SECURITIES AND EXCHANGE COMMISSION 

	WASHINGTON, D.C.  20549

	FORM 10-K

	Annual Report Pursuant to Section 13 or 15(d) of
	the Securities Exchange Act of 1934		

	For the fiscal year ended December 31, 1995, Commission file number 0-10658
	BWC FINANCIAL CORP.
	(Exact name of registrant as specified in its charter)

          California				    	    94-2621001
(State of other jurisdiction of			(I.R.S. Employee
incorporation or organization)			Identification No.)
    
	1400 Civic Drive, Walnut Creek, California  94596
	(Address of principal executive office)

Registrant's telephone number, including area code: (510) 932-5353

Securities registered pursuant to Section 12(b) of the Act:  NONE

Securities registered pursuant to Section 12(g) of the Act:

	Common Stock, no par value
	(Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.  Yes   X    No      

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 
of Regulation S-K (229.405 of this chapter) is not contained herein, and will 
not be contained, to the best of registrant's knowledge, in definitive proxy 
or information statements incorporated by reference in Part III of this Form 
10-K or any amendment to this Form 10-K. [  ]

State the aggregate market value of the voting stock held by non-affiliates of 
the registrant, as of March 1, 1995:  $10,687,000.

Indicate the number of shares outstanding of each of the registrant's classes 
of common stock, as of March 1, 1995.

Title of Class:  Common Stock, no par value	Shares Outstanding:  935,907

Documents Incorporated by Reference*		Incorporated Into:
1995 Annual Report to Shareholders			Part II and IV
Definitive Proxy Statement for the 1996		Part III
Annual Meeting of Shareholders to be
filed by March 27, 1996.

* Only selected portions of the document specified are incorporated by 
reference into this report, as more particularly described herein.


                             TABLE OF CONTENTS

              PAGE

PART I

Item  1     Business									1

Item  2     Properties									3

Item  3     Legal Proceedings								3

Item  4     Submissions of Matters to a Vote of Shareholders		3


PART II

Item  5     Market for the Registrant's Common Stock and
Related Shareholder Matters						4

Item  6     Selected Financial Data							4

Item  7     Management's Discussion and Analysis of
Financial Condition and Results of Operations		 5 - 14

Item  8     Financial Statements and Supplementary Data		     15

Item  9	Changes in and Desagreements with Accountants on
		Accounting and Financial Disclosure				     15

PART III

Item 10     Directors and Executive Officers of
the Registrant							     16

Item 11     Executive Compensation						     16

Item 12     Security Ownership of Certain Beneficial
Owners and Management						     16

Item 13     Certain Relationships and Related Transactions		     16


PART IV

Item 13     Exhibits, Financial Statement Schedules and
Reports on Form 8-K						     16

Signatures								     17

Index to Exhibits							     18

	PART I


ITEM 1.  BUSINESS

BWC Financial Corp. ("Corporation") is a bank holding company registered under 
the Bank Holding Company Act of 1956, as amended.  It is a holding company for 
Bank of Walnut Creek, which was incorporated under the laws of the State of 
California on November 26, 1979.  Its principal office is located at 1400 
Civic Drive, Walnut Creek, California 94596, and its telephone number is (510) 
932-5353.

Bank of Walnut Creek has conducted the business of a commercial bank since 
December 12, 1980.  The Bank's primary focus is to engage in wholesale 
commercial banking, serving small to middle-sized businesses, professionals, 
high net worth individuals and general retail banking business.  Rather than 
concentrate on any specific industry, the Bank has solicited and attracted 
customers from a wide variety of light manufacturing, wholesaling, retailing, 
contracting, real estate development and service businesses,  accountants, 
physicians and dentists.

The Bank offers a full range of commercial banking services emphasizing the 
banking needs of individuals, and the business and professional community in 
Walnut Creek, California and surrounding areas of Contra Costa County.  The 
Bank accepts checking and savings deposits, makes construction loans, mortgage 
real estate loans, commercial loans, and installment loans, and offers safe 
deposit services, including oversize boxes for short-term storage.  It sells 
travelers checks, issues drafts, and offers other customary banking services. 
 The Bank offers its depositors a wide selection of deposit instruments 
including money market accounts, NOW accounts, and time certificates of 
deposit.  Bank of Walnut Creek also offers an auto deposit pick-up service to 
its professional and business clients.  Automatic teller machines are 
available at all bank locations, 24 hours a day, and are part of the EDS and 
Cirrus networks with ATM access at locations throughout the United States and 
Canada.

