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

                                    FORM 10-Q


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


For the quarterly period
ended: September 30, 2002                        Commission file number: 1-12639
       ------------------                                                -------


                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             Maryland                                             94-3254883
--------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)


200 Crescent Court, Suite 1350, Dallas, Texas                       75201
--------------------------------------------------------------------------------
  (Address of principal executive offices)                        (Zip Code)


                                  214-871-5131
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


                                       N/A
--------------------------------------------------------------------------------
     (Former name, former address and former fiscal year, if changed since
                                  last report)



     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
                                          -----     ----

     The number of shares outstanding of registrant's $0.01 par value common
stock, as of the close of business on November 6, 2002: 1,000 shares.





                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION
                     THIRD QUARTER 2002 REPORT ON FORM 10-Q
                                TABLE OF CONTENTS





                                                                                                         PAGE NO.
                                                                                                         --------
PART I.       FINANCIAL INFORMATION

                                                                                                      
     Item 1.  Financial Statements

              Unaudited Balance Sheets
              September 30, 2002 and December 31, 2001.......................................................3

              Unaudited Statements of Income
              Nine months ended September 30, 2002 and 2001..................................................4

              Unaudited Statements of Income
              Three months ended September 30, 2002 and 2001.................................................5

              Unaudited Statement of Stockholders' Equity
              Nine months ended September 30, 2002...........................................................6

              Unaudited Statements of Cash Flows
              Nine months ended September 30, 2002 and 2001..................................................7

              Notes to Unaudited Financial Statements........................................................8

     Item 2.  Management's Discussion and Analysis of
              Financial Condition and Results of Operations.................................................10

     Item 3.  Quantitative and Qualitative Disclosures About Market Risk....................................15

     Item 4.  Controls and Procedures.......................................................................15


PART II.      OTHER INFORMATION

     Item 1.  Legal Proceedings.............................................................................16

     Item 5.  Other Information.............................................................................16

     Item 6.  Exhibits and Current Reports on Form 8-K......................................................16

     Signature..............................................................................................17

     Certifications.........................................................................................18






                                       2



                           CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION

                                            BALANCE SHEETS
                               September 30, 2002 and December 31, 2001
                                              (Unaudited)
                             (dollars in thousands, except per share data)




                                                                                 September 30,       December 31,
ASSETS                                                                                2002              2001
                                                                                  -----------        -----------
                                                                                               
Residential mortgage loans, net                                                   $   939,453        $   933,168
Cash and cash equivalents                                                              22,623             18,702
Due from affiliates                                                                    54,140             56,622
Accrued interest receivable                                                             3,906              4,138
Foreclosed real estate, net                                                                --                 99
                                                                                  -----------        -----------
     TOTAL ASSETS                                                                 $ 1,020,122        $ 1,012,729
                                                                                  ===========        ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Due to affiliates                                                                 $     1,039        $       638
Accounts payable and accrued liabilities                                                  192                237
                                                                                  -----------        -----------
     Total Liabilities                                                                  1,231                875
                                                                                  -----------        -----------

Commitments and contingencies                                                              --                 --

Stockholders' Equity:

Preferred stock, 9 1/8% noncumulative exchangeable series A, par value
     $0.01 per share, liquidation preference $500,000, 30,000,000 shares
     authorized, 20,000,000 shares issued and outstanding                             500,000            500,000
Common stock, par value $0.01 per share, 30,000,000 shares authorized,
     1,000 shares issued and outstanding                                                   --                 --
Additional paid-in capital                                                            500,000            500,000
Retained earnings                                                                      18,891             11,854
                                                                                  -----------        -----------
     Total Stockholders' Equity                                                     1,018,891          1,011,854
                                                                                  -----------        -----------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                   $ 1,020,122        $ 1,012,729
                                                                                  ===========        ===========









See accompanying notes to unaudited financial statements.


                                       3


                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION

                              STATEMENTS OF INCOME
                  Nine Months Ended September 30, 2002 and 2001
                                   (Unaudited)
                                 (in thousands)



                                                             2002          2001
                                                             ----          ----
                                                                   
INTEREST INCOME

Residential mortgage loans                                 $ 43,893      $ 52,690
     Less: servicing fee expense                             (2,704)       (2,734)
                                                           --------      --------
                                                             41,189        49,956
Short-term investments                                          268           663
                                                           --------      --------
     Interest income, net of servicing fee expense           41,457        50,619

NONINTEREST EXPENSE

Director fees                                                    66            65
Professional fees                                               111            57
Foreclosed real estate operations, net                           (1)          (64)
Other                                                            25            38
                                                           --------      --------
     Total noninterest expense                                  201            96
                                                           --------      --------

NET INCOME                                                   41,256        50,523

Preferred stock dividends                                    34,219        34,219
                                                           --------      --------
NET INCOME AVAILABLE TO COMMON STOCKHOLDER                 $  7,037      $ 16,304
                                                           ========      ========











See accompanying notes to unaudited financial statements.


