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

                                   FORM 10-K

    [x]           ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended December 31, 1995
                                        OR
    [ ]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                        THE SECURITIES EXCHANGE ACT OF 1934
                             Commission File No. 0-11117

                               SDNB FINANCIAL CORP.
              (Exact name of Registrant as Specified in its Charter)

          Incorporated in California - IRS Employer I.D. No. 95-3725079

               1420 Kettner Boulevard, San Diego, California 92101
               (Address of Principal Executive Office)  (Zip Code)

         Registrant's Telephone Number including area code:  619-233-1234

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

                                                   Name of each exchange
          Title of each class                       on which registered
                None                                       None

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

                                 Common Stock 
                                (Title of class)

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

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

The aggregate market value of the voting stock held by nonaffiliates of the 
Registrant as of the close of business on March 4, 1996:  $ 14,662,000

The number of shares of Common Stock outstanding as of the close of business 
on March 4, 1996:  3,073,260

                      DOCUMENTS INCORPORATED BY REFERENCE

The Registrant's 1995 Annual Report to Shareholders is incorporated by 
reference into Part IV of this Form 10-K.




                             PART I


Item 1.   Business.

       (a)     General Development of Business.  SDNB Financial

Corp (the "Company") was organized under the laws of California

on April 15, 1982, at the direction of San Diego National Bank

(the "Bank") for the purpose of becoming a bank holding company

by acquiring all of the outstanding capital stock of the Bank, a

national banking association.  The Federal Reserve Board

("Reserve Board") approved the Company's application to become a

bank holding company on November 1, 1982, and continues as the

Company's primary regulator.

     The Bank was granted its Charter by the Comptroller of the

Currency ("Comptroller") on November 12, 1981, and commenced

operations as a national bank on the same date.  The Bank is

engaged in a general commercial banking business through its head

office in San Diego, California.  The Comptroller is the Bank's

primary regulator.

     Until June 30, 1993, the Company owned SDNB Development Corp

("Devco"), a California corporation, for the purpose of said

entity participating as a joint venture partner in the San Diego

National Bank Building Joint Venture (the "Joint Venture"), a

partnership formed for the purpose of constructing and developing

an office building in downtown San Diego to house the Company and

the Bank.  Effective July 1, 1993, the Company merged Devco into

itself, thus assuming the position as Joint Venture partner.

     In addition, the Company owns SDNB Mortgage Bankers

("Mortgage"), a California corporation, for the purpose of said

entity engaging in mortgage banking and brokerage activities

pursuant to approval from the Federal Reserve Bank of San

Francisco as permitted by Section 225.25(b)(1) of Regulation Y

and Section 4(c)(3) of the Bank Holding Company Act of 1956.

Mortgage has obtained a corporate real estate broker's license

from the California Department of Real Estate.  Mortgage is

currently inactive.

       (b)     Financial Information About Industry Segments.

Not applicable to the Company, which presently operates in only

one business area, banking.

       (c)   Narrative Description of Business.

      1.  Supervision and Regulation.  The banking industry is

subject to extensive federal regulation and is undergoing

significant change.  In 1991, the Federal Deposit Insurance

Corporation Improvement Act ("FDICIA") was enacted.  FDICIA

substantially amended the Federal Deposit Insurance Act ("FDI

Act") and certain other statutes.  Since FDICIA's enactment, the

federal bank regulatory agencies have been in the process of

adopting regulations to implement its statutory provisions. Most

of these new regulatory provisions are now in effect, while

others are being phased in over time.  FDICIA and its

implementing regulations contain a number of substantial

provisions that likely will have a significant impact on the

banking industry as a whole and potentially could have a material

impact upon the operations and earnings of the Company.

       The following discussion summarizes certain aspects of the

banking laws and regulations that affect the Company.  Proposals

to change the laws and regulations governing the banking industry

are frequently raised in Congress and before the various bank

regulatory agencies.  The likelihood and timing of any changes

and the impact such changes might have on the Company are

impossible to determine with certainty.  A change in applicable

laws or regulations, or a change in the way such laws or

regulations are interpreted by regulatory agencies or courts, may

have a material impact on the business of the Company.  To the

extent that the following information describes statutory or

regulatory provisions, it is qualified entirely by reference to

the particular statutory or regulatory provision.

         (a) Bank Holding Company Regulation. As a registered

bank holding company, the Company and its nonbank subsidiaries

are subject to supervision and regulation under the Bank Holding

Company Act ("BHCA") by the Reserve Board.  The Reserve Board

requires regular reports from the Company and is authorized by

the BHCA to make regular examinations of the Company and its

subsidiaries.

       Under the BHCA, the Company may not acquire direct or

indirect ownership or control of more than 5% of the voting

shares of any company, including a bank, without the prior

approval of the Reserve Board, except as specifically authorized

under the BHCA.  The Company is also subject to regulation under

this banking law with respect to certain acquisitions of domestic

banks. Under the BHCA, the Company, subject to the approval of

the Reserve Board, may acquire shares of nonbanking corporations,

the activities of which are deemed by the Reserve Board to be so

closely related to banking or managing or controlling banks as to

be a proper incident thereto.

       The Reserve Board has enforcement powers over bank holding

companies and their nonbanking subsidiaries, among other things

to interdict activities that represent unsafe or unsound

practices or constitute violations of law, rule, regulation,

administrative orders or written agreements with a federal bank

regulator.  These powers may be exercised through the issuance of

cease-and-desist orders, civil money penalties and other actions.

