26
                                FORM 10-Q

                        SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549


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

          /X/ For the Quarterly Period Ended June 30, 1994, or

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

              For the transition period from _________ to _________.



                        Commission File Number  0-11008



                                CU BANCORP
                  (Exact name of registrant as specified in its charter)

                California                          95-3657044
          (State or other Jurisdiction of         (I.R.S. Employer
          incorporation or organization)          Identification Number)

                                818-907-9122
                (Registrant's telephone number, including area code)

                                NOT APPLICABLE
            (Former name, former address, and former fiscal
                      year if changes 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 / /


As of June 30, 1994, the Registrant has outstanding 4,437,312 shares of its
Common stock, no par value.

                                CU BANCORP
                          Quarter Ended June 30, 1994
                          Table of Contents - Form 10-Q



                                                                  Page
Part I. Financial Information

    Item 1.  Financial Statements

                                                                 
        Management's Discussion and Analysis of Financial
        Condition and Results of Operation.                          3

        Consolidated Statements of Financial Condition:
        -June 30, 1994, and December 31, 1993.                      21

        Consolidated Statements of Income:
        -Three and Six Month Periods Ended June 30, 1994, and
         June 30, 1993.                                             22

        Consolidated Statements of Cash Flows:
        -Six Month Periods Ended June 30, 1994, and
         June 30, 1993.                                             23

        Notes to Consolidated Financial Statements                  24

        Signatures                                                  27


Part II.  Other Information

    Item 1.  Legal Proceedings                                      28

    Item 2.  Changes in Securities                                  28

    Item 3.  Defaults Upon Senior Securities                        28

    Item 4.  Submission of Matters to a Vote of Security Holders    28

    Item 5.  Other Information                                      28

    Item 6.  Exhibits and Filings on Form 8-K                       28



MANAGEMENT DISCUSSION AND ANALYSIS

OVERVIEW

The  Company  earned $608 thousand, or $0.13 per share, during  the  second
quarter of 1994, compared to $557 thousand, or $0.12 per share, during  the
same  period  in 1993.  This represented the sixth consecutive  quarter  of
increased  profits.   Second  quarter  1994  earnings  included  profitable
performance by the bank and a gain on the sale of a portion of the mortgage
servicing rights retained by the Bank when its mortgage origination network
was sold in 1993.

The  Bank's  asset quality ratios continue to be exceptionally strong.   At
June  30,  1994, nonperforming assets were $1.0 million, down $0.1 million,
or  9%,  from the prior quarter, and nearly $9.0 million, or 90%  from  the
second  quarter of 1993.  At June 30, 1994, the Bank did not have any  real
estate acquired through foreclosure.  The improvement in asset quality over
the  past year is illustrated by Graph 1:  Nonperforming Assets. The Bank's
allowance  for  loan  losses as a percent of both nonperforming  loans  and
nonperforming  assets at the end of the second quarter of  1994  was  699%,
compared to second quarter 1993 levels of 118% and 77%, respectively.  This
trend  can  be  seen  in Graph 2:  Ratio of Allowance for  Loan  Losses  to
Nonperforming Assets.


                                     
GRAPH 1 DATA:  NONPERFORMING ASSETS

                            June 30,         September 30,        December 31,         March 31,            June 30,
                              1993                1993                1993                1994                1994
                             ------              ------              ------              ------              ------
                                                                                              
Nonperforming Loans          $6,530              $1,065              $1,378              $1,108              $1,042
Nonperforming Assets          9,988               4,034               2,298               1,108               1,042



The  allowance for loan losses as a percentage of nonperforming  loans  and
assets  has increased as both nonperforming categories were reduced. During
the  first  half  of  1994, the Bank enjoyed a net recovery  as  recoveries
exceeded  chargeoffs  for the second consecutive quarter.   Net  recoveries
further  increase the allowance's coverage of the nonperforming  loans  and
assets.

                                     

GRAPH 2 DATA: ALLOWANCE FOR LOAN LOSSES TO NONPERFORMING ASSETS

                                   June 30,         September 30,        December 31,         March 31,            June 30,
                                     1993                1993                1993                1994                1994
                                     ----                ----                ----                ----                ----
                                                                                                       
Allowance to:
    Nonperforming Loans               118%                536%                473%                652%                699%
    Nonperforming Assets               77%                142%                283%                652%                699%



Capital ratios are strong, substantially exceeding levels required to be in
the  "well capitalized" category established by bank regulators.  The Total
Risk-Based Capital Ratio was 17.2%, the Tier 1 Risk-Based Capital Ratio was
15.9%,  and  the  Leverage Ratio was 10.6% at June 30,  1994,  compared  to
16.7%,  15.4%,  and  9.2%,  respectively,  at  year-end  1993.   Regulatory
requirements for Total Risk-Based, Tier 1 Risk-Based, and Leverage  capital
ratios   are  a  minimum  of  8%,  4%,  and  3%,  respectively,   and   for
classification as well capitalized, 10%, 6%, and 5%, respectively.

The  successful  results  in  1993  concerning  asset  quality,  regulatory
relations,  growth  of  middle  market lending  and  strategic  focus  make
expansion and growth possible in 1994. Two new loan production offices were
opened   in  January  1994.  These  offices  will  allow  expanded   market
penetration  and commercial portfolio diversification.  On April  1,  1994,
the  Bank  acquired the deposits of the Encino branch of Mechanics National
Bank from the FDIC, to expand and improve deposit mix.

BALANCE SHEET ANALYSIS

LOAN PORTFOLIO COMPOSITION AND CREDIT RISK
Loan  portfolio  quality  continues to be a  focal  point  of  management's
attention.  As a result, considerable improvements have been made.   Credit
policies  have  been  established to promote  quality  production.   Target
markets  have been redefined to emphasize middle market commercial  lending
and  reduce real estate concentrations.  Further, the Bank's credit  policy
limits concentrations of loans in any industry or collateral.

The Bank's focus on middle market lending, in its infancy at year-end 1992,
gained  momentum  in  1993  and 1994.  While  total  loans  decreased  from
December  31, 1993 to June 30, 1994 the assets of the core commercial  bank
increased.  Offsetting this, the remaining Held for Sale mortgages of $10.4
million  at  December  31, 1993 were sold in the  first  quarter  of  1994.
Excluding this planned liquidation, loans increased by $13 million, or  9%,
for the six months ended June 30, 1994.



TABLE 1  LOAN PORTFOLIO COMPOSITION

Amounts in thousands of dollars             June 30,          December 31,          June 30,
                                              1994                1993                1993
                                            --------            --------            --------                        
                                                                           
Commercial & Industrial Loans               $135,725            $120,513            $125,583
Real Estate Loans:                                                                                
    Held for Sale                                  0              10,426              59,032
    Mortgages                                  6,456               8,496              11,578
    Construction                                 846               1,226                 244
Other Loans                                      223                   0                 481
                                            --------            --------            --------
Total loans net of unearned fees            $143,250            $140,661            $196,918
                                            ========            ========            ========



Historically,  the  Bank's  real  estate loans  secured  by  single  family
residences were principally mortgages held for sale that were originated by
the  Mortgage Banking Operation.  These were sold to investors through firm
commitments, generally in less than 90 days.  The loans amounted  to  $10.4
million,  or 7.4% of the December 31, 1993, loan portfolio.  This  part  of
the  loan  portfolio  historically presents almost  no  credit  risk.   The
mortgage  origination  operation sale eliminated this  loan  concentration.
The  remainder of real estate loans are generally collateralized by a first
or second trust deed position.