The Bank operates an SBA (Small Business Administration) lending department, 
and also has a "Business Credit" department which provides asset based 
(factoring)loans with assignment of receivable.  Both of these areas of the 
Bank add to the Corporations range of services to its clients.

The Corporation also operates, through its subsidiary, BWC Real Estate, a 
joint venture brokerage service called "BWC Mortgage Services".  This 
brokerage division not only provides long term mortgage placement services for 
the Bank's construction loan clients but for non-clients seeking long term 
mortgage financing.  The long term financing is placed through the most 
competitive mortgage investors available in the market.

The Bank is not at this time authorized to conduct trust business and has no 
present intention to apply to regulatory authorities to do so.  Although the 
Bank does not directly offer international banking services, the Bank does 
make such services available to its customers through other financial 
institutions with which the Bank has correspondent banking relations.

Service Area

Contra Costa County represents the primary service area of Bank of Walnut 
Creek and its branches, however, the service area also extends into Alameda 
County and Solano County.  Walnut Creek, California, is site of the 
Corporation's main office and the Bank also operates offices in the cities of 
Orinda, Danville, San Ramon and Pleasanton, California.

BWC Financial Corp. has no foreign or international activities or operations.

Competition

The banking business in the Bank's primary service area, consisting of Contra 
Costa County, Southern Solano County, and Northern Alameda County, is highly 
competitive with respect to both loans and deposits.  The area is dominated by 
the major California banks, all of which have multiple branch offices 
throughout our defined service area.  Additionally, there are many thrifts 
representing most of the major thrift institutions operating in the California 
market.  There are also a number of other independent banks that are a source 
of competition due to the similarity of the market served.

Among the advantages of major banks are their abilities to finance wide-
ranging advertising campaigns, to offer certain services (for example, trust 
services) which are not offered directly by the Bank and to have substantially 
higher legal lending limits due to their greater capitalizations.  In addition 
to major banks, some of the nation's largest savings and loan associations are 
located in California and compete for mortgage business along with smaller 
savings and loan associations.

Bank of Walnut Creek is in direct competition with all these financial 
institutions.  Management believes the Bank competes successfully with these 
institutions because of sound management techniques and the flexibility to 
adjust to changing economic situations.  The dedication of founders, 
directors, and bank personnel has been instrumental in the Bank's ability to 
compete.  The Bank is dedicated to providing personal attention to the 
financial needs of businesses, professionals, and individuals in its service 
area.


Employees

At December 31, 1995, Bank of Walnut Creek employed 66 people.  At the present 
time there are no employees directly employed by BWC Financial Corp. or by its 
mortgage subsidiary BWC Real Estate.  There are 10 persons employed by the 
joint venture BWC Mortgage Services either directly on as independent 
contractors.


Supervision and Regulation

As a California state-licensed bank, the Bank is subject to regulation, 
supervision and periodic examination by the California State Banking 
Department.  The Bank is also subject to regulation, supervision, and periodic 
examination by the Federal Deposit Insurance Corporation (the "FDIC").  The 
Bank is not a member of the Federal Reserve System, but is nevertheless 
subject to certain regulations of the Board of Governors of the Federal 
Reserve System.  As a state bank, the Bank's deposits are insured by the FDIC 
to the maximum amount permitted by law, which is currently $100,000.

The regulations of those state and federal bank regulatory agencies govern 
most aspects of the Bank's business and operations, including, but not limited 
to, requiring the maintenance of non-interest bearing reserves on deposits, 
limiting the nature and amount of investments and loans which may be made, 
regulating the issuance of securities, restricting the payment of dividends, 
regulating bank expansion and bank activities, including real estate 
development activities and determining characteristics of certain deposit 
accounts.


