on fair value of 20% adverse change                             $ (2,653)

      ____________
     (a)  Excludes cash reserve accounts of $75,689.

     The following table presents quantitative  information about delinquencies,
net credit  losses and  components  of  securitized  financial  assets and other
assets managed together with them (dollars in thousands):


                                                            Principal Amount of
                                       Total Principal        Loans 60 Days or                 Net Credit
                                       Amount of Loans       More Past Due (a)                 Losses (b)
                                       ---------------      -------------------    ----------------------------------
                                                  At December 31,                  During the Year Ended December 31,
                                       ----------------------------------------    ----------------------------------
                                       2000        1999       2000        1999           2000              1999
                                       ----        ----       ----        ----           ----              ----
                                                                                          
Residential adjustable-rate
     mortgage loans managed
     or securitized (c):
     Total                           $304,366    $381,068    $10,402     $13,023          --                12
     Loans held in portfolio         $223,632    $279,988     $7,643      $9,569          --                12

____________
(a)  Loans 60 days or more past due are based on end-of-period total loans.

(b)  Net credit losses are charge-offs and are based on total loans outstanding.

(c)  Owned and  securitized loans  are mortgage  loans in  which the  transferor
     retains a subordinate  interest or retains any risk of loss.

                                      F-30



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(15) IMPAIRED LOANS

     At December 31, 2000 and 1999,  the balance of loans that are considered to
be impaired  totalled $97.2 million and $123.6 million,  respectively  (of which
$19.5 million and $18.9 million,  respectively,  were on nonaccrual status). The
average  recorded  investment in impaired  loans during the years ended December
31, 2000,  1999 and 1998 was  approximately  $91.3  million,  $139.3 million and
$137.1  million,  respectively.  For the years ended December 31, 2000, 1999 and
1998,  the Company  recognized  interest  income on those impaired loans of $8.3
million,  $9.5  million and $9.0  million,  respectively,  which  included  $1.6
million,  $2.7 million and $1.2 million of interest income  recognized using the
cash basis method of income recognition.

     Generally,  allowances for loan losses  relative to impaired loans have not
been  allocated  from the general  allowance  because the carrying value of such
loans,  net of  purchase  accounting  adjustments,  exceeds  the loans'  related
collateral values less estimated selling costs.

(16) INVESTMENT IN FHLB

     The  Company's  investment  in FHLB  stock is  carried  at  cost.  The FHLB
provides a central credit facility for member  institutions.  As a member of the
FHLB system,  the Bank is required to own capital stock in the FHLB in an amount
equal to the greater of (a) 1% of the aggregate  outstanding principal amount of
its residential  mortgage loans, home purchase contracts and similar obligations
at the beginning of each calendar  year,  (b) .3% of total assets,  or (c) 5% of
its  advances  (borrowings)  from  the  FHLB of San  Francisco.  The Bank was in
compliance  with this  requirement  at  December  31,  2000,  1999 and 1998.  At
December 31, 2000, the Bank's investment in FHLB stock was pledged as collateral
for FHLB advances as further discussed in note 22.

(17) PREMISES AND EQUIPMENT, NET

     Premises and equipment, net, at December 31, 2000 and 1999 is summarized as
follows (dollars in thousands):


                                                                                                     Estimated
                                                                                               Depreciable Lives at
                                                               2000              1999            December 31, 2000
                                                            ----------        ----------      -----------------------
                                                                                              
       Land                                                  $ 46,155          $ 47,266                  --
       Buildings and leasehold improvements                   157,482           144,739                1 - 39
       Furniture and equipment                                205,986           182,987                1 - 7
       Construction in progress                                12,169             4,496                  --
                                                             --------          --------
                                                              421,792           379,488
       Accumulated depreciation and amortization             (130,893)          (82,688)
                                                             --------          --------
           Total premises and equipment, net                 $290,899          $296,800
                                                             ========          ========


     Depreciation and amortization expense related to premises and equipment for
the years ended December 31, 2000,  1999 and 1998 totaled $51.1  million,  $37.5
million and $26.5 million, respectively.

                                      T-31



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  Company  rents  certain   premises  and  equipment  under   long-term,
noncancellable operating leases expiring at various dates through the year 2034.
Rental expenses under such operating leases, included in occupancy and equipment
expense,  for the years ended  December 31, 2000,  1999 and 1998 totalled  $38.6
million,  $41.1  million and $36.0  million,  respectively.  Rental  income from
sublease  agreements  for the  years  ended  December  31,  2000,  1999 and 1998
totalled $5.1 million, $5.6 million and $3.0 million,  respectively. At December
31, 2000, the projected minimum rental commitments,  net of sublease agreements,
under terms of the leases were as follows (in thousands):


                                                     Cash                  Effect on
                                                  Commitment              Net Income
                                                  ----------              ----------
                                                                     
       Year Ending
       2001                                        $ 43,608                $ 25,794
       2002                                          39,772                  23,525
       2003                                          36,770                  21,749
       2004                                          32,508                  19,228
       2005                                          28,246                  16,708
       Thereafter                                    73,165                  43,277
                                                   --------                --------
          Total                                    $254,069                $150,281
                                                   ========                ========


     The effect of lease  commitments  on net income is different  from the cash
commitment  primarily as a result of lease  commitments  assumed in acquisitions
with  related  purchase  accounting  adjustments  and accrued  facilities  costs
recorded in connection with branch consolidations. See note 23.

     On  November  15,  1999,  the Bank  sold a complex  consisting  of a retail
branch, a parking lot and administrative offices totalling approximately 139,608
square feet. As part of the sale agreement, the Bank agreed to lease back 16,253
square feet under two separate lease  agreements.  The lease covering the branch
and parking lot is cancellable  with six months notice with a final  termination
date of  November,  2009.  The lease  covering  the  administrative  offices  is
non-cancellable  with a  termination  date of November,  2004.  It is the Bank's
intent to occupy these facilities until the lease termination.

     At December 31, 2000, the projected  minimum rental  commitments  under the
terms of the leases were as follows (in thousands):


                                                      Branch and         Administrative
                                                     Parking Lot             Offices                Total
       Year Ending                                   -------------       --------------           ----------
       -----------
                                                                                           
       2001                                            $  116                 $205                  $  321
       2002                                               116                  205                     321
       2003                                               116                  205                     321
       2004                                               116                  188                     304
       2005                                               116                   --                     116
       Thereafter                                         453                   --                     453
                                                       ------                 ----                  ------
             Total                                     $1,033                 $803                  $1,836
                                                       ======                 ====                  ======


     The sale discussed above resulted in a gain of $5.3 million.  Approximately
$1.8 million of this gain was deferred and will be recognized using the interest
method over the life of the respective leases.

                                      F-32



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(18) ACCRUED INTEREST RECEIVABLE

     Accrued interest  receivable at December 31, 2000 and 1999 is summarized as
follows (in thousands):


                                                                          2000             1999
                                                                       ---------         ---------
                                                                                    
       Cash and cash equivalents and securities                         $ 54,637          $ 65,443
       Mortgage-backed securities                                         38,858            43,492
       Loans receivable and loans held for sale                          270,919           212,661
                                                                        --------          --------
          Total accrued interest receivable                             $364,414          $321,596
                                                                        ========          ========


(19) MORTGAGE SERVICING RIGHTS

     The  following  is a summary of  activity  for  mortgage  servicing  rights
("MSRs")  and the hedge  against the change in value of the  mortgage  servicing
rights ("MSR  Hedge") for the years ended  December 31, 2000,  1999 and 1998 (in
thousands):


                                                                                        MSR
                                                                     MSR               Hedge            Total
                                                                  ----------         ---------       ----------
                                                                                           
      Balance at December 31, 1997                               $  529,691          $  7,012       $  536,703
           Additions from Glen Fed Merger                           212,933                --          212,933
           Originated servicing                                     169,972                --          169,972
           Additions - other purchases                              160,619                --          160,619
           Sales                                                     (1,057)               --           (1,057)
           Gain on termination                                      (16,089)               --          (16,089)
           Interest rate floor sales                                (43,924)          (16,141)         (60,065)
           Premiums paid                                                 --           107,412          107,412
           Payments received from counterparties, net                (8,684)               --           (8,684)
           Amortization                                            (147,734)          (10,429)        (158,163)
                                                                 ----------          --------       ----------
      Balance at December 31, 1998                                  855,727            87,854          943,581
           Additions - purchases                                    334,842                --          334,842
           Originated servicing                                     193,855                --          193,855
           Sales                                                    (18,604)               --          (18,604)
           Swaption sales                                            28,727           (58,553)         (29,826)
           Interest rate floor sales                                 21,208           (38,242)         (17,034)
           Premiums paid                                                 --            67,698           67,698
           Payments made to counterparties, net                      10,191                --           10,191
           Amortization                                            (193,710)          (18,600)        (212,310)
                                                                 ----------          --------       ----------
      Balance at December 31, 1999                                1,232,236            40,157        1,272,393
           Additions - purchases                                    344,262                --          344,262
           Originated servicing                                     126,648                --          126,648
           Sales                                                       (440)               --             (440)
           Swaption sales                                           (20,088)          (30,417)         (50,505)
           Interest rate floor sales                                (25,675)          (24,934)         (50,609)
           Interest rate floor receipts                                (224)               --             (224)
           Premiums paid                                                 --           127,199          127,199
           Payments received from counterparties, net                (5,369)               --           (5,369)
           Amortization                                            (187,040)          (16,992)        (204,032)
                                                                 ----------          --------       ----------
      Balance at December 31, 2000                               $1,464,310          $ 95,013       $1,559,323
                                                                 ==========          ========       ==========


                                      F-33



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     At December 31, 2000,  1999 and 1998, the  outstanding  balance of 1-4 unit
residential  loan   participations,   whole  loans  and  mortgage   pass-through
securities  serviced  for  other  investors  (not  including  the  Bank) by FNMC
totalled  $84.1  billion,  $72.9  billion and $65.4  billion,  respectively.  In
addition,  FNMC had $11.1  billion,  $10.4  billion and $10.4  billion of master
servicing at December 31, 2000, 1999 and 1998, respectively.

     The percentage of principal outstanding in the Company's portfolio of loans
serviced for others,  secured by properties  located in California,  Texas,  and
Florida was 46%, 7% and 6%,  respectively,  at December 31, 2000 and 53%, 7% and
7%, respectively, at December 31, 1999.

     The  estimated  fair value of the MSRs was $1.5 billion for the years ended
December 31, 2000 and 1999. See discussion of valuation  assumptions at note 38.
The  estimated  market  value of  interest  rate  floors,  interest  rate swaps,
principal  only swaps and interest rate  swaptions  designated as hedges against
MSRs at December 31, 2000 were $52.8  million,  $5.1  million,  $1.2 million and
$105.6 million,  respectively. The estimated market value of interest rate floor
contracts,  principal only swaps and swaptions designated as hedges against MSRs
at December 31, 1999 were $10.4  million,  $(15.8)  million,  and $24.3 million,
respectively.   At  December  31,  1999,  there  were  no  interest  rate  swaps
outstanding  to hedge MSRs.  At December  31, 2000 and 1999,  no  allowance  for
impairment of the MSRs was necessary.

     A decline in long-term  interest rates generally results in an acceleration
of mortgage loan  prepayments.  Higher than  anticipated  levels of  prepayments
generally cause the accelerated  amortization of mortgage  servicing  rights and
generally  will  result  in a  reduction  of the  market  value of the  mortgage
servicing  rights  and in the  Company's  servicing  fee  income.  To reduce the
sensitivity of its earnings to interest rate and market value fluctuations,  the
Company  hedged the change in value of its servicing  rights based on changes in
interest rates.

     At December 31, 2000,  the Company,  through  FNMC,  was a party to several
interest rate floors maturing in 2005. The Company paid counterparties a premium
in exchange for cash  payments in the event that the 10-year  Constant  Maturity
Swap rate fell below the strike  prices.  At December  31,  2000,  the  notional
amount of the interest  rate floors was $2.3 billion and the strike  prices were
between 5.9% and 6.6%. In addition,  the Company,  through  FNMC,  held interest
rate swap agreements and principal only swap agreements with notional amounts of
$1.3 billion and $193.1 million,  respectively.  Further,  at December 31, 2000,
the  Company,  through  FNMC,  was a party to  swaption  contracts  in which the
Company paid to the  counterparties  premiums in exchange for the right, but not
the  obligation,  to purchase an interest rate swap.  At December 31, 2000,  the
notional  amount of the  underlying  interest  rate swaps was $2.2  billion.  At
December 31, 2000,  the Company  through FNMC,  was a party to several  interest
rate swap  contracts  maturing  in 2010 and 2011.  These  contracts  require the
Company to make a series of floating  rate  payments in exchange for receiving a
series of fixed-rate  payments.  The notional amount of these contracts was $1.3
billion at December 31, 2000. See note 37 for further discussion.

     Servicing advances and other receivables (included in other assets) related
to 1-4 unit  residential  loan servicing,  net of valuation  allowances of $16.1
million  and $20.1  million  in 2000 and 1999,  respectively,  consisted  of the
following (in thousands):


                                                              December 31,
                                                    ------------------------------
                                                      2000                  1999
                                                      ----                  ----
                                                                    
      Servicing advances                            $106,120              $138,071
      Checks in process of collection                    745                 1,123
      Other                                            6,287                 8,393
                                                    --------              --------
                                                    $113,152              $147,587
                                                    ========              ========


                                      F-34



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(20) DEPOSITS

     A summary of the  carrying  value of deposits at December 31, 2000 and 1999
follows (in thousands):


                                                     2000                1999
                                                 -----------         -----------
                                                               
      Passbook accounts                          $ 3,086,852         $ 3,666,206
      Demand deposits:
           Interest-bearing                        2,063,185           1,974,119
           Noninterest-bearing                     2,574,797           2,202,505
      Money market deposit accounts                3,033,008           3,144,084
      Term accounts                               12,611,389          11,989,664
                                                 -----------         -----------
                                                  23,369,231          22,976,578
      Accrued interest payable                        91,878              61,313
      Purchase accounting adjustments                  1,263               2,680
                                                 -----------         -----------
           Total deposits                        $23,462,372         $23,040,571
                                                 ===========         ===========


     The aggregate amount of jumbo  certificates of deposit (term deposits) with
a minimum  denomination  of $100,000  was  approximately  $3.3  billion and $2.7
billion at December 31, 2000 and 1999,  respectively.  Brokered  certificates of
deposit  totalling  $454 million and $390  million were  included in deposits at
December 31, 2000 and 1999,  respectively.  Total  deposits at December 31, 2000
and 1999 include  escrow  balances for loans serviced for others of $825 million
and $814 million, respectively.

     Total deposits  include  deposits of Golden State of $32.6 million and $4.8
million at December 31, 2000 and 1999, respectively.

     A summary of interest expense by deposit category follows (in thousands):


                                                           2000               1999            1998
                                                         --------           --------        --------
                                                                                   
      Passbook accounts                                  $116,321           $124,618        $ 96,942
      Interest-bearing demand deposits                     13,914             17,772          13,770
      Money market deposit accounts                       120,683            124,368          65,234
      Term accounts                                       677,489            621,528         615,166
                                                         --------           --------        --------
          Total                                          $928,407           $888,286        $791,112
                                                         ========           ========        ========


     At December 31, 2000, term accounts had scheduled maturities as follows (in
thousands):


      Year Ending
      -----------
                                                   
      2001                                            $11,082,911
      2002                                              1,197,543
      2003                                                 87,151
      2004                                                 49,354
      2005                                                192,311
      Thereafter                                            2,119
                                                      -----------
          Total                                       $12,611,389
                                                      ===========


                                      F-35



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(21) SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     A summary of  information  regarding  securities  sold under  agreements to
repurchase follows (dollars in thousands):


                                                                   December 31, 2000
                                            -----------------------------------------------------------------
                                                   Underlying Collateral            Repurchase Liability
                                                ---------------------------        ----------------------
                                                 Recorded            Market                      Interest
                                                 Value (a)           Value           Amount        Rate
                                                 ---------           -----           ------        ----
                                                                                       
Maturing within 30 days                         $  980,736        $  981,379       $  888,748      6.61%
Maturing in 30 to 90 days                          477,528           481,113          423,597      6.63
Maturing after 90 days to 1 year                 1,315,377         1,317,242        1,284,115      6.74
Maturing over 1 year                             1,931,155         1,943,241        1,850,000      7.28
                                                ----------        ----------       ----------
       Total (b)                                 4,704,796         4,722,975        4,446,460      6.93%
Accrued interest payable                                --                --           64,849
                                                ----------        ----------       ----------
                                                $4,704,796        $4,722,975       $4,511,309
                                                ==========        ==========       ==========




                                                                   December 31, 1999
                                            -----------------------------------------------------------------
                                                   Underlying Collateral            Repurchase Liability
                                                ---------------------------        ----------------------
                                                 Recorded            Market                      Interest
                                                 Value (a)           Value           Amount        Rate
                                                 ---------           -----           ------        ----
                                                                                        
Maturing within 30 days                         $   33,564        $   34,044        $      --        --%
Maturing in 30 to 90 days                        2,731,295         2,709,851         2,573,574     5.35
Maturing after 90 days to 1 year                 2,796,083         2,781,442         2,633,514     5.61
Maturing over 1 year                               167,214           165,972           150,000     6.13
                                                ----------        ----------        ----------
       Total (b)                                 5,728,156         5,691,309         5,357,088     5.50%
Accrued interest payable                                --                --           124,659
                                                ----------        ----------        ----------
                                                $5,728,156        $5,691,309        $5,481,747
                                                ==========        ==========        ==========

______________
(a)  Recorded value includes accrued interest at December 31, 2000 and 1999.  In
     addition, the  recorded  values  at  December  31,  2000 and  1999  include
     adjustments for the unrealized gain or loss on  mortgage-backed  securities
     available for sale.