       Under the Reserve Board's statement of policy with respect

to bank holding company operations, a bank holding company is

required to serve as a source of financial strength to its

subsidiary depository institutions and to commit all available

resources to support such institutions in circumstances where it

might not do so absent such policy.  Although this "source of

strength" policy has been challenged in litigation, the Reserve

Board continues to take the position that it has authority to

enforce it.  For a discussion of circumstances under which a bank

holding company may be required to guarantee the capital levels

or performance of its subsidiary bank, see "Capital Adequacy"

below.  The Reserve Board also has the authority to terminate any

activity of a bank holding company that constitutes a serious

risk to the financial soundness or stability of any subsidiary

depository institution or to terminate its control of any bank or

nonbank subsidiaries.

         Bank holding companies and their subsidiary banks are

also subject to the provisions of the Community Reinvestment Act

of 1977 ("CRA").  Under the terms of the CRA, the Comptroller (or

other appropriate bank regulatory agency) is required in

connection with its examination of a bank to assess such bank's

record in meeting the credit needs of the community served by

that bank, including low- and moderate-income neighborhoods.

Further, such assessment is also required of any bank that has

applied, among other things, to merge or consolidate with, or

acquire the assets or assume the liabilities of, a federally-

regulated financial institution, or to open or relocate a branch

office.  In the case of a bank holding company applying for

approval to acquire a bank or bank holding company, the Reserve

Board will assess the record of each subsidiary bank of the

applicant bank holding company in considering the application.

       Under recently enacted revisions to the CRA regulations,

the current CRA assessment is being replaced with a new

evaluation system that would rate institutions based on their

actual performance (rather than efforts) in meeting community

credit needs.  Under new regulations, each institution would be

evaluated based on the degree to which it is providing loans (the

leading test),  branches and other services (the service test)

and investments (the investment test) to low and moderate income

areas in the communities it serves, based on the communities

demographics, characteristics and the institution's capacity,

product offerings and business strategy.  Each depository

institution would have to report to its federal supervisory

agency and make available to the public data on the geographic

distribution of its loan applications, denial, originations and

purchases.  Institutions would continue to receive one of four

composite ratings: Outstanding, Satisfactory, Needs to Improve or

Substantial Noncompliance.  The new rules are going into effect

in stages from July 1995 to January 1997.  The Company does not

believe that the new CRA regulations will substantially change

its program and policies designed to meet the needs of its

communities.

       The primary assets of the Company consist of the ownership

of the Bank, and through the Joint Venture, a 62% interest in the

San Diego National Bank Building.  Various legal limitations

affect the extent to which the Bank may extend credit, pay

dividends, or otherwise supply funds to the Company or the Bank's

other affiliates.  In particular, the Bank is subject to certain

restrictions imposed by Federal law on any extensions of credit

to the Company or, with certain exceptions, other affiliates.

Such restrictions prohibit the Company or such other affiliates

from borrowing from the Bank unless the loans are secured by

specified collateral.  Further, such secured loans and

investments by the Bank are limited to 10% of the Bank's capital

and surplus in the case of the Company or to any other such

affiliate and 20% of the Bank's capital and surplus as to the

Company and all such affiliates in the aggregate.

       In addition, there are certain limitations on the payment

of dividends to the Company by the Bank.  In general, the Bank

may pay dividends out of its net profits.  However, the prior

approval of the Comptroller is required if the total of all

dividends declared by the Bank in any calendar year will exceed

the Bank's net profits for that year combined with its retained

net profits for the preceding two years.  At January 1, 1996, the

Bank had available for dividends to the Company approximately

$1,370,000 without the approval of the Comptroller.

       In addition, the Comptroller and the Federal Deposit

Insurance Corporation ("FDIC") have authority to prohibit a bank

from engaging in an unsafe or unsound practice in conducting its

business.  The payment of dividends, depending upon the financial

condition of the bank in question, could be deemed to constitute

such an unsafe or unsound practice, and the regulatory agencies

have indicated their view that it generally would be an unsafe

and unsound practice to pay dividends except out of current

operating earnings.

       Finally, under FDICIA, an insured depository institution

is prohibited from making any capital distribution to its owner,

including any dividend, if, after making such distribution, the

depository institution fails to meet the required minimum level

for any relevant capital measure, including the risk-based

capital adequacy and leverage standards discussed below.

       The Company and the Federal Reserve Bank of San Francisco

("Reserve Bank") entered into an agreement on November 20, 1992,

pursuant to which the Company must obtain the approval of the

Reserve Bank prior to the declaration of any cash dividends or

the incurrence of debt, other than in the ordinary course of

business, and the Company must give notice to the Reserve Bank

prior to adding or replacing a director or a senior executive

officer.  Also, the Company submitted a proposed capital infusion

plan.  As outlined in the management discussion and analysis and

the notes to the consolidated financial statements, the capital

infusion was successfully completed in 1995.

       (b)   Capital Adequacy.  The Reserve Board and the

Comptroller have adopted risk-based capital adequacy guidelines

for bank holding companies and banks under their supervision.

Under the guidelines the so-called "Tier 1 capital" and "total

capital" as a percentage of risk weighted assets and certain

off-balance sheet instruments must be at least 4% and 8%,

respectively.