                                       4




                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION

                              STATEMENTS OF INCOME
                 Three Months Ended September 30, 2002 and 2001
                                   (Unaudited)
                                 (in thousands)



                                                           2002          2001
                                                           ----          ----
                                                                 
INTEREST INCOME

Residential mortgage loans                              $ 14,563       $ 16,638
     Less: servicing fee expense                            (918)          (895)
                                                        --------       --------
                                                          13,645         15,743
Short-term investments                                        94            217
                                                        --------       --------
     Interest income, net of servicing fee expense        13,739         15,960

NONINTEREST EXPENSE

Director fees                                                  6             51
Professional fees                                             26             20
Foreclosed real estate operations, net                        --            (17)
Other                                                          3              6
                                                        --------       --------
     Total noninterest expense                                35             60
                                                        --------       --------

NET INCOME                                                13,704         15,901

Preferred stock dividends                                 11,406         11,406
                                                        --------       --------
NET INCOME AVAILABLE TO COMMON STOCKHOLDER              $  2,298       $  4,494
                                                        ========       ========











See accompanying notes to unaudited financial statements.


                                       5



                              CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION

                                      STATEMENT OF STOCKHOLDERS' EQUITY
                                    Nine Months Ended September 30, 2002
                                                 (Unaudited)
                                           (dollars in thousands)



                                                                                    Additional                        Total
                                                     Preferred         Common        Paid-in         Retained      Stockholders'
                                                       Stock           Stock         Capital         Earnings         Equity
                                                       -----           -----         -------         --------         ------
                                                                                                    
BALANCE AT DECEMBER 31, 2001                          $500,000       $     --       $500,000         $ 11,854      $1,011,854

Net income                                                  --             --             --           41,256          41,256

Dividends paid on 9 1/8% noncumulative
     exchangeable preferred stock, series A                 --             --             --          (34,219)        (34,219)
                                                      --------       --------       --------         --------      ----------
BALANCE AT SEPTEMBER 30, 2002                         $500,000       $     --       $500,000         $ 18,891      $1,018,891
                                                      ========       ========       ========         ========      ==========














See accompanying notes to unaudited financial statements.



                                       6


                               CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION

                                           STATEMENTS OF CASH FLOWS
                                 Nine Months Ended September 30, 2002 and 2001
                                                  (Unaudited)
                                                (in thousands)


                                                                                          2002         2001
                                                                                          ----         ----
                                                                                               
OPERATING ACTIVITIES:

Net income                                                                            $  41,256      $  50,523
Adjustments to reconcile net income to net cash provided by operating activities:
     Amortization of purchase discounts and premiums, net                                 3,213          2,043
     Interest capitalized on negatively amortizing loans                                     --            (60)
     Gain on sales of foreclosed real estate, net                                            (1)           (64)
     Decrease (increase) in due from affiliates                                             259            (44)
     Decrease in accrued interest receivable                                              1,446          1,527
     Decrease in accounts payable and accrued liabilities                                   (45)           (19)
     Increase in due to affiliates                                                          401            363
                                                                                      ---------      ---------
Net cash provided by operating activities                                                46,529         54,269

INVESTING ACTIVITIES:

Purchase of mortgage loans                                                             (427,422)      (263,618)
Mortgage loan principal repayments                                                      420,147        259,357
Purchase of accrued interest receivable                                                  (1,214)          (971)
Proceeds from sales of foreclosed real estate                                               100            648
                                                                                      ---------      ---------
Net cash used in investing activities                                                    (8,389)        (4,584)

FINANCING ACTIVITIES:

Preferred stock dividends paid                                                          (34,219)       (34,219)
                                                                                      ---------      ---------
Net cash used in financing activities                                                   (34,219)       (34,219)
                                                                                      ---------      ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                                 3,921         15,466

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                         18,702          8,526
                                                                                      ---------      ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                            $  22,623      $  23,993
                                                                                      =========      =========

Supplemental disclosure of cash flow information:
     Non-cash investing activities:
          Mortgage loan principal increase (decrease) for timing difference
              between principal repayments received by servicer and related cash
              received by Company during the period                                   $   2,223      $ (19,532)





See accompanying notes to unaudited financial statements.