(b)  Total mortgage-backed securities collateral  at December  31, 2000 and 1999
     includes  $1.7  billion  and  $2.1  billion,  respectively, in  outstanding
     balances of loans securitized with full recourse to the  Bank.  The  market
     value of such  collateral was $1.7 billion and $2.1 billion at December 31,
     2000 and 1999, respectively.

     At December 31, 2000 and 1999, these agreements had weighted average stated
interest rates of 6.93% and 5.50%, respectively.  The underlying securities were
delivered  to, and are being held under the control of,  third party  securities
dealers.  These  dealers may have loaned the  securities to other parties in the
normal course of their  operations,  but all  agreements  require the dealers to
resell to California  Federal the identical  securities at the maturities of the
agreements.  The average daily balance of  securities  sold under  agreements to
repurchase was $5.4 billion and $5.1 billion during 2000 and 1999, respectively,
the   weighted   average  rate  was  6.45%  and  5.18%  during  2000  and  1999,
respectively,  and the maximum amount  outstanding at any month-end during these
periods was $8.5 billion and $6.2 billion, respectively.

     At December 31, 2000,  securities sold under  agreements to repurchase were
collateralized  with $2.6 billion of  mortgage-backed  securities  available for
sale and $2.1 billion of mortgage-backed securities held to maturity.

                                      F-36



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(22) BORROWINGS

     Borrowings are summarized as follows (dollars in thousands):


                                                                             December 31,
                                                       ---------------------------------------------------------
                                                                  2000                             1999
                                                       ---------------------------    -------------------------
                                                         Carrying        Average        Carrying       Average
                                                           Value           Rate           Value          Rate
                                                           -----           ----           -----          ----
                                                                                             
      Fixed-rate borrowings from FHLB                  $21,337,878         6.08%       $19,977,878        5.61%
      Variable-rate borrowings from FHLB                 5,090,000         6.71          3,365,000        6.04
      10% Subordinated Debentures due 2006                  92,100        10.00             92,100       10.00
      FN Holdings 10 5/8% Senior Subordinated
         Notes due 2003                                        250        10.63                250       10.63
      6 1/2% Convertible  Subordinated
         Debentures due 2001                                   160         6.50              2,635        6.50
      10% Subordinated Debentures due 2003                   4,299        10.00              4,299       10.00
      Floating Rate Notes due 2003                         250,000         7.76            250,000        7.21
      6 3/4% Senior Notes due 2001                         350,000         6.75            350,000        6.75
      7% Senior Notes due 2003                             600,000         7.00            600,000        7.00
      7 1/8% Senior Notes due 2005                         800,000         7.13            800,000        7.13
      Federal funds purchased                                   --          --              55,000        5.50
      Other borrowings                                         406         7.57                209        6.69
                                                       -----------                     -----------
              Total borrowings                          28,525,093         6.28         25,497,371        5.79
      Discount on borrowings                                (8,564)                        (11,481)
      Purchase accounting adjustments, net                   7,420                          21,742
                                                       -----------                     -----------
              Subtotal                                  28,523,949         6.28%        25,507,632        5.79%
      Accrued interest payable                             276,608                         160,994
                                                       -----------                     -----------
                                                       $28,800,557                     $25,668,626
                                                       ===========                     ===========


     Maturities  and weighted  average  stated  interest  rates of borrowings at
December 31, 2000, not including discounts, accrued interest payable or purchase
accounting adjustments, are as follows (dollars in thousands):


                                                                                                    Weighted
                                                           Balances Maturing                     Average Rates
       Maturities during the Years                  ---------------------------           --------------------------
         Ending December 31,                            FHLB             Other             FHLB               Other
         -------------------                            ----             -----             ----               -----
                                                                                                   
         2001                                       $ 8,790,833       $ 350,465             6.56%              6.75%
         2002                                         5,985,000              37             5.87               8.58
         2003                                         8,650,000         854,299             6.11               7.24
         2004                                         2,350,000              --             5.84                 --
         2005                                           651,625         800,250             6.99               7.13
         Thereafter                                         420          92,164             7.74              10.00
                                                    -----------      ----------
             Total                                  $26,427,878      $2,097,215             6.20%              7.24%
                                                    ===========      ==========


                                      F-37



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Interest  expense on borrowings for the years ended December 31, 2000, 1999
and 1998 is summarized as follows (in thousands):


                                                                             Year Ended December 31,
                                                                   ---------------------------------------------
                                                                      2000              1999              1998
                                                                      ----              ----              ----
                                                                                               
      FHLB advances                                                $1,521,806        $1,165,010         $706,299
      Interest rate swap agreements                                     7,188             5,940           (2,536)
      10% Subordinated Debentures due 2006                              9,210             9,210            9,209
      11.20% Senior Notes due 2004                                         --               651              672
      FN Holdings 12 1/4% Senior Notes due 2001                            --                --           18,093
      FN Holdings 9 1/8% Senior Subordinated Notes
           due 2003                                                        --                --            9,337
      FN Holdings 10 5/8% Senior Subordinated Notes
           due 2003                                                        27                26           44,353
      10.668% Subordinated Notes due 1998                                  --                --            5,203
      6 1/2% Convertible Subordinated Debentures due 2001                  32               172              171
      10% Subordinated Debentures due 2003                                430               430              430
      Floating Rate Notes due 2003                                     18,942            15,931            5,006
      6 3/4% Senior Notes due 2001                                     23,625            23,625            7,031
      7% Senior Notes due 2003                                         42,000            42,000           12,441
      7 1/8% Senior Notes due 2005                                     57,000            57,000           16,882
      Federal funds purchased                                           4,747             2,750            3,987
      Other borrowings                                                     28                25              271
      Discount accretion                                                1,092             1,031               --
      Purchase accounting adjustments                                  (8,629)          (11,172)          (7,533)
                                                                   ----------        ----------         --------
           Total                                                   $1,677,498        $1,312,629         $829,316
                                                                   ==========        ==========         ========



     The  following  is a summary  of the  carrying  value of assets  pledged as
collateral for FHLB advances (in thousands):


                                                                     December 31, 2000
                                                                     -----------------
                                                                      
      Loans receivable                                                   $31,950,508
      Mortgage-backed securities available for sale                        3,898,334
      Mortgage-backed securities held to maturity                             13,411
      Securities available for sale                                           19,993
      FHLB stock                                                           1,361,066
                                                                         -----------
           Total                                                         $37,243,312
                                                                         ===========


     FHLB ADVANCES

     During  2000,  the FHLB called and the Bank  prepaid  $400  million in FHLB
advances,  resulting in extraordinary gains of $3.0 million, net of income taxes
of $2.1 million, on the early extinguishment of such borrowings.

     10% SUBORDINATED DEBENTURES DUE 2006

     As part of its 1994  acquisition of First  Nationwide  ("FN  Acquisition"),
California  Federal  assumed  $92.1  million  principal  amount of  subordinated
debentures,  which bear  interest at 10% per annum and mature on October 1, 2006
(the "10% Subordinated Debentures Due 2006").

                                      F-38



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Events  of  Default  under the  indenture  governing  the 10%  Subordinated
Debentures Due 2006 (the "Old FNB Indenture") include, among other things: (a) a
default in the payment of interest  when due and such default  continues  for 30
days, (b) a default in the payment of any principal when due, (c) the failure to
comply with  covenants in the Old FNB  Indenture,  provided  that the trustee or
holders of at least 25% in principal  amount of the outstanding 10% Subordinated
Debentures  Due 2006  notify the Bank of the  Default and the Bank does not cure
the default  within 60 days after receipt of such notice,  (d) certain events of
bankruptcy,  insolvency or  reorganization  of the Bank,  (e) the FSLIC/RF (or a
comparable entity) is appointed to act as conservator,  liquidator,  receiver or
other legal custodian for the Bank and (f) a default under other indebtedness of
the Bank in excess of $10 million  resulting in such  indebtedness  becoming due
and payable, and such default or acceleration has not been rescinded or annulled
within 60 days after the date on which  written  notice of such failure has been
given by the  trustee  to the Bank or by  holders  of at least 25% in  principal
amount of the outstanding 10%  Subordinated  Debentures Due 2006 to the Bank and
the trustee.

     11.20% SENIOR NOTES DUE 2004

     As part of its 1996 acquisition of San Francisco  Federal ("SFFed") ("SFFed
Acquisition"),  California Federal assumed $50 million principal amount of SFFed
11.20%  Senior  Notes due  September  1, 2004 (the "11.20%  Senior  Notes").  On
December  20,  1999,  the Bank  repurchased  all of the  remaining  $6.0 million
outstanding  principal amount of the 11.20% Senior Notes at a price of 113.9% of
the principal amount,  plus the accrued interest  thereon.  The Bank recorded an
extraordinary  loss,  net of tax,  of  $0.2  million  in  connection  with  this
repurchase.

     FN HOLDINGS 12 1/4% SENIOR NOTES DUE 2001

     In  connection  with the FN  Acquisition,  the Company  issued $200 million
principal  amount of 12 1/4% Senior Notes due 2001 ("FN  Holdings 12 1/4% Senior
Notes"),  including $5.5 million  principal amount of FN Holdings 12 1/4% Senior
Notes to certain directors and officers of the Bank.

     During 1998, a total of $199.8 million aggregate principal amount of the FN
Holdings 12 1/4% Senior Notes were redeemed in  connection  with the Debt Tender
Offers for an aggregate redemption price, including accrued interest payable, of
$228.3 million. On May 15, 1999, GS Holdings redeemed the remaining $0.2 million
aggregate  principal  amount  of the FN  Holdings  12 1/4%  Senior  Notes for an
aggregate  redemption  price,  including  accrued  interest  payable,  of $252.6
thousand.

     FN HOLDINGS 9 1/8% SENIOR SUBORDINATED NOTES DUE 2003

     On January 31, 1996, FN Holdings  issued $140 million  principal  amount of
the 9 1/8%  Senior  Sub Notes  due 2003  (the "FN  Holdings  9 1/8%  Senior  Sub
Notes").

     During 1998,  all of the FN Holdings 9 1/8% Senior Sub Notes were  redeemed
in  connection  with the Debt Tender  Offers for an  aggregate  purchase  price,
including accrued interest payable, of $159.9 million.

      FN HOLDINGS 10 5/8% SENIOR SUBORDINATED NOTES DUE 2003

     In connection with the Cal Fed  Acquisition,  GS Holdings  acquired the net
proceeds  from the issuance of $575 million  principal  amount of FN Escrow"s 10
5/8% Senior Sub Notes due 2003 (the "FN  Holdings 10 5/8% Notes") and assumed FN
Escrow's  obligations under the FN Holdings 10 5/8% Notes and indenture.  During
1998, a total of $574.8 million aggregate principal amount of the FN Holdings 10
5/8%  Notes were  redeemed  in  connection  with the Debt  Tender  Offers for an
aggregate purchase price, including accrued interest payable, of $692.7 million.
At December  31,  2000,  $0.3  million of the FN  Holdings 10 5/8% Notes  remain
outstanding.

     The FN Holdings 10 5/8% Notes are  redeemable at the option of GS Holdings,
in whole or in part,  during the twelve-month  period beginning January 1, 2001,
at a redemption  price of 105.313% plus accrued and unpaid  interest to the date
of redemption,  during the twelve-month  period  beginning  January 1, 2002 at a
redemption  price of 102.656%  plus  accrued and unpaid  interest to the date of
redemption,  and thereafter at 100% plus accrued and unpaid interest to the date
of redemption.

                                      F-39



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The FN  Holdings 10 5/8% Notes are  subordinate  in right of payment to all
existing and future subordinated debt, if any is issued, of GS Holdings.  The FN
Holdings 10 5/8% Notes are subordinated to all existing and future  liabilities,
including deposits,  indebtedness and trade payables,  of the subsidiaries of GS
Holdings,  including  California  Federal and all preferred  stock issued by the
Bank, including the Bank Preferred Stock.

     As a result of the Cal Fed Acquisition,  the Bank is obligated with respect
to the following three outstanding securities of Old California Federal.

     10.668% SUBORDINATED NOTES DUE 1998

     California   Federal  assumed  $50  million  of  10.668%  unsecured  senior
subordinated  notes which  matured and were repaid in full on December  22, 1998
(the "10.668% Subordinated Notes").

     6 1/2% CONVERTIBLE SUBORDINATED DEBENTURES DUE 2001

     In 1986,  Cal Fed Inc.,  Old California  Federal's  former parent  company,
issued $125 million of 6.5% convertible subordinated debentures due February 20,
2001  (the "6 1/2%  Convertible  Subordinated  Debentures").  As a  result  of a
corporate  restructuring in December 1992, Cal Fed Inc. was merged with and into
XCF Acceptance  Corporation ("XCF"), a subsidiary of Old California Federal. The
6 1/2% Convertible  Subordinated Debentures were redeemable at the option of the
holders on February  20, 2000,  at 123% of their  principal  amount.  Due to the
purchase of all of the Cal Fed Stock by FN  Holdings in the Cal Fed  Acquisition
on January 3, 1997,  the common stock  conversion  feature has been  eliminated.
During the first quarter of 2000, the Bank repurchased $2.5 million  outstanding
principal amount of the 6 1/2% Convertible Subordinated Debentures, resulting in
an  extraordinary  gain of $41 thousand,  net of income taxes of $30 thousand on
the early extinguishment debt.

     Events of Default  under the  indenture  governing  the 6 1/2%  Convertible
Subordinated Debentures include, among other things: (a) any failure to make any
payment of interest  when due and such  payment is not made within 30 days after
the date such payment was due; (b) failure to make any payment of principal when
due; (c) default in the performance,  or breach,  of any covenant or warranty in
the indenture,  provided that such default or breach  continues for more than 60
days after notice is delivered to the Bank; or (d) certain events of bankruptcy,
insolvency, or reorganization of the Bank or its subsidiaries.

     10% SUBORDINATED DEBENTURES DUE 2003

     On December 16, 1992, Old California  Federal issued $13.6 million of 10.0%
unsecured subordinated debentures due 2003 (the "10% Subordinated Debentures").

     Events  of  Default  under the  indenture  governing  the 10%  Subordinated
Debentures  include,  among  other  things:  (a)  failure to make any payment of
principal when due; (b) any failure to make any payment of interest when due and
such payment is not made within 30 days after the date such payment was due; (c)
failure to comply with certain covenants in the indenture; (d) failure to comply
with certain covenants in the indenture provided that such failure continues for
more than 60 days after notice is delivered to the Bank;  (e) certain  events of
bankruptcy,  insolvency or reorganization of the Bank; or (f) the default or any
event  which,  with the  giving  of  notice  or  lapse  of time or  both,  would
constitute  a  default  under  any  indebtedness  of the  Bank  and  cause  such
indebtedness  with an  aggregate  principal  amount  exceeding  $15  million  to
accelerate.

     GS HOLDINGS NOTES

     On August 6, 1998, GS Escrow,  which subsequently  merged into GS Holdings,
issued $2  billion  principal  amount  of fixed  and  floating  rate  notes,  as
described  below.  The  GS  Holdings  Notes  are  unsecured  and  unsubordinated
obligations  of GS  Holdings  and  rank in  right  of  payment  with  all  other
unsubordinated  and  unsecured  indebtedness  of  GS  Holdings.  The  terms  and
conditions of the notes indentures impose restrictions that affect,  among other
things,  the  ability  of GS  Holdings  to incur  debt,  pay  dividends  or make
distributions,  engage in a business  other than holding the common stock of the
Bank and similar banking  institutions,  make  acquisitions,  create liens, sell
assets and make certain investments.

                                      F-40



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     FLOATING RATE NOTES DUE 2003

     On August 6, 1998,  GS Escrow,  an affiliate  of GS  Holdings,  issued $250
million  principal  amount of the Floating  Rate Notes Due 2003.  The notes will
mature on August 1, 2003 with interest  payable  quarterly on February 1, May 1,
August  1 and  November  1.  Interest  on the  Floating  Rate  Notes is equal to
three-month LIBOR plus 100 basis points per annum,  except that the initial rate
was 6 3/4%,  based on six-month  LIBOR until the first interest  payment date on
February 1, 1999.  At December 31, 2000,  the interest rate on the Floating Rate
Notes Due 2003 was 6.33%.  Deferred  costs  associated  with the issuance of the
Floating Rate Notes totalling $3.1 million were recorded in other assets and are
being amortized over the term of the Floating Rate Notes.

     The Floating  Rate Notes are  redeemable  at the option of GS Holdings,  in
whole or in part,  after August 1, 2000 at a price of 101.5% of the  outstanding
principal amount during the  twelve-month  period beginning August 1, 2000; at a
price of 101% of the outstanding principal amount during the twelve-month period
beginning August 1, 2001; and at a price of 100.5% of the outstanding  principal
amount  during the  twelve-month  period  beginning  August 1,  2002;  including
accrued and unpaid interest, if any, to the date of redemption.  In the event of
a change in control,  the  Floating  Rate Notes are  redeemable  in whole at the
option of GS Holdings.  The redemption price includes principal plus accrued and
unpaid interest, if any, to the date of redemption,  plus the excess, if any, of
(a) the sum of the present value of the  redemption  price for the Floating Rate
Notes and the remaining  scheduled  interest  payments over (b) the  outstanding
principal amount of the Floating Rate Notes to be redeemed.