Lending  efforts  have been directed away from commercial real  estate,  as
well  as construction and multifamily lending.  The Bank is now focused  on
business  lending  to middle market customers.  Current credit  policy  now
permits commercial real estate lending generally only as part of a complete
commercial  banking  relationship with a middle market customer.   Existing
commercial real estate loans, 16% of the loan portfolio, or $23 million  at
June  30,  1994, compared to $27 million at year-end 1993, are  secured  by
first  or second liens on office buildings and other structures. The  loans
are secured by real estate that had appraisals in excess of loan amounts at
origination.

Monitoring  and  controlling the Bank's allowance  for  loan  losses  is  a
continuous  process.  All loans are assigned a risk grade,  as  defined  by
credit  policies,  at  origination and are monitored to  identify  changing
circumstances that could modify their inherent risks. These classifications
are  one  of  the  criteria considered in determining the adequacy  of  the
allowance for loan losses.

The amount and composition of the allowance for loan losses is as follows:



TABLE 2  ALLOCATION OF ALLOWANCE FOR LOAN LOSSES

Amounts in thousands of dollars                        June 30,          December 31,          June 30,
                                                         1994                1993                1993
                                                        ------              ------              ------
                                                                                       
Commercial & Industrial Loans                           $5,971              $5,699              $6,672
Real estate loans - Held for Sale                            0                  67                 238
Real estate loans - Mortgages                              643                 225                 407
Real estate loans - Construction                           100                  10                  37
Other loans                                                  2                   0                  11
                                                        ------              ------              ------
Loans                                                    6,716               6,001               7,365
Unfunded commitments and letters of credit                 563                 512                 368
                                                        ------              ------              ------
Total Allowance for loan losses                         $7,279              $6,513              $7,733
                                                        ======              ======              ======  



Adequacy of the allowance is determined using management's estimates of the
risk  of  loss  for  the portfolio and individual loans.  Included  in  the
criteria  used  to  evaluate  credit risk are,  wherever  appropriate,  the
borrower's  cash  flow, financial condition, management  capabilities,  and
collateral  valuations, as well as industry conditions. A  portion  of  the
allowance  is  established  to address the risk inherent  in  general  loan
categories,   historic   loss   experience,  portfolio   trends,   economic
conditions,  and  other factors. Based on this assessment a  provision  for
loan losses may be charged against earnings to maintain the adequacy of the
allowance.  The allocation of the allowance based upon the risks by type of
loan,  as  shown  in  Table 2, implies a degree of precision  that  is  not
possible  when  using judgments.  While the systematic approach  used  does
consider  a variety of segmentations of the portfolio, management considers
the  allowance a general reserve available to address risks throughout  the
entire loan portfolio.

Activity in the allowance, classified by type of loan, is as follows:



TABLE 3   ANALYSIS OF THE CHANGES IN THE ALLOWANCE FOR LOAN LOSS

Amounts in thousands of dollars                                             For the Periods Ended
                                                               June 30,          December 31,          June 30,
                                                                 1994                1993                1993
                                                               -------             -------             -------
                                                                                              
Balance at January 1                                            $6,513             $12,986             $12,986
                                                               -------             -------             -------
Loans charged off:                                                                                                  
  Real estate secured loans                                        361               3,266               2,223
  Commercial loans secured and unsecured                           501               6,582               4,614
  Loans to individuals, installment and other loans                  0                 901                 339
                                                               -------             -------             -------
     Total charge-offs                                             862              10,749               7,176
                                                               -------             -------             -------
Recoveries of loans previously charged off:                                                                         
  Real estate secured loans                                        519                 393                   2
  Commercial loans secured and unsecured                         1,106               3,189               1,434
  Loans to individuals, installment and other loans                  3                 244                 187
                                                               -------             -------             -------
     Total recoveries of loans previously charged off            1,628               3,826               1,623
                                                               -------             -------             -------
Net charge-off (recovery)                                         (766)              6,923               5,553
Provision for loan losses                                            0                 450                 300
                                                               -------             -------             -------
Balance at end of period                                        $7,279              $6,513              $7,733
                                                               =======             =======             =======
Net loan charge-offs (recoveries) as a                                                                              
percentage of average gross loans outstanding                                                                       
during the period ended                                          (0.56%)              3.49%               2.68%
                                                               =======             =======             =======
                                     


The Bank's policy concerning nonperforming loans is more conservative than
is generally required.  It defines nonperforming assets as all loans ninety
days or more delinquent, loans classified nonaccrual, and foreclosed, or in
substance foreclosed real estate.  Nonaccrual loans are those whose
interest accrual has been discontinued because the loan has become ninety
days or more past due or there exists reasonable doubt as to the full and
timely collection of principal or interest. When a loan is placed on
nonaccrual status, all interest previously accrued but uncollected is
reversed against operating results. Subsequent payments on nonaccrual loans
are treated as principal reductions.  At June 30, 1994, nonperforming loans
amounted to $1.0 million, down 24% from $1.4 million at December 31, 1993.



TABLE 4:  NONPERFORMING ASSETS

Amounts in thousands of dollars                           June 30,          December 31,          June 30,
                                                            1994                1993                1993
                                                          ------              ------              ------
                                                                                         
Loans not performing (1)                                    $342                $378              $3,853
Insubstance foreclosures                                     700               1,000               2,677
                                                          ------              ------              ------  
Total nonperforming loans                                  1,042               1,378               6,530
Other real estate owned                                        0                 920               3,458
                                                          ------              ------              ------
Total nonperforming assets                                $1,042              $2,298              $9,988
                                                          ======              ======              ====== 
                                                                                                                
Allowance for loan losses as a percent of:                                                            
    Nonperforming loans                                      699%                473%                118%
    Nonperforming assets                                     699%                283%                 77%
                                                                                                                
Nonperforming assets as a percent of total assets            0.4%                0.8%                3.3%
Nonperforming loans as a percent of total loans              0.7%                1.0%                3.0%
                                                                                                                
Note 1:                                                            
  Loans not performing                                                                                          
    Performing as agreed                                    $118                  $9              $1,361
    Partial performance                                       99                 369               2,415
    Not performing                                           125                   0                  77
                                                          ------              ------              ------
                                                            $342                $378              $3,853
                                                          ======              ======              ======
  Nonaccrual:                                                                                                   
    Loans                                                   $342                $378              $3,071
    Troubled debt restructurings                               0                   0                 782
                                                                                             
(a)  Past due with respect to principal and/or interest and continuing to accrue interest.



SECURITIES
The securities portfolio at June 30, 1994, totaled $58 million, compared to
$88  million at year-end 1993.  The securities are all held in a  Held  for
Investment portfolio.  This portfolio is recorded at amortized cost.  It is
the  Bank's intention to hold these securities to their individual maturity
dates.   There was no held for sale portfolio at June 30, 1994 or  year-end
1993.

There have been no realized gains or losses on securities in the first half
of  1994.   Gains of $77 thousand were realized in the first six months  of
1993.   At  June 30, 1994, there were unrealized gains of $22 thousand  and
losses of $1.5 million in the securities portfolio.

Additional  information concerning securities is provided in the  footnotes
to the accompanying financial statements.




OTHER REAL ESTATE OWNED
At  June  30,  1994,  there was no Other Real Estate Owned  on  the  Bank's
balance  sheet,  compared with $920 thousand at  December  31,  1993.   The
carrying  values of these properties are at fair value, which is determined
using  recent  appraisal values adjusted, if necessary,  for  other  market
conditions.   Loan  balances in excess of fair value  are  charged  to  the
allowance  for  loan  losses when the loan is reclassified  to  other  real
estate.  Subsequent declines in fair value are charged against an allowance
for  real  estate  owned losses created by charging a  provision  to  other
operating expenses.  Expenses related to Other Real Estate Owned  were  $12
thousand  in the six months ended June 30, 1994, with no expenses  incurred
in  the  second quarter. This compares to $75 thousand and $88 thousand  in
the three and six month periods ended June 30, 1993.