                                       7



                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS


(1)  Basis of Presentation

     The accompanying financial statements of California Federal Preferred
     Capital Corporation (the "Company") were prepared in accordance with
     accounting principles generally accepted in the United States of America
     for interim financial information and the requirements of Regulation S-X,
     Article 10 and therefore do not include all disclosures necessary for
     complete financial statements. In the opinion of management, all
     adjustments have been made that are necessary for a fair presentation of
     the financial position and results of operations and cash flows as of and
     for the periods presented. All such adjustments are of a normal recurring
     nature. The results of operations for the nine months ended September 30,
     2002 are not necessarily indicative of the results that may be expected for
     the entire fiscal year or any other interim period. Certain amounts from
     prior periods have been reclassified to conform with the current period's
     presentation.

     The accompanying financial statements should be read in conjunction with
     the financial statements included in the Company's Annual Report on Form
     10-K for the year ended December 31, 2001. All terms used but not defined
     elsewhere herein have meanings ascribed to them in the Company's Annual
     Report on Form 10-K.

     As the Company's common stock is wholly owned by California Federal Bank
     (the "Bank"), earnings per share data is not presented.

(2)  Residential Mortgage Loans, Net

     At September 30, 2002 and December 31, 2001, residential mortgage loans,
     net, consisted of the following (in thousands):

                                                  September 30,     December 31,
                                                       2002             2001
                                                    ---------        ---------

     1-4 unit residential mortgage loans            $ 937,147        $ 932,683
     Purchase discounts and premiums, net               9,840            8,073
     Allowance for loan losses                         (7,534)          (7,588)
                                                    ---------        ---------


     Total residential mortgage loans, net          $ 939,453        $ 933,168
                                                    =========        =========


     Residential mortgage loans consist primarily of adjustable rate mortgages
     ("ARMs"), which adjust periodically based on changes in various indices
     including the FHLB Eleventh District Cost of Funds, the one-year Treasury
     rate, the six-month Treasury rate, and the average of interbank offered
     rates for six month U.S. dollar denominated deposits in the London market
     ("LIBOR"). Certain types of residential mortgage loans contain an option
     for the mortgagor to convert the ARM to a fixed rate loan for the remainder
     of the term. Included in residential mortgage loans are hybrid ARMs, which
     have an initial three or five-year fixed rate period, followed by annual
     interest rate adjustments. As of September 30, 2002 and December 31, 2001,
     approximately 68% and 61%, respectively, of residential mortgage loans
     consisted of such hybrid ARMs.

(3)  Dividends

     Holders of Series A Preferred Shares (as defined herein) are entitled to
     receive, if, when and as authorized and declared by the Board of Directors
     of the Company out of funds legally available, noncumulative dividends at a
     rate of 9 1/8% per annum of the initial liquidation preference ($25.00 per
     share). Dividends on the Series A Preferred Shares, if authorized and
     declared, are payable quarterly in arrears on the last day of March, June,
     September and December. Dividends paid during the nine month period ended
     September 30, 2002 and 2001 to the holders of the Series A Preferred Shares
     totalled approximately $34.2 million.

     Dividends on common stock are paid if, when and as authorized and declared
     by the Board of Directors out of funds legally available after all
     preferred dividends have been paid. There were no common stock dividends
     paid during the nine months ended September 30, 2002 or 2001.



                                       8


                CALIFORNIA FEDERAL PREFERRED CAPITAL CORPORATION
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS


(4)  Related Party Transactions

     The Company entered into a servicing agreement with First Nationwide
     Mortgage Corporation ("FNMC") pursuant to which FNMC performs the actual
     servicing of the residential mortgage loans held by the Company in
     accordance with normal industry practice (the "Servicing Agreement"). The
     Servicing Agreement can be terminated without cause with at least 30 days
     prior written notice to FNMC and payment to FNMC of a termination fee equal
     to 2% of the outstanding principal balances of the loans. The servicing fee
     ranges from 0.25% to 0.50% per year of the outstanding principal balances.
     Servicing fee expense paid totalled $2.7 million for each of the nine
     months ended September 30, 2002 and 2001, respectively. FNMC is also
     entitled to a 1% disposition fee on the aggregate proceeds obtained in the
     sale of a defaulted residential mortgage loan. The Company recorded such
     disposition fees totalling approximately $5,000 during the nine months
     ended September 30, 2001. No such fees were recorded during the nine months
     ended September 30, 2002. These disposition fees are included in other
     noninterest expense in the accompanying statements of income.

     In its capacity as servicer, FNMC holds mortgage loan payments received on
     behalf of the Company in a custodial account at the Bank. The balance of
     this account totalled approximately $54.1 million and $56.6 million at
     September 30, 2002 and December 31, 2001, respectively, and is included in
     due from affiliates. Substantially all of such payments were passed through
     to the Company in October 2002 and January 2002, respectively, as provided
     in the Servicing Agreement. At September 30, 2002 and December 31, 2001,
     trust funds of approximately $2.7 million and $1.4 million, respectively,
     representing escrows received from borrowers, were on deposit in a trust
     account at the Bank and are not included in the accompanying financial
     statements.