ITEM 2.  PROPERTIES

The principal office of the Bank of Walnut Creek is located at 1400 Civic 
Drive, in the financial district of downtown Walnut Creek.  The premises are 
located in a modern building of which the Bank has leased approximately 11,917 
square feet.

BWC Financial Corp. shares common quarters with Bank of Walnut Creek in its 
principal office.

On September 24, 1982, a branch office was opened at 224 Brookwood Road, 
Orinda, California.  The branch serves the Orinda area.  The premises are 
located in a remodeled building of approximately 320 square feet.

On November 12, 1985, a branch office was opened at 3130 Crow Canyon Place, 
San Ramon, California.  The branch serves the San Ramon area.  The premises 
are located in a modern building of which the Bank has leased approximately 
3,375 square feet.

On June 8, 1990, the Bank leased 2263 square feet of office space located at 
424 Hartz Avenue, Danville, California, to house the Bank's Danville office, 
serving the community of Danville.

On January 6, 1994 the Bank leased 3880 square feet of office space located at 
249 Main Street, Pleasanton, California to house the Bank's Pleasanton office, 
serving the community of Pleasanton.


ITEM 3.  LEGAL PROCEEDINGS

At this time there are no pending or threatened legal proceedings to which the 
Corporation is a party or to which any of the Corporation's properties are 
subject.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS

None



	PART II



ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SHAREHOLDER     
           MATTERS.

The information required to be furnished pursuant to this item is set forth 
under the caption "Common Stock Prices" on page 27 of the Corporation's 1995 
Annual Report to Shareholders and is incorporated herein by reference.


ITEM 6.  SELECTED FINANCIAL DATA

The information required to be furnished pursuant to this item is set forth 
under the caption "Management's Discussion and Analysis of Operations" on page 
23 of the Corporation's 1995 Annual Report to Shareholders and is incorporated 
herein by reference.



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

For management's discussion and analysis of financial condition and results of operations, see
"Management's Discussion and Analysis of Operations" at pages 23 through 27 of the 1995 Annual
Report to Shareholders which is incorporated herein by reference.  The following statistical
disclosures should be read in conjunction with the consolidated financial statements and notes
thereto of the 1995 Annual Report to Shareholders which is incorporated herein by reference.

The following is an analysis of net interest earnings for the years ended December 31.

EARNING ASSETS                                              1995                                       1994
                                                             Interest Rates                             Interest Rates
                                               Average        Income/ Earned/             Average        Income/ Earned/
                                               Balance        Expense Paid (1)            Balance        Expense Paid (1)
                                                                                               
Federal Funds Sold                           $3,139,000       $181,000   5.77%          $4,431,000       $185,000   4.18%
Other Short Term Investments                  1,314,000         76,000   5.78            1,562,000         76,000   4.87
Investment Securities:
  U.S. Treasury Securities                   12,209,000        705,000   5.77           10,090,000        497,000   4.92
  Securities of U.S.
    Government Agencies                       8,496,000        551,000   6.48            1,958,000        114,000   5.84
  Obligations of States &
    Political Subdivisions (1)               10,125,000        498,000   6.78           11,169,000        508,000   6.27
Loans (2) (3) (4) (5)                        89,518,000      9,480,000  10.59           85,893,000      8,293,000   9.66

TOTAL EARNING ASSETS                       $124,801,000    $11,491,000   9.36%        $115,103,000     $9,673,000   8.56%

NONEARNING ASSETS                             9,759,000                                  9,231,000

TOTAL                                      $134,560,000                               $124,334,000

<FN>
Note: Minor rate differences from a straight division of interest by average assets are due to
        the rounding of average balances.
(1)   Amounts calculated on a fully Tax-Equivalent Basis where appropriate (1995 and 1994
        Federal Statutory Rate - 34%).
(2)   Nonaccrual loans of $181,000 and $533,000 as of December 31, 1995 and 1994 have been
        included in the average loan balance.  Interest income is included on nonaccrual loans
        only to the extent to which cash payments have been received.
(3)   Average loans are net of average deferred loan origination fees of $546,000 and $435,000
        in 1994 and 1993 respectively.
(4)   Loan interest income includes loan origination fees of $691,000 and $830,000 in 1995
        and 1994 respectively.
</FN>