       The Reserve Board and the Comptroller have also imposed a

leverage standard to supplement their risk based ratios.  This

leverage standard focuses on a banking institution's ratio of

Tier 1 capital to average total assets adjusted for goodwill and

certain other items.  Under these guidelines, banking

institutions that meet certain criteria, including excellent

asset quality, high liquidity, low interest rate exposure and

good earnings, and have received the highest regulatory rating

must maintain a ratio of Tier 1 capital to total assets of at

least 3%.  Institutions not meeting these criteria, as well as

institutions with supervisory, financial or operational

weaknesses, along with those experiencing or anticipating

significant growth are expected to maintain a Tier l capital to

total assets ratio equal to at least 4% to 5%.

       As reflected in the following table, the risk-based

capital ratios and leverage ratios of the Company and the Bank as

of December 31, 1995 exceeded the fully phased-in risk-based

capital adequacy guidelines and the leverage standard.

       Capital Components and Ratios at December 31, 1995
                     (dollars in thousands)

                                            Company         Bank
Capital Components
      Tier 1 capital                       $16,726       $13,656
      Total capital                         18,218        15,017

Risk-weighted assets
and off-balance sheet
instruments                                117,967       107,310

Risk-based Capital Ratio
      Tier 1 capital                         14.18%        12.73%
      Total capital                          15.43%        13.98%

Leverage Ratio                                9.37%         8.43%

      FDICIA requires each federal banking agency, including the

Reserve Board, to revise its risk-based capital standards, in

order to ensure that those standards take adequate account of

interest rate risk, concentration of credit risk and the risk of

nontraditional activities, as well as reflect the actual

performance and expected risk of loss on multifamily mortgages.

The federal banking agencies in September 1993 issued proposed

rules whereby exposures to interest rate risk would be measured

as the effect that a specified change in market interest rates

would have on the net economic value of a bank.  This economic

perspective considers the effect that changing market interest

rates may have on the value of a bank's assets, liabilities, and

off-balance-sheet positions.  Institutions with interest rate

risk exposure in excess of a threshold level would be required to

hold additional capital proportionate to that risk.  The Company

is studying these latest proposals but cannot assess at this

point the impact the proposals would have on the Company's

capital requirements.

      The Reserve Board, the FDIC, the Comptroller and the Office

of Thrift Supervision have issued a final rule amending the

risk-based capital guidelines to take account of concentration of

credit risk and the risk of non-traditional activities.  The

final rule amends each agency's risk-based capital standards by

explicitly identifying concentration of credit risk and the risk

arising from non-traditional activities, as well as an

institution's ability to manage those risks, as important factors

to be taken into account by the agency in assessing an

institution's overall capital adequacy.  This final rule has not

materially impacted the Company's capital requirements, but there

can be no assurance that the adoption of other proposals

implementing FDICIA will not have an adverse impact on the

Company's capital requirements.

      Bank regulators and legislators continue to indicate their

desire to raise capital requirements applicable to banking

organizations beyond current levels.  However, management is

unable to predict whether and when higher capital requirements

would be imposed and if so, at what levels and on what schedule.

      FDICIA substantially revised the bank regulatory and

funding provisions of the FDI Act and made revisions to several

other federal banking statutes.  Among other things, FDICIA

required the federal banking agencies to take "prompt corrective

action" in respect to depository institutions that do not meet

minimum capital requirements.  FDICIA established five capital

tiers: "well capitalized", "adequately capitalized",

"undercapitalized", "significantly undercapitalized" and

"critically undercapitalized".  A depository institution's

capital tier will depend upon where its capital levels are in

relation to various relevant capital measures, which will include

a risk-based capital measure and a leverage ratio capital

measure, and certain other factors.

      Under the implementing regulations adopted by the federal

banking agencies, a bank is considered "well capitalized" if it

has (i) a total risk-based capital ratio of 10% or greater,

(ii) a Tier 1 risk-based capital ratio of 6% of greater, (iii) a

leverage ratio of 5% or greater and (iv) is not subject to any

order or written directive to meet and maintain a specific

capital level for any capital measure.  An "adequately

capitalized" bank is defined as one that has (i) a total-risk-

based capital ratio of 8% or greater, (ii) a Tier 1 risk-based

capital ratio of 4% or greater and (iii) a leverage ratio of 4%

or greater (or 3% or greater in the case of a bank with a

composite CAMEL rating of 1).  A bank is considered (A)

"undercapitalized" if it has (i) a total risk-based capital ratio

of less than 6%, (ii) a Tier 1 risk-based capital ratio of less

than 4% or (iii) a leverage ratio of less than 4% (or 3% or

greater in the case of a bank with a composite CAMEL rating of

1), (B) "significantly undercapitalized" if the bank has (i) a

total risk-based capital ratio of less than 6%, or (ii) a tier 1

risk-based capital ratio of less than 3% or (iii) a leverage

ratio of less than 3% and (C) "critically undercapitalized" if

the bank has a ratio of tangible equity to total assets equal to

or less than 2%.  The Reserve Board may reclassify a "well

capitalized" bank as "adequately capitalized" or subject an

"adequately capitalized" or "undercapitalized" institution to the

supervisory actions applicable to the next lower capital category

if it determines that the bank is in an unsafe or unsound

condition or deems the bank to be engaged in an unsafe or unsound

practice and not to have corrected the deficiency.  The Bank

currently meets the definition of a "well capitalized"

institution.