     FIXED RATE NOTES

     On August 6, 1998,  GS Escrow,  an affiliate  of GS  Holdings,  issued $350
million principal amount of the 2001 Notes, $600 million principal amount of the
2003 Notes and $800 million  principal  amount of the 2005 Notes. The Fixed Rate
Notes  will  mature on August 1 of the  respective  year with  interest  payable
semiannually  on February 1 and August 1.  Deferred  costs  associated  with the
issuance of the Fixed Rate Notes totalling $3.5 million, $12.5 million and $19.5
million  for the 2001 Notes,  the 2003 Notes and the 2005  Notes,  respectively,
were  recorded  in other  assets and are being  amortized  over the terms of the
notes.

     The Fixed Rate Notes are redeemable at the option of GS Holdings,  in whole
or in part,  at a redemption  price equal to  principal  plus accrued and unpaid
interest, if any, to the date of redemption, plus the excess, if any, of (a) the
sum of the present value of the redemption price for the notes and the remaining
scheduled  interest  payments over (b) the outstanding  principal  amount of the
notes to be redeemed.

                                      F-41



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(23) ACCRUED TERMINATION AND FACILITIES COSTS

     In  connection  with the Golden  State  Acquisition,  the Company  recorded
liabilities   resulting  from  (a)  branch   consolidations   due  to  duplicate
facilities;  (b) employee  severance and  termination  benefits due to a planned
reduction in force; and (c) expenses incurred under  contractual  obligations to
terminate services provided by outside service providers  (principally  relating
to DP systems expenses).  The merger and integration plan relative to the Golden
State  Acquisition  was in place on September  11, 1998.  Certain of these costs
were included in the allocation of purchase price and others were  recognized in
net income.  The table below reflects a summary of the activity in the liability
for the costs related to such plan (in thousands):


                                                                   Severance and
                                                 Branch             Termination            Contract
                                            Consolidations            Benefits           Terminations        Total
                                            --------------         -------------         ------------      --------
                                                                                               
Balance at December 31, 1997                     $     --              $     --              $    --       $     --
       Initial liabilities recorded                29,870                48,303               14,455         92,628
       Charges to liability account                    --               (14,823)              (2,640)       (17,463)
                                                 --------              --------              -------       --------
Balance at December 31, 1998                       29,870                33,480               11,815         75,165
       Additional liabilities recorded              9,401                    71                   --          9,472
       Charges to liability account               (15,220)               (4,140)              (9,523)       (28,883)
       Reversal of accrual                             --               (16,641)              (2,267)       (18,908)
                                                 --------              --------              -------       --------
Balance at December 31, 1999                       24,051                12,770                   25         36,846
       Additional liabilities recorded              2,504                    --                   --          2,504
       Charges to liability account               (10,511)                 (241)                 (25)       (10,777)
                                                 --------              --------              -------       --------
Balance at December 31, 2000                     $ 16,044              $ 12,529              $    --       $ 28,573
                                                 ========              ========              =======       ========


     The Bank had  identified  certain of its retail  banking  facilities  to be
closed and  marketed for sale,  with the related  operations  consolidated  into
other  retail  banking  facilities  acquired  in the Golden  State  Acquisition.
Accordingly,  the liabilities  established represent the estimated present value
of  occupancy  expenses,  offset  by  estimates  of  sub-lease  income  over the
applicable  remaining  lease  terms.  The first group of branches  was closed in
November  1998.  The final  closure was in June 2000.  The  balance  relating to
accrued  costs  for  branch  consolidations   remaining  at  December  31,  2000
represents remaining lease obligations, net of sub-lease income.

     In  connection  with the Golden State  Acquisition,  management  identified
approximately  1,100  full-time  equivalent  positions to be eliminated.  During
1999, this estimate was increased to 1,141.  These  positions  spanned all areas
and business units of the Bank. As of December 31, 2000, all positions have been
eliminated.  The balance relating to accrued severance and termination  benefits
remaining at December  31, 2000  primarily  represents  a liability  for annuity
benefits contractually payable to former senior officers of Golden State.

     The  Bank  had  also  established   additional   liabilities  for  contract
termination costs with outside service  providers.  As of December 31, 2000, all
such contracts have been terminated.

                                      F-42



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The table below provides detail of the initial liability  recorded in 1998,
additional liabilities recorded and subsequent reversals of the excess liability
(see note 3) (in thousands):


                                                          Merger Costs           Expenses
                                                          Included in          Recognized in
                                                          Allocation of         Net Income
                                                         Purchase Price          (Pre-tax)             Total
                                                         --------------        -------------         --------
                                                                                            
      Branch Consolidation                                  $ 22,304              $ 7,566            $ 29,870
      Severance and termination benefits                      42,211                6,092              48,303
      Contract termination                                    14,455                   --              14,455
                                                            --------              -------            --------
          Total liability initially established in 1998       78,970               13,658              92,628
      Additional liability recorded in 1999                      500                8,972               9,472
      Excess liability reversed in 1999                      (16,641)              (2,267)            (18,908)
                                                            --------              -------            --------
      Balance at December 31, 1999                            62,829               20,363              83,192
      Additional liability recorded in 2000                       --                2,504               2,504
                                                            --------              -------            --------
          Net liability recorded from
              Golden State Acquisition                      $ 62,829              $22,867            $ 85,696
                                                            ========              =======            ========


(24) SEGMENT REPORTING

     The  Company  has two  reportable  segments,  the  community  bank  and the
mortgage bank. The community bank operates retail deposit branches in California
and Nevada.  The  community  bank  segment  provides  retail  consumer and small
businesses  with: (a) deposit  products such as demand,  transaction and savings
accounts,  (b) investment products such as mutual funds, annuities and insurance
and (c) lending products,  such as consumer and commercial loans.  Further,  the
community bank segment  invests in residential  real estate loans purchased from
FNMC and from others, and also invests in mortgage-backed  and other securities.
The mortgage  banking  segment,  conducted  by FNMC,  operates  loan  production
facilities  throughout the United States and originates or purchases  fixed-rate
1-4 unit residential loans for sale to various investors in the secondary market
and  services  loans for itself and others.  The mortgage  banking  segment also
originates adjustable-rate loans for the community bank segment.

     The accounting  policies of the segments are the same as those described in
note 2. The  Company  evaluates  performance  based on net  income,  noninterest
income,  and  noninterest  expense.  The  total  of  these  three  items  is the
reportable segment's net (pre-tax) contribution.

     The Company's  reportable  segments are strategic business units that offer
different  services in different  geographic areas. They are managed  separately
because each segment  appeals to different  markets and,  accordingly,  requires
different technology and marketing strategies.

                                      F-43



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Since the  Company  derives a  significant  portion  of its  revenues  from
interest  income,  and interest  expense is the most  significant  expense,  the
segments are reported below using net interest income.  Because the Company also
evaluates performance based on noninterest income and noninterest expense goals,
these measures of segment profit and loss are also  presented.  The Company does
not allocate income taxes to the segments.


                                                       Community            Mortgage
                                                        Banking              Banking               Total
                                                        -------              -------               -----
                                                                          (in thousands)
                                                                                      
      Net interest income: (1)
      2000                                            $ 1,361,055           $ (102,839)         $ 1,258,216
      1999                                              1,357,223              (61,785)           1,295,438
      1998                                                964,926              (52,830)             912,096

      Noninterest income: (2)
      2000                                                247,957              242,034              489,991
      1999                                                247,849              201,661              449,510
      1998                                                284,142              168,366              452,508

      Noninterest expense: (3)
      2000                                                752,696              150,372              903,068
      1999                                                737,516              159,059              896,575
      1998                                                591,761              150,863              742,624

      Segment assets:  (4)
      2000                                             60,149,476            3,498,106           63,647,582
      1999                                             56,806,653            3,459,880           60,266,533
      1998                                             54,503,592            4,847,633           59,351,225

- -----------
(1)  Includes $110.4  million, $109.6 million and  $101.4 million for 2000, 1999
     and 1998,  respectively, in  earnings credit  provided to FNMC by the Bank,
     primarily for  custodial bank  account balances  generated  by  FNMC.  Also
     includes $253.2  million, $235.6  million and $198.9 million for 2000, 1999
     and 1998,  respectively, in  interest income  and expense  on  intercompany
     loans.

(2)  Includes $46.4 million,  $46.6 million and $34.9 million for 2000, 1999 and
     1998, respectively, in intercompany servicing fees.

(3)  Includes   $4.6  million  for  2000,   1999  and   1998,  respectively,  in
     intercompany noninterest expense.

(4)  Includes $3.1  billion, $3.2  billion and  $4.5 billion  for 2000, 1999 and
     1998, respectively,  in intercompany  borrowings and  $43.6 million,  $30.2
     million  and  $29.2 million  for  2000,  1999 and  1998,  respectively,  in
     intercompany deposits maintained with the Bank.

                                      F-44



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  following  reconciles  the  above  table to the  amounts  shown on the
consolidated financial statements as of and for the years ended December 31, (in
thousands):


                                                                 2000               1999              1998
                                                               -----------       -----------       -----------
                                                                                          
      Net interest income:
      Total net interest income for reportable segments        $ 1,258,216       $ 1,295,438       $   912,096
      Elimination of intersegment net interest income             (110,424)         (109,599)         (101,372)
                                                               -----------       -----------       -----------
         Total                                                 $ 1,147,792       $ 1,185,839       $   810,724
                                                               ===========       ===========       ===========

      Noninterest income:
      Total noninterest income for reportable segments         $   489,991       $   449,510       $   452,508
      Elimination of intersegment servicing fees                   (46,396)          (46,631)          (34,891)
                                                               -----------       -----------       -----------
         Total                                                 $   443,595       $   402,879       $   417,617
                                                               ===========       ===========       ===========

      Noninterest expense:
      Total noninterest expense for reportable segments        $   903,068       $   896,575       $   742,624
      Elimination of intersegment expense                           (4,640)           (4,640)           (4,640)
                                                               -----------       -----------       -----------
         Total                                                 $   898,428       $   891,935       $   737,984
                                                               ===========       ===========       ===========

      Total assets:
      Total assets for reportable segments                     $63,647,582       $60,266,533       $59,351,225
      Elimination of intersegment borrowings                    (3,089,139)       (3,195,180)       (4,524,072)
      Elimination of intersegment deposits                         (43,632)          (30,222)          (29,217)
                                                               -----------       -----------       -----------
         Total                                                 $60,514,811       $57,041,131       $54,797,936
                                                               ===========       ===========       ===========


     The Company  typically  reviews the results of operations  for the mortgage
banking  segment based on that segment's  contribution  as opposed to its income
before  income  taxes,  extraordinary  item  and  minority  interest.  The  main
difference  between the two measures of profitability  is that  contribution for
the mortgage  banking segment includes  custodial  earnings that are reported in
the community  banking  segment when computing net income and that  intercompany
interest  expense is computed  using an internal cost of funds rate instead of a
market rate. The mortgage  banking  segment's  contribution  for the years ended
December  31, 2000,  1999 and 1998 was $99.2  million,  $90.4  million and $66.0
million, respectively.

                                      F-45



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(25) COMPREHENSIVE INCOME

     Accounting principles generally require that recognized revenue,  expenses,
gains, and losses be included in net income.  Although certain changes in assets
and  liabilities,  such as  unrealized  gains and  losses on  available-for-sale
securities,  are reported as a separate  component of the equity  section of the
balance sheet,  such items along with net income are components of comprehensive
income.

     The tax effect associated with unrealized gain (loss) on securities for the
years  ended  December  31,  2000,  1999 and 1998 is  summarized  as follows (in
thousands):


                                                                           Before-tax      Tax benefit      Net-of-tax
                                                                             amount         (expense)         amount
                                                                             ------         ---------         ------
                                                                                                    
  2000
  ----
  Unrealized gain (loss) on securities:
     Unrealized holding gain (loss) arising during the period              $ 299,311        $(128,490)       $ 170,821
     Less: reclassification adjustments for (losses) gains in net income      16,866           (6,890)           9,976
     Amortization of market adjustment for securities transferred
          from available for sale to held to maturity                          7,826           (3,196)           4,630
                                                                           ---------        ---------        ---------
          Other comprehensive income (loss)                                $ 324,003        $(138,576)       $ 185,427
                                                                           =========        =========        =========

  1999
  ----
  Unrealized (loss) gain on securities:
     Unrealized holding (loss) gain arising during the period              $(487,673)       $ 205,432        $(282,241)
     Less: reclassification adjustments for gains in net income               (1,283)             541             (742)
                                                                           ---------        ---------        ---------
          Other comprehensive (loss) income                                $(488,956)       $ 205,973        $(282,983)
                                                                           =========        =========        =========

  1998
  ----
  Unrealized (loss) gain on securities:
     Unrealized holding (loss) gain arising during the period              $ (28,761)       $     594        $ (28,167)
     Less: reclassification adjustments for gains in net income               (1,131)             287             (844)
                                                                           ---------        ---------        ---------
          Other comprehensive (loss) income                                $ (29,892)       $     881        $ (29,011)
                                                                           =========        =========        =========


(26) MINORITY INTEREST

     REIT PREFERRED STOCK

     In November  1996, the Bank formed  California  Federal  Preferred  Capital
Corporation  ("Preferred  Capital Corp.") for the purpose of acquiring,  holding
and managing real estate mortgage assets.  Preferred Capital Corp. is a Maryland
corporation and qualifies as a real estate investment trust ("REIT") for federal
income tax purposes.  All of Preferred  Capital Corp.'s common stock is owned by
the Bank. FNMC services  Preferred Capital Corp.'s mortgage assets pursuant to a
subservicing agreement.

     On January 31,  1997,  Preferred  Capital  Corp.  issued to the public $500
million  of  its  9  1/8%  Noncumulative  Exchangeable  Preferred  Stock  ("REIT
Preferred  Stock"),  which is reflected in the  Company's  consolidated  balance
sheet as minority interest.  Preferred Capital Corp. used the proceeds from such
offering to acquire  mortgage assets from the Bank. The REIT Preferred Stock has
a stated liquidation value of $25 per share, plus declared and unpaid dividends,
if any. The annual cash  dividends on the  20,000,000  shares of REIT  Preferred
Stock,  assuming  such  dividends  are  declared  by the Board of  Directors  of
Preferred  Capital Corp., are expected to approximate $45.6 million per year. As
long as Preferred Capital Corp.  qualifies as a REIT, a distribution on the REIT
Preferred Stock will be a  dividends-paid  deduction by Preferred  Capital Corp.
for tax purposes.  Dividends paid on the REIT Preferred  Stock during 2000, 1999
and 1998 were $27.0 million, $26.4 million and $33.1 million,  respectively, net
of the income tax benefit.

                                      F-46



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The REIT  Preferred  Stock  ranks  prior to the common  stock of  Preferred
Capital  Corp.  and to  all  other  classes  and  series  of  equity  securities
subsequently  issued,  other than any class or series  expressly  designated  as
being on a parity with or senior to the REIT Preferred Stock as to dividends and
liquidating distributions.

     Holders  of the REIT  Preferred  Stock  have no  voting  rights,  except as
required by law or certain limited circumstances.

     Except in the event of a change of control or upon certain tax events,  the
REIT  Preferred  Stock is not  redeemable  prior to January 31,  2002.  The REIT
Preferred Stock is redeemable solely at the option of Preferred Capital Corp. or
its  successor or any  acquiring  or resulting  entity with respect to Preferred
Capital Corp. (including by any parent or subsidiary of Preferred Capital Corp.,
any such successor or any such acquiring or resulting entity), as applicable, at
any time on and after  January 31, 2002 in whole or in part, at $26.14 per share
on or after  January  31,  2002 and prior to  January  31,  2003,  and at prices
decreasing pro rata annually  thereafter to the stated  liquidation value of $25
per share on or after January 31, 2007, plus declared and unpaid  dividends,  if
any,  without  interest.  Upon change of control,  the REIT  Preferred  Stock is
redeemable  on or prior to January 31, 2002 at the option of  Preferred  Capital
Corp. or its successor or any acquiring or resulting  entity with respect to the
Bank (including by any parent or subsidiary of Preferred Capital Corp., any such
successor or any such acquiring or resulting entity),  as applicable,  in whole,
but not in part,  at a price per share  equal  to:  (a) $25,  plus (b) an amount
equal  to  declared  and  unpaid  dividends,  if  any,  to the  date  fixed  for
redemption; without interest and without duplication, an additional amount equal
to the amount of dividends that would be payable on the REIT Preferred  Stock in
respect of the  period  from the first day of the  dividend  period in which the
date fixed for redemption occurs to the date fixed for redemption  (assuming all
such dividends were to be declared), plus (c) a specified make whole premium.

     Each share of REIT Preferred Stock will be exchanged  automatically for one
newly issued share of preferred stock of the Bank having  substantially the same
terms  as the  REIT  Preferred  Stock  (the "9  1/8%  Preferred  Stock")  if the
appropriate  federal  regulatory agency directs in writing such exchange because
(a)  the  Bank  becomes   "undercapitalized"   under  prompt  corrective  action
regulations,  (b) the Bank is placed into conservatorship or receivership or (c)
the appropriate  federal regulatory agency, in its sole discretion,  anticipates
the Bank becoming  "undercapitalized"  in the near term.  If issued,  the 9 1/8%
Preferred Stock will rank on a parity with the Bank Preferred Stock.