     As of September 30, 2002 and December 31, 2001, the Company owed the Bank
     approximately $1,039,000 and $638,000, respectively, in connection with the
     settlement of loans purchased from the Bank, advances related to foreclosed
     real estate and expenses incurred by the Company to be reimbursed to the
     Bank. These amounts were paid to the Bank during October 2002 and January
     2002, respectively.








                                       9




ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

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) the Company's dependence upon the
operations of its affiliated servicer and upon the financial condition and
operations of its parent, California Federal Bank; (ii) regulatory restrictions
on the Company's operations; (iii) interest rate changes; (iv) declines in real
estate values and increases in uncollected or uncollectable mortgage loans; (v)
the concentration of the Company's portfolio in loans secured by residential
properties located in California; (vi) the inclusion of high balance mortgage
loans in the Company's portfolio; (vii) changes made by the Company's Board of
Directors in the Company's investment and operating policies and strategies,
including whether or not to incur indebtedness; and (viii) failure to qualify as
a real estate investment trust for federal income tax purposes. These factors
are discussed in greater detail in our 10-K for 2001, under the heading
"Business - Factors That May Affect Future Results." We assume no obligation to
update any of our forward-looking statements.


FINANCIAL HIGHLIGHTS

The following information is presented as of September 30, 2002 and 2001 and for
the nine and three months ended September 30, 2002 and 2001 (dollars in
thousands):

                                                              2002       2001
                                                              ----       ----
Statements of Income - Nine Months Ended September 30

Net interest income                                      $   41,457   $   50,619
Net income                                               $   41,256   $   50,523
Average yield on mortgage loans                               5.48%        6.69%

Statements of Income - Three Months Ended September 30

Net interest income                                      $   13,739   $   15,960
Net income                                               $   13,704   $   15,901
Average yield on mortgage loans                               5.46%        6.31%

Balance Sheet as of September 30


Residential mortgage loans, net                          $  939,453   $  953,065
Total assets                                             $1,020,122   $1,016,865
Total stockholders' equity                               $1,018,891   $1,016,865


OVERVIEW

The Company's principal business objective is to acquire, hold and manage
residential mortgage loans that will generate net income for distribution to
stockholders. The Company currently intends to invest in residential mortgage
loans only. The Company's current policy prohibits the acquisition of any
mortgage loan, which is delinquent at the time of the proposed acquisition or
which meets certain criteria for non-performance during the preceding 12 months.
The Company currently expects that substantially all of the residential mortgage
loans to be acquired will be conventional or hybrid adjustable rate loans;
however, the Company may from time to time acquire fixed interest rate
residential mortgage loans. The Company anticipates it will continue to acquire
all of its residential mortgage loans from the Bank or affiliates of the Bank as
whole loans secured by first mortgages or deeds of trust on 1-4 unit residential
real estate properties, although mortgage loans may be acquired from
unaffiliated third parties. The Company may from time to time acquire fixed rate
or variable rate mortgage-backed securities issued or guaranteed by agencies of
the federal government or government sponsored agencies. The mortgage loans
underlying the mortgage-backed securities will be secured by single-family
residential, multifamily or commercial real estate properties located throughout
the United States.


                                       10



On January 31, 1997, the Company commenced its operations upon the initial
public offering of 20,000,000 shares of the Company's 9 1/8% Noncumulative
Exchangeable Preferred Stock, Series A (the "Series A Preferred Shares"), which
raised $500 million. The Series A Preferred Shares are traded on the New York
Stock Exchange under the trading symbol "CFP." Concurrent with the sale of the
Series A Preferred Shares, the Bank contributed additional capital of $500
million to the Company. All common shares are held by the Bank.


RESULTS OF OPERATIONS

Nine months ended September 30, 2002 versus nine months ended September 30, 2001

Net Income. The Company reported net income for the nine months ended September
30, 2002 of $41.3 million compared with net income of $50.5 million for the
corresponding period in 2001. This decrease in 2002 compared with 2001 is
attributable to a decrease in net interest income.

During each of the nine month periods ended September 30, 2002 and 2001, the
Company declared and paid dividends of $34.2 million on the outstanding Series A
Preferred Shares. Net income available to the common stockholder for the nine
months ended September 30, 2002 and 2001 totalled $7.0 million and $16.3
million, respectively. No common stock dividends were paid during the nine
months ended September 30, 2002 and 2001.