      "Undercapitalized" depository institutions, among other

things, are subject to growth limitations, are prohibited, with

certain exceptions, from making capital distributions, are

limited in their ability to obtain funding from a Federal Reserve

Bank and are required to submit a capital restoration plan.  The

federal banking agencies may not accept a capital plan without

determining, among other things, that the plan is based on

realistic assumptions and is likely to succeed in restoring the

depository institution's capital.  In addition, for a capital

restoration plan to be acceptable, the depository institution's

parent holding company must guarantee that the institution will

comply with such capital restoration plan and provide appropriate

assurance of performance.  If a depository institution fails to

submit an appropriate plan, including if the holding company

refuses or is unable to make the guarantee described in the

previous sentence, it is treated as if it is "significantly

undercapitalized".  Failure to submit or implement an acceptable

capital plan also is grounds for the appointment of a conservator

or a receiver.  "Significantly undercapitalized" depository

institutions may be subject to a number of additional

requirements and restrictions, including orders to sell

sufficient voting stock to become adequately capitalized,

requirements to reduce total assets and cessation of receipt of

deposits from correspondent banks.  Moreover, the parent holding

company of a significantly undercapitalized depository

institution may be ordered to divest itself of the institution or

of nonbank subsidiaries of the holding company.  "Critically

undercapitalized" institutions, among other things, are

prohibited from making any payments of principal and interest on

subordinated debt, and are subject to the appointment of a

receiver or conservator.

      FDICIA directed, among other things, that each federal

banking agency prescribe standards for depository institutions

and depository institution holding companies relating to internal

controls, information systems, internal audit systems, loan

documentation, credit underwriting, interest rate exposure, asset

growth, compensation, a maximum ratio of classified assets to

capital, minimum earnings sufficient to absorb losses, a minimum

ratio of market value to book value for publicly traded shares

and other standards as they deem appropriate.  The Reserve Board

adopted such standards in 1993.

      FDICIA also contains a variety of other provisions that may

affect the operations of the Company, including new reporting

requirements, regulatory standards for real estate lending,

"truth in savings" provisions, limitations on the amount of

purchased mortgage servicing rights and purchased credit card

relationships includable in Tier 1 capital, and the requirement

that a depository institution give 90 days' prior notice to

customers and regulatory authorities before closing any branch.

FDICIA also contains a prohibition on the acceptance or removal

of brokered deposits by depository institutions that are not

"well capitalized" or are "adequately capitalized" and have not

received a waiver from the FDIC.

      (c)  FDIC Deposit Insurance Assessments. As an institution

insured by the Bank Insurance Fund ("BIF"), the Bank is subject

to FDIC deposit insurance assessments.  Under current law, as

amended by FDICIA, the insurance assessment to be paid by

BIF-insured institutions shall be specified in a schedule

required to be issued by the FDIC that specifies, at semi-annual

intervals, target reserve ratios designed to increase the reserve

ratio to 1.25% of estimated insured deposits (or such higher

ratio as the FDIC may determine in accordance with the statute)

in 15 years.  FDICIA also authorizes the FDIC to impose one or

more special assessments in any amounts deemed necessary to

enable repayment of amounts borrowed by the FDIC from the

Treasury Department.  The FDIC set an assessment rate for the BIF

of 0.195% for periods prior to June 30, 1992, and an assessment

rate of 0.23% effective on June 30, 1992.  Consistent with

FDICIA, on September 15, 1992, the FDIC approved the

implementation of a risk-based deposit premium assessment system

under which each depository institution is placed in one of nine

assessment categories based on the institution's capital

classification under the prompt corrective action provisions

described above and whether such institution is considered by its

supervisory agency to be financially sound or to have supervisory

concerns.  The assessment rates, when the new system became

effective on January 1, 1993, ranged from 0.23% to 0.31%

depending upon the assessment category into which the insured

institution was placed.  The Bank's assessment rate increased

significantly under the new system which resulted in an increase

in deposit insurance assessment expense.  The rates were reduced

effective July 1, 1995 to a range of .04% to .31% and effective

January 1, 1996 to a range of 0 (with a minimum of $1,000 per

semi-annual period) to .27%.

      A significant increase in the assessment rate or a special

additional assessment with respect to insured deposits, however,

could have an adverse impact on the results of operations and

capital of the Bank.

      (d)  Governmental Policies. The earnings of the Company are

significantly affected by the monetary and fiscal policies of

governmental authorities, including the Reserve Board. Among the

instruments of monetary policy used by the Reserve Board to

implement these objectives are open-market operations in U.S.

Government securities and Federal funds, changes in the discount

rate on member bank borrowings and changes in reserve

requirements against member bank deposits.  These instruments of

monetary policy are used in varying combinations to influence the

overall level of bank loans, investments and deposits, and the

interest rates charged on loans and paid for deposits.  The

Reserve Board frequently uses these instruments of monetary

policy, especially its open-market operations and the discount

rate, to influence the level of interest rates and to affect the

strength of the economy, the level of inflation or the price of

the dollar in foreign exchange markets.  The monetary policies of

the Reserve Board have had a significant effect on the operating

results of banking institutions in the past and are expected to

continue to do so in the future.  It is not possible to predict

the nature of future changes in monetary and fiscal policies, or

the effect which they may have on the Company's business and

results of operations.