     AUTO ONE COMMON STOCK

     In connection with the GSAC Acquisition,  Auto One issued 250 shares of its
common  stock,  par value $1.00 per share,  representing  a 20% interest in Auto
One. The carrying value of Auto One's common  stockholder's  equity attributable
to the minority  stockholders  at December 31, 2000 and 1999 has been reduced to
zero as a result of realized operating losses of Auto One.

     11 1/2% PREFERRED STOCK

     During  the year ended  December  31,  1998,  in  connection  with the Bank
Preferred Stock Tender Offers,  2,688,959 shares of California Federal's 11 1/2%
noncumulative  perpetual  preferred  stock  ("11  1/2%  Preferred  Stock")  were
purchased by GS Holdings for a total redemption  price of $301.3 million.  These
transactions  reduced  minority  interest  by $268.9  million  on the  Company's
consolidated balance sheet and resulted in a charge of $32.4 million to minority
interest expense.

     During the year ended  December  31,  1999,  all of the  remaining  318,341
outstanding  shares of 11 1/2%  Preferred  Stock were  redeemed  at $105.75  per
share, for a total redemption price of $33.7 million.  This transaction  reduced
minority interest by $31.8 million on the Company's  consolidated  balance sheet
and resulted in a charge of $1.8 million to minority interest expense.  See note
5.

                                      F-47



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Dividends are payable  quarterly at an annual rate of 11.50% per share when
declared  by the  Bank's  Board  of  Directors.  Dividends paid  on the  11 1/2%
Preferred  Stock for each year ended  December 31, 2000,  1999 and 1998 totalled
$34.6 million,  of which $1.8 million and $26.8 million was included in minority
interest expense in 1999 and 1998, respectively.

     10 5/8% PREFERRED STOCK

     During  the year ended  December  31,  1998,  in  connection  with the Bank
Preferred Stock Tender Offers,  1,117,701 shares of California Federal's 10 5/8%
noncumulative perpetual preferred stock ("10 5/8% Preferred Stock" and, together
with the 11 1/2% Preferred Stock, the "Bank Preferred  Stock") were purchased by
GS Holdings for a total redemption price of $121.7 million.  These  transactions
reduced  minority  interest  by $111.8  million  on the  Company's  consolidated
balance  sheet and  resulted in a charge of $9.9  million to  minority  interest
expense.

     During the year ended  December  31,  1999,  all of the  remaining  607,299
outstanding  shares of 10 5/8%  Preferred Stock were  redeemed at  $105.313  per
share, for a total redemption price of $63.9 million.  This transaction  reduced
minority interest by $60.7 million on the Company's  consolidated  balance sheet
and resulted in a charge of $3.2 million to minority interest expense.  See note
5.

     Cash dividends on the 10 5/8%  Preferred  Stock are  noncumulative  and are
payable at an annual rate of 10 5/8% per share if, when,  and as declared by the
Board of Directors of the Bank.  Dividends paid on the 10 5/8%  Preferred  Stock
for each year ended December 31, 2000, 1999 and 1998 totalled $18.3 million,  of
which $15.3 million was included in minority interest expense in 1998.

     PRE-MERGER TAX BENEFITS

     During 1999,  minority interest expense of $79.0 million was recorded based
upon changes to estimated  pre-merger tax benefits  retained by GSB  Investments
and  Hunter's  Glen.  This amount was fully  offset by income tax benefits to GS
Holdings in the same periods. See note 30.

(27) STOCKHOLDER'S EQUITY

     PREFERRED STOCK

     In March 1998,  the Company  redeemed  all  remaining  1,666.7  outstanding
shares of the floating rate cumulative  perpetual preferred stock of FN Holdings
("FN Holdings Preferred Stock"), reducing stockholder's equity by $25.0 million.
The redemption  price was equal to the  liquidation  value of $15,000 per share.
Upon redemption of the FN Holdings Preferred Stock, all remaining 52.5 shares of
another  series of the FN  Holdings  Preferred  Stock  which had been  issued in
conjunction  with stock  dividends  ("Additional FN Holdings  Preferred  Stock")
totalling $0.8 million  liquidation value, was contributed to the capital of the
Company, without any payment therefore. Such shares were retired and cancelled.

     Dividends on the FN Holdings  Preferred  Stock totalled $0.6 million during
1998,  including the issuance of Additional FN Holdings  Preferred Stock of $0.1
million.

     COMMON STOCK

     In connection with the Golden State Merger, First Gibraltar, holder of 100%
of class A common stock of the Company and Hunter's  Glen,  which was controlled
by the Bank's  Chairman  and was  holder of 100% of class B common  stock of the
Company,  received  56,722,988 shares of Golden State stock in consideration for
all of the shares of class A and class B common stock of the Company. Subsequent
to the  Golden  State  Merger,  GSB  Investments  became the owner of the shares
previously issued to First Gibraltar. Prior to this transaction,  class B common
stock  represented 20% of the voting common shares of the Company  (representing
approximately 15% of the voting power of the common stock). Class A common stock
represented  80% of the  voting  common  shares  of  the  Company  (representing
approximately 85% of the voting power of the common stock).

                                      F-48



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     In connection with the Golden State Merger, the Company issued 1,000 shares
of its common  stock with par value of $1.00 per share.  The common stock of the
Company is owned 100% by its parent, Golden State.

     Dividends and  distributions on the Company's common stock in 2000 and 1999
totalled $96 million and $225.5 million, respectively.  During 1999, the Company
also recorded a $66.4 million adjustment to the initial dividend of tax benefits
to parent related to the Company's deconsolidation from its tax reporting group.
See "Retained  Earnings."  Dividends and  distributions  on the Company's common
stock in 1998 totalled  $874.2 million,  consisting of the following:  (a) $28.5
million on the class A stock;  (b) $7.1 million on the class B stock; (c) $211.2
million related to the Company's deconsolidation from its tax reporting group as
a result of the Golden State Merger;  (d) $553.7  million  related to the Parent
Holdings Defeasance and (e) $73.7 million on common stock.

     ADDITIONAL PAID-IN CAPITAL

     During 2000 and 1999, the Company received capital  contributions  from its
parent of $19 million and $40 million,  respectively.  In addition,  the Company
recorded an  adjustment  during 1999 to the  purchase  price in the Golden State
Acquisition of $12.4 million. See note 3.

     RETAINED EARNINGS

     During  2000,  and 1999,  the Company  paid  dividends to its parent of $96
million and $225.5 million, respectively.

     During  1999,  the Company  recorded a $66.4  million  increase in retained
earnings  representing  an  adjustment  to reduce the  initial  dividend  of tax
benefits to its parent upon the Company's deconsolidation from its tax reporting
group on September 11, 1998. See note 30.

     PAYMENT OF DIVIDENDS

     The  terms of the GS Escrow  Notes  indenture  generally  will  permit  the
Company to make  distributions  of up to 75% of the  Consolidated Net Income (as
defined  therein) of GS Holdings  since July 1, 1998 if after  giving  effect to
such  distribution,  (a) the Bank is "well  capitalized"  under  applicable  OTS
regulations and (b) the  Consolidated  Common  Stockholder's  Equity (as defined
therein) of the Bank is at least equal to the Minimum  Common  Equity Amount (as
defined  therein).  The  Federal  thrift laws and  regulations  of the Office of
Thrift  Supervision (the "OTS") limit the Bank's ability to pay dividends on its
preferred or common stock. The Bank generally may not pay dividends  without the
consent  of the OTS if,  after the  payment  of the  dividends,  it would not be
deemed "adequately  capitalized" under the prompt corrective action standards of
the Federal Deposit Insurance Corporation Improvement Act of 1991.

     As of December 31,  2000,  the Bank could pay  dividends of $523.4  million
without the consent of the OTS and it could pay dividends of $777.6  million and
still be  "well-capitalized."  As of December  31, 2000,  the Company  could pay
dividends,  in  addition  to those  already  paid,  of  $519.9  million  without
violating the most restrictive terms of the GS Escrow Notes indenture.

(28) REGULATORY CAPITAL OF THE BANK

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

                                      F-49



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Quantitative  measures established by regulation to insure capital adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of tangible and leverage capital to adjusted total assets,  and of Tier 1
and total risk-based capital to risk-weighted assets. Management believes, as of
December  31, 2000,  that the Bank meets all capital  adequacy  requirements  to
which it is subject.

     As of December 31, 2000 and 1999, the most recent notification from the OTS
categorized  the Bank as well  capitalized  under the  regulatory  framework for
prompt corrective  action. To be categorized as well capitalized,  the Bank must
maintain minimum leverage,  Tier 1 risk-based and total risk-based ratios as set
forth in the table  below.  There  are no  conditions  or events  since the most
recent  notification  that  management  believes have changed the  institution's
category.

     The Bank's  actual  capital  amounts and ratios as of December 31, 2000 and
1999 are presented in the following table (dollars in thousands):


                                                                 To be Adequately
                                           Actual                   Capitalized           To be Well Capitalized
                                    ----------------------      ---------------------     ----------------------
                                                 As a % of                  As a % of                  As a % of
          2000                      Amount        Assets        Amount        Assets        Amount       Assets
- --------------------------------    ------        ------        ------        ------        ------       ------
                                                                                        
Stockholder's equity of the Bank
        per financial statements    $4,165,973
Minority interest                      500,000
Net unrealized holding loss             89,874
                                    ----------
                                     4,755,847
Adjustments for tangible and
        leverage capital:
        Goodwill litigation assets    (158,809)
        Non-qualifying MSRs            (83,941)
        Intangible assets             (691,288)
        Non-includable subsidiaries    (62,592)
                                    ----------
Total tangible capital              $3,759,217     6.30%        $  894,475    1.50%            N/A          N/A
                                    ==========                  ==========
Total leverage capital              $3,759,217     6.30%        $2,385,268    4.00%         $2,981,585     5.00%
                                    ==========                  ==========                  ==========
Tier 1 risk-based capital           $3,759,217    11.58%               N/A     N/A          $1,942,330     6.00%
                                    ==========                                              ==========

Adjustments for risk-based
        capital:
        Qualifying subordinated
              debt                      91,985
        General loan loss allowance    405,857
        Qualifying portion of
              unrealized holding gains     145
        Low level recourse              (9,994)
        Assets required to be
              deducted                 (11,770)
                                    ----------
        Total risk-based capital    $4,235,440    13.08%        $2,589,773    8.00%         $3,237,216    10.00%
                                    ==========                  ==========                  ==========


                                      F-50



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements



                                                                 To be Adequately
                                           Actual                   Capitalized           To be Well Capitalized
                                    ----------------------      ---------------------     ----------------------
                                                 As a % of                  As a % of                  As a % of
          1999                      Amount        Assets        Amount        Assets        Amount       Assets
- --------------------------------    ------        ------        ------        ------        ------       ------
                                                                                        
Stockholder's equity of the Bank
        per financial statements    $3,555,851
Minority interest                      500,000
Net unrealized holding loss            275,625
                                    ----------
                                     4,331,476
Adjustments for tangible and
        leverage capital:
        Goodwill litigation assets    (158,713)
        Intangible assets             (819,561)
        Non-includable subsidiaries    (59,579)
                                    ----------
Total tangible capital              $3,293,623     5.81%        $  849,649    1.50%             N/A         N/A
                                    ==========                  ==========
Total leverage capital              $3,293,623     5.81%        $2,265,731    4.00%         $2,832,163     5.00%
                                    ==========                  ==========                  ==========
Tier 1 risk-based capital           $3,293,623    11.36%            N/A        N/A          $1,734,619     6.00%
                                    ==========                                              ==========

Adjustments for risk-based
        capital:
        Qualifying subordinated
              debt                      92,602
        General loan loss allowance    363,328
        Qualifying portion of
              unrealized holding gains      37
        Low level recourse             (10,619)
        Assets required to be
              deducted                 (13,559)
                                    ----------
        Total risk-based capital    $3,725,412    12.89%        $2,312,825    8.00%         $2,891,031    10.00%
                                    ==========                  ==========                  ==========


(29) OTHER NONINTEREST EXPENSE

     Other  noninterest  expense amounts are summarized as follows for the years
ended December 31, 2000, 1999 and 1998 (in thousands):


                                                                                    2000        1999          1998
                                                                                  --------    --------      --------
                                                                                                   
      Other noninterest expense:
          Telephone                                                               $ 24,530    $ 26,088      $ 19,640
          Marketing                                                                 35,314      31,814        19,597
          DP systems expense                                                        24,836      23,440        15,707
          Savings Association Insurance Fund deposit insurance premium               4,792      14,230        11,055
          Insurance and surety bonds                                                 6,400       7,412         6,027
          Postage                                                                   13,001      13,021        10,023
          Printing, copying and office supplies                                     13,418      12,968        11,179
          Employee travel                                                           14,170      13,855        10,386
          Other losses                                                               8,672      18,703        10,534
          Other expense                                                             58,848      58,051        45,212
                                                                                  --------    --------      --------
                                                                                  $203,981    $219,582      $159,360
                                                                                  ========    ========      ========


                                      F-51



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(30) INCOME TAXES

     Total income tax expense  (benefit) for the years ended  December 31, 2000,
1999 and 1998 was allocated as follows (in thousands):


                                                                     2000        1999          1998
                                                                   --------    ---------     ---------
                                                                                    
  Income before income taxes, extraordinary items
       and minority interest                                       $144,204    $ 234,263     $ (96,300)
  Extraordinary items                                                 2,083        1,801       (68,168)
  Net unrealized holding gain (loss) on securities
       available for sale                                           138,576     (205,973)         (881)
  Provision in lieu of income taxes - minority interest                  --       79,005            --
                                                                   --------    ---------     ---------
                                                                   $284,863    $ 109,096     $(165,349)
                                                                   ========    =========     =========


     Income tax expense  (benefit)  attributable  to income before income taxes,
extraordinary items and minority interest consisted of (in thousands):


                                                                     2000         1999         1998
                                                                   --------     --------     ---------
                                                                                    
  Federal
      Current                                                      $ 72,889     $ 33,843     $  66,918
      Deferred                                                        3,880      117,796      (223,094)
                                                                   --------    ---------     ---------
                                                                     76,769      151,639      (156,176)

  State and local
      Current                                                        47,948       54,047        49,775
      Deferred                                                       19,487       28,577        10,101
                                                                   --------    ---------     ---------
                                                                     67,435       82,624        59,876
                                                                   --------    ---------     ---------
  Income tax expense (benefit) before
      provision in lieu of income taxes                             144,204      234,263       (96,300)
  Provision in lieu of income taxes - minority interest                  --       79,005            --
                                                                   --------    ---------     ---------
  Total income tax expense (benefit)                               $144,204     $313,268     $ (96,300)
                                                                   ========    =========     =========


                                      F-52



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The consolidated  income tax expense (benefit) for the years ended December
31,  2000,  1999 and 1998  differs  from the amounts  computed  by applying  the
statutory  federal  corporate tax rate of 35% for 2000,  1999 and 1998 to income
before income taxes,  extraordinary  items and minority  interest as follows (in
thousands):


                                                                       2000              1999          1998
                                                                    ---------          --------      ---------
                                                                                            
      Computed "expected" income tax expense                        $ 242,535          $240,374      $ 157,625
      Increase (decrease) in taxes resulting from:
          State income taxes, net of federal income
                tax benefit                                            43,833            53,705         38,919
          Tax exempt income                                              (966)           (1,010)            --
          Amortization of excess cost over fair
                value of net assets acquired                           19,460            22,355         17,613
          Adjustment to prior year's tax expense                           --            (2,693)            --
          Other                                                         1,030               537            181
          Adjustments to deferred tax asset fully offset by
                valuation allowance:
                Adjustment to deferred tax asset                           --           (12,169)        17,561
                REIT Preferred Stock dividends                             --                --         (6,700)
          Change in the beginning-of-the-year balance of
              the valuation allowance for deferred tax assets
              allocated to income tax expense                        (161,688)           12,169       (321,499)
                                                                    ---------          --------      ---------
                                                                    $ 144,204          $313,268      $ (96,300)
                                                                    =========          ========      =========


     The significant components of federal deferred income tax expense (benefit)
attributable  to income before income  taxes,  extraordinary  items and minority
interest are as follows (in thousands):


                                                                       2000              1999          1998
                                                                    ---------          --------      ---------
                                                                                            
      Deferred tax expense (exclusive of the effects
          of other components listed below)                         $ 165,568          $117,796      $  87,544
      Adjustment to deferred tax asset fully offset by
          valuation allowance                                              --           (12,169)        10,861
      Increase (decrease) in beginning-of-the-year balance
          of the valuation allowance for deferred tax assets         (161,688)           12,169       (321,499)
                                                                    ---------          --------      ---------
                                                                    $   3,880          $117,796      $(223,094)
                                                                    =========          ========      =========


                                      F-53



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax  liabilities  are presented
below (in thousands):


                                                                            2000                 1999
                                                                          --------             ---------
                                                                                         
      Deferred tax assets:
          Net operating loss carryforwards                                $116,201             $ 258,447
          Foreclosed real estate                                               445                   906
          Deferred interest                                                     --                 2,287
          Loans receivable                                                 151,555               140,999
          Miscellaneous accruals                                            48,466                68,333
          Accrued liabilities                                               44,676                43,058
          State taxes                                                       77,325                67,056
          Purchased mortgage servicing rights                               93,723               105,241
          Alternative minimum tax credit and other tax
              credit carryforwards                                         126,708                72,980
          Unrealized losses on securities available for sale                63,125               201,701
          Other                                                             10,537                11,560
                                                                          --------             ---------
               Total gross deferred tax assets                             732,761               972,568
               Less valuation allowance                                    (39,496)             (251,234)
                                                                          --------             ---------
               Net deferred tax assets                                     693,265               721,334
                                                                          --------             ---------

      Deferred tax liabilities:
          Mortgage servicing rights                                        177,600               182,466
          Purchase accounting adjustments                                    6,242                 5,191
          FHLB stock                                                       173,338               126,904
          Deferred interest                                                    322                    --
          Goodwill litigation                                              116,651               111,746
          Contractual obligations                                           19,250                19,250
          Deferred loan fees                                               198,934               161,044
          Other                                                              8,957                13,855
                                                                          --------             ---------
               Net deferred tax liabilities                                701,294               620,456
                                                                          --------             ---------
               Net deferred tax assets and liabilities                    $ (8,029)            $ 100,878
                                                                          ========             =========


     The net change in the total valuation allowance for the year ended December
31, 2000 was a decrease of $211.7  million.  Based on favorable  resolutions  of
federal income tax audits of Old California  Federal and Glendale  Federal,  and
the current  status of Mafco's,  including the  Company's,  audits for the years
1991 through 1995,  management  changed its judgment about the  realizability of
the Company's  deferred tax asset and reduced its valuation  allowance by $211.7
million during 2000. As a result of reducing the valuation allowance, income tax
expense was reduced by $161.7 million and goodwill was reduced by $50.0 million.