DEPOSIT CONCENTRATION
Due  to  its  historic  focus on real estate-related activities,  the  Bank
developed  a  concentration of deposit accounts from  title  insurance  and
escrow   companies.   These  deposits  are  generally  noninterest  bearing
transaction  accounts  that  contribute  to  the  Bank's  interest  margin.
Noninterest  expense  related  to  these  deposits  is  included  in  other
operating  expense.  The Bank monitors the profitability of these  accounts
through an account analysis procedure.

The  Bank  offers products and services allowing customers to operate  with
increased  efficiency.   A substantial portion of  the  services,  provided
through  third party vendors, are automated data processing and  accounting
for  trust  balances maintained on deposit at the Bank.   These  and  other
banking  related services, such as messenger and deposit courier  services,
will be limited or charged back to the customer if the deposit relationship
profitability does not meet the Bank's expectations.

Noninterest bearing deposits represent nearly the entire title  and  escrow
relationship.  These balances have been reduced substantially as  the  Bank
focused on middle market business loans.  The balance at June 30, 1994, was
$60.9  million  compared  to $58.1 million at  December  31,  1993.   Costs
relative  to servicing the above relationships are the significant  portion
of  the  Bank's  customer data processing and messenger and courier  costs.
There  have  been no significant changes in these costs in  the  first  six
months of 1994.



TABLE 5 REAL ESTATE ESCROW AND TITLE INSURANCE COMPANY DEPOSITS

                                                                                                         Average Balance
                                                           Six Months Ended                             Six months ended
Amounts in thousands of dollars                              June 30, 1994                                June 30, 1994
                                                              Percent of                                   Percent of          
                                                 Amount          Total       Percent of       Amount          Total       Percent of
                                                               Deposits         Class                       Deposits         Class
                                                --------       --------       --------      --------        --------       --------
                                                                                                         
June 30, 1994 Balances                                                                                                              
Noninterest bearing demand deposits              $60,904          25%            49%         $51,112           23%            47%
                                                                                                                                    
Interest-bearing demand  & savings deposits        1,063           1%             1%           2,227            1%             2%
                                                --------       --------       --------      --------        --------       --------
Total deposit concentration                      $61,967          26%                        $53,339           24% 
                                                ========       ========                                     ========  
                                                                                                                                    
December 31, 1993 - Year to Date Balances        $58,943          25%                        $70,238           26%                  
                                                ========       ========                     ========        ========



The  Bank  had  $15.9 million in certificates of deposit larger  than  $100
thousand  dollars  at  June 30, 1994. The maturity  distribution  of  these
deposits  is  relatively short term, with $11.2 million maturing  within  3
months and the balance maturing within 12 months.

LIQUIDITY AND INTEREST RATE SENSITIVITY
The  objective of liquidity management is to ensure the Bank's  ability  to
meet   cash  requirements.   The  liquidity  position  is  managed   giving
consideration  to  both on and off-balance sheet sources  and  demands  for
funds.

Sources  of  liquidity include cash and cash equivalents  (net  of  Federal
Reserve  requirements  to maintain reserves against  deposit  liabilities),
securities eligible for pledging to secure borrowings from dealers pursuant
to repurchase agreements, loan repayments, deposits, and borrowings from  a
$20  million  overnight federal funds line available from  a  correspondent
bank.  Potential  significant liquidity requirements are  withdrawals  from
noninterest  bearing  demand deposits and funding of  commitments  to  loan
customers.

During 1993, the Bank maintained a $20 million line of credit with a  major
purchaser  of  the  mortgage loans originated by the  mortgage  origination
operation. This warehouse line was terminated in conjunction with the  sale
of that operation.

From time to time the Bank may experience liquidity shortfalls ranging from
one  to  several  days.  In these instances, the Bank will either  purchase
federal  funds, and/or sell securities under repurchase agreements.   These
actions  are  intended  to bridge mismatches between  funding  sources  and
requirements,  and are designed to maintain the minimum required  balances.
The  Bank  had  no  Federal Funds purchased or borrowings under  repurchase
agreements in the first six months of 1994.

The Bank's historical portfolio of large certificates of deposit (those  of
$100  thousand  or  more) has not been significant relative  to  the  total
deposit  base.   At June 30, 1994 this funding source was 6.5%  of  average
deposits,  compared to 7.3% at December 31, 1993.  This funding source  has
traditionally  been  used  to manage liquidity  needs  within  the  deposit
portfolio.



TABLE 6   INTEREST RATE MATURITIES OF EARNING ASSETS AND FUNDING LIABILITIES AT JUNE 30, 1994

Amounts in thousands of dollars                                        Amounts Maturing or Repricing in
                                                                  More Than 3    More Than 6    More Than 9          
                                                                   Months But     Months But     Months But          
                                                    Less Than      Less Than      Less Than      Less than      12 Months
                                                     3 Months       6 Months       9 Months      12 Months        & Over
                                                    ---------      ---------      ---------      ---------      ---------
                                                                                                 
Earning Assets                                                                                                              
 Gross Loans                                         $134,149           $803         $2,178           $423         $5,697
 Securities                                             3,036          4,391          3,000          3,003         45,953
Federal funds sold & other                             33,000            ---            ---            ---            ---
                                                    ---------      ---------      ---------      ---------      ---------  
     Total earning assets                             170,185          5,194          5,178          3,426         51,650
                                                    ---------      ---------      ---------      ---------      ---------
Interest-bearing deposits:                                                                                                  
  Now and money market                                 81,346                                                             
  Savings                                               8,951                                                            
  Time certificates of deposit:                                                                                          
    Under $100                                          8,397          2,650          1,225          1,399            106
     $100 or more                                      11,156          3,181            600            835            105
     Non interest-bearing demand deposits              45,159            ---            ---            ---            ---  
                                                    ---------      ---------      ---------      ---------      ---------
     Total funding liabilities                        155,009          5,831          1,825          2,234            211
                                                    ---------      ---------      ---------      ---------      ---------
Interest rate sensitivity gap                          15,176           (637)         3,353          1,192         51,439
                                                    ---------      ---------      ---------      ---------      --------- 
Cumulative interest rate sensitivity gap               15,176         14,539         17,892         19,084         70,523
Off balance sheet financial instruments                     0              0              0              0              0
                                                    ---------      ---------      ---------      ---------      --------- 
Net cumulative gap                                    $15,176        $14,539        $17,892        $19,084        $70,523
                                                    =========      =========      =========      =========      =========
Adjusted cumulative ratio of rate sensitive                                                                                 
assets to rate sensitive liabilities (1)                 1.10%          1.09%          1.11%          1.12%          1.43%
                                                    =========      =========      =========      =========      =========

 (1)  Ratios greater than 1.0 indicate a net asset sensitive position.
  Ratios less than 1.0 indicate a liability sensitive position.  A ratio
  of 1.0 indicates a risk neutral position.



Assets  and  liabilities  shown  on  Table  6  are  categorized  based   on
contractual   maturity  dates.  Maturities  for  those   accounts   without
contractual  maturities are estimated based on the Bank's  experience  with
these   customers.  Noninterest  bearing  deposits  of  title  and   escrow
companies,  having no contractual maturity dates, are considered subject to
more  volatility than similar deposits from commercial customers.  The  net
cumulative  gap position shown in the table above indicates that  the  Bank
does  not have a significant exposure to interest rate fluctuations  during
the next twelve months.