      (e)  Other Legislative Initiatives.  From time to time,

various proposals are introduced in the United States Congress

and before various bank regulatory authorities which would alter

the powers of, and restrictions on, different types of banking

organizations and which would restructure part or all of the

existing regulatory framework for banks, bank holding companies

and other financial institutions.

      Moreover, a number of other bills have been introduced in

Congress which would further regulate, deregulate or restructure

the financial services industry.  It is not possible to predict

whether these or any other proposals will be enacted into law or,

even if enacted, the effect which they may have on the Company's

business and results of operations.

     2.  Business of the Bank.  The Bank focuses primarily upon

wholesale commercial banking operations, emphasizing the needs of

small and medium size business firms and corporations and the

personal banking needs of business executives and professional

persons located in the Bank's immediate service area.  The Bank's

marketing strategy stresses its local ownership and commitment to

service community business needs.

     Because the Bank's primary service area is comprised largely

of commercial and professional businesses, the Bank places

particular emphasis on banking services appropriate to serve the

financial requirements of these business sectors.  The Bank

concentrates on business with commercial, industrial and

professional customers in connection with both loans and

deposits.  In addition, the Bank seeks business from

manufacturing and industrial corporations in San Diego County for

whom it can provide financing and other banking needs.  The Bank

believes that the attraction of such businesses or large personal

accounts enables it to provide professional, efficient and

personalized banking services on an effective basis.  The Bank

also offers courier services, collection services, notary public

services, money market certificates of deposit, letters of credit

and other customary bank services to its business customers.

     On September 13, 1988, the Bank was granted trust powers by

the Comptroller.  The trust department, specializing in self-

directed employee benefit plans, began active operations in 1989.

In 1992, the Bank, citing failure of the department to achieve

profitable operations, discontinued operations and transferred

the Bank's fiduciary responsibilities to another institution.  In

1994, the Bank entered into an agreement with Danielson Trust

Company ("Danielson") under which Danielson will provide trust

and related services to Bank customers.

     In addition to offering a comprehensive array of general

banking services, the Bank offers specialized services to certain

businesses that have been identified by the Bank's management as

key sources of deposits and loans.  In 1995, the Bank established

its International Department and now offers a full array of such

services, including letters of credit and documentary

collections.  Other services, which are offered directly or

through the Bank's correspondent banks, include cash management

consulting and money market investments.

     As a corollary and supplement to its wholesale banking

operations, the Bank provides a full range of retail commercial

banking services, including checking and savings accounts, safe

deposit boxes, traveler's checks, and cashier's checks.   The

Bank issues credit cards through third parties and is a merchant

depository for cardholder drafts.

     The Bank engages in a full range of lending activities.  The

types of credit made available are:

     Business Loans and Lines of Credit

       Business acquisition and expansion

       Equipment and vehicle financing

       Working capital

       Accounts receivable and inventory financing

       Standby letters of credit

       SBA and CSSBDC guaranteed loans

     Consumer Loans and Lines of Credit

       Personal loans (secured and unsecured)

       Personal property loans (automobiles, boats, airplanes,
       recreational vehicles, mobile homes)
       
       Home equity loans (secured by 1-4 family dwellings)

       Home improvement loans (secured and unsecured)

       Home equity lines of credit (secured by deed of trust on 1-
       4 family dwellings)

       Personal lines of credit (Ready Money-unsecured lines
       attached to a checking account)
       


     Real Estate Financing

       Mini-perm loans for commercial and multi-family property

       Residential and commercial land loans

       Development, interim construction and rehabilitation
       loans for commercial, 1-4 family and multi-family
       property

       HUD guaranteed loans

     The commercial lending (business loans and lines of credit)

is directed primarily at businesses whose demands for funds fall

within the Bank's unsecured lending limit (approximately

$2,300,000 at December 31, 1995), and who are depositors with the

Bank.

     The Bank has no foreign loans or highly leveraged

transactions.  At December 31, 1995, approximately fifty-nine

percent (59%) of the Bank's total loans were commercial, a

majority of which are written with an original maturity of 90 to

180 days.  Real estate loans, including interim construction and

mini-perm, comprised approximately thirty-eight percent (38%) of

the portfolio, with an average maturity of nine to eighteen

months for interim construction loans and five years for the mini-

perm loans.  The balance of the loans are installment and

consumer loans.  Most of the loans bear adjustable interest

rates, which change with the Bank's base rate.  The Bank's loan

loss reserve was approximately $2,002,000, or two and two-tenths

percent (2.2%) of gross loans at December 31, 1995.  The Bank

intends to maintain the loan loss reserve at a level sufficient

to absorb charge-offs from unexpected and adverse economic

developments.

     The Bank's investment portfolio includes United States

government and agency investments, state and municipal bonds,

bankers acceptances, certificates of deposit and other

miscellaneous investments.

     A majority of the Bank's deposits are derived from customers

who have other account relationships with the Bank.  The Bank has

never used money brokers to secure deposits.  The Bank's deposits

are comprised of time certificates of deposit, demand accounts

(including interest bearing demand accounts) and savings deposits

(including money market savings).