     In 1998,  based on  resolutions  of federal income tax audits and favorable
future  earnings  expectations,   management  changed  its  judgment  about  the
realizability of the Company's net deferred tax assets and reduced the valuation
allowance by $250 million.

     Management  believes that the  realization  of the  resulting  deferred tax
asset is more likely than not, based upon the expectation  that the Company will
generate the necessary amount of taxable income in future periods.

                                      F-54



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     In connection with the Golden State Merger, the Company deconsolidated from
the Mafco  Group.  As a result,  only the  amount  of the net  operating  losses
("NOLs") of the Company  not  utilized by the Mafco Group on or before  December
31, 1998 are available to offset  taxable income of the Company  thereafter.  At
September 11, 1998,  had the Company  filed a  consolidated  federal  income tax
return on behalf of itself and its  subsidiaries for each of the years since the
formation  of the  Company,  it would have had  regular  NOL  carryforwards  for
federal income tax purposes of approximately $1.7 billion. Upon deconsolidation,
the NOLs  available  to offset  taxable  income  of the  Company  was  initially
estimated to be reduced by $757  million.  This  reduction of NOLs and other tax
attributes  (the  "Deconsolidation  Adjustment")  resulted  in a $211.2  million
reduction in retained earnings during 1998.

     Based  upon the  actual  filing of the Mafco  Group and  Golden  State 1998
consolidated  federal  income tax returns  during  1999,  tax  benefits of $79.0
million  were  recognized.  The tax  benefit is fully  offset by an  increase in
minority  interest expense,  since under the Golden State Merger agreement,  the
tax benefits from any NOLs and other tax  attributes of Parent  Holdings and its
subsidiaries are retained by GSB Investments and Hunter's Glen.

     In addition,  the Company recorded an adjustment of $66.4 million to reduce
the initial dividend of tax benefits to GSB Investments and Hunter's Glen due to
its  deconsolidation  from the Mafco Group, which was recorded as an increase to
retained earnings during 1999.

     At December 31, 2000, the Company had regular NOL carryforwards for federal
income tax  purposes of  approximately  $332.0  million  which are  available to
offset future federal taxable  income,  if any,  through 2018. In addition,  the
Company had alternative minimum tax credit carryforwards of approximately $113.5
million which are available to offset future federal  regular  income taxes,  if
any,  over an  indefinite  period.  The IRS is  examining  the 1991 through 1995
federal income tax returns of the Company and any NOL  carryforwards are subject
to review and disallowance, in whole or in part, by the IRS.

     In accordance  with SFAS No. 109,  ACCOUNTING  FOR INCOME TAXES, a deferred
tax  liability has not been  recognized  for the base year reserves of the Bank.
The base year  reserves are generally the balance of the tax bad debt reserve as
of December 31, 1987 reduced  proportionately  for reductions in the Bank's loan
portfolio  since that date. At December 31, 2000,  the amount of those  reserves
was $305  million.  The amount of the  unrecognized  deferred  tax  liability at
December 31, 2000 was $107 million.  Pursuant to the Act, circumstances that may
require an accrual of this  unrecorded  tax  liability are a failure to meet the
definition  of a "bank" for federal  income tax purposes,  dividend  payments in
excess of the greater of current or accumulated  earnings and profits, and other
distributions,  dissolution,  liquidation  or  redemption  of  stock,  excluding
preferred stock meeting certain conditions.

(31) EMPLOYEE BENEFIT PLANS

     POSTRETIREMENT HEALTH CARE AND DEFINED BENEFIT PLANS

     The Bank  provides  certain  postretirement  medical  benefits  to  certain
eligible  employees  and their  dependents  through  age 64. In  general,  early
retirement  is age 55 with 10 years of service.  Retirees  participating  in the
plans generally pay  Consolidated  Omnibus Budget Reduction Act premiums for the
period of time they participate.  The estimated cost for  postretirement  health
care benefits has been accrued on an actuarial net present value basis.

     In connection with the Glen Fed Merger, the Bank assumed Glendale Federal's
defined benefit pension plan (the "Glendale  Federal  Retirement  Plan") and the
Redlands Federal Bank defined benefit plan,  (collectively "the Glen Fed Pension
Plan"), which covered  substantially all employees of Glendale Federal. The Glen
Fed  Pension  Plan was  frozen  upon the  merger on  September  11,  1998 and no
additional  benefits  accrued after such time.  Effective  October 15, 1998, the
Glen Fed  Pension  Plan was  merged  with  and into the Old  California  Federal
defined  benefit  plan.  The fair  value of the  assets  transferred  was $102.0
million.

                                      F-55



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  following   table  sets  forth  the  changes  in  the  plan's  benefit
obligations  and fair  value of plan  assets,  as well as the  funded  status at
December 31, 2000 and 1999 (in thousands):


                                                                        Non-Qualified Plans          Qualified Plan
                                             Postretirement Benefits     Pension Benefits           Pension Benefits
                                             -----------------------    -------------------         ----------------
                                                2000         1999        2000        1999          2000        1999
                                                ----         ----        ----        ----          ----        ----
                                                                                            
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year       $  8,248      $ 8,166     $ 15,355   $ 15,481      $111,923     $136,818
Service cost                                       601          612                      --            --           --
Interest cost                                      624          539        1,041      1,000         7,933        8,059
Amendments                                          --           --           --         --            --           --
Actuarial loss (gain)                            1,279         (717)       1,229        868        (7,769)     (23,792)
Acquisitions                                        --           --           --         --            --           --
Settlements                                         --           --           --         --            --           --
Benefits paid                                     (382)        (352)      (1,893)    (1,994)       (8,496)      (9,162)
                                              --------      -------     --------   --------      --------     --------
Benefit obligation at end of year             $ 10,370      $ 8,248     $ 15,732   $ 15,355      $103,591     $111,923
                                              ========      =======     ========   ========      ========     ========

CHANGE IN PLAN ASSETS
Fair value at beginning of year               $     --      $    --     $     --   $     --      $145,777     $139,390
Actual return on plan assets                        --           --           --         --       (3,969)       15,548
Employer contribution                               --           --        1,893      1,994           --           --
Benefits paid                                       --           --       (1,893)    (1,994)      (8,496)      (9,161)
                                              --------      -------     --------   --------      --------     --------
Fair value at end of year                     $     --      $    --     $     --   $     --      $133,312     $145,777
                                              ========      =======     ========   ========      ========     ========

Funded status                                 $(10,370)     $(8,248)    $(15,732)  $(15,355)     $ 29,721     $ 33,854
Unrecognized actuarial loss                         --           --           --         --        (1,565)     (10,660)
                                              --------      -------     --------   --------      --------     --------
Prepaid (accrued) benefit cost
        recognized in the consolidated
        balance sheet                         $(10,370)     $(8,248)    $(15,732)  $(15,355)     $ 28,156     $ 23,194
                                              ========      =======     ========   ========      ========     ========


       Assumptions used in computing the funded status were:


                                                                          Non-Qualified Plans        Qualified Plan
Weighted Average Assumptions as of            Postretirement Benefits       Pension Benefits        Pension Benefits
                                              -----------------------       ----------------        ----------------
          December 31,                           2000        1999          2000        1999        2000         1999
- ----------------------------------               ----        ----          ----        ----        ----         ----
                                                                                              
Discount rate                                    7.75%       6.75%         7.75%       7.25%       7.50%        7.25%
Expected return on plan assets                    N/A         N/A          9.00        9.00        9.00         9.00
Rate of compensation increase                    0.00        0.00          0.00        0.00        0.00         0.00


     The initial  health  care cost trend rate for  medical  benefits in 2001 is
assumed  to be  8.5%,  the  average  trend  rate is  assumed  to be 6.8% and the
ultimate trend rate is assumed to be 5.5%, which will be reached in 5 years.

     At December 31, 2000,  an increase of 1% in the health care cost trend rate
would cause the  accumulated  postretirement  benefit  obligation to increase by
$0.7  million,  and the service and interest  cost to increase by less than $0.1
million.  At December  31,  2000, a decrease of 1% in the health care cost trend
rate would cause the accumulated  postretirement  benefit obligation to decrease
by $0.6 million, and the service and interest costs to decrease by $0.1 million.

                                      F-56



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The net periodic  benefit cost for the years ended December 31, 2000,  1999
and 1998 included the following components (in thousands):


                                                                                            Qualified and
                                                                                            Non-Qualified
                                                   Postretirement Benefits                 Pension Benefits
                                                 ---------------------------      --------------------------------
                                                  2000       1999      1998          2000        1999       1998
                                                  ----       ----      ----          ----        ----       ----
                                                                                        
      Service cost                               $  601      $ 612     $309        $     --    $     --   $    --
      Interest cost                                 624        539      317           8,974       9,059     4,880
      Expected return on plan assets                 --         --       --         (12,895)    (12,320)   (5,648)
      Recognized net actuarial loss (gain)        1,279       (717)     182           1,228       1,164     2,293
      Settlement/curtailment gain                               --       --              --          --        --
                                                 ------      -----     ----        --------    --------   -------
         Net periodic cost (income)              $2,504      $ 434     $808        $ (2,693)   $ (2,097)  $ 1,525
                                                 ======      =====     ====        ========    ========   =======


     DEFINED CONTRIBUTION PLAN

     The  Bank  offers a  defined  contribution  plan,  which  is  available  to
substantially  all employees  with at least six months of  employment.  Employee
contributions are voluntary.  The plan provides for the deferral of up to 12% of
eligible  compensation of plan participants not to exceed the maximum allowed by
the Internal Revenue Service. The Bank's matching contribution provides for 100%
of the first 3% of employee  deferrals and beginning in January 2000, 50% of the
next 2% of employee deferrals.  The annual discretionary employer profit sharing
contribution is a maximum of 2.5% of eligible  compensation.  It can be declared
at any level in the range from 0% to 2.5%.  Prior to January  2000,  the maximum
was 3% of employee deferrals. Employees vest immediately in their own deferrals,
employer matching contributions and employer profit sharing contributions. Prior
to January 2000, employer matching contributions vested based on completed years
of service. The Bank's contributions to such plan totalled $16.7 million,  $14.6
million and $9.3 million for the years ended  December 31, 2000,  1999 and 1998,
respectively.

     Effective  January 1, 1999, the California  Federal  Employees'  Investment
Plan  was  amended  to  provide  for  automatic  enrollment  into  the plan at a
contribution rate of 3% unless the employee opts, in writing,  to participate at
a different  deferral  rate,  or to opt out of the plan.  Effective  January 15,
1999,  the plan was amended to allow the use of certain  employer  and  employee
contributions   to  purchase   Golden  State  Common  Stock  at  market  prices.
Contributions  to the plan were used to purchase 343,026 shares for $6.3 million
in 2000 and 341,024 shares for $6.9 million in 1999. Sales by the plan of Golden
State common  shares during 2000 were 217,166  shares for $4.5  million;  52,126
shares for $1.1 million were sold by the plan in 1999.  Effective March 1, 1999,
the plan was also amended to reduce the length of required service to six months
before an employee can contribute to the plan and to amend the  enrollment  date
to the first of the applicable month.

     In connection with the Glen Fed Merger, the Bank assumed sponsorship of the
Glendale Federal's defined contribution plan. This plan was frozen at the merger
date,  therefore no contributions were made to the plan subsequent to the merger
date. In the second quarter of 2000, Glendale Federal's plan was merged with the
Bank's plan. The fair value of the assets transferred was $40 million.

     STOCK PLANS

     At  December  31,  2000 and  1999,  the  Bank  administered  the  following
stock-based  compensation  plans:  pre-merger  stock option plans and the Golden
State Bancorp Inc. Omnibus Stock Plan (the "Omnibus Stock Plan").

     In connection with the Glen Fed Merger,  the Bank administered stock option
plans that  provided for the granting of options of Golden State Common Stock to
employees and directors. All pre-merger stock option plans expired on August 18,
1998 as to the making of additional grants.  Upon the consummation of the merger
on September 11, 1998, substantially all options outstanding became exercisable.

                                      F-57



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     On May 17, 1999,  the Omnibus  Stock Plan was  approved,  providing for the
granting of Golden State stock options and  restricted  stock,  as well as other
instruments,  to employees of Golden State and its  subsidiaries and affiliates,
non-employee  directors and to consultants who provide  significant  services to
Golden State.  The total number of shares  available for grant through March 15,
2009 under the Stock Plan is 7,000,000 shares, which may be issued from treasury
or from authorized but unissued shares.

     Non-qualified  options  granted  under the stock plan  generally  vest over
three years in one-third  increments on the  anniversary  of the grant date. The
options generally expire 10 years from the date of grant.

     The  following  is a summary  of the  transactions  under all stock  option
plans:


                                                                                               Weighted
                                                     Number of         Range of Option     Average Exercise
                                                       Shares               Prices               Price
                                                      ---------          --------------     ----------------
                                                                                      
     Outstanding at December 31, 1998                 1,993,787         $9.00 - $35.00         $19.30
     Granted                                          1,352,000        $23.50 - $23.50         $23.50
     Cancelled or expired                               276,000        $23.50 - $28.50         $28.10
     Exercised                                          508,705         $9.00 - $17.75         $13.44
                                                      ---------
     Outstanding at December 31, 1999                 2,561,082         $9.00 - $35.00         $21.74
     Granted                                          1,350,850        $12.94 - $21.31         $14.04
     Cancelled or expired                               101,200        $14.00 - $28.50         $21.49
     Exercised                                          139,334         $9.00 - $28.50         $17.84
                                                      ---------
     Outstanding at December 31, 2000                 3,671,398         $9.00 - $35.00         $19.06
                                                      =========


     Information  about stock  options  outstanding  at December 31, 2000 was as
follows:


                                               Options Outstanding                           Options Exercisable
                             -------------------------------------------------------   ------------------------------
                                 Options         Weighted Average        Weighted          Shares         Weighted
                               Outstanding    Remaining Contractual       Average        Exercisable       Average
Exercise Price Range         at End of Year      Life (in years)      Exercise Price   at End of Year  Exercise Price
- --------------------         --------------      ---------------      --------------   --------------  --------------
                                                                                            
   $ 9.00 - $12.63               281,750                3.8               $11.24          281,750          $11.24
   $12.94 - $17.75             1,681,316                8.2               $14.59          373,666          $16.64
   $18.75 - $23.50             1,325,332                8.4               $23.48          465,682          $23.50
   $28.50 - $35.00               383,000                6.7               $29.18          383,000          $29.18


     No  compensation  cost was  recognized  by the  Company  for stock  options
granted during 2000 and 1999, in accordance with the intrinsic value  accounting
methodology  prescribed in APB Opinion No. 25, whereby  compensation  expense to
employees is  determined  based upon the excess,  if any, of the market price of
Golden State's common stock at the  measurement  date over the exercise price of
the award.

     If  compensation  cost during 2000 and 1999 for the Omnibus  Stock Plan had
been  determined  based on the fair value of the awards at the grant dates,  net
income would have been $508.5 million and $331.3 million, respectively. The fair
values of the options were  estimated at the grant date using the  Black-Scholes
option pricing  model,  which  includes the following  assumptions  used for the
stock options awarded during 2000 and 1999: risk-free interest rate of 6.61% and
5.60%, respectively;  expected option life of seven years in both 2000 and 1999;
expected volatility of 48.55% and 41.30%, respectively;  expected dividend yield
of 2.86% in 2000 and no expected  dividends in 1999; and a forfeiture rate of 5%
in both 2000 and 1999. Since pro forma  compensation cost relates to all periods
over  which the  awards  vest,  the  impact on pro forma net  income  may not be
representative  of compensation  cost in subsequent years when the effect of the
amortization of multiple awards would be reflected.

                                      F-58



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The weighted  average grant date fair value of the options  granted  during
2000 and 1999 were $20.34 and $12.45 per share, respectively. The exercise price
of each option  equals the market  price of Golden  State's  Common Stock on the
date of the grant.