CAPITAL
Total shareholders' equity was $28.2 million at June 30, 1994, compared  to
$27.0 million at year-end 1993. This increase was due to earnings, plus the
exercise  of  stock  options.   The Bank is  guided  by  statutory  capital
requirements,  which  are  measured with three ratios,  two  of  which  are
sensitive  to  the risk inherent in various assets and which consider  off-
balance  sheet activities in assessing capital adequacy.  During  1994  and
1993,  the Bank's capital levels exceeded the "well-capitalized" standards,
the highest classification established by bank regulators.



TABLE 7  CAPITAL RATIOS

                                                                                  Regulatory Standards
                                      June 30,          December 31,         Adequately             Well
                                        1994                1993            Capitalized         Capitalized
                                        ----                ----                ----                ----
                                                                                        
Total Risk Based Capital                17.2%               16.7%                8.0%               10.0%
Tier 1 Risk Base Capital                15.9                15.4                 4.0                 6.0
Leveraged Capital                       10.6                 9.2                 4.0                 5.0



No  dividends  have been paid in 1994 or 1993.  Capital being generated  by
current  earnings  is currently expected to be used to support  anticipated
growth of the Bank.

The  common  stock of the Company is listed on the National Association  of
Securities  Dealers  Automated Quotation (NASDAQ) National  Market  Systems
where it trades under the symbol CUBN.



TABLE 8  STOCK PRICES - UNAUDITED

                                      1994                      1993
                                  High         Low          High         Low
                                  ----         ----         ----         ----
                                                            
First Quarter                    $7.50        $6.50        $6.25        $3.38
Second Quarter                    7.00         5.75         7.00         4.75
Third Quarter                      ---          ---         6.25         5.00
Fourth Quarter                     ---          ---         7.25         5.75
                                                                                 


EARNINGS BY LINE OF BUSINESS
Prior to the sale of the mortgage origination network in November, 1993,
the Bank operated a commercial bank and a mortgage bank as two distinct
business segments. In 1994, real estate lending is generally only done as
part of a commercial banking relationship.  For 1994, therefore, the Bank
consists of only a single segment, the commercial banking operation.
Tables 9A and 9B show the pre-tax operating contributions by the Commercial
Banking and Mortgage Banking divisions for the three and six months ended
June 30, 1994 and 1993.



TABLE 9A  PRE-TAX OPERATING CONTRIBUTION BY LINE OF BUSINESS (I)

Amounts in thousands of dollars                     For the three                              For the three
                                                     months ended                              months ended
                                                    June 30, 1994                              June 30, 1993
                                                    -------------                              -------------
                                                                                                   Commercial          Mortgage
                                                     Consolidated             Consolidated          Banking             Banking
                                                     ------------             ------------          -------             -------
                                                                                                              
Net interest income                                        $3,320                   $3,830           $3,479                $351
Provisions for loan losses                                      0                      150               75                  75
                                                           ------                   ------           ------               -----
                                                            3,320                    3,680            3,404                 276
Noninterest revenue                                           592                    5,985              179               5,806
                                                           ------                   ------           ------               ----- 
Total revenues                                              3,912                    9,665            3,583               6,082
                                                           ------                   ------           ------               -----
Salaries and related benefits                               1,536                    2,822            1,648               1,174
Other operating expenses                                    2,016                    5,906            1,845               4,061
                                                           ------                   ------           ------               -----
Total operating expenses                                    3,552                    8,728            3,493               5,235
                                                           ------                   ------           ------               ----- 
Operating income                                              360                      937               90                 847
Gain on sale of mortgage servicing portfolio                  720                      ---              ---                 ---
                                                           ------                   ------           ------               ----- 
Income before taxes                                        $1,080                     $937              $90                 $847
                                                           ======                   ======           ======               ======

  (i)  Inter-divisional transactions have been eliminated at the division
  level.




TABLE 9B  PRE-TAX OPERATING CONTRIBUTION BY LINE OF BUSINESS (I)

Amounts in thousands of dollars                      For the six                                For the six
                                                     months ended                              months ended
                                                    June 30, 1994                              June 30, 1993
                                                    -------------                              -------------
                                                                                                 Commercial            Mortgage
                                                     Consolidated             Consolidated          Banking             Banking
                                                     ------------             ------------          -------             -------
                                                                                                             
Net interest income                                        $6,072                   $7,644           $7,006                $638
Provisions for loan losses                                      0                      300              225                  75
                                                           ------                   ------           ------              ------
                                                            6,072                    7,344            6,781                 563
Noninterest revenue                                         1,495                   10,334              463               9,871
                                                           ------                   ------           ------              ------ 
Total revenues                                              7,567                   17,678            7,244              10,434
                                                           ------                   ------           ------              ------     
Salaries and related benefits                               3,079                    5,303            3,243               2,060
Other operating expenses                                    3,958                   10,796            3,782               7,014
                                                           ------                   ------           ------              ------ 
Total operating expenses                                    7,037                   16,099            7,025               9,074
                                                           ------                   ------           ------              ------     
Operating income                                              530                    1,579              219               1,360
Gain on sale of mortgage servicing portfolio                1,558                      ---              ---                 ---
                                                           ------                   ------           ------              ------
Income before taxes                                        $2,088                   $1,579             $219              $1,360
                                                           ======                   ======           ======              ====== 
  (i)  Inter-divisional transactions have been eliminated at the division
  level.



The  Bank  continues to take steps to facilitate the expansion  and  market
penetration  of  the  commercial  bank  including  the  creation  of   loan
production  offices,  establishment  of  a  Small  Business  Administration
("SBA")  loan  production group, and development of an international  trade
services group.

Loan production offices have been established in two strategic locations in
southern California. These will serve the San Gabriel Valley area  and  the
South  Bay  area. The offices are staffed with seasoned commercial  lenders
whose  primary  focus  is  business  development.  Such  offices  are  cost
effective  approaches to business development and allow the Bank access  to
wider  market  exposure.  While these offices are  primarily  staffed  with
existing  personnel,  when  appropriate, key people  with  specific  market
knowledge and experience have been hired.

The  Bank has established a group of lenders to focus on the production  of
commercial  loans that can be participated with the SBA.  These  loans  are
subject  to  the  same  credit  quality  policies  and  procedures  as  all
commercial  loan production. Fees generated from the sale of the guaranteed
portion of the loans will be an important new source of noninterest income.

Another  new product was added with the creation of an international  trade
services  group.  Many  of  the Bank's existing  commercial  customers  and
prospects are involved in import and/or export. This product line  includes
letters  of  credit,  foreign  exchange, and foreign  collections,  and  is
another important element in the total  banking relationship offered to our
business customers.

NET INTEREST INCOME AND INTEREST RATE RISK
Net  interest income is the difference between interest and fees earned  on
earning  assets  and  interest paid on funding  liabilities.  Net  interest
income  was  $3.3  million and $6.1 million for the  three  and  six  month
periods ended June 30, 1994, compared to $3.8 million and $7.6 million  for
the  comparable  periods in 1993.  The change is primarily attributable  to
changes  in  volume.  As a result of efforts to deal  with  credit  quality
issues  and  refocus  the Bank on middle market business  customers,  loans
outside  target  markets have been motivated to leave the  Bank.  Initially
this has an adverse affect on net interest margin but subsequent growth  of
the  middle market loan portfolio replaces these assets and provides a more
reliable and valuable source of interest margin.