ITEM 7.    (continued)
LIABILITIES AND SHAREHOLDERS' EQUITY

                                                            1994                                       1994
                                                             Interest Rates                             Interest Rates
                                               Average        Income/ Earned/             Average        Income/ Earned/
                                               Balance        Expense Paid (1)            Balance        Expense Paid (1)
                                                                                               
INTEREST-BEARING DEPOSITS:
   Savings and NOW Accounts                 $21,587,000       $402,000   1.86%         $19,984,000       $396,000   1.98%
   Money Market Accounts                     34,756,000      1,041,000   3.00           43,917,000      1,213,000   2.76
   Time                                      35,882,000      1,962,000   5.47           23,718,000        936,000   3.95
TOTAL (6)                                    92,225,000      3,405,000   3.69           87,619,000      2,545,000   2.90

Funds Purchased                                  82,000          5,000   5.98               61,000          2,000   3.00
TOTAL INTEREST-BEARING
    DEPOSITS AND BORROWINGS                 $92,307,000     $3,410,000   3.69          $87,680,000     $2,547,000   2.90

NONINTEREST-BEARING DEPOSITS                 28,347,000           --                    24,656,000           --

OTHER LIABILITIES                             1,047,000           --                       552,000           --

SHAREHOLDERS' EQUITY                         12,860,000           --                    11,446,000           --

TOTAL                                      $134,561,000                               $124,334,000

NET INTEREST INCOME
   AND NET INTEREST MARGIN
   ON AVERAGE EARNING ASSETS                                $8,081,000   6.34%                         $7,126,000   6.13%

<FN>
Note: Minor rate differences from a straight division of interest by average assets are due to
        the rounding of average balances.
</FN>

Change in Interest and Expense
Due to Volume Change and Rate Change


The following table provides pertinent information about interest income and 
expense between the years 1995 and 1994, and between the years 1994 and 1993. 
 The change resulting primarily from growth in each asset or liability 
category is expressed as a volume change.  The change resulting primarily from 
changes in rates is expressed as a rate change.  The change attributed to both 
rate and volume is allocated equally between both rate and volume changes.

During 1995 total interest income increased $1,818,000 from 1994.  Of this 
increase $618,000 or 34% was related to volume increases of interest earning 
assets and $1,200,000 or 66% was related to rate changes.

During 1995 total interest expense increased $863,000 from 1994. Of this 
increase $346,000 or 40% was related to volume increases in deposits and 
$517,000 or 60% was related to rate changes.

The result of the above is that net interest income increased $955,000 during 
1995 as compared to 1994.  Net volume increases accounted for an increase of 
$271,000 whereas net rate changes accounted for $684,000.

During 1994 total interest income increased $1,215,000 from 1993.  Of this 
increase $640,000 or 53% was related to volume increases of interest earning 
assets and $575,000 or 47% was related to rate changes.

During 1994 total interest expense increased $214,000 from 1993. Of this 
increase $196,000 or 92% was related to volume increases in deposits and 
$18,000 or 8% was related to rate changes.

The result of the above is that net interest income increased $1,001,000 
during 1994 as compared to 1993.  Net volume increases accounted for an 
increase of $444,000 whereas net rate changes accounted for $557,000.

 

ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSES

                                                           1995 over 1994                         1994 over 1993
                                                    Volume        Rate        Total        Volume       Rate        Total
                                                                                           
Increases (Decreases) in Interest Income:
Federal Funds Sold                                ($64,000)    $60,000      ($4,000)      $40,000    $50,000      $90,000
Other Short Term Investments                       (14,000)     14,000          --         38,000     38,000       76,000
Investment Securities:
   U.S. Treasury Secutities                        114,000      95,000      209,000       (94,000)   (38,000)    (132,000)
   Securities of U.S. Government Agencies          403,000      33,000      436,000        86,000     27,000      113,000
   Obligations of State and
      Political Subdivisions (1)                   (45,000)     35,000      (10,000)      120,000     (7,000)     113,000
Loans (2)                                          226,000     961,000    1,187,000       450,000    505,000      955,000

