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

                                 FORM 10-Q

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

     For the quarterly period ended  September 30, 19971998                    

                                    OR

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

                      Commission File Number 0-10198

                         The San Francisco Company                         
          (Exact name of Registrant as specified in its charter)

 Delaware                                       94-3071255 
(State or other jurisdiction of 
 incorporation or organization)         (I.R.S. Employer Identification No.)
of incorporation or organization)

 
 550 Montgomery Street, San Francisco, California                    94111 
 (Address of principal executive office)                         (Zip Code)

                              (415) 781-7810                               
           (Registrant's telephone number, including area code)

                                   None                                    
      (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.

                    Yes  X              No        

The Registrant had 31,723,78231,728,782 shares of Class A Common Stock
outstanding on October 31, 1997.27, 1998.


page
                The San Francisco Company and Subsidiaries
                       Quarterly Report on Form 10-Q

                             Table of Contents
 

                                                                         Page

Part I - Financial Information 

Item 1.   Consolidated Statements of Financial Condition
           At September 30, 19971998 and December 31, 19961997 . . . . . . . . . . 1

          Consolidated Statements of Operations
          For the Three and Nine Months Ended September 30, 19971998 and 19961997. 2

          Consolidated Statements of Changes in Shareholders' EquityShareholders'Equity
           For the Nine Months Ended September 30, 1998 and 1997 and 1996         3. . . . . 4

          Consolidated Statements of Cash Flows
          For the Three and Nine Months Ended September 30, 19971998 and 1996                 41997. 5

          Notes to Consolidated Financial Statements 5. . . . . . . . . . . 6

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations 6. . . . . . . . . . . . . .  8


Part II - Other Information

Item 1.   Legal Proceedings                                             14Proceedings. . . . . . . . . . . . . . . . . . . . . . . .18

Item 2.   Changes in Securities                                         14Securities. . . . . . . . . . . . . . . . . . . . . .18

Item 3.   Defaults Upon Senior Securities                               14Securities. . . . . . . . . . . . . . . . .18

Item 4.   Submission of Matters to a Vote of Security Holders           14Holders. . . . . . .18

Item 5.   Other Information                                             14Information. . . . . . . . . . . . . . . . . . . . . . . .18

Item 6.   Exhibits and Reports on Form 8-K 14. . . . . . . . . . . . . . . .18


Signatures 15. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19

page

               The San Francisco Company and Subsidiaries
              Consolidated Statements of Financial Condition
                 September 30, 19971998 and December 31, 19961997
                                                 (Unaudited)
                                                  September 30,  December 31,
(Dollars in Thousands Except Per Share Data)      1998           1997          1996    
Assets:
Cash and due from banks                           $    3,200     $   3,701$3,567         $2,837        
Federal funds sold                                25,785        11,92517,280         14,150        
  Cash and cash equivalents                       28,985        15,62620,847         16,987
Investment securities held-to-maturity, at cost
 (Market(Fair value: 1998 $4,314;1997 - $6,178; 1996 - $6,848)           6,225         6,943$5,822)             4,315          5,864
Investment securities available-for-sale, 
            at fair value                         34,295        28,34831,204         32,669
Federal Home Loan Bank stock, at par               701           6701,565          1,499

Loans                                             37,308        43,76260,942         51,924
Deferred loan costs, net of fees                      (143)         (190)14            (61)
Allowance for loan losses                         (5,991)       (5,663)(1,775)        (3,200)
  Loans, net                                      31,174        37,90959,181         48,663
Other real estate owned, net                          1,661         5,13358            410
Premises and equipment, net                        7,792         8,0597,650          7,791
Interest receivable                                  625           758603            720
Other assets                                       410           5551,920          2,014
  Total Assets                                  $111,868      $104,001$127,343       $116,617

Liabilities and Shareholders' Equity:
Non-interest bearing deposits                    $ 21,760      $ 16,505$17,234        $19,691
Interest bearing deposits                         74,957        74,66177,865         66,828
  Total deposits                                  96,717        91,16695,099         86,519
Other borrowings                                  10,000         10,000
Other liabilities and interest payable             2,259         1,7712,114          2,528
  Total Liabilities                                 98,976        92,937liabilities                              107,213         99,047

Shareholders' Equity:
Preferred Stock (par value $0.01 per share)
  Series B - Authorized - 437,500 shares;
Issued and outstanding - 1998 and 1997 - 15,869      111            111
  Common stock (par value $0.01 per share)
    Class A - Authorized - 100,000,000 shares;
    Issued and outstanding - 1998 - 31,728,782 
 and 1997 - 31,717,171 and 
            1996 - 28,775,99531,723,782                               317            288317
Additional paid-in capital                        78,812        77,84178,816         78,814
Retained deficit                                 (66,372)      (67,099)
Unrealized gain/(59,272)       (61,656)
Accumulated other comprehensive income (loss)        on securities 
      available-for-sale                                   24           (77)158            (16)
  Total shareholders' equity                      12,892        11,06420,130         17,570
  Total Liabilities and Shareholders' Equity    $111,868      $104,001$127,343       $116,617

See accompanying notes to unaudited consolidated financial statements.

page 1
               
                The San Francisco Company and Subsidiaries
                   Consolidated Statements of Operations
          Three and Nine Months Ended September 30, 19971998 and 19961997
                                (Unaudited)

                                   Three Months            Nine Months 
                                 Ended September 30,     Ended September 30,
(Dollars in Thousands 
Except Per Share Data)              1998        1997        19961998        1997        1996
Interest income:
  Loans                           $ 1,234        $ 1,005      $ 3,473     $ 3,222$1,363      $1,234      $3,826      $3,473
  Investments                        931         953       7432,576       2,512
  2,182
  Dividends                           21          10          1166          31          28
  Total interest income            2,315       2,197       1,7596,468       6,016       5,432
Interest expense:
  Deposits                           755            747778         775       2,077       2,113       2,393
  Other borrowings                   154          --         1453          --           2
  Total interest expense             755            748932         775       2,530       2,113       2,395

Net interest income before 
provisionadjustment for loan losses         1,383       1,442       1,0113,938       3,903
3,037
ProvisionAdjustment for loan losses        (1,075)         --      --           --(1,477)         --
Net interest income after 
provisionadjustment for loan losses         2,458       1,442       1,0115,415       3,903      3,037

Non-interest income:
  Stock optionbrokerage commissions and 
                  fees               220         440         196755       1,069        866
  Real estate rental income          285         179         272816         658        756
  Service charges and fees           181         198         113484         437        337
 Other income                      39              2            94          3
  Gain on sale of assets, net         17          32          204           260        65942         266
  Loss on sale of securities, net     --          --          --          (6)
  Other income                        28          39         107          94
  Total non-interest income          731         888       7872,204       2,518      2,621

Non-interest expense:
  CompensationSalaries and related benefits    1,017       1,134       7623,003       2,968      2,480
  Occupancy expense                  318         288         263899         903        872
  Professional fees                   80         146         156339         361
  450Data processing                     93          98         307         324
  Corporate insurance premiums        41          56         53131         165
  244Property tax expense                --          22          --          87
  FDIC insurance premiums              2          10          9121          89        215
 Property taxes                    22             26            87         81
 Data processing                   98             80           324        213
  Other operating expenses           127         221         336519         793        758
  Total non-interest expense       1,678       1,975       1,7675,219       5,690      5,313
Income before income taxes         1,511         355       312,400         731        345
Provision for income taxes             6          (3)         (272)11           4       (262)
  Net Income                      $1,505        $358      $303        $  727      $ 607$2,389        $727

Income per common share:
  Primary:Basic:    Net income             $ 0.01         $ 0.05$0.05       $0.01       $0.08       $0.02     $ 0.10
       Weighted average 
     shares outstanding       31,728,782  31,717,171  5,765,99531,726,566  29,950,311
  5,765,990