     On January 24, 2000 and July 19, 1999,  Golden State  awarded to certain of
the Company's  employees shares of restricted common stock totalling 220,327 and
56,908, respectively.  The market value on the date of each award was $14.00 and
$22.38 per share,  respectively.  These  shares  vest over two years in one-half
increments  on the  anniversary  of the grant  date,  based  upon the  continued
service of the employee.  The  compensation  expense based on the stock price on
the date of the award is  recognized  on a straight  line basis over the vesting
period for each tranche of the award with a corresponding increase to additional
paid-in  capital.  In addition,  dividends on  restricted  stock are recorded as
compensation  expense  with  a  corresponding  increase  to  additional  paid-in
capital. During 2000 and 1999, $1.9 million and $0.5 million,  respectively,  in
compensation expense was recognized related to such awards. At December 31, 2000
and 1999, 246,756 restricted shares and 56,908 restricted shares,  respectively,
were outstanding. These restricted shares have full voting and dividend rights.

(32) INCENTIVE PLANS

     On May 17, 1999, the Golden State Bancorp Inc. Executive  Compensation Plan
("ECP") was approved, providing for performance-based incentive awards to senior
executives of the Company.  Awards may be paid in cash; however up to 50% may be
payable  in  restricted  common  stock  granted  under the  Omnibus  Stock  Plan
discussed  in note 31.  Compensation  expense  totalling  $8.7  million and $9.1
million  relating to the ECP was  recorded  during the years ended  December 31,
2000 and 1999, respectively.

     Pursuant to the ECP, the Golden State Bancorp Inc. Long Term Incentive Plan
("LTIP") was approved,  providing  incentive awards to senior  executives of the
Company based solely on the  performance  of Golden  State's Common Stock over a
three-year period.  Awards may be paid in cash; however up to 50% may be payable
in restricted  common stock  granted  under the Omnibus Stock Plan  discussed in
note 31.  Compensation  expense totalling $4.1 million and $2.0 million relating
to the LTIP was  recorded  during the years  ended  December  31, 2000 and 1999,
respectively.

     The Deferred Executive  Compensation Plan ("DECP") of the Bank provided for
certain  payments to participants  in the DECP for annual  incentives and in the
event of a change of control of California Federal. The annual incentive feature
of the DECP was  terminated  in 1998  upon the  consummation  of the  merger  of
California  Federal and  Glendale  Federal,  and all  amounts  were paid out. No
payment was made under the change of control  provision because the Compensation
Committee of California Federal determined that the merger of California Federal
and Glendale Federal was not a change of control within the meaning of the DECP.
California  Federal  subsequently  entered into a replacement  change of control
agreement in 1999 with certain former  participants in the DECP, so that amounts
that would have been payable under the change of control  provisions of the DECP
would be paid to the  former  participants  in the DECP who remain  employed  by
California  Federal  upon the  earlier  to occur of (1) a change of  control  of
California  Federal  subsequent  to September 11, 1998 or (2) December 31, 2002.
Compensation  expense  totaling $2.3 million relating to the DECP was recognized
in each of the years ended December 31, 2000 and 1999.

     In  addition,  effective  October  1,  1995,  FN  Holdings  entered  into a
management  incentive plan ("Incentive Plan") with certain executive officers of
the Bank ("Participants"). Awards under the Incentive Plan were made in the form
of performance units. Each performance unit entitled Incentive Plan Participants
to receive cash and/or stock options  ("Bonuses")  based upon the  Participants'
vested interest in a bonus pool. Generally,  the Incentive Plan provided for the
payment  of  Bonuses,  on a  quarterly  basis,  to  the  Participants  upon  the
occurrence of certain events.  Bonuses vested at 20% per year beginning  October
1, 1995 and were  subject to a cap of $50 million.  Bonuses  were  recorded by a
charge  to  compensation  and  employee   benefits  and  an  increase  to  other
liabilities. The Glen Fed Merger constituted a change of control pursuant to the
terms of the  Incentive  Plan  and,  as such,  cash  payments  were  made to the
Participants on September 11, 1998.

                                      F-59



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(33) EXTRAORDINARY ITEMS

     During  2000,  the FHLB called and the Bank  prepaid  $400  million in FHLB
advances,  resulting in extraordinary gains of $3.0 million, net of income taxes
of $2.1 million, on the early  extinguishment of such borrowings.  Also in 2000,
the Bank  repurchased  $2.5 million  outstanding  principal amount of the 6 1/2%
Convertible Subordinated  Debentures,  resulting in an extraordinary gain of $41
thousand,  net of income taxes of $30 thousand,  on the early  extinguishment of
debt.

     During the fourth  quarter of 1999,  the FHLB  called and the Bank  prepaid
$500  million  in FHLB  advances,  resulting  in an  extraordinary  gain of $2.7
million,  net of income taxes of $1.9 million,  on the early  extinguishment  of
such borrowings.

     On December  20,  1999,  the Bank  repurchased  all of the  remaining  $6.0
million  outstanding  principal amount of the 11.20% Senior Notes assumed in the
SFFed Acquisition,  resulting in an extraordinary  loss of $0.2 million,  net of
income taxes of $0.1 million, on the early extinguishment of debt.

     In  connection  with  the Debt  Tender  Offers  during  1998,  GS  Holdings
purchased $914.5 million aggregate principal amount of the FN Holdings Notes for
an aggregate purchase price, including accrued interest payable of $1.1 billion,
resulting  in an  extraordinary  loss of $98.7  million,  net of income taxes of
$68.2 million, on the early extinguishment of such debt.

(34) COMMITMENTS AND CONTINGENCIES

     In the  ordinary  course of  business,  the  Company  has  commitments  and
contingent  liabilities that are not reflected in the accompanying  consolidated
financial  statements.  The  Company  enters  into  financial  instruments  with
off-balance  sheet  risk  through  the  origination  and sale of  loans  and the
management  of the related  loss  exposure  caused by  fluctuations  in interest
rates.  These  financial  instruments  include  commitments to extend credit and
purchase loans (including the mortgage loan pipeline) and mandatory and optional
forward commitments to sell loans.

     The  following is a summary of the  Company's  pipeline of loans in process
and mandatory  forward  commitments  to sell loans at December 31, 2000 and 1999
(in thousands):


                                                                           December 31,
                                                                   ----------------------------
                                                                      2000              1999
                                                                   ----------         ---------
                                                                               
       Commitments to originate loans:
           Fixed rate                                              $  914,225        $  394,923
           Variable rate                                              542,610         1,078,909
       Commitments to purchase loans                                  867,867         1,434,893
       Mandatory commitments to sell loans                          1,121,604           903,526


     The Company's  pipeline of loans in process  includes loan  applications in
various stages of processing.  Until all required  documentation is provided and
underwritten,  there is no credit risk to the Company. There is no interest rate
risk until a rate  commitment is extended by the Company to a borrower.  Some of
these  commitments  will  ultimately be denied by the Company or declined by the
borrower and  therefore  the  commitment  amounts do not  necessarily  represent
future cash requirements.

     Loans in process for which rates were  committed to the  borrower  totalled
approximately $671.4 million at December 31, 2000. On a daily basis, the Company
determines  what  percentage of the portfolio of loans in process for which rate
commitments  have been  extended  to a borrower to hedge.  Both the  anticipated
percentage  of the  pipeline  that is  expected  to fund and the  inherent  risk
position of the portfolio are considered in making this determination.

                                      F-60



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Mandatory and optional delivery forward  commitments to sell loans are used
by the Company to hedge its interest  rate  exposure  from the time a loan has a
committed rate to the time the loan is sold. These  instruments  involve varying
degrees of credit and interest rate risk.  Credit risk on these  instruments  is
controlled through credit approvals,  limits and monitoring  procedures.  To the
extent that  counterparties  are not able to fulfill  forward  commitments,  the
Company  is at risk for any  fluctuations  in the market  value of the  mortgage
loans and locked pipeline.

     Realized  gains  and  losses on  mandatory  and  optional-delivery  forward
commitments  are  recognized in the period  settlement  occurs.  At December 31,
2000,  unrealized  losses resulting from the use of forward  commitments to sell
loans  were  $5.3  million.   Unrealized  gains  and  losses  on  mandatory  and
optional-delivery  forward  commitments  are  included  in the  lower of cost or
market valuation adjustment to mortgage loans held for sale.

     The  Company  is party to an  agreement  with FNMA  pursuant  to which FNMA
provided  credit  enhancements  for certain  bond-financed  real estate projects
originated  by Old FNB. The agreement  requires that the Company  pledge to FNMA
collateral in the form of certain eligible  securities which are held by a third
party  trustee.  The collateral  requirement  varies based on the balance of the
bonds  outstanding,  losses  incurred  (if any),  as well as other  factors.  At
December  31, 2000,  the Company had pledged as  collateral  certain  securities
available  for  sale,   mortgage-backed   securities   available  for  sale  and
mortgage-backed  securities  held to  maturity  with  carrying  values  of $16.7
million, $14.5 million and $11.1 million, respectively.

     At December 31, 2000, the Bank had pledged as collateral certain securities
available for sale,  mortgage-backed  securities  available for sale and held to
maturity with carrying values of $1.0 million, $130.7 million and $49.2 million,
respectively,  to guarantee credit  enhancements on multi-family bond issues and
loans securitized by FNMA and FHLMC.

     At December 31, 2000,  commercial paper  investments in the amount of $75.7
million  were held in reserve  with  third-party  trustees to  guarantee  credit
enhancements on loans transferred as part of securitization  transactions by the
Bank.

     At December 31, 2000, the Bank had pledged as collateral certain securities
available for sale,  mortgage-backed  securities  available for sale and held to
maturity  with  carrying  values of $2.7  million,  $127.0  million  and  $121.4
million, respectively, to guarantee state and local agency deposits, and certain
deposits with the Federal Reserve Bank.

     At  December  31,  2000,  the  Bank  had  pledged  as  collateral   certain
mortgage-backed  securities  available  for  sale and  held to  maturity  with a
carrying  value of $34.9  million  and  $46.1  million  to cover  the  margin on
interest rate swap agreements.

     In addition,  the Bank retains  principal and interest funds on securitized
loans with appropriate  collateral held and monitored by the trustee. The pledge
agreement requires the collateral to be 150% of the average  remittances for the
prior twelve months,  to be adjusted  quarterly.  At December 31, 2000, the Bank
had pledged as collateral certain mortgage-backed  securities available for sale
and held to maturity with carrying  values of $218.0  million and $70.0 million,
respectively.

     In  addition,   at  December  31,  2000,  securities  available  for  sale,
mortgage-backed  securities  available for sale and  mortgage-backed  securities
held to maturity of $20.0 million, $6.5 billion and $2.1 billion,  respectively,
were pledged as collateral for various  obligations as discussed in notes 9, 11,
12, 21 and 22. At December 31, 1999,  mortgage-backed  securities  available for
sale and  mortgage-backed  securities  held to maturity of $9.9 billion and $1.9
billion, respectively, were pledged as collateral for various obligations.

     At December 31, 2000, $27.2 billion in residential  loans,  $3.0 billion in
multifamily  loans and $1.7 billion in commercial real estate loans were pledged
as collateral for FHLB advances.

     At December 31, 2000 and 1999, loans receivable included approximately $7.9
billion  and $6.4  billion,  respectively,  of loans that had the  potential  to
experience negative amortization.

                                      F-61



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(35) LEGAL PROCEEDINGS

     CALIFORNIA FEDERAL GOODWILL LITIGATION

     The Bank is the plaintiff in a lawsuit against the United States Government
(the  "Government"),  California  Federal  Bank v. United  States,  Civil Action
92-138 (the "California Federal Goodwill Litigation"). In the California Federal
Goodwill Litigation,  the Bank alleged,  among other things, that the Government
breached  certain  contractual  commitments  regarding  the  computation  of its
regulatory capital for which the Bank sought damages and restitution. The Bank's
claims  arose from  changes,  mandated  by the  Financial  Institutions  Reform,
Recovery and Enforcement Act of 1989  ("FIRREA"),  with respect to the rules for
computing Old California Federal's regulatory capital.

     In late 1997, a United States Court of Federal Claims (the "Claims  Court")
Judge ruled in favor of the Bank's motion for partial summary judgment as to the
Government's liability to the Bank for breach of contract, and a formal order in
that regard was  subsequently  issued.  In late 1998, a second U.S. Claims Court
Judge ruled that  California  Federal  cannot  meet its burden for proving  lost
profits  damages and ordered  that the case proceed to trial on the damage issue
of  restitution  and reliance.  The trial began in January 1999 and concluded in
March 1999.

     On April 16,  1999,  the Claims  Court  issued its  decision on the damages
claim against the  Government in the  California  Federal  Goodwill  Litigation,
ruling that the Government must compensate the Bank in the sum of $23.0 million.
The summary judgment  liability  decision by the first Court of Claims Judge has
been  appealed by the  Government  and the damage  award by the second  Court of
Claims  Judge has been  appealed by the Bank.  After all  appellate  briefs were
filed,  oral  argument in the  Federal  Circuit  Court of Appeals  took place in
conjunction with the appellate argument in the Glendale Goodwill  Litigation (as
defined herein) on July 7, 2000, but the Court of Appeals has not yet rendered a
decision.

     GLENDALE GOODWILL LITIGATION

     By virtue of the Glen Fed Merger,  the Bank is also a plaintiff  in a claim
against the United States in a second lawsuit,  Glendale  Federal Bank v. United
States,  No.  90-772C  (the  "Glendale  Goodwill  Litigation").  In the Glendale
Goodwill  Litigation,  Glendale  Federal  sued the  Government  contending  that
FIRREA's  treatment  of  supervisory   goodwill  constituted  a  breach  by  the
Government of its 1981  contract with the Bank,  under which the Bank had merged
with a Florida  thrift and was permitted to include the goodwill  resulting from
the merger in its regulatory  capital.  In 1992, the Claims Court found in favor
of Glendale Federal's position,  ruling that the Government breached its express
contractual  commitment  to  permit  Glendale  Federal  to  include  supervisory
goodwill in its regulatory capital and that Glendale Federal is entitled to seek
financial compensation.

     The trial began in February 1997 and concluded in September  1998. On April
9,  1999,  the  Claims  Court  issued  its  decision  in the  Glendale  Goodwill
Litigation,  ruling that the Government  must  compensate the Bank in the sum of
$908.9  million.  This decision was appealed by the Government and the Bank, and
on February  16, 2001 the Court of Appeals for the Federal  Circuit  vacated the
trial court's award of damages and remanded the case back to the trial court for
determination of total reliance damages to which the Bank might be entitled.  No
further  proceedings  have been  taken in the case  since the Court of  Appeals'
February 16 decision,  and the Bank continues to pursue  vigorously its case for
damages against the Government  under the reliance  damages theories as outlined
by the Court of Appeals' decision.

     In each of the Glendale  Goodwill  Litigation  and the  California  Federal
Goodwill Litigation,  it is alleged,  among other things, that the United States
breached  certain  contractual  commitments  regarding  the  computation  of its
regulatory  capital for which each of Glendale  Federal and  California  Federal
seek  damages  and  restitution.  The  claims  arose  from  changes  made by the
Financial  Institutions  Reform,  Recovery and  Enforcement  Act of 1989 and its
implementing  regulations  ("FIRREA")  with  respect to the rules for  computing
regulatory capital.

                                      F-62



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     BARTOLD V. GLENDALE FEDERAL BANK ET Al

     On September  18,  1995,  four  plaintiffs  commenced an action in Superior
Court of California,  County of Orange,  alleging that the  defendants  Glendale
Federal, to which the Bank is a successor by merger, and Verdugo Trustee Service
Corporation ("Verdugo"), a wholly owned subsidiary of the Bank, failed timely to
record their release of the mortgage  interest  following payoffs of residential
mortgage loans and, in at least some instances, improperly required borrowers to
pay fees for these  releases.  The  plaintiffs'  complaint  seeks relief for the
named  plaintiffs,  as well as purportedly for all others similarly  situated in
California and throughout the United States and the general public, on causes of
action for  violation  of  California  Civil Code  Section  2941 and  California
Business and  Professions  Code  Section  17200,  breach of contract,  fraud and
unjust  enrichment.  The  plaintiffs  seek  statutory  damages  of $300 for each
supposed,  separate  violation of Section 2941 by Glendale  Federal and Verdugo,
restitution,  punitive  damages,  injunctive  relief and attorney's  fees, among
other things.

     In October 1997, the trial court granted  summary  judgment for defendants.
In June  2000,  the  California  Court of Appeals  reversed  this  decision  and
remanded  for  further  proceedings,  including  further  development  of  class
certification  issues.  On March 2, 2001, the trial court held that a California
class had been certified.  The Bank believes that it has meritorious defenses to
the claim and intends to continue to contest it vigorously.

     OTHER LITIGATION

     In  addition  to  the  matters   described   above,  the  Company  and  its
subsidiaries  are involved in other legal  proceedings and claims  incidental to
the normal conduct of business. Although it is impossible to predict the outcome
of any  outstanding  legal  proceedings,  management  believes  that such  legal
proceedings  and  claims,  individually  or in the  aggregate,  will  not have a
material effect on the Company or the Bank.