      TOTAL INCREASE (DECREASE)                    620,000   1,198,000    1,818,000       640,000    575,000    1,215,000


Increase (Decrease) in Interest Expense
Deposits:
Savings & NOW Accounts                              43,000     (37,000)       6,000       114,000      4,000      118,000
Money Market Accounts                             (264,000)     92,000     (172,000)     (125,000)   (68,000)    (193,000)
Time Deposits                                      566,000     460,000    1,026,000       207,000     82,000      289,000
Federal Funds Purchased                              1,000       2,000        3,000           --         --           --

      TOTAL INCREASE (DECREASE) (2)                346,000     517,000      863,000       196,000     18,000      214,000

Increase (Decrease) on Net Interest Income        $274,000    $681,000     $955,000      $444,000   $557,000   $1,001,000
<FN>
(1)  Amounts calculated on a fully taxable equivalent basis where appropriate.

Volume changes are caused by differences in the level of earning assets and interest-bearing deposits.
Rate changes result from differences in yields earned on assets and rates paid on liabilities.  Changes
not solely attributable to volumes or rates have been allocated equally between rate and volume.
</FN>



INTEREST RATE SENSITIVITY
(in thousands except share and per share data)

Proper management of the rate sensitivity and maturities of assets and liabilities are required
to provide an optimum and stable net interest margin.  Interest rate sensitivity spread management
is an important tool for achieving  this objective and for developing strategies and means to
improve profitability.  The schedules shown below reflect the interest rate sensitivity position
of the Corporation as of December 31, 1995.  Management believes that the sensitivity ratios
reflected in these schedules fall within acceptable ranges, and represent no undue interest rate
risk to the future earnings prospects of the Corporation.

Interest Rate Sensitivity                         3         3-6          12         1-5      Over 5
Repricing within:                            months      months      months       years       years      Totals
                                                                                  
December 31, 1995
ASSETS:
Federal funds sold                           $1,230          $0          $0          $0          $0      $1,230
Investment securities                          $501        $703      $6,165     $24,988      $2,114     $34,471
Construction & real estate loans            $23,741      $6,426      $5,745        $237        $707     $36,856
Commercial loans                            $31,922        $185        $519        $803         $44     $33,473
Consumer loans                              $25,571        $369        $669      $4,193        $173     $30,975
Real estate mortgages
Interest-bearing assets                     $82,965      $7,683     $13,098     $30,221      $3,038    $137,005

Savings and Now accounts                    $21,224          $0          $0          $0          $0     $21,224
Money market accounts                       $33,917          $0          $0          $0          $0     $33,917
Time deposits <$100,000                      $4,641     $10,321      $4,301      $2,470          $0     $21,733
Time deposits >$100,000                      $7,259      $9,208      $3,994        $412          $0     $20,873
Interest-bearing liabilities                $67,041     $19,529      $8,295      $2,882          $0     $97,747

Rate sensitive gap                          $15,924    ($11,846)     $4,803     $27,339      $3,038     $39,258

Cumulative rate sensitiveity gap            $15,924      $4,078      $8,881     $36,220     $39,258     $78,516
Cumulative position to average
     earning assets                           11.62%       2.98%       6.48%      26.44%      28.65%



INVESTMENT SECURITIES

Information regarding the book value of investment securities as of December 31, 1995 and 1994 is set
forth in Note 2 on Page 12 of the Corporation's 1995 Annual Report to Shareholders and is incorporated
herein by reference.

The following table is a summary of the relative maturities and yields on BWC Financial Corp.'s
investment securities as of December 31, 1995.  Yields have been computed by dividing annual interest
income, adjusted for amortization of premium and accretion of discount, by book values of the related
securities.