Net Interest Income. The Company reported interest income, net of servicing fee
expense, for the nine months ended September 30, 2002 of $41.5 million, a
decrease of $9.1 million from the $50.6 million reported for the nine month
period ended September 30, 2001. This decrease in interest income is attributed
to a lower average yield on the residential mortgage loan portfolio. The lower
yield of 5.48% on residential mortgage loans during the nine month period ended
September 30, 2002 as compared to the 6.69% yield for the same period in 2001 is
primarily due to the effect of the variable rate loans at lower rates. The
average outstanding balance of residential mortgage loans during the nine month
period ended September 30, 2002 was $6.8 million higher than during the same
period in 2001. Interest income, net of servicing fee expense, during the nine
months ended September 30, 2002 is comprised of $41.2 million ($43.9 million
gross interest less $2.7 million servicing fee expense) from residential
mortgage loans and $268,000 from short-term investments, representing an average
yield after servicing fees on residential mortgage loans of 5.48% and on earning
assets of 5.38%, based on average outstanding asset balances of $1,002.1 million
and $1,027.1 million, respectively. Interest income, net of servicing fee
expense, during the nine months ended September 30, 2001 is comprised of $50.0
million ($52.7 million gross interest less $2.7 million servicing fee expense)
from residential mortgage loans and $663,000 from short-term investments,
representing an average yield after servicing fees on residential mortgage loans
of 6.69% and on earning assets of 6.64%, based on average outstanding asset
balances of $995.3 million and $1,017.1 million, respectively.

The computation of the average yield on residential mortgage loans and on
earning assets is based on daily average outstanding asset balances that include
nonaccruing loans and the amount of principal payments collected by FNMC but not
yet remitted to the Company, which is included in due from affiliates on the
balance sheets.

Provision for Loan Losses. The Company recorded no provision for loan losses in
either of the nine month periods ended September 30, 2002 and 2001. The
determination to record no provision for loan losses during these periods is the
result of management's evaluation of the adequacy of the allowance for loan
losses based on, among other things, the Bank's and the Company's past loan loss
experience, known and inherent risks in the residential mortgage loan portfolio,
adverse situations that have occurred but are not yet known and that may affect
the borrower's ability to repay, the estimated value of the underlying
collateral, and economic conditions.


Three months ended September 30, 2002 versus three months ended September 30,
2001

Net Income. The Company reported net income for the three months ended September
30, 2002 of $13.7 million compared with net income of $15.9 million for the
corresponding period in 2001. This decrease in 2002 compared with 2001 is
attributable to a decrease in net interest income.

During each of the three month periods ended September 30, 2002 and 2001, the
Company declared and paid dividends of $11.4 million on the outstanding Series A
Preferred Shares. Net income available to the common stockholder for the three
months ended September 30, 2002 and 2001 totalled $2.3 million and $4.5 million,
respectively. No common stock dividends were paid during the three months ended
September 30, 2002 and 2001.


                                       11


Net Interest Income. The Company reported interest income, net of servicing fee
expense, for the three months ended September 30, 2002 of $13.6 million, a
decrease of $2.1 million from the $15.7 million reported for the three month
period ended September 30, 2001. This decrease in interest income is attributed
to a lower average yield on the residential mortgage loan portfolio. The lower
yield of 5.46% on residential mortgage loans during the three month period ended
September 30, 2002 as compared to the 6.31% yield for the same period in 2001 is
primarily due to the repricing of variable rate loans at lower rates during 2002
and the purchase of new loans at lower current market rates. The average
outstanding balance of residential mortgage loans during the three month period
ended September 30, 2002 was $1.3 million higher than during the same period in
2001. Interest income, net of servicing fee expense, during the three months
ended September 30, 2002 is comprised of $13.6 million ($14.6 million gross
interest less $918,000 servicing fee expense) from residential mortgage loans
and $94,000 from short-term investments, representing an average yield after
servicing fees on residential mortgage loans of 5.46% and on earning assets of
5.36%, based on average outstanding asset balances of $999.5 million and
$1,026.0 million, respectively. Interest income, net of servicing fee expense,
during the three months ended September 30, 2001 is comprised of $15.7 million
($16.6 million gross interest less $895,000 servicing fee expense) from
residential mortgage loans and $217,000 from short-term investments,
representing an average yield after servicing fees on residential mortgage loans
of 6.31% and on earning assets of 6.22%, based on average outstanding asset
balances of $998.2 million and $1,025.6 million, respectively.

The computation of the average yield on residential mortgage loans and on
earning assets is based on daily average outstanding asset balances that include
nonaccruing loans and the amount of principal payments collected by FNMC but not
yet remitted to the Company, which is included in due from affiliates on the
balance sheets.

Provision for Loan Losses. The Company recorded no provision for loan losses in
either of the three month periods ended September 30, 2002 and 2001. The
determination to record no provision for loan losses during these periods is the
result of management's evaluation of the adequacy of the allowance for loan
losses based on, among other things, the Bank's and the Company's past loan loss
experience, known and inherent risks in the residential mortgage loan portfolio,
adverse situations that have occurred but are not yet known and that may affect
the borrower's ability to repay, the estimated value of the underlying
collateral, and economic conditions.