     Fully 
     diluted:Diluted:  Net income             $ 0.01$0.05       $0.01       $0.07       $0.02      $0.03
       Weighted average 
    shares outstanding        31,717,171     26,168,780    29,950,311 22,242,08633,204,853  31,717,964  33,129,248  29,951,104


See accompanying notes to unaudited consolidated financial statements.

page 2
     
                 The San Francisco Company and Subsidiaries
              Consolidated Statements of Comprehensive Income
          Three and Nine Months Ended September 30, 1998 and 1997
                                (Unaudited)

                                    Three Months           Nine Months 
                                Ended September 30,     Ended September 30,
(Dollars in Thousands 
 Except Per Share Data             1998       1997         1998        1997
Net Income                       $1,505       $358       $2,389        $727
  Other comprehensive 
    income, net of tax:
  Unrealized holding gains arising
     during period, net             171        112          174          95
  Plus: reclassification 
     adjustment for losses
      included in net income         --         --           --           6
  Other comprehensive income        171        112          174         101
Comprehensive income             $1,676       $470       $2,563        $828


page 3


                The San Francisco Company and Subsidiaries
        Consolidated Statements of Changes in Shareholders' Equity
               Nine Months Ended September 30, 1998 and 1997
                                and 1996
     (Unaudited)

  
                                                              Unrealized
                                                               Gain/  
                                                           (Loss) onAccumu
(Dollars in Thousands)                                        lated
                                                               Other       
                                     Addi-                    Compre-  Total
                                     Additionaltional  Compre- Retained Securitieshensive  Share-
                    Preferred Common Paid-in hensive Earnings Available-Income/ holders'
(Dollars in Thousands)
                        Stock  Stock Capital  Income (Deficit) for-Sale(Loss)  Equity
Balances at 
January 1, 1996    $  4,414  $  58  $70,168  $(67,801)      $ 41    $6,880

  Proceeds1997          $111   $288 $77,841         $(67,099)  $(77) $11,064

  Net proceeds on 
   sale of stock        3,500     --       --        --         --     3,500
  Depreciation in 
   market value of 
     securities
    available-for-sale      --     --       --        --       (156)     (156)
  Conversion of Series 
    B Preferred stock
     into Class A 
       Common Stock         (3)    --        3        --         --        --
   Other                                   100                            100
  Net income (nine months)  --     --       --       607         --       607

Balances at 
September 30, 1996       7,911     58   70,271   (67,194)      (115)   10,931

Conversion of 
 preferred stock to 
  Class A Common Stock  (7,800)   230    7,570        --         --        --
Appreciation in 
 market value 
  of securities
   available-for-sale       --     --       --        --          38       38
  Net income (three months) --     --       --        95          --       95

Balances at 
December 31, 1996          111    288   77,841   (67,099)        (77)  11,064

 Proceeds from 
sale of common stock           --     29     971               --     --    1,000
  Appreciation in 
  market valueOther comprehensive 
  income, net of securities
    available-for-saletax     
    Net unrealized gains, 
 net of reclassification 
     adjustments                               $101        --    --       --        --         101      101
    Other comprehensive 
        income                                  101   
  Net income (nine months)                      --     --727       727     --      727
  --      727Comprehensive income                         $828  
                                 
Balances at 
September 30, 1997        $   111    $  317  $78,812  $(66,372)        $24  $12,89278,812          (66,372)    24   12,892

  Net proceeds from 
  the exercise of
  stock options            --     --       2               --     --        2
  Other comprehensive 
  income, net of tax     
    Net unrealized losses                      $(40)       --    (40)     (40)
    Other comprehensive loss                    (40)  
    Net income (three months)                 4,716     4,716     --    4,716
  Comprehensive income                       $4,676
  
Balances at 
December 31, 1997         111    317  78,814          (61,656)   (16)  17,570

  Net proceeds from the 
   exercise of
     stock options         --     --       2               --     --        2
  Dividend on 
   Preferred Stock         --     --      --               (5)    --       (5)
  Other comprehensive 
   income, net of tax
     Net unrealized gains                      $174        --    174      174
Other comprehensive income                      174   
    Net income (nine months)                  2,389     2,389     --    2,389
  Comprehensive income                       $2,563
                                 
Balances at 
 September 30, 1998      $111   $317 $78,816         $(59,272)  $158  $20,130


See accompanying notes to unaudited consolidated financial statements.
          
page 34
                 The San Francisco Company and Subsidiaries
                   Consolidated Statements of Cash Flows
          Three and Nine Months Ended September 30, 19971998 and 19961997
                                (Unaudited)

                                       Three Months Ended   Nine Months Ended
                                         September 30,        September 30
(Dollars in Thousands)                   1998       1997      19961998      1997     1996
Cash Flows from 
Operating Activities:

Net income                              $  358    $  303         $  727    $ 607$1,505      $358    $2,389      $727
Adjustments to reconcile 
net income to net cash
 provided by (used in) 
operating activities:
  ProvisionAdjustment for loan losses            (1,075)       --    --             --(1,477)       --
  Depreciation and amortization expense    142       135       145393       412
  530    
Net lossLoss on sale of investment securities     available for sale--        --        --         6       --
  Net gain on sale of other real estate owned    and 
    real estate investment(17)      (37)      (206)(42)     (271)
  (661)
  Provision of possiblefor loss on 
            other real estate owned         --        --        --       182       --
  Decrease in interest 
        receivable and other assets         54       131       344211       278
  361
  Increase (decrease)(Decrease) increase in interest 
       payable and other liabilities    (1,408)      388      73(419)      487
  (784)
  (Increase) decreaseIncrease in deferred loan 
       fees net of costs                   (38)     (114)      (17)(75)      (47)      29
Net cash flows (used in) 
  provided by operating activities        (837)      861       642980     1,774       82

Cash Flows from Investing Activities:
  Proceeds from maturities of 
   investment securities 
     held-to-maturity                      553       270     2951,549       688      645
  Proceeds from maturities of 
   investment securities 
   available-for-sale                   10,652     2,791    16923,187     3,517    4,232
  Proceeds from the sale of 
   investment securities 
   available-for-sale                       --        --        --     6,200
  Proceeds from the sale of FHLB Stock     708        --       708        --
  Purchase of investment 
    securities held-to-maturity            --        --             --   (7,815)available-or-sale       (11,256)   (5,585)  (21,548)  (15,538)
  Purchase of investment 
securities available-for-sale      (5,595)   (4,996)       (15,569) (27,256)FHLB Stock and 
    FHLB Stock dividends                   (21)      (10)     (774)      (31)
  Net (increase) decrease in loans      (8,022)    3,376    4,357(9,018)    6,453   12,625
  Recoveries of loans 
    previously charged off                  net--        48        13552       329
  279
  (Purchases) sales 
    of premises and equipment         (49)        6           (145)     (44)
  SaleProceeds from the sale of 
    other real estate owned                296        93       572394     3,533
  3,708Purchases of premises and equipment      (39)      (49)     (252)     (145)
  Acquisition and capitalized 
    cost of other real estate owned               --        150--        --        28      236
Net cash (used in) provided 
    by (used in) investing activities             (7,129)      934    688(5,702)    5,034  (13,390)

Cash Flows from Financing Activities:
  Net (decrease) increase (decrease) in deposits   (7,353)    6,033     (4,485)8,580     5,551
  (18,032)
  Net increasedecrease in other borrowings      (5,000)       --        --             --    2,000
  Net proceeds from 
   sale of common stock                --        --          1,000        --
  Net proceeds from sale of preferred stock           --        1,000             --         3,5002     1,000
Net cash (used in) provided 
  by (used in) financing activities              (12,353)    6,033     (3,485)8,582     6,551