Table 10  Analysis of Changes in Net Interest Income (1)

Amounts in thousands of dollars                  Six months ended June 30,                    Six months ended June 30,
                                                   1994 compared to 1993                        1993 compared to 1992
                                                   ---------------------                        ---------------------
   Increases(Decreases)                    Volume          Rate           Total         Volume         Rate            Total
                                          -------       -------         -------        -------      -------          -------
                                                                                                   
Interest Income                                                                                                                 
   Loans, net                             $(2,811)          $52         $(2,759)       $(2,634)        $(92)         $(2,726)
   Investments                                449           (25)            424           (652)        (532)          (1,184)
   Federal Funds Sold                         256            39             295           (305)        (102)            (407)
                                          -------          ----         -------        -------      -------          -------
    Total interest income                  (2,106)           66          (2,040)        (3,591)        (726)          (4,317)
                                          -------          ----         -------        -------      -------          -------       
Interest Expense                                                                                                              
   Interest-bearing deposits:                                                                                                 
     Demand                                    56           (72)            (16)          (185)        (348)            (533)
     Savings                                  (70)           (3)            (73)           (62)         (77)            (139)
     Time Certificates of deposit:                                                                                            
       Under $100                             (84)           (1)            (85)           262          (47)             215
       $100 or more                          (209)           12            (197)          (202)        (167)            (369)
Federal funds purchased / Repos                 0           (43)            (43)           (16)          (4)             (20)
Other borrowings                              (60)            6             (54)             0          242              242
                                          -------          ----         -------        -------      -------          -------     
    Total interest expense                   (367)         (101)           (468)          (203)        (401)            (604)
                                          -------          ----         -------        -------      -------          -------      
    Net interest income                   $(1,739)         $167         $(1,572)       $(3,388)       $(325)         $(3,713)
                                          =======          ====         =======        =======      =======        
 (1)  The change in interest income or interest expense that is attributable to both change in average balance and average rate has
      been allocated to the changes due to (i) average balance and (ii) average rate in proportion to the relationship of the
      absolute amounts of the changes in each.



Yields on earning assets were approximately 7.5% and 7.1% for the three and
six  months ended June 30, 1994, compared to an 8.1% yield for both periods
in  1993.  The lower average yield on earning assets in 1994 is largely due
to  the  higher  mix of Fed Funds and government securities  held  in  1994
compared  with  higher concentrations of mortgage loans in  1993.   Through
October  8, 1993, net interest income continued to benefit from an interest
rate  swap agreement, discussed below.  Rates on interest-bearing  deposits
resulted in an average cost of funds of 2.7% in 1994, compared to 2.9%  for
the same period in 1993.

Shrinkage  in  the  Bank's earning asset and funding  liability  portfolios
contributed  to the reduction in net interest income. Average loans  during
the  second quarter of 1994 decreased $60 million from $191 million in  the
second  quarter  of 1993. As previously discussed, this resulted  from  the
sale of the held for sale mortgage loans, discussed below, and management's
efforts  to  improve  the  quality  of  the  loan  portfolio  and  redirect
production to middle market commercial loans.  Earning assets averaged $220
million  in 1994, down $23 million from $243 million in the same period  of
1993.

Following the sale of the mortgage origination operation, the Bank's funded
warehouse  inventory  was  sold  in the  normal  course  of  business.  The
liquidation of this mortgage loan portfolio  is being used to increase  the
Bank's  investment  portfolio and liquidity position. This  liquidity  will
fund  the  expected growth of the Bank's  core commercial  loan  portfolio.
While  this transition will have a temporary adverse impact on net interest
margin, it facilitates the commercial loan growth planned for 1994.



TABLE 11  AVERAGE BALANCE SHEETS AND ANALYSIS OF NET INTEREST INCOME

                                                          Six months ended                             Six months ended
Amounts in thousands of dollars                             June 30, 1994                                June 30, 1993
                                                            -------------                                -------------
                                                              Interest                                     Interest           
                                                              Income or       Annual                       Income or      Annual
                                                Balance        Expense     Yield or Rate     Balance        Expense    Yield or Rate
                                               --------       --------     -------------    --------       --------    -------------
                                                                                                         
Interest Earning Assets                                                                                                            
 Loans, Net                                    $130,601         $6,043           9.25%      $191,361         $8,802        9.20%
 Investments                                     65,755          1,290           3.92         40,486            826        4.08
 Certificates of Deposit in other banks           1,377             32           4.65          3,903             72        3.69
 Federal Funds Sold                              22,594            399           3.53          7,652            104        2.72
                                               --------       --------           ----       --------       --------        ----
 Total Earning Assets                           220,327          7,764           7.05        243,402          9,804        8.06
Non Earning Assets                                                                                                                  
  Cash & Due From Banks                          28,762                                       49,440                          
  Other Assets                                    8,009                                       16,795                          
                                               --------                                     --------                  
Total Assets                                   $257,098                                     $309,637                          
Interest-bearing Liabilities                                                                                                        
  Demand                                        $66,945            778           2.32        $62,384            794        2.55
  Savings                                         8,283            101           2.44         14,082            174        2.47
Time Certificates of Deposits                                                                                                   
  Less Than $100                                 19,260            349           3.62         23,932            434        3.63
  More Than $100                                 17,318            276           3.19         30,454            473        3.11
Fed Funds Purchased / Repos                         ---            ---            ---          2,588             43        3.32
                                               --------       --------           ----       --------       --------        ----
Total Interest-bearing Liabilities              111,806          1,504           2.69        133,440          1,918        2.87
Noninterest-bearing Deposits                    109,787                                      141,375                         
                                               --------                                     --------                 
Total Deposits                                  221,593          1,504           1.36        274,815          1,918        1.40
Other Borrowings                                  5,476            188           6.87          7,221            242        6.70
                                               --------       --------           ----       --------       --------        ----
Total Funding Liabilities                       227,069          1,692           1.49        282,036          2,160        1.53
Other Liabilities                                 2,812                                        2,306                          
Shareholders' Equity                             27,217                                       25,295                          
                                               --------                                     --------             
Total Liabilities and Shareholders' Equity     $257,098                                     $309,637                             
                                               ========                                     ========       
Net Interest Income                                             $6,072           5.51%                       $7,644        6.28%
                                                              ========           ====                      ========        ====
Shareholders' Equity to Total Assets              10.59%                                        8.17%                          
                                                  =====                                        =====



Expressing  net interest income as a percent of average earning  assets  is
referred  to  as margin. Margin was 6.03% and 5.51% for the three  and  six
months ended June 30, 1994, compared to 6.30 and 6.28% for the same periods
in  1993. The Bank's margin is strong because it has funded itself  with  a
significant  amount of noninterest bearing deposits.  The lower  margin  in
1994  is  largely due to the maturing of the interest rate  swap  discussed
below.

Through  October  8, 1993, the Bank continued to benefit from  an  interest
rate  swap  agreement entered into October 8, 1991, which  had  a  notional
value  of $100 million. Under this arrangement, the Bank received  a  fixed
rate of 8.18%  and paid interest at prime rate, which was 6.0% during 1993.
The  income earned from the interest rate swap agreement was $543  thousand
and $1.1 million in the three and six month periods ending June 30, 1993.

OTHER OPERATING INCOME
The  majority  of other operating income in prior years was earned  as  the
Mortgage  Banking Operation originated and sold mortgage loans. The  trends
and composition of other operating income are shown in the following table.