RESIDENTIAL MORTGAGE LOANS

The Company reinvests principal collections in additional residential mortgage
loans purchased from either the Bank or its affiliates on a periodic basis.

It is the Company's policy to place a loan on nonaccrual when a borrower is 90
days or more delinquent. There were no accruing loans contractually past due 90
days or more at September 30, 2002 or December 31, 2001.

The following table reflects residential mortgage loans with past due principal
and interest payments as of September 30, 2002 and December 31, 2001:



                                                     September 30, 2002                       December 31, 2001
                                                     ------------------                       -----------------
                                            Principal Balance         Percent        Principal Balance       Percent
                                              (in thousands)       Of Total Loans      (in thousands)     of Total Loans
                                              --------------       --------------      --------------     --------------
                                                                                                    
       30 to 59 days past due                    $   775                 0.08%             $1,593               0.17%

       60 to 89 days past due                         --                   --               1,397               0.15

       90 days or more past due                      968                 0.10               2,214               0.24
                                                 -------                 ----              ------               ----


                                                 $ 1,743                 0.18%             $5,204               0.56%
                                                 =======                 ====              ======               ====




ALLOWANCE FOR LOAN LOSSES

As of September 30, 2002, the Company has allocated $148,000 of its allowance
for loan losses against specific problem loans, with the remaining $7.4 million
available to absorb potential loan losses from the entire residential mortgage
loan portfolio. The Company deems its allowance for loan losses as of September
30, 2002 to be adequate. Although the Company believes that it has sufficient
allowances to absorb losses which currently exist in the portfolio, the amount
is


                                       12


subject to continuing review based on quality indicators, industry and
geographic concentrations, changes in business conditions, and other external
factors such as competition, legal and regulatory requirements. The Company will
continue to periodically reassess the adequacy of the allowance for loan losses.

The following table reflects the activity in the Company's allowance for loan
losses for the nine months ended September 30, 2002 and 2001 (in thousands):

                                                        2002          2001
                                                        ----          ----


     Balance - January 1                              $ 7,588       $ 7,641
     Provision for loan losses                             --            --
     Recoveries (charge-offs), net                        (54)           13
                         --                           -------       -------
     Balance - September 30                           $ 7,534       $ 7,654
                                                      =======       =======


The Company's allowance coverage ratio (allowance for loan losses to loans) at
September 30, 2002 and December 31, 2001 was .80% and .81%, respectively.


INTEREST RATE RISK

The Company's income consists primarily of interest payments on residential
mortgage loans. The Company anticipates that most of its residential mortgage
loans will bear interest at adjustable rates. If there is a decline in interest
rates (as measured by the indices upon which the interest rates of the
residential mortgage loans are based), then the Company will experience a
decrease in income available to be distributed to its stockholders. In such an
interest rate environment the Company may experience an increase in prepayments
on its residential mortgage loans and may find it more difficult to purchase
additional residential mortgage loans bearing rates sufficient to support
payment of the dividends on the Series A Preferred Shares. In addition, certain
residential mortgage loan products which the Company holds will allow borrowers
in such an interest rate environment to convert an adjustable rate mortgage to a
fixed rate mortgage, thus "locking in" a lower fixed interest rate. Because the
dividend rate on the Series A Preferred Shares is fixed, there can be no
assurance that an interest rate environment in which there is a significant
decline in interest rates would not adversely affect the Company's ability to
pay such dividends.

Residential mortgage loans which have interest rates that adjust monthly based
upon the FHLB Eleventh District Cost of Funds limit payment changes to no more
than 7.5% of the payment amount per year. This may lead to monthly payments
which are less than the amount necessary to amortize the loan to maturity at the
interest rate in effect for any particular month. In the event that the monthly
payment is not sufficient to pay interest accruing on the loan during the month,
this deficiency is added to the loan's principal balance (i.e., negative
amortization). The total outstanding principal balance for a particular loan is
generally not allowed to exceed 125% of the original loan amount as a result of
negative amortization. Every five years and at any time the loan reaches its
maximum amount, the loan payment is recalculated to the payment sufficient to
repay the unpaid balance in full at the maturity date. Approximately $84.9
million and $115.2 million of the residential mortgage loans held by the Company
at September 30, 2002 and December 31, 2001, respectively, had the potential to
negatively amortize, while approximately $3.1 million and $8.6 million of the
residential mortgage loans had negatively amortized such that the current
principal balance of the loan exceeded the original principal balance at
September 30, 2002 and December 31, 2001, respectively. The current principal
balance exceeded the original principal balance on those loans by approximately
$109,000 and $264,000 as of September 30, 2002 and December 31, 2001,
respectively. If there is an increase in interest rates on such residential
mortgage loans (as measured by the indices upon which the interest rates of the
residential mortgage loans are based), where such increase in the interest rate
does not coincide with a corresponding adjustment of the borrower's monthly
payment, the Company may experience a decrease in cash available to be
distributed to its common stockholder.