(12,532)

Increase (decrease)(Decrease) increase in 
  cash and cash equivalents            (20,319)    7,828     (2,155)3,860    13,359  (25,840)
Cash and cash equivalents 
  at beginning of period                41,166    21,157    19,12916,987    15,626   42,814
Cash and cash equivalents 
  at end of period                     $ 28,985   $16,974       $ 28,985  $16,974$20,847   $28,985   $20,847   $28,985

Supplemental Disclosure of 
  Cash Flow Information:
Cash paid during the period for:
Interest                                  $  736    $ 756         $ 2,125 $  2,448$811      $736    $2,413    $2,125
Payment of income taxes                      4        --        --24         2        3

Supplemental Schedule of Noncash 
Investing and Financing Activities:
  Net transfer of loans 
   to other real estate owned          --       --              --    1,378

See accompanying notes to unaudited consolidated financial statements.

page 45


                 The San Francisco Company and Subsidiaries
                Notes to Consolidated Financial Statements
                                (Unaudited)

Note 1 - Organization

     The San Francisco Company (the "Company") is a Delaware
corporation and a bank holding company registered under the Bank
Holding Company Act of 1956.  Bank of San Francisco (the "Bank"),
a state chartered bank, was organized as a California banking
corporation in 1978 and became a wholly owned subsidiary of the
Company through a reorganization in 1982.

Note 2 - Principles of Consolidation and Presentation

     The accompanying unaudited consolidated financial statements
of the Company have been prepared in accordance with the
instructions pursuant to Form 10-Q Quarterly Report and Articles 9
and 10 of Regulation S-X, and therefore, do not include all the
information and footnotes necessary to present the consolidated
financial condition, results of operations and cash flows of the
Company in conformity with generally accepted accounting
principles.

     The data as of September 30, 1997,1998, and for the three and nine
months ended September 30, 19971998 and 19961997 are unaudited, but in the
opinion of management, reflect all accruals and adjustments of a
normally recurring nature necessary for fair presentation of the
Company's financial condition and results of operations.  Certain
amounts in the 1997 consolidated financial statements have been
reclassified for comparative purposes.  The results of operations
for the three and nine months endingended September 30, 19971998 are not
necessarily indicative of the results to be expected for the entire
year of 1997.1998.  This report should be read in conjunction with the
Company's 19961997 Annual Report on Form 10-K.

     The accompanying financial statements include the accounts of
the Company, the Bank, and the Bank's wholly owned subsidiary, Bank
of San Francisco Realty Investors (the "BSFRI").  All material
intercompany transactions have been eliminated in consolidation.

Certain amounts in the 1996 consolidated financial
statements have been reclassified for comparative purposes.

Note 3 - IncomeEarnings Per Common Share Primary(the "EPS")

     The Company adopted Statement of Financial Accounting
Standards (the "SFAS") no. 128, "Earnings Per Share."  SFAS No. 128
requires dual presentation of basic EPS and diluted EPS on the face
of the income per common sharestatement and disclosure of the calculation of basic
EPS compared to diluted EPS in the footnotes to the financial
statements.  

     Basic EPS is calculated usingby dividing net income by the weighted
average number of Class A Common Shares par
value of $0.01 per share (the "Common Stock"), outstanding
divided into net income.  Fully diluted income per share.  The
dilutive EPS is calculated using the weighted average number of shares
outstanding assuming the conversionexercise of all potentially
dilutive Common Shares, such as certain stock options, that were
outstanding during the period.  The following tables present a
reconciliation of the amounts used in calculating basic and diluted
EPS for each of the periods shown.

page 6

     (dollars in thousands except per-share amounts)
                                                                   Per-share
     1998                              Income         Shares        amount 
     Three-months ended September 30:
     Basic EPS                         $1,503         31,728,782     $0.05
     Effect of dilutive securities:
          Series DB Preferred Stock          into Common2                793 
          Stock divided into net income.  On December 31,
1996, all 390,000 outstanding sharesOptions                    --          1,475,278    
     Diluted EPS                       $1,505         33,204,853     $0.05

     Nine-months ended September 30:
     Basic EPS                         $2,382         31,726,566     $0.08
     Effect of dilutive securities:
          Series DB Preferred Stock          were converted into 23,010,000 shares7                793
          Stock Options                    --          1,401,889    
     Diluted EPS                       $2,389         33,129,248     $0.07

                                                                    Per-share
     1997                              Income          Shares        amount 
     Three-months ended September 30:
     Basic EPS                           $356         31,717,171     $0.01
     Effect of Common Stock.dilutive securities:
          Series B Preferred Stock          2                793
          Stock Options                    --                 --     
     Diluted EPS                         $358         31,717,964     $0.01

     Nine-months ended September 30:
     Basic EPS                           $72          29,950,311     $0.02
     Effect of dilutive securities:
          Series B Preferred Stock         7                 793
          Stock Options                   --                  --     
     Diluted EPS                        $727          29,951,104     $0.02     


Note 4 - Dividend Restrictions

     The Company is subject to dividend restrictions under the
Delaware General Corporation Law and regulations and policies of,
and a Written Agreement dated December 14, 1994 (the "Agreement")
with, the Federal Reserve Bank of San Francisco (the "FRB"). ).  The
Company's Series B Preferred Shares participate equally, share for
share, in cash dividends paid on the Class A
Common Shares in addition to
receiving the cash dividends to which they are entitled.  The Company has not paid anyIn order
to bring the cash dividends current, the Board of Directors
declared a cash dividend on the Series B Preferred stock since the second quarterStock totaling
$3.92 per share for stockholders of 1991. 
The Board of Directors does not intend to declare dividendsrecord on any class of the Company's stock.July 1, 1998 that was
paid on July 15, 1998.  

page 7

Note 5 - Recent Accounting Pronouncements

     In FebruaryJune 1997, the Financial Accounting Standards Board (the
"FASB") issued Statement of Financial Accounting Standards
(the "SFAS") No. 128 "Earnings per Share" (the "SFAS No. 128"). 
Generally, SFAS No.

page 5

     128 establishes standards for computing and presenting
earnings per share (the "EPS") for publicly held companies,
replaces Primary EPS with Basic EPS, and specifies additional
disclosure requirements regarding EPS.  SFAS No. 128 is effective
for financial statements issued for periods ending after December
15, 1997.  Earlier application is not permitted.  The adoption of
SFAS No. 128 is not expected to have a material impact on the
Company's present computation of primary and fully diluted EPS.

     In February 1997, the FASB also issued SFAS No. 129
"Disclosure of Information about Capital Structure" (the "SFAS
No. 129").  Generally, SFAS No. 129 is effective for financial
statements issued for periods ending after December 15, 1997. 
The adoption of SFAS No. 129 is not expected to have any impact
on the Company's present disclosure of its capital structure.

     In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive Income".  This statement establishes which
provides standards for reporting and displaying comprehensive
income and its components in the financial statements.  It requires that a company classify
items of other comprehensive income, as defined by accounting
standards, by their nature (e.g., unrealized gains or losses on
securities) in a financial statement, but does not require a
specific format for that statement.  The Company is in the
process of determining its preferred format.  This
statement is effective with the year-end 1998 financial statements; however, a
total comprehensive income is required in thestatements
including interim financial statements of the 1998 interim periods.statements.  Reclassification of
financial statements for earlier periods is required.  The Company
has included comprehensive income in its financial statements.

     In June 1997, the FASB issued SFAS No. 131, "Disclosures"Disclosure about
Segments of an Enterprise and Related Information".  This
statement, which requires
that a public business enterprisecompany report financial and descriptive information
about its reportable operating segments on the basis that is used
internally for evaluating segment performance and deciding how to
allocate resources to segments.  This statement is effective with thefor
year-end 1998 financial statements.  The SecuritiesCompany is in the process
of determining its format for reporting segment information.