TABLE 12A OTHER OPERATING INCOME

Amounts in thousands of dollars                     For the three                              For the three
                                                     months ended                              months ended
                                                    June 30, 1994                              June 30, 1993
                                                    -------------                              -------------
                                                                                                  Commercial           Mortgage
                                                     Consolidated             Consolidated          Banking             Banking
                                                     ------------             ------------          -------             -------
                                                                                                             
Processing fees                                                                       $333                                 $333
Capitalization of excess servicing rights                                              128                                  128
Fees on loans sold                                            $15                      311                                  311
Premium on sales of mortgage loans                             15                    4,168                                4,168
Servicing income                                              249                      523                                  523
Documentation fees                                             22                      277              $27                 250
Other service fees and charges                                291                      245              160                  85
Securities & other nonoperating gains                           0                        0                0                   0
Gain on sale of mortgage servicing portfolio                  720                      ---              ---                 ---
                                                           ------                   ------           ------              ------
Total                                                      $1,312                   $5,985             $187              $5,798
                                                           ======                   ======           ======              ======




TABLE 12B OTHER OPERATING INCOME

Amounts in thousands of dollars                      For the six                                For the six
                                                     months ended                              months ended
                                                    June 30, 1994                              June 30, 1993
                                                    -------------                              -------------
                                                                                                  Commercial           Mortgage
                                                     Consolidated             Consolidated          Banking             Banking
                                                     ------------             ------------          -------             -------
                                                                                                            
Processing fees                                                                       $566                                 $566
Capitalization of excess servicing rights                                              199                                  199
Fees on loans sold                                            $15                      708                                  708
Premium on sales of mortgage loans                             83                    6,793                                6,793
Servicing income                                              714                    1,003                                1,003
Documentation fees                                             44                      485              $60                 425
Other service fees and charges                                639                      503              324                 179
Securities & other nonoperating gains                           0                       77               77                   0
Gain on sale of mortgage servicing portfolio                1,558                      ---              ---                 ---
                                                          -------                  -------          -------             -------
Total                                                      $3,053                  $10,334             $461              $9,873
                                                          =======                  =======          =======             =======



The  Mortgage Banking Operation earned fee income on loans originated,  and
gains as loans were sold to permanent investors.  Loans for which servicing
was  retained are conventional mortgages under approximately $200  thousand
which  were sold to the Federal National Mortgage Association, the  Federal
Home  Loan Mortgage Corporation, and other institutional investors.  Excess
servicing rights were capitalized, and related gains recognized,  based  on
the  present value of the servicing cash flows discounted over a period  of
seven  years. When loan prepayments occur within this period, the remaining
capitalized cost associated with the loan is written off.

The  servicing  rights  were retained by the bank  following  sale  of  the
mortgage origination operation. The Bank has entered into an agreement with
the  Federal  National  Mortgage Association  and  the  Federal  Home  Loan
Mortgage Corporation to dispose of any remaining portion of this  portfolio
by  the  end  of  1994  because, with the sale of the mortgage  origination
operation, the Bank is no longer a qualified seller/servicer of such loans.
During  the  first half of 1994, the bank sold a portion  of  the  retained
servicing rights realizing gains of $838 thousand in the first quarter  and
$720 thousand in the second quarter.

OPERATING EXPENSE
Total  operating expense for the commercial bank was $3.6 million and  $7.0
million  in the three and six months ended June 30, 1994, compared to  $3.5
million  and $7.0 million for the same periods in 1993.  Operating expenses
for  the consolidated Bank have declined in 1994, primarily due to the sale
of  the  mortgage  origination operation at the end of 1993.   The  current
level  of  operating expense is deemed to be adequate and will be leveraged
further as the core middle market business is expanded.

PROVISION FOR LOAN LOSSES
The  Bank's  made no provision for loan losses in 1994 compared  with  $150
thousand in the second quarter of 1993.  This change in provision was  made
possible  by  the  significant  reduction  of  nonperforming  loans.    The
relationship between the level and trend of the allowance for  loan  losses
and  nonperforming assets, combined with the results of the ongoing  review
of credit quality, determine the level of provisions.

LEGAL AND REGULATORY MATTERS
In  June  1992, the Bank entered into an agreement with the Office  of  the
Comptroller  of  the Currency (OCC), the Bank's primary federal  regulator,
which  required  the implementation of certain policies and procedures  for
the  operation of the bank to improve lending operations and management  of
the  loan  portfolio.  In  November 1993, after completion  of  its  annual
examination,  the  OCC  released  the  Bank  from  the  Formal   Agreement.
Following this, the Federal Reserve Bank of San Francisco ("Fed")  notified
the  Company  on  November 29, 1993, that the Memorandum of  Understanding,
which  it  had  signed,  was terminated because  the  requirements  of  the
agreement were satisfied.



Consolidated Statements of Financial Condition        CU Bancorp and Subsidiary

Amounts in thousands of dollars                                              June 30,             December 31,
                                                                               1994                    1993
                                                                                             
Assets                                                                         ----                    ----               
Cash and due from banks                                                     $42,500                 $18,440
Federal funds sold                                                           33,000                  28,000
                                                                             ------                  ------
  Total cash and cash equivalents                                            75,500                  46,440
                                                                                                              
Time deposits with other financial institutions                               1,377                   1,377
Investment securities (Market value of $56,502 and $87,889                                                    
  June 30, 1994 and December 31, 1993, respectively)                         58,005                  88,034
Loans, (Net of allowance for loan losses of $7,279 and $6,513 at                                              
  June 30, 1994, and December 31, 1993, respectively)                       135,971                 134,148
Premises and equipment, net                                                     790                     924
Other real estate owned, net                                                      0                     920
Accrued interest receivable and other assets                                  6,754                   7,363
                                                                           --------                -------- 
Total Assets                                                               $278,397                $279,206
                                                                           ========                ========
                                                                                                            
Liabilities and Shareholders' equity                                                                        
Deposits:                                                                                                     
  Demand deposits                                                          $122,739                $125,665
  Savings deposits                                                           90,297                  66,214
  Time deposits under $100                                                   13,777                  27,753
  Time deposits of $100 or more                                              15,877                  19,296
                                                                            -------                 -------
      Total deposits                                                        242,690                 238,928
                                                                                                              
Accrued interest payable and other liabilities                                7,477                  13,288
                                                                            -------                 -------
  Total liabilities                                                         250,167                 252,216
                                                                            -------                 -------
Shareholders' equity:                                                                                         
  Preferred stock, no par value:                                                                              
    Authorized -- 10,000,000 shares                                                                           
    No shares issued or outstanding in 1994 or 1993                             ---                     ---
  Common stock, no par value:                                                                                 
    Authorized - 20,000,000 shares                                                                            
   Issued and outstanding - 4,437,312 in 1994, and                                                             
   4,424,306 in 1993.                                                        26,304                  26,250
Retained earnings                                                             1,926                     740
                                                                            -------                 -------
Total Shareholders' equity                                                   28,230                  26,990
                                                                           --------                --------
Total Liabilities and Shareholders' equity                                 $278,397                $279,206
                                                                           ========                ========
          The accompanying notes are an integral part of these consolidated financial statements.