(36) GOODWILL LITIGATION ASSETS

     In connection with the Cal Fed  Acquisition,  the Bank recorded as an asset
part of the  estimated  after-tax  cash  recovery  from the  California  Federal
Goodwill  Litigation  that will  inure to the Bank,  net of  amounts  payable to
holders  of  the  Contingent   Litigation   Recovery   Participation   Interests
("Litigation  Interests")  and  the  Secondary  Contingent  Litigation  Recovery
Participation  Interests ("Secondary Litigation Interests") in any such recovery
(the "Goodwill  Litigation  Asset"). In connection with the Glen Fed Merger, the
Bank  recorded a second  Goodwill  Litigation  Asset  related  to the  estimated
after-tax cash recovery from the Glendale Goodwill Litigation that will inure to
the Bank,  net of  amounts  payable  to  holders  of the  LTWTMs.  The  Goodwill
Litigation  Asset related to the  California  Federal  Goodwill  Litigation  was
recorded at its  estimated  fair value of $100  million,  net of  estimated  tax
liabilities, as of January 3, 1997. The Goodwill Litigation Asset related to the
Glendale  Goodwill  Litigation was recorded at its estimated fair value of $56.9
million, net of estimated tax liabilities, as of September 11, 1998.

(37) OFF-BALANCE-SHEET ACTIVITIES

     CREDIT RELATED FINANCIAL INSTRUMENTS

     The  Company  is a party  to  credit  related  financial  instruments  with
off-balance  sheet risk in the normal  course of business to meet the  financing
needs of its  customers.  These  financial  instruments  include  commitments to
extend credit,  standby letters of credit and commercial letters of credit. Such
commitments  involve,  to varying degrees,  elements of credit and interest rate
risk in excess of the amount recognized in the consolidated balance sheets.

     The Company's  exposure to credit loss is  represented  by the  contractual
amount of these commitments. The Company uses the same credit policies in making
commitments as it does for on-balance sheet instruments.

                                      F-63



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Listed below are unfunded  financial  instruments  whose  contract  amounts
represent credit risk at December 31, 2000 and 1999 (in thousands):


                                                                    Contract Amount
                                                              -----------------------------
      Commitments to extend credit                               2000               1999
      ----------------------------                            ----------         ----------
                                                                           
      Unutilized consumer lines of credit                     $1,225,572         $1,034,913
      Unutilized commercial lines of credit                      219,219            159,744
      Commercial and standby letters of credit                     2,112              3,892


     Unutilized consumer lines of credit are commitments to extend credit. These
lines are either  secured or  nonsecured  and may be cancelled by the Company if
certain  conditions  of the contract are not met.  Many  consumer line of credit
customers  are not  expected to fully draw down their total lines of credit and,
therefore,  the total  contractual  amount of these  lines does not  necessarily
represent future cash requirements.

     Unutilized commitments under commercial lines of credit are commitments for
possible  future  extensions  of credit to  existing  customers.  These lines of
credit are  uncollateralized,  usually do not contain a specified  maturity date
and may not be drawn upon to the total extent to which the Company is committed.

     Commercial and standby letters of credit are conditional commitments issued
by the Company to  guarantee  the  performance  of a customer to a third  party.
Those  letters of credit are  primarily  issued to  support  public and  private
borrowing  arrangements.   Essentially,   all  letters  of  credit  issued  have
expiration  dates within five years. The credit risk involved in issuing letters
of credit is essentially  the same as that involved in extending loan facilities
to  customers.   The  Company   generally  holds  collateral   supporting  those
commitments in an amount deemed to be necessary.

     DERIVATIVE FINANCIAL INSTRUMENTS

     The Company utilizes various derivative  instruments for other-than-trading
purposes such as asset/liability  management. The primary focus of the Company's
asset/liability  management program is to measure and monitor the sensitivity of
the  Company's net  portfolio  value and net income under varying  interest rate
scenarios.  On a quarterly basis, the Company  simulates the net portfolio value
and net income  expected to be earned over a twelve-month  period  following the
date of simulation.  The simulation is based on a projection of market  interest
rates at  varying  levels  and  estimates  the  impact of such  market  rates on
mortgage   prepayment  speeds,  the  levels  of   interest-earning   assets  and
interest-bearing  liabilities  during  the  measurement  period.  Based upon the
outcome  of the  simulation  analysis,  the  Company  may  consider  the  use of
derivatives  as a means of reducing the  volatility of net  portfolio  value and
projected  net income  within  certain  ranges of projected  changes in interest
rates. The Company  evaluates the  effectiveness of entering into any derivative
instrument  agreement by measuring  the cost of such an agreement in relation to
the reduction in net portfolio value and net income volatility within an assumed
range of interest rates.

     Derivative  financial  instruments include swaps,  futures,  forwards,  and
options  contracts,  all of which  derive their value from  underlying  interest
rates.  These  transactions  involve both credit and market  risk.  The notional
amounts  are  amounts  on which  calculations,  payments,  and the  value of the
derivative are based. Notional amounts do not represent direct credit exposures.
Direct credit  exposure is limited to the net difference  between the calculated
amounts to be received and paid, if any.

     The  Company  is  exposed  to   credit-related   losses  in  the  event  of
nonperformance by the  counterparties to those agreements.  The Company controls
the credit risk of its financial contracts through credit approvals,  limits and
monitoring  procedures,  but does not  expect any  counterparties  to fail their
obligations.  The Company  deals only with  primary  dealers and the FHLB of San
Francisco.

                                      F-64



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Derivative  instruments are generally  either  negotiated  over-the-counter
("OTC") contracts or standardized  contracts executed on a recognized  exchange.
Negotiated  OTC  derivative  contracts  are  generally  entered into between two
counterparties that negotiate specific agreement terms, including the underlying
instrument, amount, exercise prices and maturity.

     MSR HEDGES

     At December 31, 2000,  the Bank held cash  collateral  in the amount of $20
million related to interest rate derivatives to hedge MSRs.

     INTEREST RATE SWAPS

     The Company utilizes interest rate swaps as an  asset/liability  management
strategy to hedge against  prepayment risk in its mortgage  servicing  portfolio
caused by declining  interest  rates.  These  interest rate swap  agreements are
contracts to make a series of floating rate payments in exchange for receiving a
series of fixed  rate  payments.  Payments  related to swap  contracts  are made
either monthly,  quarterly or semi-annually  by one of the parties  depending on
the  specific  terms  of  the  related  contract.  The  notional  amount  of the
contracts, on which the payments are based, are not exchanged. The primary risks
associated  with  interest  rate swaps are the exposure to movements in interest
rates and the ability of the counterparties to meet the terms of the contract.

     At December 31, 2000,  interest rate swap agreements with a notional amount
of $1.3 billion and a weighted  average  maturity of 10 years were  outstanding.
These  agreements  provided for the Company to make  payments at a variable rate
determined  by a specified  index (three month LIBOR) in exchange for  receiving
payments at a fixed rate.  At December 31, 2000,  the weighted  average pay rate
was 6.40% and the weighted average receive rate was 6.21%. No interest rate swap
agreements  were  terminated  prior to maturity in 2000.  At December  31, 2000,
there was a $5.1 million  unrealized  gain  relating to the use of interest rate
swaps.

     PRINCIPAL ONLY SWAPS

     The Company utilizes principal only ("PO") swap agreements to hedge against
prepayment risk in its mortgage servicing portfolio caused by declining interest
rates.  PO swap  agreements  simulate the ownership of a PO strip,  the value of
which is affected  directly by prepayment  rates themselves in an inverse manner
to the servicing  rights,  which act in a manner similar to interest only ("IO")
strips.  Under  the terms of the PO swap  agreements,  the  counterparty  to the
transaction  purchases  a PO strip  and  places  the PO  strip  in a trust.  The
contracts  executed  prior to  December  31,  1998 call for the  Company  to pay
floating  interest to the counterparty  based on: (a) an index tied to one month
LIBOR and (b) the amortized notional balance of the swap. The contracts call for
the  Company  to  receive  cash from the  counterparty  based on the cash  flows
received from the PO strip.  For PO swap agreements  executed after December 31,
1998,  the agreement  also requires the PO swap to be marked to market value.  A
decrease in the market value of the PO swap requires the Company to increase the
amount paid to the counterparty and an increase in the market value requires the
counterparty  to increase  their payment to the Company.  The amounts to be paid
and to be received are then netted  together  each month.  The structure of this
instrument  results in increased cash flows and positive changes in the value of
the swap during a declining  interest rate environment.  This positive change in
the value of the swap is  highly  correlated  to  prepayment  activity.  PO swap
agreements present yield curve risk to the extent that short term interest rates
(which  impact  the  cash  amount  that  the  Company  pays  on the  swap to the
counterparty) rise while long term rates (which drive prepayment rates) stay the
same.  A third  type of risk  associated  with PO  swaps is the  ability  of the
counterparties to meet the terms of the contract.

     At December 31, 2000, PO swap agreements with a notional  balance of $193.1
million were  outstanding.  During 2000, the calculated amount to be paid to and
to be  received  from the PO swap  counterparties  was $8.4  million  and  $13.7
million,  respectively. At December 31, 1999, PO swap agreements with a notional
balance of $202.3 million were  outstanding.  During 1999, the calculated amount
to be paid to and to be  received  from  the PO swap  counterparties  was  $29.6
million and $19.2 million,  respectively.  No PO swap agreements were terminated
prior to maturity in 2000 or 1999.

                                      F-65



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     INTEREST RATE FLOORS

     The Company currently uses interest rate floors to hedge against prepayment
risk in its mortgage  servicing  portfolio  caused by declining  interest rates.
Interest  rate floors are  interest  rate  protection  instruments  that involve
payment  from  the  seller  to  the  buyer  of an  interest  differential.  This
differential  represents the difference between a long-term rate (e.g.,  10-year
Constant Maturity Swaps in 2000 and 1999,  10-year Constant Maturity Treasury in
1999) and an agreed-upon rate, the strike rate,  applied to a notional principal
amount.  By purchasing a floor,  the Company will be paid the  differential by a
counterparty,  should the current  long-term rate fall below the strike level of
the agreement.  The Company generally  receives cash monthly on purchased floors
(when the current  interest rate falls below the strike  rate). The  unamortized
premium,  if any, paid for interest rate purchased floor  agreements is included
with the assets  hedged.  Interest rate floors are subject to basis risk because
changes in the relationship  between  prepayment rates and the interest rate may
occur, as well as market  volatility and swap spread  movement.  In addition,  a
credit risk  associated  with  purchased  interest rate floor  agreements is the
ability of the counterparties to meet the terms of the contract.

     At  December  31, 2000 and 1999,  the Company was a party to interest  rate
floor contracts with a weighted  average maturity of 4.9 years at each year end.
At December 31, 2000, the notional  amount of the remaining  interest rate floor
contracts was $2.3 billion,  the weighted  average strike rate was 6.25% and the
monthly floating rate was 6.15%. During 2000, the Company received cash from the
interest rate floor  counterparties in the amount of $0.2 million.  During 2000,
the Company received proceeds of $50.6 million from sales of interest rate floor
contracts with unamortized  premiums of $24.9 million. At December 31, 1999, the
notional amount of the remaining interest rate floor contracts was $950 million,
the weighted  average  strike rate was 5.84% and the monthly  floating  rate was
6.44%.  During 1999,  the Company  received  cash from the  interest  rate floor
counterparties in the amount of $0.1 million.  During 1999, the Company received
proceeds of $17.0  million  from sales of  interest  rate floor  contracts  with
unamortized  premiums of $38.2 million. The amount of the unamortized premium on
the  interest  rate floors at December  31, 2000 and 1999 was $36.9  million and
$13.7 million,  respectively. At December 31, 2000, the strike rate exceeded the
floating  rate by 0.10%.  At December 31, 1999,  the floating  rate exceeded the
strike rate by 0.60%.

     INTEREST RATE SWAPTIONS

     The Company also uses swaptions to hedge against the prepayment risk in its
mortgage  servicing  portfolio caused by declining interest rates. A swaption is
an over-the-counter  option that provides the right, but not the obligation,  to
enter into an interest rate swap agreement at predetermined terms at a specified
time in the future.  The  unamortized  premiums,  if any, paid for swaptions are
included  with the assets  hedged.  Swaptions  are subject to basis risk because
changes in the relationship  between  prepayment rates and the interest rate may
occur,  as well as market  volatility  and swap spread  movement.  In  addition,
credit risk  associated with swaptions is the ability of the  counterparties  to
meet the terms of the contract.

     At  December  31,  2000 and  1999,  the  Company  was a party  to  swaption
contracts  with  a  weighted  average  maturity  of 2.8  years  and  2.7  years,
respectively,  in which the Company paid the counterparties premiums in exchange
for the  right  but  not the  obligation  to  purchase  an  interest  rate  swap
agreement.  Under the terms of the underlying interest rate swap agreement,  the
Company  would pay the variable rate tied to three month LIBOR and would receive
the fixed rate.  At December 31, 2000,  the  notional  amount of the  underlying
interest rate swap contract was $2.2 billion,  the weighted  average strike rate
was 6.44% and the three month LIBOR rate was 6.40%.  At December 31,  2000,  the
strike rate exceeded the floating rate by 0.04%. The unamortized  premium on the
swaptions  at December  31, 2000 was $58.1  million.  During  2000,  the Company
received  proceeds of $50.5  million from the sales of swaption  contracts  with
unamortized premiums of $30.4 million. At December 31, 1999, the notional amount
of the  underlying  interest rate swap  contract was $834 million,  the weighted
average  strike  rate was 6.98% and the three  month  LIBOR rate was  6.00%.  At
December 31, 1999,  the strike rate  exceeded  the floating  rate by 0.98%.  The
unamortized  premium on the  swaptions at December  31, 1999 was $26.5  million.
During 1999,  the Company  received  proceeds of $29.8 million from the sales of
swaption contracts with unamortized premiums of $58.6 million.

                                      F-66



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     BALANCE SHEET HEDGES

     INTEREST RATE SWAPS

     The Company  utilizes  interest rate swaps primarily as an  asset/liability
management  strategy  to hedge  against  the  interest  rate  risk  inherent  in
variable-rate  FHLB advances and securities sold under agreements to repurchase.
At December  31, 2000 and 1999,  interest  rate swap  agreements  with  notional
amounts of $3.2 billion and $2.6  billion,  respectively,  and weighted  average
maturities of 4.1 years and 5.2 years,  respectively,  were outstanding to hedge
these borrowings.  These agreements provided for the Company to receive payments
at a variable  rate  determined  by a specified  index  (three  month  LIBOR) in
exchange for making payments at a fixed rate. At December 31, 2000 and 1999, the
weighted average pay rates were 6.76% and 6.60%, respectively,  and the weighted
average receive rates were 6.73% and 6.11%, respectively.  No interest rate swap
agreements  were  terminated  prior to maturity in 2000 or 1999. At December 31,
2000 and 1999,  unrealized  (losses)  and gains  relating to the use of interest
rate swaps were $(75.5)  million and $51.9  million,  respectively.  These gains
(losses)  will be  recognized  over the life of the FHLB  advances or securities
sold under agreements to repurchase, as appropriate.

     Information  pertaining to the notional amounts of the Company's derivative
financial  instruments  utilized  in both MSR and  balance  sheet  hedging is as
follows (in thousands):


                                               December 31, 2000                        December 31, 1999
                                       ----------------------------------        ---------------------------------
                                        Notional                                  Notional
                                         Amount           Credit Risk (1)          Amount          Credit Risk (1)
                                       ----------         ---------------          ------          ---------------
                                                                                           
  Interest rate swaps                  $4,564,670            $  5,099            $2,550,000            $51,882
  Principal only swaps                    193,099               1,202               202,316                 --
  Interest rate floors                  2,338,000              52,839               950,000             10,431
  Interest rate swaptions               2,178,000             105,626               834,000             24,294
                                       ----------            --------            ----------            -------
              Total                    $9,273,769            $164,766            $4,536,316            $86,607
                                       ==========            ========            ==========            =======

________________
(1)  Credit risk represents current replacement  cost  (effectively  fair market
     value) after the effects of master netting agreements.

     The   maturity   of    derivative    financial    instruments    used   for
other-than-trading purposes at December 31, 2000 is as follows (in thousands):


                                                                   Notional Amounts
                                ---------------------------------------------------------------------------------------
                                  2001         2002         2003         2004         2005      Thereafter      Total
                                  ----         ----         ----         ----         ----      ----------      -----
                                                                                        
  Interest rate swaps           $     --     $     --    $  300,000   $1,650,000   $  519,670   $2,095,000   $4,564,670
  Principal only swaps           102,663       68,905            --           --           --       21,531      193,099
  Interest rate floors                --           --            --           --    2,338,000           --    2,338,000
  Interest rate swaptions                     353,000     1,825,000           --           --           --    2,178,000
                                --------     --------    ----------   ----------   ----------   ----------   ----------
              Total             $102,663     $421,905    $2,125,000   $1,650,000   $2,857,670   $2,116,531   $9,273,769
                                ========     ========    ==========   ==========   ==========   ==========   ==========


                                      F-67



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The  year-end  fair values of  derivative  financial  instruments  used for
other-than-trading purposes at December 31, 2000 and 1999 are listed below.