     In February 1998, the FASB issued SFAS No. 132, "Accounting
for Pensions and Exchange Commission (the "SEC") has
approved rule amendments to clarifyOther Post- Retirement Benefit Plans", which
revises and expand existingstandardizes the disclosure requirements for derivative financial instruments.pension
and other post retirement benefit plans.  The amendmentsCompany does not have
any pension or post retirement benefit plans that require
enhanced disclosure ofin accordance with SFAS No. 132.

     In June 1998, the FASB issued SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities", which standardizes
the accounting policies for derivative financial instruments, including certain
derivative instruments embedded in other contracts, by requiring
that an entity recognize those items as assets or liabilities in
the footnotesstatement of financial position and measure them at fair value. 
This statement is effective for all quarters of fiscal years
beginning after June 15, 1999.  As of September 30, 1998, the
Company did not have any derivative instruments or engage in
hedging activities.
     
     In October 1998, the FASB issued SFAS No. 134, "Accounting for
Mortgage-Backed Securities Retained after the Securitization of
Mortgage Loans Held for Sale by a Mortgage Banking Enterprise, an
amendment of FASB Statement No. 65".  This statement is to conform
the financial statements.  In addition,subsequent accounting for securities retained after the
amendments expand
existing disclosure requirements to include disclosuresecuritization of quantitative and qualitative information about market risk
inherent in market risk sensitive instruments outsidemortgage loans by mortgage banking enterprises
with that of the
financial statements and related notes thereto.  The enhanced
accounting policy disclosure requirements arenon-mortgage banking enterprises.  This statement is
effective for the quarterly period endedfirst quarter beginning after December 15, 1998. 
As of September 30, 1997.  The rule amendments
that require expanded disclosure of quantitative and qualitative
information about market risk are effective with the 1997 Form
10-K.  At September 30, 1997and 1996,1998, the Company had no
derivative financial instruments outstanding.did not have any mortgage-
backed securities retained after the securitization of mortgage
loans held for sale.

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

     This document contains forward-looking statements that are
subject to risks and uncertainties, including, but not limited to,
the Company's and Bank's ability to implement their respective
long-term business plan, the economy in general and the condition
of stock markets upon which the Company's stock brokerage business
and fee income is dependent, the continued services of the
Company's and Bank's key executives and managers, the real estate
market in California and other factors beyond the Company's and
the Bank's control.  Such risks, uncertainties and factors, including
those discussed herein, could cause actual results to differ
materially from those indicated.  Readers should not place undue
reliance on forward-looking statements, which reflect management's
views only as of the date hereof.  The Company and the Bank
undertake no obligation to publicly revise these forward-looking statements
to reflect subsequent events or circumstances.  Readers are also
encouraged to review the Company's publicly available filingfilings with
the SEC.Securities and Exchange Commission.

page 68

Overview

     The Company is a one-bank holding company registered in
Delaware under the Bank Holding Company Act of 1956.  The principal
activity of the Company is to serve as the holding company for the Bank
of San Francisco, a California chartered bank organized in 1978,
with deposits insured by the Federal Deposit Insurance
Corporation's (the "FDIC") Bank Insurance Fund.  The information set forth in
this report, including unaudited interim financial statements and
related data, relates primarily to the Bank.

     The Company's Common Stock is not listed on any exchange and
is not actively traded.  Van Kasper & Company of San Francisco,
California is the sole market maker in the Company's Common Stock. 
  

     The Company recorded net income of $1,505,000 for the three
months ended September 30, 1998 and $2,389,000 for the nine months
ended September 30, 1998, compared to a net income of $358,000 and
$727,000 for the three and nine months ended September 30, 1997, compared to a
net income of $303,000 and $607,000 for the same periods, respectively, in 1996.1997.  The increase
in the Company's net income of $1,147,000 for the three month
period was primarily from the adjustment for loan losses recorded
in 1998 of $1,075,000 and the improvement in core operating income
in 1998 of $87,000 as compared with 1997. 

     The increase in the Company's net income of $1,662,000 for the
first nine months ended September 30, 1997 of $120,0001998 compared to income for the same period in 19961997 was
primarily from an increase in net
interest income and brokerage fees partially offset by an
increase in operating costs in 1997the adjustment for loan losses of $1,477,000 and
lower gainsprovision for loss on sale of other real estate owned (the "OREO") of
$182,000, partially offset by reductions in 1997 as compared to 1996.gain on sale of OREO of
$224,000.  

     At September 30, 1997,1998, total assets were $111.9$127.3 million, an
increase of $7.9$10.7 million, or 9.2% from $104.0$116.6 million at December
31, 1996.  Total1997.  As of September 30, 1998, total loans were $37.3$60.9
million, a decreasean increase of $6.5$9.0 million, or 15% from $43.817.3%, compared to $51.9
million at December 31, 1996.1997.  Total deposits were $96.7$95.1 million at
September 30, 1997,1998, an increase of $5.5$8.6 million, or 9.9%, compared
to $91.2$86.5 million at December 31, 1996.1997.  
     

Regulatory Directives

     Federal Reserve Board Written Agreement

     The Agreement prohibits the Company, without prior approval of
the FRB, from: (a)  paying any cash dividends to its shareholders;
(b) directly or indirectly, acquiring or selling any interest in
any entity, line of business, problem or other assets; (c)
executing any new employment, service, or severance contracts, or
renewing or modifying any existing contracts with any executive
officer; (d) engaging in any transactions with the Bank that exceedsexceed
an aggregate of $20,000 per month; (e) engaging in any cash
expenditures with any individual or entity that exceedsexceed $25,000 per
month; (f) increasing fees paid to any directors for attendance at
board or committee meetings, or paying any bonuses to any executive
officers; (g) incurring any new debt or increasing existing debt;
and (h) repurchasing any outstanding stock of the Company. The
Company is required to submit a progress report to the FRB on a
quarterly basis.

     The Company was also required to submit to the FRB an
acceptable written plan to improve and maintain an adequate capital
position, a comprehensive business plan concerning current and
proposed business activities, and a comprehensive operating budget
for the Bank and the consolidated Company.  In addition, the Company's Board
of Directors was required to submit an acceptable written plan
designed to enhance their supervision of the operations and
management of the consolidated organization.

The Company has filed all of the required submissions withpage 9

     Management was notified by the FRB at its 1998 examination
that the Company was in accordancefull compliance with the Agreement, and
management believes the Company continues to be in full compliance with the
Agreement.compliance. 
    

     Memorandum of Understanding

     On May 27, 1997,In June 1998, the FDICFederal Deposit Insurance Corporation (the
"FDIC") and the California Department of Financial Institutions
(formerly the State Banking Department)
(the "DFI") terminated the Bank's Cease and Desist Orders and in
lieu thereof entered into a Memorandum of Understanding with the
Bank (the "MOU").  The MOU directs, among other things, that the
Bank:  (a) have and retain management acceptable to the Regional
Director of the FDIC (the "Regional Director") and the
Commissioner of the DFI (the "Commissioner"); (b) increase its
capital by not less than $1.0 million; (c) maintain a 7% Leverage
Capital ratio; (d) reduce assets classified "Substandard" as of
September 30, 1996 (the date of the most recent full-scope FDIC
and DFI Report of Examination of the Bank), to no more than $12.0
million by June 30, 1997, $10.0 million as of September 30, 1997,
and $8.0 million as of December 31, 1997; (e) maintain an
adequate reserve for loan losses; (f) develop and implement
written policy recommendations outlined in the Report of
Examination; (g) implement a policy which establishes a range for
the Bank's volatile liabilities dependency ratio, and which ratio
shall not be more than 15%; (h) submit a strategic plan covering
the period 1997 - 2002; (i) not pay cash dividends without prior
written consent from the Regional Director and the Commissioner;
and (j) report to the Regional Director and the Commissioner on a
quarterly basis the form and manner of any actions taken to
secure compliance with the MOU.

page 7

     The Bank has filed all of the required submissions with the
FDIC and the FDI in accordance with the MOU, and management
believes that the Bank is in full compliance with the
requirements of the MOU.  