Consolidated Statements of Income                             CU Bancorp
  and Subsidiary

Amounts in thousands of dollars,                                     For the three months           For the six months
except per share data                                                   ended June 30,                ended June 30,
                                                                     1994           1993           1994           1993
                                                                     ----           ----           ----           ----
                                                                                                    
Revenue from earning assets:                                                                                    
  Interest and fees on loans                                        $3,211        $3,948         $6,043         $7,721
  Benefits of interest rate hedge transactions                           0           543              0          1,081
  Interest on taxable investment securities                            647           343          1,288            805
  Interest on tax exempt investment securities                           1            11              2             21
  Interest on time deposits with other financial institutions           16            35             32             72
  Interest on federal funds sold                                       252            58            399            104
                                                                     -----         -----          -----          -----
    Total revenue from earning assets                                4,127         4,938          7,764          9,804
                                                                     -----         -----          -----          -----
Cost of funds:                                                                                                             
  Interest on interest-bearing demand deposits                         417           375            778            794
  Interest on savings deposits                                          56            82            101            174
  Interest on time deposits under $100                                 135           272            349            434
  Interest on time deposits of $100 or more                            133           273            276            473
  Interest on federal funds purchased & securities sold                                                               
  under agreements to repurchase                                         0            16              0             43
  Interest on other borrowings                                          66            90            188            242
    Total cost of funds                                                807         1,108          1,692          2,160
                                                                     -----         -----          -----          -----
    Net revenue from earning assets before provision for                                                                   
    loan losses                                                      3,320         3,830          6,072          7,644
Provision for loan losses                                                0           150              0            300
                                                                     -----         -----          -----          -----
    Net revenue from earning assets                                  3,320         3,680          6,072          7,344
                                                                     -----         -----          -----          -----
Other operating revenue:                                                                                                   
  Capitalization of excess servicing rights                              0           128              0            199
  Servicing income - mortgage loans sold                               249           523            714          1,003
  Other fees & charges - commercial                                    301           179            530            385
Fees on loans sold                                                      15           311             15            708
Premium on sales of mortgage loans                                      15         4,168             83          6,793
Other fees and charges - mortgage                                       12           676            153          1,169
Gain on sale of mortgage servicing portfolio                           720           ---          1,558            ---
Gain on sale of investment securities (before taxes of $0,                                                                 
  and $11, in 1994, 1993, respectively)                                  0             0              0             28
Gain on sale of securities held for sale (before taxes of $0                                                               
  and $20  in 1994 and 1993, respectively)                               0             0              0             49
                                                                     -----         -----          -----         ------
    Total other operating revenue                                    1,312         5,985          3,053         10,334
                                                                     -----         -----          -----         ------
Other operating expenses:                                                                                                  
  Salaries and related benefits                                      1,536         2,822          3,079          5,261
  Selling expenses - mortgage loans                                    120         3,081            246          5,169
  Other operating expenses                                           1,896         2,825          3,712          5,669
                                                                     -----         -----          -----         ------
    Total operating expenses                                         3,552         8,728          7,037         16,099
                                                                     -----         -----          -----         ------
Income before provision for income taxes                             1,080           937          2,088          1,579
Provision for income taxes                                             472           380            902            638
                                                                     -----         -----         ------         ------
Net income                                                            $608          $557         $1,186           $941
                                                                     =====         =====         ======         ======
Earnings per share                                                   $0.13         $0.12          $0.26          $0.21
                                                                     =====         =====         ======         ======

The accompanying notes are an integral part of these consolidated financial statements.




Consolidated Statement of Cash Flows          CU Bancorp and Subsidiary

Amounts in thousands of dollars                                         For the six months ended June 30,
Increase(decrease) in cash and cash equivalents                              1994                1993
                                                                             ----                ----
                                                                                        
Cash flows from operating activities                                                              
Net income                                                                  $1,186               $940
                                                                            ------             ------
Adjustments to reconcile net income to net cash                                                             
provided by operating activities:                                                                       
Provision for depreciation and amortization                                    251                416
Amortization of real estate mortgage servicing rights                           15                183
Provision for losses on loans and other real estate owned                       --                300
Gain on sale of investment securities, net                                       0                (77)
(Increase) decrease in other assets                                          1,686             (4,167)
(Decrease) in other liabilities                                             (5,759)            (2,436)
(Increase) Decrease in accrued interest receivable                            (172)               549
Increase in deferred loan fees                                                  84                 62
Capitalization of excess mortgage servicing rights                               0               (199)
(Decrease) in accrued interest payable                                         (52)                (4)
Net amortization of premium on securities                                      592                149
Accrued benefits from interest rate hedge transactions                           0                 34
    Total adjustments                                                       (3,355)            (5,190)
                                                                            ------             ------
    Net cash provided by operating activities                               (2,169)            (4,250)
                                                                            ------             ------
                                                                                                            
Cash flows from investing activities                                                                        
Proceeds from investment securities sold or matured                         49,851             58,115
Purchase of investment securities                                          (20,414)                 0
Net decrease in time deposits with other financial institutions                  0             (2,901)
Net (increase) decrease in loans                                            (1,907)             4,096
(Purchases) of premises and equipment, net                                    (117)              (256)
                                                                            ------             ------
    Net cash provided by (used in) investing activities                     27,413             59,054
                                                                            ------             ------
                                                                                                            
Cash flows from financing activities                                                                        
Net increase (decrease) in demand and savings deposits                      21,157            (32,700)
Net increase (decrease) in time certificates of deposit                    (17,395)            11,087
Proceeds from exercise of stock options and director warrants                   54                190
                                                                            ------            -------      
    Net cash provided (used) by financing activities                         3,816            (21,423)
                                                                            ------            -------
                                                                                                            
Net increase in cash and cash equivalents                                   29,060             33,381
Cash and cash equivalents at beginning of year                              46,440             55,989
                                                                           -------            -------
Cash and cash equivalents at end of year                                   $75,500            $89,370
                                                                           =======            =======
                                                                                                            
The accompanying notes are an integral part of these consolidated financial statements.



                Notes to Consolidated Financial Statements
                               June 30, 1994
                                 UNAUDITED



Note A.  BASIS OF PRESENTATION

The accounting and reporting policies of CU Bancorp ("the Company") and its
wholly  owned  subsidiary, California United Bank, N.A. ("the  Bank"),  are
prepared  in accordance with generally accepted accounting principles  used
in  the  banking industry.  All material inter company balances  have  been
eliminated  and  all  material interim period  adjustments  which,  in  the
opinion  of management, are necessary for a fair presentation of  financial
condition, results of operations, and cash flow have been made.


Note B.  EARNINGS PER SHARE

Net  income  per  share is computed using the weighted  average  number  of
shares of common stock and common stock equivalents outstanding during  the
periods  presented,  except when the effect of the latter  would  be  anti-
dilutive.


NOTE C.  SECURITIES

The Bank has the intent and ability to hold its investment securities until
maturity. Accordingly, investment securities are carried at cost,  adjusted
for  amortization of premiums and accretion of discounts on a straight-line
basis,  which approximates the effective interest method. Gains and  losses
recognized on the sale of investment securities are based upon the adjusted
cost and determined using the specific identification method.

The  Bank  has no securities classified as "held for sale", indicating  the
willingness  to  sell  these  securities under certain  conditions.   These
securities  would be carried at current market value with unrealized  gains
or  losses not recognized as current income but reported as an increase  or
decrease  to capital in the statements of financial condition  and  in  the
statements of shareholders' equity.



The  following  tables  set  forth the book  value  and  market  value,  of
investment securities at June 30, 1994.


                                                           Gross          Gross            
                                            Book        Unrealized     Unrealized       Market
(Thousands of dollars)                      Value          Gains         Losses          Value
                                           -------         ------       --------        ------- 
                                                                                                    
                                                                            
U.S. Treasury Securities                   $50,960                      $(1,488)        $49,472
U.S. Government Agency Securities            5,862                          (37)          5,825
State and Municipal Securities                 750            $22                           772
Federal Reserve Bank Stock                     433                                          433
                                           -------            ---       -------         -------     
Total                                      $58,005            $22       $(1,525)        $56,502
                                           =======            ===       =======         =======



At  June 30, 1994, investment securities with a book value of $40.5 million
were  pledged to secure U.S. District Court deposits and for other purposes
as  required  or  permitted  by law.  Included in  interest  on  investment
securities is $2 thousand of interest from tax-exempt securities.