                                                                    Maturing
                                                              After One but Within
                                        Within one Year             Five Years               Over Five Years       Total
                                          Amount  Yield         Amount  Yield         Amount  Yield         Amount  Yield
                                                                                           
U.S. Treasury Securities              $4,008,000  6.27%     $4,503,000  6.13%            --      --     $8,511,000  6.20%
Obligations of U.S. Government
   Agencies                            1,017,000  6.29     $10,126,000   6.48            --      --    $11,143,000   6.46
Obligations of State and
   Political Subdivisions:
      Tax-exempt*                      2,141,000  4.56       8,219,000   4.73       $611,000   4.71    $10,971,000   4.69

      Taxable                            170,000  4.87       2,983,000   6.23       $500,000   6.23     $3,653,000   6.16

          TOTAL                       $7,336,000  5.74%    $25,831,000  5.83%     $1,111,000  5.39%    $34,278,000  5.80%

<FN>
*  Interest is exempt from Federal Income Taxes.
</FN>



 LOAN PORTFOLIO

Information regarding the loan portfolio of the Corporation as of December 31, 1995 and 1994
is set forth in Note 3 on page 13 of the Corporation's 1995 Annual Report to Shareholders and
is incorporated herein by reference.

 Maturity Distribution and Interest Rate Sensitivity of Loans

The following table shows the maturity distribution and interest rate sensitivity of loans
of the Corporation on December 31, 1995.

                                                   LOANS WITH A MATURITY OF
                                       One Year         One to        After Five
                                       or Less        Five Years        Years           Total
                                                                       
Real Estate Construction               $19,829,000      $1,588,000        --           $21,417,000
Commercial                              17,561,000      $8,664,000      $7,248,000      33,473,000
Installment                              4,151,000       6,135,000      20,689,000      30,975,000
Real Estate Mortgages                    1,142,000       9,087,000       5,210,000      15,439,000

     TOTAL                             $42,683,000     $25,474,000     $33,147,000    $101,304,000


Loans with Fixed Interest Rates         $4,578,000      $5,170,000        $923,000     $10,671,000
Loans with Floating Interest Rates      47,399,000      10,592,000      32,642,000      90,633,000

     TOTAL                             $51,977,000     $15,762,000     $33,565,000    $101,304,000



ALLOWANCE FOR CREDIT LOSSES

Information regarding the analysis of the allowance for credit losses of the Corporation for
the years ended December 31, 1995, 1994 and 1993 is set forth in Note 4 on page 14 of the
Corporation's 1995 Annual Report to Shareholders and is incorporated herein by reference.

Allocation of Allowance for Credit Losses is based upon estimates of potential credit losses
and is maintained at a level considered adequate to provide for losses that can be reasonable
anticipated.  The allowance is increased by provisions charged to expense and reduced by net
charge-offs.  Management continually evaluates the economic climate and other conditions to
determine the adequacy of the allowance.  Ultimate losses may vary from current estimates.

                                         1995                               1994
                              Allocation       Loans As A        Allocation       Loans As A
                              of Allowance     Percent Of        of Allowance     Percent Of
Type of Loan                  Balance          Total Loans       Balance          Total Loans
                                                                    
Real Estate Construction            $247,000      21.14%               $237,000      20.37%

Commercial                           490,000      33.04                 329,000      32.46

Installment                          298,000      30.58                 235,000      31.07

Real Estate Mortgages                 39,000      15.24                  35,000      16.10

Unallocated                          454,000       --                   662,000       --

     TOTAL                        $1,528,000     100.00%             $1,498,000     100.00%
<FN>
BWC Financial Corp. believes that any breakdown or allocation of the allowance into loan
categories lends an appearance of exactness which does not exist, in that the allowance is
utilized as a single unallocated reserve available for all loans and commitments to extend
credit.  The allowance breakdown shown above should not be interpreted as an indication of
the specific amount or specific loan categories in which future charge-offs may ultimately
occur.
</FN>



DEPOSITS

The following table shows daily average balances for the various
classifications of deposits for the periods indicated.