     Capital Impairment Orders

     Under the California Financial Code as presently in effect,
if a bank's deficit retained earnings exceeds 40% of its
contributed capital, its capital is deemed to be impaired, and
the bank may be required by the DFI to levy an assessment on its
shares to correct the impairment (the "Capital Impairment Law"). 
The DFI has deemed the Bank's capital to be impaired, but has not
required the Bank to levy any assessment on its shares.  The
Capital Impairment Law has been rescinded by the California
Legislature, effective January 1, 1998.  All assessment
provisions shall terminate and the Bank may take expedited steps
to remove all assessment provisions from its bylaws.Understanding.


Results of Operations

Net Interest Income

     The Company's net interest income increased towas $1.4 million for the
quarters ended September 30, 1998 and 1997.  The Company's net
interest income was $3.9 million for the nine months ended
September 30, 1998 and 1997.  The net interest margin may decline
in the firstfuture as a result of the recent reductions in the prime and
fed funds rate indexes.  


Adjustment for Loan Losses

     The Company recorded a reduction to the allowance for loan
losses of $1.1 million for the three months ended September 30,
1998 and $1.5 million for the nine months of 1997 from $3.0 millionended September 30, 1998
compared to none for the same periods in 1997.  The adjustment for
loan losses reflects the amount necessary to reduce the allowance
for loan losses to a level that management believes is adequate
based on many factors that are more fully discussed herein under
"Loans - Allowance for Loan Losses". 

Non-Interest Income

     Non-interest income was $731,000 for the three months ended
September 30, 1998 compared to $888,000 for the same period in
1996,1997.  Non-interest income was $2.2 million for the nine months
ended September 30, 1998 compared to $2.5 million for the same
period in 1997.  The decline in non-interest income was primarily
the result of the reduction in gain on sale of real estate owned
income in 1998 compared to 1997 and the reduction in brokerage
commissions, partially offset by an increase in real estate rental
income.  

     The decline in stock brokerage commissions and fees of
$866,000$314,000, or 29%. The net interest
rate margin improved to 5.2%, for the first nine months of 1997
from 4.3%1998 and $220,000,
or 50%, for the same period in 1996 as a result of an increase
in average earning assets of $6.0 million and an decrease in
average interest bearing liabilities of $6.3 million.  The
increase in average earning assets was comprised of an increase
in investment securities and Federal funds sold partially offset
by a decline in loans.  The weighted average yield on average
interest-earning assets increasedthree months ended September 30, 1998 compared to 8.0% during the first nine
months of 1997 from 7.7% during
the same period in 1996 and the
weighted average cost of funds on average deposits declined to
3.0%periods in 1997 from 3.3% in 1996. 

     The increase in average earnings assets was primarilyresulted from a decline in brokerage
activity believed to be from the average non-performing assets of $5.9 million to
$4.6 million as of September 30,1997 from $10.5 million as of
December 31, 1996.  The improvementrecent developments in the yieldequity
markets. The Bank's earnings from stock brokerage commissions and
fees is highly dependent on average
earning assets was primarily the trading prices of the stock
underlying the stock options of its clients and the overall
condition of the stock markets in which they trade.  A continuing
reduced level of brokerage commissions would be expected if the
equity markets do not improve. 

     The net increase in the Fed Funds rate
and the prime interest rate in 1997 compared to 1996. An increase
in average non-interest bearing deposits resulted in the decline
in the average costreal estate rental income of funds on total deposits.  The decline in
interest bearing deposits was primarily due to the maturity of
higher costing time deposits.  
     
     The Company's net interest income increased to $1.4 million
in the third quarter from $1.0 million in the same quarter in
1996, an increase of $431,000$158,000, or
43%.  The increase was the
result of an increase in net interest rate margin, average
earning assets, non-interest bearing liabilities and capital. 
The increase in the net interest rate margin of 87 basis points
to 5.3% for the third quarter of 1997 from 4.4% for the same
period in 1996 was primarily the result of an increase in the
yield on loans and a decline in the cost of funds for the
certificate of deposits.  The increase in the yield on loans was
primarily the result of the recognition of deferred loan fees
upon the prepayment of related loans.  The Bank's cost of funds
declined primarily as a result of the reduction in higher costing
money desk certificates of deposits from $20.8 million as of
September 30, 1996 compared to $15.6 million as of September 30,
1997. 

Non-Interest Income
     Non-interest income decreased $103,00024%, for the first nine months of 1997 to $2.5 million1998, and $106,000, or 59%, for
the three months ended September 30, 1998 compared to $2.6the same
periods in 1997 is the result of leasing additional space and from
an increase in market rents. 
Some increase in real estate rental income is expected to continue
as other leases expire and are renewed at the market rental rates.

page 10

Non-Interest Expense

     The Company's non-interest expenses declined $297,000 to $1.7
million from $2.0 million and $471,000 to $5.2 million from $5.7
million for the same periodthree month and nine month periods ended September
30, 1998 and 1997, respectively.

     The Company's professional fees, data processing, corporate
insurance premiums, property tax expense, FDIC insurance premiums
and other operating expenses all declined.  Generally, the
operating expenses that declined did so as a result of continuing
cost containment measures and the overall improving financial
condition of the Company.  The reduction in 1996.  The decline wasproperty taxes and
other operating expenses is primarily the result of a
reduction in the sale of other real
estate owned (the "OREO") for the first nine months of 1997
compared to the same period in 1996.lower non-
performing assets including OREO.  The reduction in OREO
resulted in fewer sales, which in turn resulted in a lower gain
on sale of assets in 1997 of $260,000 compared to $659,000 in
1996.

page 8

     Non-interest income increased $101,000, for the third
quarter of 1997 to $888,000 compared to $787,000 for the same
period in 1996.  The improvement was primarily the increase in transactions that generated the commissions, charges and fees
related to increased activity of the exercise of the underlying
stock options and discount brokerage transactions executed by the
Bank's customers.

Non-Interest Expense

     The Company's operatingoccupancy
expenses increased by $377,000, or
7% during the first nine months of 1997 compared to the same
period in 1996 primarily as a result ofoccurred from an increase in compensationutilities and related
benefits, data processing costs and
other operating costs which were partially offset by declines in
professional fees and insurance premiums.   The increase in
compensation and benefit costs was primarily the result of an
increase in incentive related compensation accruedexpenses as a result of the Company's improved core operating performance for the first
nine months of 1997 compared to the same period in 1996,
including a one time accrual for a special one-time bonus that is
likely to be payable to the Chief Executive Officer.  The
increase in data processing costs for the first nine months of
1997 compared to 1996 was the result of outsourcing certain data
processing functions during the second quarter of 1996, which
resulted in higher data processing costs beginning late in the
second quarter of 1996.  The increase in data processing costs
was offset by reductions in data processing related compensation
expenses.  The increase in other operating costs was primarily
related to a provision for possible loss on sale of OREO recorded
as other operating expense in the second quarter of 1997.

     The decline in FDIC and corporate insurance premiums
reflects improvement in the financial conditionfull occupancy of the Company
and the Bank in 1997 compared to 1996.  The decline in
professional fees reflects a reduction in the need for legal, and
business and consulting services

     The Company's operating expenses increased by $208,000
during the third quarter of 1997 compared to the same period in
1996 primarily as a result of an increase in compensation and
benefits related expenses partially offset by a reduction in
other operating expenses for the reasons discussed above.Bank's
headquarter building.      