     During the years 1993 through 1995, the Company and the Bank

have been adversely affected by a number of factors emanating

primarily from the condition of the economy in San Diego.  These

factors, more fully described in management's discussion and

analysis and in the statistical information which follows,

include:

       a)Reduction in the level of the loan portfolio resulting
       from continuing low demand.

       b)Higher than normal loan loss provisions in 1994 and
       1993.

       c)OREO losses and expenses from higher than normal levels
       of OREO properties in 1994 and 1993.

     Additionally, the Bank has incurred substantial expense in

connection with legal fees and provision for settlement costs

involving the Pioneer Mortgage Company litigation, which was

settled late in 1995.

     Competition.  The Bank competes with other commercial banks,

savings and loan associations, finance companies, money market

funds, credit unions, insurance companies and brokerage firms.

Many of the regulations and limitations imposed upon account

balances and interest rates were eliminated by the Depository

Institutions Deregulation and Monetary Control Act of 1980.

Savings and loan associations, credit unions and other business

concerns were allowed to offer traditional banking services as a

result of the Garn-St. Germain Depository Institutions Act of

1982 (the "Garn Act").  Among other provisions, the Garn Act

enabled federally insured institutions to offer a new account

similar to and directly competitive with money market accounts.

Over the years following passage of the Garn Act, these changes

have impacted the Bank's competition for deposits and the

corresponding cost of deposits and have also resulted in a

greater portion of the Bank's deposits being subject to rate

changes.

     The Bank also competes for deposits with other institutions,

such as brokerage firms and credit card companies, which offer

alternative investment vehicles, such as money market funds, as

well as traditional banking services, such as check access to

money market funds and check advances on credit card accounts.

In 1989, the Bank initiated the Executive Money Market account,

designed to be competitive with accounts offered by securities

firms.  Other entities (both public and private) seeking to raise

capital through the issuance and sale of debt or equity

securities also compete with the Bank in the acquisition of

deposits.

     As stated previously, nationwide reciprocal interstate

banking became effective in California on January 1, 1991 (after

having been allowed on a regional basis since 1987).  In 1992,

Bank of America merged with Security Pacific National Bank and in

1994 First Interstate Bank acquired San Diego Trust & Savings

Bank.  In 1996, Wells Fargo Bank successfully bid for First

Interstate Bank (completion of the acquisition is scheduled in

1996).  Management and the Board of Directors believe that the

reduction in the number of the independent banks represents a

business development opportunity for the Bank to obtain customers

who would prefer to do business with a locally-based bank rather

than one headquartered elsewhere.

     The Company has formed a Strategic Planning Committee which

is studying the Bank's position in the marketplace as affected by

the developments cited above.  The Committee reports periodically

to the Board.

     3.   Employees.  As of March 4, 1996, the Company and/or the

Bank had one hundred fourteen (114) full-time employees, of whom

ten (10) were executive officers.  Four (4) of the executive

officers have entered into employment contracts with the Company.

None of the Company's or the Bank's employees is covered by a

collective bargaining agreement and the Company believes that its

relationship with its employees is satisfactory.

     4.   Statistical Disclosure.  Following is the statistical

disclosure required for bank holding companies.




                                                  SELECTED STATISTICAL INFORMATION
                                   DISTRIBUTION OF ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY
                                              INTEREST RATES AND INTEREST DIFFERENTIAL
                                                           (IN THOUSANDS)

                                                      1995                         1994                           1993
                                            Average  Revenue/  Yield     Average  Revenue/  Yield      Average   Revenue/  Yield
                                            Balance  Expense   Rate      Balance  Expense   Rate       Balance   Expense   Rate
                                                                                                     
Interest-earning assets           
   Loans
      Commerical                             54,290    5,900   10.87%     63,180    5,597    8.86%      78,229     6,601    8.44%
      Real estate                            36,370    3,903   10.73%     37,082    3,623    9.77%      40,137     3,446    8.59%
      Installment                             2,932      287    9.79%      3,146      280    8.90%       3,392       357   10.52%
         Total loans (including fees)        93,592   10,090   10.78%    103,408    9,500    9.19%     121,758    10,404    8.54%

   Investment securities
      U.S. Treasury securities                5,770      298    5.16%      4,184      165    3.94%       3,700       129    3.49%
      Securities of government agencies      18,803    1,044    5.55%     20,917    1,021    4.88%      14,416       642    4.45%
      State and political obligations         2,610      216    8.28%      4,617      397    8.60%       3,332       406   12.18%
      Other securities                        1,691      103    6.09%        682       39    5.72%         903        55    6.09%
         Total investment securities         28,874    1,661    5.75%     30,400    1,622    5.34%      22,351     1,232    5.51%

   Certificates of deposit in other banks     2,271      137    6.03%      1,469       63    4.29%       1,494        67    4.48%
   Federal Funds Sold                        15,547      904    5.81%     18,407      732    3.98%      13,235       364    2.75%

         Total interest-earning assets      140,284   12,792    9.12%    153,684   11,917    7.75%     158,838    12,067    7.60%

Noninterest-earning assets
   Cash and due from banks                   12,864                       12,415                        12,315
   Premises and equipment                    10,918                       11,408                        11,742 
   Other, less allowance for loan losses        168                          143                         3,472
         Total noninterest-earning assets    23,950                       23,966                        27,529

TOTAL ASSETS                                164,234                      177,650                       186,367


                                                  SELECTED STATISTICAL INFORMATION
                                   DISTRIBUTION OF ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY
                                              INTEREST RATES AND INTEREST DIFFERENTIAL
                                                           (IN THOUSANDS)