                                                        2000             1999
                                                        ----             ----
                                                            (in thousands)
                                                                  
      Interest rate swaps hedging borrowings           $(75,482)        $ 51,882
      Interest rate swaps hedging MSRs                    5,099               --
      Principal only swaps                                1,202          (15,792)
      Interest rate floors                               52,839           10,431
      Interest rate swaptions                           105,626           24,294
                                                       --------         --------
                  Total                                $ 89,284         $ 70,815
                                                       ========         ========


(38) FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  table  presents the carrying  amounts and fair values of the
Company's financial instruments at December 31, 2000 and 1999 (in thousands):


                                                                     2000                              1999
                                                         ----------------------------      ----------------------------
                                                            Carrying           Fair           Carrying          Fair
                                                             Value            Value            Value           Value
                                                             -----            -----            -----           -----
                                                                                                
Financial Assets:
      Cash and cash equivalents                          $   783,074      $   783,074      $   592,878      $   592,878
      Securities available for sale                          637,070          637,070        1,075,734        1,075,734
      Securities held to maturity                            587,503          590,571          185,357          180,449
      Mortgage-backed securities
          available for sale                               9,866,823        9,866,823       13,764,565       13,764,565
      Mortgage-backed securities
          held to maturity                                 2,886,612        2,959,677        2,149,696        2,150,014
      Loans held for sale                                    845,763          851,856          729,062          727,569
      Loans receivable, net                               39,592,814       39,262,610       33,953,461       33,125,997
      Investment in FHLB                                   1,361,066        1,361,066        1,167,144        1,167,144
      Accrued interest receivable                            364,414          364,414          321,596          321,596
      Mortgage servicing rights (a)                        1,559,323        1,474,096        1,272,393        1,451,451

Financial Liabilities:
      Deposits                                            23,462,372       23,454,791       23,040,571       22,934,191
      Securities sold under agreements to
          repurchase                                       4,511,309        4,555,425        5,481,747        5,476,485
      Borrowings                                          28,800,557       28,802,601       25,668,626       25,135,037

Off-balance sheet net unrealized gains (losses):
Forward Commitments:
      Commitments to originate loans                              --            3,635               --              834
      Commitments to sell loans                                   --           (5,340)              --            3,338
Derivatives:
      Interest rate swaps hedging borrowings                      --          (75,482)              --           51,882
      Interest rate swaps hedging MSRs                            --            5,099               --               --
      Principal only swaps                                        --            1,202               --          (15,792)
      Interest rate floors                                        --           52,839               --           10,431
      Interest rate swaptions                                     --          105,626               --           24,294


                                                                     (Continued)

                                      F-68



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

__________________
(a)  Fair value  amounts  presented  for MSRs do not  include the fair values of
     interest rate  floor contracts,  interest rate  swaps, principal only swaps
     and interest  rate swaptions.  The MSR carrying value includes  unamortized
     premiums associated with interest rate floors and interest rate  swaptions.
     The fair value of MSRs including these related  derivatives is $1.7 billion
     and $1.5 billion at December 31, 2000 and 1999, respectively.

     The following  summary  presents a  description  of the  methodologies  and
assumptions  used  to  estimate  the  fair  value  of  the  Company's  financial
instruments.  Much of the  information  used to  determine  fair value is highly
subjective.  When  applicable,  readily  available  market  information has been
utilized.  However,  considerable  judgment is required in estimating fair value
for certain  items.  The subjective  factors  include,  among other things,  the
estimated timing and amount of cash flows,  risk  characteristics,  and interest
rates, all of which are subject to change.

     CASH AND CASH EQUIVALENTS:  Cash and cash  equivalents  are valued at their
carrying amounts included in the consolidated  statement of financial condition,
which are reasonable  estimates of fair value due to the relatively short period
to maturity of the instruments.

     SECURITIES AND MORTGAGE-BACKED SECURITIES:  Securities and  mortgage-backed
securities are valued at quoted market prices where available.  If quoted market
prices  are not  available,  fair  values are based on quoted  market  prices of
comparable instruments.

     LOANS HELD FOR SALE:  Loans held for sale are valued based on quoted market
prices for mortgage-backed securities backed by similar loans.

     LOANS RECEIVABLE, NET:  Fair values are estimated  for loans in groups with
similar  financial  and  risk  characteristics.  Loans  are  segregated  by type
including  residential,  multi-family and commercial.  Each loan type is further
segmented  into fixed and variable  interest  rate terms and by  performing  and
non-performing categories in order to estimate fair values.

     For  performing  residential  mortgage  loans,  fair value is  estimated by
forecasting principal and interest payments, both scheduled and prepayments, and
discounting  these amounts using factors  provided by secondary  market sources.
The fair value of performing  commercial and multi-family loans is calculated by
discounting  scheduled  principal  and interest cash flows through the estimated
maturity  using  estimated  market  discount  rates that  reflect the credit and
interest rate risk inherent in the respective loan type.

     Fair  value  for  non-performing  loans is  estimated  by  discounting  the
forecasted  cash flows using a rate  commensurate  with the risk associated with
the estimated cash flows, or underlying collateral values, where appropriate.

     INVESTMENT IN FHLB: Since no secondary market exists for FHLB stock and the
stock  is  bought  and  sold at par by  FHLB,  fair  value  of  these  financial
instruments approximates the carrying value.

     ACCRUED  INTEREST:  The carrying  amounts of accrued  interest  approximate
their fair values.

                                      F-69


                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     Mortgage  servicing rights:  The fair value of mortgage servicing rights is
based on  market  prices  for  comparable  mortgage  servicing  contracts,  when
available,  or alternatively a valuation model that calculates the present value
of future net  servicing  income.  In using the  valuation  model,  the  Company
incorporates assumptions that market participants would use in estimating future
net  servicing  income,  which  include  estimates  of the cost to service,  the
discount rate,  custodial  earnings rate, an inflation rate,  ancillary  income,
prepayment speeds and default rates and losses.  The following  assumptions were
used in  estimating  the  fair  value of  residential  MSRs;  the fair  value of
commercial  real  estate  and  commercial  banking  MSRs  is  considered  to  be
immaterial (whole dollars presented):


                                                                          December 31,
                                                                   ------------------------
                                                                     2000             1999
                                                                   -------          -------
                                                                              
       Weighted average default rate                                 0.99%            1.11%
       Weighted average prepayment rate (CPR)                       12.78%           10.38%
       Weighted average discount rate                               10.20%           10.60%


     DEPOSITS:  The fair values of demand  deposits,  passbook  accounts,  money
market accounts,  and other deposits  immediately  withdrawable,  by definition,
approximate carrying values for the respective financial instruments.  For fixed
maturity  deposits,  the fair value was estimated by  discounting  expected cash
flows  by the  current  offering  rates  of  deposits  with  similar  terms  and
maturities.

     SECURITIES  SOLD  UNDER  AGREEMENTS  TO  REPURCHASE:   The  fair  value  of
securities  sold under  agreements to repurchase is estimated using a discounted
cash flow analysis based on interest rates currently  offered on such repurchase
agreements with similar maturities.

     BORROWINGS:  The fair value of  borrowings,  other than FHLB  advances,  is
estimated using discounted cash flow analyses based on current incremental rates
for  similar  borrowing  arrangements.  The fair  values  of FHLB  advances  are
estimated  using a  discounted  cash  flow  analysis  based  on  interest  rates
currently  offered on advances with similar  maturities.  The fair value of FHLB
advances includes the fair value of embedded options.

     OFF-BALANCE SHEET FINANCIAL INSTRUMENTS:

     FORWARD COMMITMENTS

     Fair values of the Company's  commitments to originate  loans are estimated
using the fees currently charged to enter into similar  agreements,  taking into
account the remaining  terms of the agreements and the present  creditworthiness
of the counterparties. For fixed-rate commitments, fair value also considers the
difference  between  current levels of interest  rates and the committed  rates.
Fair values of forward  commitments to sell loans are  determined  using current
estimated replacement costs.

     DERIVATIVE FINANCIAL INSTRUMENTS

     Derivative  financial  instruments  are recorded at fair value based on the
estimated  amounts  that the  Company  would  receive  or pay to  terminate  the
contracts at the reporting date (i.e.,  mark-to-market value). Dealer quotes are
available  for those  derivative  financial  instruments  hedging the  Company's
liabilities.  The Company uses an  independent  consultant to model the value of
the derivative financial instruments hedging MSRs.

                                      F-70



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(39) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

     The following  table  presents  selected  quarterly  financial data for the
years  ended  December  31,  2000  and  1999  (in   thousands):   Quarter  Ended


                                                                         Quarter Ended
                                          ---------------------------------------------------------------------------
                                          December 31,   September 30,     June 30,         March 31,
                                              2000           2000            2000             2000        Total 2000
                                              ----           ----            ----             ----        ----------
                                                                                           
Total interest income                     $1,060,382      $1,055,890      $1,022,871       $  966,654     $ 4,105,797
Total interest expense                      (775,963)       (769,937)       (732,554)        (679,551)     (2,958,005)
                                          ----------      ----------      ----------       ----------     -----------
    Net interest income                      284,419         285,953         290,317          287,103       1,147,792
Provision for loan losses                         --              --              --               --              --
                                          ----------      ----------      ----------       ----------     -----------
    Net interest income after
       provision for loan losses             284,419         285,953         290,317          287,103       1,147,792
Total noninterest income                     117,599         112,619         105,279          108,098         443,595
Total noninterest expense                   (225,985)       (225,606)       (223,588)        (223,249)       (898,428)
                                          ----------      ----------      ----------       ----------     -----------
Income before income taxes,
    minority interest and
    extraordinary items                      176,033         172,966         172,008          171,952         692,959
Income tax (expense) benefit                 (76,673)        (75,421)        (75,057)          82,947        (144,204)
Minority interest                             (6,796)         (6,797)         (6,795)         (6,599)         (26,987)
                                          ----------      ----------      ----------       ----------     -----------
Income before extraordinary items             92,564          90,748          90,156          248,300         521,768
Extraordinary items - gains on
    early extinguishment of debt,
    net of tax                                    --              --           1,808            1,206           3,014
                                          ----------      ----------      ----------       ----------     -----------
    Net income                            $   92,564      $   90,748      $   91,964       $  249,506     $   524,782
                                          ==========      ==========      ==========       ==========     ===========




                                                                         Quarter Ended
                                          ---------------------------------------------------------------------------
                                          December 31,   September 30,     June 30,         March 31,
                                              1999           1999            1999             1999        Total 1999
                                              ----           ----            ----             ----        ----------
                                                                                           
Total interest income                     $  937,543      $  917,838      $  904,003       $  892,837     $ 3,652,221
Total interest expense                      (643,808)       (630,746)       (606,961)        (584,867)     (2,466,382)
                                          ----------      ----------      ----------       ----------     -----------
    Net interest income                      293,735         287,092         297,042          307,970       1,185,839
Provision for loan losses                         --              --          (5,000)          (5,000)        (10,000)
                                          ----------      ----------      ----------       ----------     -----------
    Net interest income after
       provision for loan losses             293,735         287,092         292,042          302,970       1,175,839
Total noninterest income                     101,480          99,380         103,036           98,983         402,879
Total noninterest expense                   (214,296)       (214,910)       (216,258)        (246,471)       (891,935)
                                          ----------      ----------      ----------       ----------     -----------
Income before income taxes,
    minority interest and
    extraordinary items                      180,919         171,562         178,820          155,482         686,783
Income tax (expense) benefit                 (82,582)          3,033         (82,296)         (72,418)       (234,263)
Minority interest:  provision in lieu
    of income tax expense                         --         (79,005)             --               --         (79,005)
Minority interest:  other                     (6,598)         (8,431)        (10,740)          (9,167)        (34,936)
                                          ----------      ----------      ----------       ----------     -----------
    Income before extraordinary item          91,739          87,159          85,784           73,897         338,579
Extraordinary item - gain on early
    extinguishment of debt,
    net of tax                                 2,472              --              --               --           2,472
                                          ----------      ----------      ----------       ----------     -----------
    Net income                            $   94,211      $   87,159      $   85,784       $   73,897     $   341,051
                                          ==========      ==========      ==========       ==========     ===========


                                      F-71



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(40) CONDENSED PARENT COMPANY FINANCIAL INFORMATION

     The following  represents  condensed  balance sheets of the Company (parent
company only) at December 31, 2000 and 1999 (in thousands):


                                                                              2000                1999
                                                                           ----------          ----------
                                                                                        
      Assets
          Cash and cash equivalents                                        $   80,125         $   66,581
          Investment in the Bank                                            4,165,973          3,555,851
          Other assets                                                        103,159             89,461
                                                                           ----------         ----------
             Total assets                                                  $4,349,257         $3,711,893
                                                                           ==========         ==========

      Liabilities, Minority Interest and Stockholder's Equity
           GS Holdings Notes                                               $2,000,000         $2,000,000
           FN Holdings 10 5/8% Notes                                              250                250
           Discount on borrowings                                              (3,566)            (4,659)
           Accrued interest payable                                            54,387             54,102
           Other liabilities                                                       10                883
                                                                           ----------         ----------
             Total liabilities                                              2,051,081          2,050,576
          Total stockholder's equity                                        2,298,176          1,661,317
                                                                           ----------         ----------
          Total liabilities, minority interest and stockholder's equity    $4,349,257         $3,711,893
                                                                           ==========         ==========


     The following represents parent company only condensed statements of income
for the years ended December 31, 2000, 1999 and 1998 (in thousands):


                                                                             2000            1999             1998
                                                                           --------        ---------        --------
                                                                                                   
       Interest income                                                     $     --        $   1,444        $    739
       Dividends received from the Bank                                     192,912          324,582         381,258
                                                                           --------        ---------        --------
          Total income                                                      192,912          326,026         381,997

       Interest expense                                                     142,686          139,613         113,143
       Noninterest expense                                                    7,367            7,625          17,107
                                                                           --------        ---------        --------
          Total expense                                                     150,053          147,238         130,250

       Income before equity in undistributed
          Net income of subsidiaries                                         42,859          178,788         251,747
       Equity in undistributed net income of subsidiaries                   420,626          104,613         230,178
                                                                           --------        ---------        --------
       Income before income taxes, minority interest and
          extraordinary items                                               463,485          283,401         481,925
       Income tax benefit                                                   (61,297)        (143,545)        (33,868)
                                                                           --------        ---------        --------
       Income before minority interest and extraordinary items              524,782          426,946         515,793
       Minority interest                                                         --           85,895          79,085
                                                                           --------        ---------        --------
       Income before extraordinary items                                    524,782          341,051         436,708
       Extraordinary items                                                       --               --          98,706
                                                                           --------        ---------        --------
          Net income                                                        524,782          341,051         338,002
       Preferred stock dividends                                                 --               --             578
                                                                           --------        ---------        --------
          Net income available to common stockholder                       $524,782        $ 341,051        $337,424
                                                                           ========        =========        ========


                                      F-72



                  GOLDEN STATE HOLDINGS INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

     The following  represents  parent company only statements of cash flows for
the years ended December 31, 2000, 1999 and 1998 (in thousands):


                                                                             2000            1999             1998
                                                                           --------        ---------        --------
                                                                                                   
Cash flows from operating activities:
       Net income                                                         $ 524,782        $ 341,051      $   338,002
       Adjustments to reconcile net income to net cash
          provided by operating activities:
          Amortization of deferred issuance costs                             7,354            7,295            6,958
          Accretion of discount on borrowings                                 1,093            1,018              285
          Extraordinary loss on early extinguishment of debt                     --               --           98,706
          (Increase) decrease in other assets                               (21,471)          (5,331)          35,700
          Decrease in payable to affiliates                                      --               --           (1,204)
          Increase (decrease) in accrued interest payable                       285           (2,245)          52,708
          Decrease in other liabilities                                        (873)          (3,376)         (57,989)
          Equity in undistributed net income of subsidiaries               (420,626)        (104,613)        (230,178)
          Minority interest                                                      --            6,887           79,085
                                                                          ---------        ---------      -----------
          Net cash provided by operating activities                          90,544          240,686          322,073
                                                                          ---------        ---------      -----------
       Proceeds from GS Escrow Merger                                                             --        1,970,285
       Bank Preferred Stock Tender Offers                                        --          (97,621)        (423,509)
       Debt Tender Offers                                                        --             (253)      (1,089,885)
       Redemption of FN Holdings Preferred Stock                                 --               --          (25,000)
       Capital contribution                                                  19,000           40,000               --
       Dividends on common stock                                            (96,000)        (225,500)        (662,914)
       Dividends on preferred stock                                              --                --            (471)
                                                                          ---------        ---------      -----------
          Net cash used in financing activities                             (77,000)        (283,374)        (231,494)
                                                                          ---------        ---------      -----------

       Net change in cash and cash equivalents                               13,544          (42,688)          90,579
       Cash and cash equivalents at beginning of year                        66,581          109,269           18,690
                                                                          ---------        ---------      -----------
       Cash and cash equivalents at end of year                           $  80,125        $  66,581      $   109,269
                                                                          =========        =========      ===========


Supplemental Disclosure of Cash Flow Information:



                                                                                  Year Ended December 31,
                                                                         ------------------------------------------
                                                                            2000            1999            1998
                                                                            ----            ----            ----
                                                                                        (in thousands)
                                                                                                 
       Cash paid (received) for:
          Interest                                                        $142,401        $141,930        $ 80,913
          Income taxes, net                                                (39,833)        (60,209)        (48,895)

       Non-cash financing activities:
          Preferred stock dividends reinvested                                  --              --             107
          Initial dividend of tax benefits to parent due to
             deconsolidation                                                    --              --         211,242
          Adjustments to initial dividend of tax benefits
             to parent due to deconsolidation                                   --          66,383              --
          Impact of Golden State restricted common stock                     3,175             477              --


                                      F-73