Financial Condition

Liquidity and Capital Resources

     Liquidity

     The Bank's liquid assets, which include cash and short term
investments totaled $29.0$20.8 million, or 26%16.4% of total assets, as
ofat
September 30, 1997 compared to $15.61998, an increase of $3.8 million, from $17.0
million, or 15%14.6% of total assets, at December 31, 1996.  The increase was funded by a
decline in net loans of $6.5 million and OREO of $3.5 million,
and an increase in deposits of $5.6 million and capital of $1.8
million.1997.

     As of September 30, 1997,1998, the Bank had pledged loans and
securities totaling
$6.6$11.7 million enabling the Bankpledged to borrow
approximately $5.7 million from the Federal Home Loan Bank of San
Francisco (the "FHLB").  The as collateral for other borrowings.  As of
September 30, 1998, the Bank did not draw on this lending
facility duringhad the first nine monthsability to borrow up to 20% of
1997.total assets from the FHLB upon the pledge of sufficient
collateral.  In the future, long and short-termshort term borrowings from the
FHLB may be used as an on-going source of liquidity and funding. 
As of September 30, 1997,1998, the Bank had loans andother securities totaling
$1.6 million pledged as collateral for various other purposes.  

     As of September 30, 1998, the Bank had access to the FRB totaling $1.9 million, which provide
collateral to borrow up to $1.8 million fromdiscount
window at the FRB discount
window.
 
page 9for a total borrowing facility of $2.0 million
upon the pledge of securities, and to $3.5 million for day-light
overdrafts with the FRB.  At September 30, 1998 and December 31,
1997, no securities were pledged as collateral for the FRB
facility.

     Capital

     At September 30, 1997,1998, shareholders' equity was $12.9$20.1 million
compared to $11.1$17.6 million at December 31, 1996 primarily
as a result of $727,000 in net income for the nine months then
ended and a shareholder's capital investment of $1.0 million.1997.  

     The Company and the Bank are subject to general regulations
issued by the FRB, FDIC, and DFI which require maintenance of a
certain levelslevel of capital and the Bank is under specific capital
requirements as a result of the MOU.capital.  As of September 30, 1997,1998, the Company
and the Bank arewere in compliance with the all minimum capital ratio
requirements including the minimum Leverage Capital
ratio of 7% mandated by the MOU.requirements. 

page 11

     The following table reflects both the Company's and the Bank's
capital ratios with respect to minimum capital requirements in
effect as of September 30, 1997:1998:

                                                              Minimum
                                                              Capital
                                     Company     Bank     Requirement
MOU(1)
 
     Leverage ratio                         11.0%    10.8%13.9%     13.8%        4.0%     7.0%         
Tier 1 risk-based capital              19.2     18.820.7      20.5         4.0        -         
Total risk-based capital               22.2     21.722.1      21.9         8.0        -

          (1) Bank only requirement

     On June 13, 1997, Mr. Putra Masagung, the record holder of a
majority of the Company's Common Stock invested $1.0 million in
capital pursuant to a February 26, 1996 agreement as
consideration for issuance of 2,941,176 shares of the Company's
Common Stock.

     Mr. Masagung recently advised the Company that PT Gunung
Agung, an Indonesian company, beneficially acquired a majority
ownership of the Company's Common Stock.  See "Change in
Beneficial Ownership"  below for additional discussion.       


Investment Activities

     At September 30, 1997,1998, the Company's investment securities,
including Fed funds sold,FHLB stock, totaled $67.0$37.1 million, or 60%29.1% of total
assets, compared to $47.9$40.0 million, or 46.0%34.3% of total assets, at
December 31, 1996.1997.  The increasenet decline in theinvestment securities was
primarily normal principal repayment of mortgage backed securities,
and maturity or call of agency securities.   

     The Company's investment portfolio of
$19.1 million was funded by the disposition of $6.7 million in
non-performing assets, reduction in performing loans of $3.3
million, a $1.8 million increase in capital, a $5.6 million
increase in deposits and a net decrease in other assets and other
liabilities of $1.7 million.  The investment portfolio has
includedmay from time to time
include treasury and agency securities, fixed and adjustable rate
mortgage backed securities, and to a limited extent collateralized
mortgage backed securities.  Generally, the Bank's investment
securities held-to-maturity and available-for-sale have maturities
or principal amortization of five years or less.

     At September 30, 1997,1998, investment securities held-to-maturity
totaled $6.2$4.3 million, compared to $6.9$5.9 million at December 31,
1996,1997, and wereare carried at amortized cost.  At September 30, 1997,1998,
the Company held $34.3$31.2 million in investment securities available-for-sale,available-
for-sale, compared to $28.3$32.7 million at December 31, 1996.  The increase in investment1997. 
Investment securities available-for-sale of $6.0 million was primarily
investments in fixed rate balloon mortgage-backed securities and
discounted callable agency securities with a weighted average
term to maturity of approximately two years. The investment
securities available-for-sale wereare accounted for at fair
value.  Unrealized gains and losses are recorded as an adjustment to
equitya component of
comprehensive income and are not reflected in the current earnings
of the Company.  As of September 30, 1997,1998, the investment
securities available-for-sale had an unrealized gain of $24,000$158,000
that iswas included as a separate component of shareholder's equitycomprehensive income to reflect
the current market value of these securities.    

page 1012

Loans

     During the first nine months of 1997,1998, total loans decreased
by $6.5increased
$9.0 million, from $43.8$51.9 million at December 31, 19961997 to $37.3$60.9
million at September 30, 1997,1998.  The net increase resulted primarily
as a resultfrom disbursement of new loan repayments.commitments.  The composition of the
Bank's loan portfolio at September 30, 19971998 and December 31, 19961997
is summarized as follows:

                                            September 30,     December 31,
(Dollars in Thousands)                           1998             1997           1996    

Real estate mortgage                            $ 25,219          $ 28,022$43,598         $37,826
Secured commercial and financial                  4,413             6,2299,112           4,912
Unsecured                                         5,968             7,8007,484           8,633
Other                                               1,708             1,711
                                          37,308            43,762748             553
                                                 60,942          51,924
Deferred costs and premiums 
 net of fees and discounts                           net            (143)             (190)14             (61)
Allowance for possible loan losses               (5,991)           (5,663)(1,775)         (3,200)
  Total loans, net                              $31,174          $ 37,909$59,181         $48,663

     During the first nine months of 1998, total loan commitments
available increased $11.5 million to $22.2 million as of September
30, 1998 primarily as a result of new secured commercial and
financial loan commitments.  
 
     Classified Assets and Impaired Loans

     Classified assets include non-accrual loans, OREO, and
performing loans that exhibit well-defined credit quality weaknesses.  The table
below outlines the Bank's classified assets at September 30, 19971998
and December 31, 1996:1997:

                                            September 30,  December 31,
(Dollars in Thousands)                            1998         1997           1996    

Loans - performing                              $ 3,166         $10,391$4,253       $1,393
Non-accrual loans                                   207           3,400--          171
OREO                                                1,661           5,13358          410
  Total classified assets                       $ 5,034        $ 18,924$4,311       $1,974

     On September 30, 1998, the Bank had no loans that were 90 days
past due and still accruing and one loan totaling $12,000 that was
past due between 31 and 89 days.  Classified assets declinedincreased by
74%118% to $5.0$4.3 million as of September 30, 19971998 compared to $18.9$2.0
million at December 31, 1996.1997.  The decreasenet increase was primarily the result of
the downgrade of one loan.  The loan payoffs,that was downgraded was
originated in 1992 as a loan to facilitate the sale of OREO and loan upgrades.the
borrower has performed and continues to perform in accordance with
the terms of the loan.  As of September 30, 19971998 and December 31,
1996,1997, all OREO properties were classified.  As of September 30,
1997, the Bank did not have any loans that were between 31 and 89
days delinquent and still accruing.  