Note D.  AVERAGE FEDERAL RESERVE BALANCES

The  average cash reserve required to be maintained at the Federal  Reserve
Bank was approximately $5.8 million, $9.0 million, and $8.8 million for the
periods  ending  June  30,  1994  and  December  31  and  June  30,   1993,
respectively.

Note E.  PREMISES AND EQUIPMENT

Premises  and  equipment are carried at cost less accumulated  depreciation
and  amortization.  Depreciation is computed using the straight-line method
over  the  estimated useful lives of the assets.  Amortization of leasehold
improvements  is  also  computed using the straight-line  method  over  the
shorter of the useful life of the improvement or the term of the lease.


Note F.  OTHER REAL ESTATE OWNED

Real  estate owned, acquired either through foreclosure or deed in lieu  of
foreclosure, is carried at the lower of cost or fair value.  When acquired,
any  excess  of  the  loan amount over the fair value  is  charged  to  the
allowance for loan losses.  Subsequent write-downs, if any, are charged  to
operation  expenses in the periods that they become known.   There  was  no
other  real estate owned as of June 30, 1994.  Other real estate  owned  at
December  31,  and  June  30,  1993  was $0.9  million  and  $3.5  million,
respectively.


Note G.  INCOME TAXES

Effective January 1, 1993, the Bank implemented the provisions of Financial
Accounting  Standards (SFAS) No. 109, "Accounting for Income  Taxes."   The
implementation  had  no  significant impact on the financial  condition  or
operations  of  the Bank.  SFAS No. 109 utilizes the liability  method  and
deferred taxes are determined based on the estimated future tax effects  of
differences  between the financial statement and tax bases  of  assets  and
liabilities given the provisions of the enacted tax laws.


Note H.  LOANS

Loans  are  carried at face amount, less payments collected, allowance  for
loan  losses, and unamortized deferred fees. Interest on loans  is  accrued
monthly  on a simple interest basis. The general policy of the Bank  is  to
discontinue the accrual of interest and transfer loans to nonaccrual  (cash
basis)  status  where reasonable doubt exists with respect  to  the  timely
collectibility of such interest. Payments on nonaccrual loans are accounted
for using a cost recovery method.

Loan  origination fees and commitment fees, offset by certain  direct  loan
origination costs, are deferred and recognized over the contractual life of
the loan as a yield adjustment.

The  allowance for loan losses is maintained at a level considered adequate
to  provide  for  losses  that  can reasonably be  anticipated.  Management
considers current economic conditions, historical loan loss experience, and
other  factors in determining the adequacy of the allowance. The  allowance
is  based  on  estimates  and  ultimate  losses  may  differ  from  current
estimates.  These  estimates are reviewed periodically and  as  adjustments
become necessary, they are charged to earnings in the period in which  they
become known. The allowance is increased by provisions charged to operating
expenses,  increased  for recoveries of loans previously  charged-off,  and
reduced by charge-offs.


Note I.  RECLASSIFICATIONS

Certain  items  have  been  reclassified  in  the  prior  period  financial
statements  presented  herein,  in  order  to  conform  to  classifications
followed for June 30, 1994.

Note J.  LEGAL MATTERS

In the normal course of business the Bank occasionally becomes a party to
litigation. In the opinion of management, based upon consultation with
legal counsel, other than as set forth below, pending or threatened
litigation involving the Bank will have no adverse material effect upon its
financial condition, or results of operations.
The Bank is a defendant in multiple lawsuits related to the failure of two
real estate investment companies, Property Mortgage Company, Inc., ("PMC")
and S.L.G.H., Inc. ("SLGH"). The lawsuits, consist of a federal action by
investors in PMC and SLGH (the "Federal Investor Action"), at least three
state court actions by groups of Investors (the "State Investor Actions"),
and an action filed by the Resolution Agent for the combined and
reorganized bankruptcy estate of PMC and SLGH (the "Neilson" Action).  An
additional action was filed by an individual investor and his related
pension and profit sharing plans (the "Individual Investor Action").
Other defendants in these multiple actions and in related actions include
financial institutions, title companies, professionals, business entities
and individuals, including the principals of PMC and SLGH.  The Bank was a
depository bank for PMC, SLGH and related companies and was a lender to
certain principals of PMC and SLGH ("Individual Loans").
Plaintiffs allege that PMC/SLGH was or purported to be engaged in the
business of raising money from investors by the sale and issuance of
interests in loans evidenced by promissory notes secured by real property.
Plaintiffs allege that false representations were made, and the investment
merely constituted a "Ponzi" scheme.  Other charges relate to the Bank's
conduct with regard to the depository accounts, the lending relationship
with the principals and certain collateral taken , pledged by PMC and SLGH
in conjunction with the Individual Loans. The lawsuits allege inter alia
violations of federal and state securities laws, fraud, negligence, breach
of fiduciary duty, and conversion as well as conspiracy and aiding and
abetting counts with regard to these violations.  The Bank denies the
allegations of wrongdoing.
Damages in excess of $100 million have been alleged, and compensatory and
punitive damages have been sought generally against all defendants,
although no specific damages have been prayed for with regard to the Bank,
nor has there been any apportioning of liability among defendants or
attributable to the various claims asserted.  A former officer and director
of the Bank has also been named as a defendant.  The Bank and the named
officer/director have notified the Bank's insurance carriers of the various
lawsuits.
In August 1994, the Bank entered into a settlement agreement with the
representatives of the various plaintiffs, which, if approved as more fully
set forth below, will dismiss all of the above referenced cases, with
prejudice, against the Bank, its officers and directors, with the exception
of the officer/director previously named.  In connection with the
settlement, the Bank will release its security interest in certain disputed
collateral and cash proceeds thereof, which the Bank received from PMC,
SLGH, or the principals, in connection with the Individual Loans.  This
collateral has been a subject of dispute in the Neilson Action, with both
the Bank and the representatives of PMC/SLGH asserting the right to such
collateral.  All the loans have been charged off, previously.  The Bank
will also make a cash payment to the Plaintiffs in connection with the
settlement.  In connection with the settlement the Bank will assign its
rights, if any, under various insurance policies, to the Plaintiffs.  The
settlement does not resolve the claims asserted against the
officer/director.
The settlement requires the approval of each of the courts in which actions
have been filed, and the Federal Bankruptcy Court.  There are a number of
technical issues related to the settlement which must be resolved prior to
its effectiveness.

Note K.  REGULATORY MATTERS

On November 2, 1993, the Office of the Comptroller of the Currency ("OCC"),
after completion of their annual examination of the Bank, terminated the
Formal Agreement entered into in June, 1992. In December 1993, the Fed
terminated the Memo of Understanding entered into in August, 1992. The
Formal Agreement had been entered into in June 1992 and required the
implementation of certain policies and procedures for the operation of the
Bank to improve lending operations and management of the loan portfolio.
The Memorandum of Understanding was executed in August 1992.

                        SIGNATURES




    Pursuant to the Securities Exchange Act of 1934, the Registrant has
caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.






                                          CU BANCORP
                                          August 11, 1994




                                        By: PATRICK HARTMAN
                                            ---------------
                                            Patrick Hartman
                                            Chief Financial Officer



Part II - Other Information



Item 1.  Legal Proceedings

     Please  refer  to  Notes J and K, on page 26  above,  for  a  complete
discussion of both legal and regulatory matters.

Item 2.  Changes in Securities

    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 Filings on Form 8-K

  (a) Exhibits:
    (10)    Material Contracts
          (i) Mortgage Servicing Purchase and Sale Agreement
            Dated April 1, 1994                             pg.  29

  (b) Reports on Form 8-K:
    None.