SIGNIFICANT CONCENTRATION OF CREDIT RISK

Certain geographic regions of the United States from time to time may experience
natural disasters or weaker regional economic conditions and housing markets
and, consequently, may experience higher rates of loss and delinquency on
residential mortgage loans generally. Any concentration of the residential
mortgage loans in such a region may present risks in addition to those generally
present with respect to residential mortgage loans.


                                       13



The Company's exposure to geographic concentrations directly affects the credit
risk of the residential mortgage loans within the portfolio. The following table
shows the residential mortgage loan portfolio by geographical area as of
September 30, 2002:

                                                       Book Value
                                                     (in thousands)   Percent
                                                     --------------   -------
California                                              $ 721,241      76.96%
Illinois                                                   25,346       2.70
Colorado                                                   23,945       2.55
Florida                                                    23,583       2.52
Texas                                                      18,151       1.94
Washington                                                 13,180       1.41
Maryland                                                   12,819       1.37
Nevada                                                     12,260       1.31
New York                                                   11,943       1.27
Missouri                                                   11,354       1.21
Other states (30 states and Washington, D.C.;
 no state has more than 1%)                                63,325       6.76
                                                        ---------     ------
                                                        $ 937,147     100.00%
                                                        =========     ======


The 77% of the Company's total residential mortgage loan portfolio comprised of
loans secured by residential real estate properties located in California may be
subject to a greater risk of default than other comparable residential mortgage
loans in the event of natural hazards or other adverse conditions in California
that may affect the ability of residential property owners in California to make
payments of principal and interest on underlying mortgages. There is evidence of
deterioration in some real estate markets, especially in northern California. As
of September 30, 2002, 41% of the Company's total residential mortgage loan
portfolio was comprised of loans secured by properties located in northern
California.


LIQUIDITY RISK MANAGEMENT

The objective of liquidity management is to ensure the availability of
sufficient cash flows to meet all of the Company's financial commitments and to
capitalize on opportunities for the Company's business expansion. In managing
liquidity, the Company takes into account various legal limitations placed on a
Real Estate Investment Trust ("REIT"). See " --Other Matters."

The Company's principal liquidity needs are to maintain the current portfolio
size through the acquisition of additional residential mortgage loans and to pay
dividends on the Series A Preferred Shares. The acquisition of additional
residential mortgage loans is funded with the proceeds obtained from repayment
of principal balances by individual mortgagees. The payment of dividends on the
Series A Preferred Shares will be made from legally available funds, principally
arising from the operating activities of the Company. The Company's cash flows
from operating activities principally consist of the collection of interest on
the residential mortgage loans. The Company does not have and does not
anticipate having any material capital expenditures.

In order to remain qualified as a REIT, the Company must distribute annually at
least 90% of its REIT taxable income, as provided for under the Internal Revenue
Code ("IRC"), to its common and preferred stockholders. The Company currently
expects to distribute dividends annually to satisfy these REIT requirements.

The Company anticipates that cash and cash equivalents on hand and the cash flow
from the residential mortgage loans will provide adequate liquidity for its
operating, investing and financing needs.

As presented in the accompanying statement of cash flows, the primary sources of
funds during the nine months ended September 30, 2002 were $46.5 million
provided by operating activities and $420.1 million provided by mortgage loan
principal repayments. The primary uses of funds were $427.4 million in purchases
of mortgage loans and $34.2 million in preferred stock dividends paid.


                                       14



OTHER MATTERS

As of September 30, 2002, the Company was in full compliance with the REIT tax
rules and believes that it will continue to qualify as a REIT under the
provisions of the IRC. The Company calculates:

a.   its Qualified REIT Assets, as defined in the Code, to be 97% of its total
     assets, as compared to the Federal tax requirements that at least 75% of
     its total assets must be Qualified REIT assets; and

b.   that 99% of its revenue qualifies for the 75% source of income test and
     100% of its revenue qualifies for the 95% source of income test under the
     REIT rules.

The Company also met all REIT requirements regarding the ownership of its stock
and anticipates meeting the annual distribution requirements.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in reported market risks faced by the
Company since the Company's report in Item 7A of its Form 10-K for the year
ended December 31, 2001.


ITEM 4. CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures that are designed to
ensure that information required to be disclosed in the Company's Exchange Act
reports is recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms, and that such information is accumulated
and communicated to the Company's management, including its Chief Executive
Officer and Chief Financial Officer, as appropriate, to allow timely decisions
regarding required disclosure.