     The Company identifies loans with weak credit quality
characteristics for review in accordance with SFAS No. 114
"Accounting by Creditors for Impairment of a Loan" (SFAS No. 114)
as amended by
SFAS No. 118 "Accounting by Creditors for Impairment of a Loan-IncomeLoan-
Income Recognition and Disclosures" (the "SFAS No. 114").  As of
September 30, 19971998 and December 31, 1996,1997, the Company had impaired
loans totaling $207,000zero and $3.4 million,$171,000, respectively.  The impairment was
measured using the collateral value method.  The collateral value method uses an appraisal or other market
valuation to determine the value of the loans underlying
collateral in addition to other collection criteria to determine
overall collectability.  TheTotal interest income
recognized on impaired loans during the first nine months of 1998
and 1997 was $4,000 and 1996 was
$43,000, and $60,000, respectively. 

page 1113

     There can be no assurancesassurance that the Bank will continue tonot experience
declinesincreases in the amount of its classified assets or not experience
losses in attempting to collect the classified loans
or otherwise liquidate the non-performingnon-
performing assets which are presently reflected on the Company's
statement of financial condition.

     
     The Bank expects that to the extent that
non-performing assets continue to decline, it will be able to
reduce the costs incurred for managing and carrying those assets.

       Allowance for Loan Losses

     TheGenerally, the Bank charges current earnings with provisionsa provision
for estimated losses on loans receivable.  The provisions take into
considerationBank will provide an
adjustment if the total allowance for loan losses exceeds the
amount of estimated loan losses.  The Bank recorded an adjustment
for loan losses of $1.1 million for the three months ended
September 30, 1998 and $1.5 million for the nine months ended
September 30, 1998 compared to none for the same periods in 1997. 
The adjustment for loan losses reflects the amount necessary to
reduce the allowance for loan losses to a level that management
believes is adequate based on many factors including specifically
identified problem loans, the financial condition of the borrowers,
the fair value of the collateral, recourse to guarantors and other
factors compared to
the total allowance for loan losses.  Generally, a charge to
current earnings is required when the total allowance for loan
losses is less than the specific loss allowances, which are
determined as described below.factors.

     Specific loss allowances are established based on the asset
classification and credit quality grade.quality.  Specific loss allowances are
utilized to ensure that the allowance is allocated based on the
credit quality including the present value of the
expected future cash flows,
the terms and structure of the loan, the financial condition of the
borrower, and the fair value of underlying collateral.  As of September 30, 1997, $31,000 in the
allowance of loan losses was allocable to impaired loans, as
identified in accordance with SFAS No. 114, which had an
outstanding principal balance totaling $207,000.  In
addition, the Bank carries an "unallocated"allowance for loan loss allowance to providelosses provides for losses that
may occur in the future in loans that are not
presently classified, based on present economic conditions,
trends, and related uncertainties.  The following table summarizes
the loan loss experience of the Bank for the nine months ended
September 30, 1997:1998:

                                                       September 30,
 (Dollars in Thousands)                                    19971998   

Beginning balance of allowance 
 for loan losses at December 31, 1996                      $ 5,6631997                     $3,200
  Charge-offs                                                 --
  Recoveries                                                  328
  Provision                                                  --52
  Adjustment                                              (1,477)
Ending balance of allowance for loan losses               $ 5,991

     The$1,775

     At September 30, 1998, the allowance for loan losses was 2.9%
of total loans compared to 6.2% as of December 31, 1997.  At
September 30, 1998, the unallocated portion of the allowance for
loan losslosses totaled $3.7 million at September 30, 1997$403,000 compared to $2.4$1.4 million at December
31, 1996.  The increase in1997.   As of September 30, 1998, the unallocated
allowance was primarily the result of recoveries and the
reduction in classifiedBank had no impaired
loans outstanding that require a higherrequired an allocation of reserves.the allowance for
loan losses, as identified in accordance with SFAS No. 114.


Deferred Tax Asset

     As of September 30, 1998, the Company's estimated total
deferred tax assets net of deferred tax liabilities is estimated to
be $18.5 million compared to $20.4 million as of December 31, 1997. 
As of September 30, 1998, the estimate includes net temporary
differences of $1.4 million, tax credits of $0.5 million, and $16.6
million in net operating loss carryforward benefits.

page 1214

Deposits

     The Bank had total deposits of $96.7$95.1 million at September 30,
1997,1998 compared to $91.2$86.5 million at December 31, 1996,1997, an increase of
$5.5 million.$8.6 million or 9.9%.  The increase was attributed to short-term
escrow related deposits and Association Bank Service deposits which
were partially offset by a decrease in Stock Option lending related
deposits.  A summary of deposits at September 30, 19971998 and December
31, 19961997 is as follows:

                                            September 30,     December 31,
(Dollars in Thousands)                          1998              1997                1996    

Demand deposits                                $ 21,760            $ 16,505$17,234          $19,691
NOW                                             16,075              18,29516,294           15,986
Money market 16,779              17,376
Savings                                      1,329               1,343and savings                        22,073           16,040
  Total deposits with no stated maturity        55,943              53,51955,601           51,717
Time deposits:
  Less than $100,000                            24,008              29,15418,967           19,184
  $100,000 and greater                          16,766               8,49320,531           15,618
  Total time deposits                           40,774              37,64739,498           34,802

  Total deposits                               $ 96,717            $ 91,166$95,099          $86,519

     The Bank'sdeposits from private and business banking customer's depositscustomers
totaled $36.2$40.6 million, or 37.5%42.7% of total deposits, at September 30,
1997,1998, compared to $36.4$34.7 million, or 40.0%40.1% of total deposits, at
December 31, 1996.  Deposits of the Bank's1997.  The deposits from Association Bank Services clientsService
customers totaled $17.1$17.7 million, or 18.6% of total deposits at
September 30, 1998, compared to $17.2 million, or 19.9% of total
deposits at December 31, 1997.  The deposits from Escrow customers
totaled $22.0 million, or 23.1% of total deposits at September 30,
1998, compared to $15.3 million, or 17.7% of total deposits at
December 31, 1997.  The deposits related to Stock Option
transactions totaled $2.1 million, or 2.2% of total deposits at
September 30, 1997,1998, compared to $18.2$7.6 million, or 21.8%8.8% of total
deposits at December 31, 1996.  Deposits1997.  

     The deposits acquired through the money desk operations
totaled $15.6$12.7 million, or 16.1%13.4% of total deposits at September 30,
1997,1998, compared to $20.1$11.7 million, or 23.0%13.5% of total deposits at
December 31, 1996.  Escrow
customer's deposits totaled $19.8 million, or 20.5%1997.  

Other Borrowings

     As of total
deposits at September 30, 1997 compared to1998, the Bank had long-term FHLB
borrowings outstanding totaling $10.0 million secured by pledged
securities totaling $11.7 million.  In the future, long and short
term borrowings from the FHLB may be used as an on-going source of
liquidity and funding.