                                                      1995                         1994                           1993
                                            Average  Revenue/  Yield     Average  Revenue/  Yield      Average   Revenue/  Yield
                                            Balance  Expense   Rate      Balance  Expense   Rate       Balance   Expense   Rate
                                                                                                 
Interest-bearing liabilities
   Deposits
      Savings, NOW accounts, and
       money markets                         69,160    1,965    2.84%     71,173    1,700    2.39%      64,430     1,452    2.25%
      Time deposits                          18,542      963    5.19%     22,831      797    3.49%      45,391     1,694    3.73%
         Total interest-bearing deposits     87,702    2,928    3.34%     94,004    2,497    2.66%     109,821     3,146    2.86%

   Securities sold under repurchase agreements
    and federal funds purchased               9,668      255    2.64%     14,603      367    2.51%       7,762       185    2.38%
   Short-term debt                            1,777      177    9.96%      2,456      209	   8.51%       2,393       174    7.27%
   Long-term debt                             9,963      797    8.00%     10,251      621    6.06%      10,486       673    6.42%
         Total interest-bearing liabilities 109,110    4,157    3.81%    121,314    3,694    3.04%     130,462     4,178    3.20%

Noninterest-bearing liabilities
   Demand deposits                           42,244                       46,354                        44,265
   Other liabilities                            969                          364                           282
         Total liabilities                  152,323                      168,032                       175,009 

Minority interest in subsidiary                   0                            0                             0

Stockholders' equity                         11,911                        9,618                        11,358 

TOTAL LIABILITIES AND
STOCKHOLDERS'EQUITY                         164,234                      177,650                       186,367 

Net interest income                                    8,635                        8,223                          7,889 

Margin analysis
   Interest income/earning assets                               9.12%                        7.75%                          7.60%
   Interest expense/earning assets                              2.96%                        2.40%                          2.63%
   Net interest income/earning assets                           6.16%                        5.35%                          4.97%

<FN>
<F1>
1) All loans are stated net of unearned income.
<F2>
2) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental rate of 34%.
<F3>
3) These averages reflect the consolidated assets and liabilities of SDNB Financial Corp and subsidiaries.
   The averages for San Diego National Bank are calculated on a daily basis. The average for SDNB Financial Corp.
   and other subsidiaries are calculated on a quarterly basis.
<F4>
4) Non-accrual loans - Loans are placed on non-accrual status when a reasonable doubt exists as to the collectibility
   of interest or principal. As of December 31, 1995, 1994, and 1993, the Bank had loans on non-accrual status 
   totaling $6,969, $6,046, and $5,343, respectively. Average balances for loans include these amounts; however, 
   revenue is recognized on a cash basis for these loans.
<F5>
5) Revenue for loans includes portions of fees recognized as current income of $540, $453, and $532 in 1995, 1994,
   and 1993, respectively.
<F6>
6) Expense for short-term debt totaling $144 in 1995, $167 in 1994, and $147 in 1993,  and the expense for long-term
   debt of $797 in 1995, $621 in 1994, and $673 in 1993, are classified as building operating expense on the 
   consolidated financial statements. 
</FN>




                                                    VOLUME/RATE VARIANCE ANALYSIS

                                              1995 COMPARED TO 1994       1994 COMPARED TO 1993          1993 COMPARED TO 1992
                                              Volume   Rate   Total       Volume   Rate   Total          Volume   Rate   Total
                                                                                                   
INCREASE (DECREASE) IN INTEREST ON EARNING ASSETS:

Loans
  Commercial loans                             (856)  1,159     303      (1,320)    316  (1,004)          (466)     36    (430)
  Real estate loans                             (71)    351     280        (275)    452     177            258    (269)    (11)
  Installment loans                             (20)     27       7         (25)    (52)    (77)           (51)     71      20

    Total loans                                (947)  1,537     590      (1,620)    716    (904)          (259)   (162)   (421)

Investment securities
  U.S. Treasury securities                       73      60     133          18      18      36             (5)    (58)    (63)
  Securities of government agencies            (109)    132      23         312      67     379            376     (82)    294
  State and political obligations              (167)    (14)   (181)        130    (139)     (9)           (25)     (5)    (30)
  Other securities                               61       3      64         (13)     (3)    (16)           (65)     19     (46)

    Total investment securities                (142)    181      39         447     (57)    390            281    (126)    155

Certificates of deposit in other bank            42      32      74          (1)     (3)     (4)           (78)    (27)   (105)
Federal funds sold                             (127)    299     172         172     196     368             19     (63)    (44)

    Total interest income change             (1,174)  2,049     875      (1,002)    852    (150)           (37)   (378)   (415)


INCREASE (DECREASE) IN INTEREST PAID ON LIABILITIES:


Interest on deposits
  Savings, NOW accounts,
    and money markets                           (49)    314     265         158      90     248           (194)   (279)   (473)
  Other domestic time deposits                 (170)    336     166        (794)   (103)   (897)            76    (326)   (250)

    Total interest on deposits                 (219)    650     431        (636)    (13)   (649)          (118)   (605)   (723)

Securities sold under agreement to repurchase
  and federal funds purchased                  (129)     17    (112)        171      11     182            101     (60)     41