Within 90 days prior to the date of this report, the Company carried out an
evaluation, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer along with the
Company's Chief Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to
Exchange Act Rule 13a-14. Based upon the foregoing, the Company's Chief
Executive Officer along with the Company's Chief Financial Officer concluded
that the Company's disclosure controls and procedures are effective. There have
been no significant changes in the Company's internal controls or in other
factors that could significantly affect internal controls subsequent to the date
the Company completed its evaluation.





                                       15



PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is not the subject of any material litigation. None of Company, the
Bank or any of its affiliates is currently involved in, nor, to the Company's
knowledge, is currently threatened with, any material litigation with respect to
the residential mortgage loans included in the portfolio other than routine
litigation arising in the ordinary course of business, most of which is covered
by liability insurance.


ITEM 5. OTHER INFORMATION

On May 21, 2002, Golden State Bancorp, Inc., a Delaware corporation and indirect
parent of the Company, Citigroup, Inc., a Delaware corporation, and Mercury
Merger Sub, Inc., a Delaware corporation and subsidiary of Citigroup, Inc.,
entered into an Agreement and Plan of Merger. This Agreement provides for, among
other things, the merger of Golden State Bancorp, Inc. with and into Mercury
Merger Sub, Inc. with Mercury Merger Sub, Inc. as the surviving corporation. On
October 28, 2002 Citigroup, Inc. received Federal Reserve Board approval for
this merger. On October 29, 2002 the OTS approved the related merger of the Bank
with and into Citibank (West), FSB (in formation). The mergers are expected to
close during the fourth quarter of 2002.


ITEM 6. EXHIBITS AND CURRENT REPORTS ON FORM 8-K

     (a)  Exhibits:

          3.1  Amended and Restated Charter of the Registrant (Incorporated by
               reference to Exhibit 3.1 to the Registrant's Quarterly Report on
               Form 10-Q for the quarter ended March 31, 1997).

          3.2  By-laws of the Registrant, as amended (Incorporated by reference
               to Exhibit 3(b) to Amendment No. 2 to the Registrant's
               Registration Statement on Form S-11 (File No. 333-11609).

          99.1 Certification of Periodic Report by Gerald J. Ford.

          99.2 Certification of Periodic Report by Richard H. Terzian.

     (b)  Reports on Form 8-K:

          No Current Reports on Form 8-K were filed during the quarter ended
          September 30, 2002.





                                       16



                                    SIGNATURE

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.


                  California Federal Preferred Capital Corporation


                  /s/ Richard H. Terzian
                  --------------------------------------------------------------
              By: Richard H. Terzian
                  Executive Vice President, Chief Financial Officer and Director

                  (Signing on behalf of the Registrant and as the Principal
                  Financial Officer)





November 6, 2002
















                                       17



                                 CERTIFICATIONS


CERTIFICATION BY CHAIRMAN AND CHIEF EXECUTIVE OFFICER

I, Gerald J. Ford, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of California
          Federal Preferred Capital Corporation;

     2.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly present in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     4.   The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and we have:

          a)   designed such disclosure controls and procedures to ensure that
               material information relating to the registrant is made known to
               us by others within those entities, particularly during the
               period in which this quarterly report is being prepared;

          b)   evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented in this quarterly report our conclusions about the
               effectiveness of the disclosure controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of registrant's board of directors (or persons
          performing the equivalent function):

          a)   all significant deficiencies in the design or operation of
               internal controls which could adversely affect the registrant's
               ability to record, process, summarize and report financial data
               and have identified for the registrant's auditors any material
               weakness in internal controls; and

          b)   any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal controls; and

     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.


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


November 4, 2002


                                       18




CERTIFICATION BY CHIEF FINANCIAL OFFICER

I, Richard H. Terzian, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of California
          Federal Preferred Capital Corporation;

     2.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly present in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     4.   The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and we have:

          a)   designed such disclosure controls and procedures to ensure that
               material information relating to the registrant is made known to
               us by others within those entities, particularly during the
               period in which this quarterly report is being prepared;

          b)   evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c)   presented in this quarterly report our conclusions about the
               effectiveness of the disclosure controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of registrant's board of directors (or persons
          performing the equivalent function):

          a)   all significant deficiencies in the design or operation of
               internal controls which could adversely affect the registrant's
               ability to record, process, summarize and report financial data
               and have identified for the registrant's auditors any material
               weakness in internal controls; and

          b)   any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal controls; and

     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.


                                           /s/  Richard H. Terzian
                                      ---------------------------------
                                      By:  Richard H. Terzian
                                           Chief Financial Officer


November 4, 2002



                                       19