Year 2000 Readiness Disclosure

     The Company has adopted and is implementing a plan to
identify, assess, and address issues related to the Year 2000
problem (the "Y2K Plan").  The Year 2000 (the "Y2K") problem is a
computer programming issue that has occurred as a result of many
computer systems being programmed to use a two digit code to
identify the year.  For example, the year 1998 would be signified
as "98", and, therefore, the year 2000 may be mis-recognized as
1900.  This could result in the miscalculation of financial data
and/or 11.0%result in processing errors in transactions or functions
that are date sensitive.

page 15

     The following discussion of total depositsthe implications of the Y2K
problem for the Company contains numerous forward-looking
statements based on inherently uncertain information.  The cost of
the project and the date on which the Company plans to complete the
modifications are based on management's best estimates, which were
derived utilizing a number of assumptions of future events
including the continued availability of internal and external
resources, third party modifications and other factors.  However,
there can be no guarantee that these estimates will be achieved and
actual results could differ.  Moreover, although management
believes it will be able to make the necessary modifications in
advance, there can be no guarantee that failure to modify the
systems would not have a material adverse affect on the Company. 
There also can be no guarantee that the failure of other third
parties to modify their systems would not have a material adverse
affect on the Company and the Bank.

     Generally, the Bank's business risks come from internal
sources such as the Bank's own computer systems and from external
sources such as borrowers whose businesses might be adversely
impacted by the Y2K problem, deposit customers whose transactions
are transmitted electronically, and other third parties such as
institutions, vendors, and governmental agencies whose computer
systems may have a direct or indirect adverse impact on the Bank or
the Bank's customers.  The Bank maintains much of its computer
hardware on the premises of third party vendors, uses software
under licensing agreements with vendors, and has outsourced its
data processing requirements to outside vendors.  As a result, the
Bank is highly reliant on vendors to upgrade many of the Bank's
systems to be Y2K compliant in the timeframe specified by the Y2K
Plan.

     The purpose of the Y2K Plan is to manage and mitigate the
business risks associated with the Y2K problem.  The Y2K Plan is a
five step process; identification, assessment, renovation, testing,
and implementation.  A project team, staffed by Bank employees, is
responsible for monitoring the Y2K Plan progress including vendor
commitments, and periodically reporting such progress to the Bank
Audit and Regulatory Committee of the Board.  The Bank's internal audit 
function periodically performs a review of the Y2K Plan progress. 

     The Bank is in the process of upgrading all of its core
banking hardware and software.  These mission critical system
upgrades are projected to be operational by December 31, 1996.
 
     Concentrations1998 and
testing is expected to be completed by March 31, 1999.  The Bank
has requested certification of deposits acquired throughcompliance from all vendors and
intends to test the money desk
operationscompliance of all major systems.  The Bank will
attempt to obtain a certification of compliance of all major
systems from an independent third party where possible.   The Bank
has sent notification to all loan and certificatesdeposit customers apprising
them of depositthe potential problems and requesting that they assess the
compliance of $100,000 and moretheir computer systems.  The Bank's lending policies
have been classifiedrevised to require an assessment of a borrower's risks to
the Y2K problem, and the assessment has been incorporated into the
credit review process.  In addition, the Y2K Plan includes
provisions that provide for manual processes, for a limited period
of time, if the Bank's systems are not operational, and that ensure
that additional liquidity is available in the event of a limited
disruption of customer cashflows.  
     The Y2K Plan includes a contingency plan if certain tasks are
not successfully completed by bank regulators as volatile liabilitiesspecified trigger dates.  If the
Company's mission critical systems are not compliant by March 31,
1999, the Company will take the necessary steps to correct the
deficiency by implementing the contingency plan phase of the Y2K
Plan which includes engaging alternate vendors who are Y2K
compliant.  If the Company implements the contingency phase,
additional costs are likely to be incurred.

page 16

     The cost associated with certain risks,executing the Y2K Plan and completing
the Y2K modifications are estimated to be approximately $250,000
including approximately $160,000 for the riskspurchase of reduced
liquidity if a bank is unable to retain such depositsnew hardware
which will be amortized over the useful life of the equipment.  The
funds for these modifications are from general working capital. 
These costs, exclusive of the cost of replacement systems that are
being capitalized and amortized in accordance with the Company's
policies, are being expensed as incurred.  As of reduced margins if interestSeptember 30,
1998, approximately $225,000 of Y2K costs are increased by a bank in
order to retain such deposits.  Ashave been incurred.  No
significant information technology projects have been deferred as
a result of the MOU,Y2K efforts.  There can be no assurance that the
cost to replace or modify the Company's date sensitive systems will
not exceed the Company's present estimate or that all business
risks and related exposure have been identified. 

     If the Company's date sensitive systems or the systems of
those third parties who have material business relationships with
the Company are not Y2K compliant by January 1, 2000, the Company's
business and results of operations may be materially and adversely
affected.  The Company could experience time delays in its daily
operations and increased processing costs due to the required shift
to manual processes, and the Company may not be able to provide
customers with timely and pertinent information regarding their
accounts which may negatively affect customer relations and lead to
the potential loss of customers.  In addition, the Company's
clients may experience liquidity problems which may result in the
Bank is requiredneeding to maintain a volatile liability dependency ratio of
notincrease its liquidity by obtaining funds from
other more than 15%, whichexpensive sources including money desk deposits, or
borrowing from the Bank was in compliance with as of
September 30, 1997.


Change in Beneficial Ownership

     Mr. Putra Masagung,FHLB or FRB. 

     While there can be no assurances, the record holder of 97.8% of the
Company's Common Stock, has advised the Company that a majority
ownership of the Company's Common Stock was beneficially acquired
by PT Gunung Agung (the "GA"), an Indonesian company, in a series
of transactions from 1992 to 1995.  This acquisition of a
majority ownership occurred without the required prior approval
of the state and federal regulatory authorities. The Company believes that 
without such regulatory approval, GA will be
preventedthe greatest risk for disruptions to its business exists with Y2K 
noncompliance of third parties that have major business relationships 
with the Company.  The possible consequences of noncompliance by third 
parties include, among other things, delays in processing daily deposits 
and withdrawals, and an increase in loan delinquencies from exercising its rights as a shareholder.potential 
business failures. These risks are inherent in the industry and not 
specific to the Company.  The Company advisedis unable to estimate the appropriate regulatory authorities of these
events.  Representatives of both GA and Mr. Masagung have
initiated discussions with the regulatory agencies to determine
the appropriate steps to be taken under the circumstances.

     Based on the facts known at this time, managementpotential 
financial impact of the Company does not believe this development will have a material
impact on the operations or the current financial condition ofscenarios described above.  However, the Company
or the Bank. This development is not expected to
materially reduce the net operating loss carryforwardsbelieves that the
Company may use toits Y2K Plan should reduce any future income tax liability. 
However,material adverse
effect that any future change in control could materially reduce the
net present value of net operating loss carryforwards.such disruption may have.

page 1317

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings

     Because of the nature of its business, the Company and its
subsidiaries, including the Bank, are from time-to-time partiesa party to
legal actions.  Based on information available to the Company and
the Bank, and its review of such outstanding claims to date,
management believes the liability relating to such claims, if any,
will not have a material adverse effect on the Company's liquidity,
consolidated financial condition or results of operations.

Item 2 - Changes in Securities

     See "Financial Condition - Liquidity and Capital Resources".None 

Item 3 - Defaults Upon Senior Securities

     None 

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

     None

Item 5 - Other Information

     None

Item 6 - Exhibits and Reports on Form 8-K

     (a)  Exhibits

          None

     (b)  Report on Form 8-K

          A Report on Form 8-K, filed on August 8, 1997,
regarding a change in beneficial ownership is incorporated by
reference.  See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Change in
Beneficial Ownership".None

page 1418
                                SIGNATURES


     Pursuant to the requirements of Section 13 or 15(d) 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.



                         The San Francisco Company
                               (Registrant)



Date:  November 12, 1997October 28, 1998                      /s/ James E. Gilleran
               
                                             James E. Gilleran
                                             Chairman of the Board and 
                                              Chief Executive Officer



Date:  November 12, 1997October 28, 1998                      /s/ Keary L. Colwell             
                                             Keary L. Colwell
                                             Chief Financial Officer page 15and
                                              Executive Vice President