                                                                    For the Year Ended December 31
                                              1995                        1994
                                          Average                     Average
                                          Balance  Rates              Balance  Rates
                                                                  
Noninterest-Bearing Demand            $28,347,000   --            $24,656,000   --
Savings and NOW Accounts               21,587,000  1.86%           19,984,000  1.98%
Money Market Accounts                  34,756,000  3.00            43,917,000  2.76
Time Deposits                          35,882,000  5.47            23,718,000  3.95
    Total Deposits                   $120,572,000  2.82%         $112,275,000  2.27%




Time Certificates in Amounts of $100,000 or More
                                     December 31,
Time Remaining to Maturity              1995

Less than three months                 $7,259,000
Three to six months                     9,208,000
Six to twelve months                    3,994,000
More than twelve months                   412,000

    TOTAL                             $20,873,000



FINANCIAL RATIOS

The following table shows key financial ratios for the Corporation for
the years indicated.

                                      Year Ended December 31,
                                              1995    1994

Return on average assets                     1.20%   0.94%
Return on average shareholders' equ         11.75%   9.54%
Cash dividend payout ratio                   0.00%   0.00%
Average shareholders' equity as % of:
  Average total assets                      10.18%   9.90%
  Average total deposits                    11.44%  10.96%



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required to be furnished in this item is set forth in the 
Consolidated Financial Statements on pages 6 through 22 of the Corporation's
1995 Annual Report to Shareholders and is incorporated herein by reference.

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

None


	PART III

Pursuant to General Instruction G(3), the information in Items 10, 11, 12 and 
13 of Part III is furnished by way of incorporation by reference to those 
sections of the Registrant's Proxy Statement for the 1996 Annual Meeting of 
Shareholders which contain the information required by Items 401, 402, 403, 
404 and 405 of Regulation S-K.  The Registrant intends to file a definitive 
copy of such Proxy Statement, pursuant to Regulation 14A, by March 20, 1996.

	PART IV 

ITEM 13.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

(A)	Documents Filed as Part of this Report

	1.  Financial Statements

	The consolidated financial statements of BWC Financial Corp. and 
subsidiary listed below and appearing at the indicated page number in 
BWC's 1995 Annual Report to Shareholders are incorporated by reference 
into this report.

BWC FINANCIAL CORP. AND SUBSIDIARIES					Page Number*

Independent Public Accountants' Report						22
Independent Public Accountants' Report for the years
   ended December 31, 1995 and 1994 is filed herewith				22

Consolidated Balance Sheets as of  December 31, 1995 and 1994		 6

Consolidated Statements of Income for the years ended 
December 31, 1995, 1994 and 1993							 7

Consolidated Statements of Shareholders' Equity for the 
years ended December 31, 1995, 1994 and 1993					 8

Consolidated Statements of Cash Flows for the years ended
December 31, 1995, 1994 and 1993							 9

Notes to Consolidated Financial Statements				 10 - 21

	2.  Financial Statement Schedules

	All financial statement schedules have been omitted, as they are 
inapplicable or the required information is included in the consolidated 
financial statements or notes thereto.

(B)	Reports on Form 8-K

No reports on form 8-K were filed by BWC Financial Corp. during the fourth 
quarter of 1995.

(C)	Exhibits Filed:

See Index to Exhibits at page 19 of this Form 10-K.

*Refers to page number in the 1995 Annual Report to Shareholders.
 
	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.

	BWC FINANCIAL CORP.


	By                              
	Leland E. Wines
	Executive Vice President and Chief Financial Officer

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

Signature                      Title                             Date




                               Chairman of the Board       ________________
James L. Ryan                  and Director


 
                               Executive Vice President and
Leland E. Wines                Chief Financial Officer      _______________
	

                               Director                     ________________
Tom Mantor


                               Director                     ________________
Richard G. Hill                             
                               Director                     ________________
Reynold C. Johnson III
                                                  
                               Director                     ________________
Craig Lazzareschi
                                                  
                               Director                     ________________
John F. Nohr                                      

                               Director                     ________________
John L. Winther
 

	INDEX TO EXHIBITS



                EXHIBIT							EXHIBIT NUMBER


Articles of Incorporation and Amendments			Refer to 10K filing
									of March, 1994.

By-Laws								Refer to 10K filing
									of March, 1994.

1995 Annual Report to Shareholders						13.1

Consents of Auditors:

	Arthur Andersen LLP Consent dated March 15, 1996		24.1

Report of Independent Public Accountants:

	Arthur Andersen LLP Report dated March 15, 1996			25.1