Short-term debt                                 (64)     32     (32)          5      30      35             29     (10)     19

Long-term debt                                  (18)    194     176         (15)    (37)    (52)           (20)   (140)   (160)

    Total interest expense change              (430)    893     463        (475)     (9)   (484)            (8)   (815)   (823)

    Net change in net interest income          (744)  1,156     412        (527)    861     334            (29)    437     408

<FN>
<F1>
Note:  Change in interest income or expense can be attributed to (a) changes in volume (change in volume times old rate), (b) 
changes in rate (change in rate times old volume),and (c) changes in rate/volume (change in rate times the change in volume).  
The rate/volume variances are allocated proportionally between the rate and the volume variances based on their absolute values.
</FN>




INVESTMENT SECURITIES


                                            1995                1994
                                        (Book Value)        (Book Value)
                                                          
December 31, 1995 and 1994:
Available-For-Sale: 
  U.S. Treasuries                          13,515                   0
    Average maturity (in years)              0.12                   0

  U.S. Government agencies                 12,773               9,637
    Average maturity (in years)              1.62                2.11

  Other securities                            472                   0
    Average maturity (in years)              0.00                   0

  FRB Stock                                   273                 273
                                           27,033               9,910


Held-To-Maturity: 
  U.S. Treasuries                           1,000               1,998
    Average maturity (in years)              0.08                0.83

  U.S. Government agencies                  4,021              11,397
    Average maturity (in years)              2.39                2.74

  States and municipalities                 1,637               3,176
    Average maturity (in years)              1.36                3.43

  Other bonds and notes                       750                 750
    Average maturity (in years)              3.58                4.58
                                            7,408              17,321



                                            1993
                                        (Book Value)
December 31, 1993:
Held-For-Investment:
  U.S. Treasuries                           6,004
    Average maturity (in years)              0.47

  U.S. Government agencies                 19,588
    Average maturity (in years)              3.72

  States and municipalities                 4,362
    Average maturity (in years)              2.69

FRB Stock                                     273
                                           30,227




INVESTMENT SECURITIES


MATURITY IN YEARS
                                    Under 1  1 to 5  5 to 10  Over 10    Total
                                                         
Available-For-Sale:
  U.S. Treasuries                    13,515       0        0        0   13,515
    Weighted average interest rate    5.44%   0.00%    0.00%    0.00%    5.44%

  U.S. Government agencies           1,799   10,974        0        0   12,773
    Weighted average interest rate   5.51%    5.61%    0.00%    0.00%    5.60%

  Other securities                     472        0        0        0      472
    Weighted average interest rate   5.52%    0.00%    0.00%    0.00%    5.52%

  FRB Stock                              0        0        0      273      273
    Weighted average interest rate   0.00%    0.00%    0.00%    6.00%    6.00%
                                    15,786   10,974        0      273   27,033


Held-To-Maturity:
  U.S. Treasuries                    1,000        0        0        0    1,000
    Weighted average interest rate   4.37%    0.00%    0.00%    0.00%    4.37%

  U.S. Government agencies           1,000    2,000    1,021        0    4,021
    Weighted average interest rate   6.87%    5.15%    7.07%    0.00%    6.07%

  States and municipalities *        1,000      637        0        0    1,637
    Weighted average interest rate   4.66%    5.70%    0.00%    0.00%    5.06%

  Other bonds and notes                  0      500      250        0      750
    Weighted average interest rate   0.00%    7.30%    8.50%    0.00%    7.70%
                                     3,000    3,137    1,271        0    7,408

<FN>
<F1>
* Taxable equivalent yield based upon 34% Federal Income Tax rate.
</FN>




LOAN PORTFOLIO
                                                         LOAN TYPE

                                           Real Estate  Real Estate  Installment    Lease
                               Commercial  Construction  Mortgage   and  Consumer  Financing   Total
                                                                              
Totals at year-end:

     1995                        54,372       5,618       29,332         2,873        136     92,331

     1994                        57,613       5,750       31,461         2,234          0     97,058

     1993                        67,087       8,995       32,099         2,852          0    111,033

     1992                        85,377      12,717       30,721         3,306          0    132,121

     1991                        81,120      12,682       23,751         4,275          0    121,828

Maturities at the end of 1995:

     1 year or less              43,330       5,245        2,679         2,065         33     53,352

     1 - 5 years                 10,333          24       23,984           801        103     35,245

     after 5 years                  709         349        2,669             7          0      3,734

Outstanding loans at the end
of 1995 which are due after
one year earn interest as follows:

     Fixed rate                   1,120           0        3,527           520        103      5,270

     Adjustable rate              9,922         373       23,126           288          0     33,709


RISK ELEMENTS

     Nonperforming assets consist of non-accrual loans, restructured loans, past due loans
     and other real estate owned.  Non-accrual loans are loans on which interest recognition
     has been suspended until realized because of doubts as to the borrower's ability to 
     repay principal or interest.  Restructured loans are loans where the terms have been 
     altered to provide a reduction or deferral of interest or principal because of a 
     deterioration in the borrower's financial position.  Past due loans are accruing loans 
     that are contractually past due 90 days or more as to interest or principal payments.
     The following summarizes the nonperforming assets at December 31:

                                            1995     1994     1993     1992     1991
                                                                            
     Non-accrual loans                     6,969    6,046    5,343    1,918    2,442

     Restructured loans (still accruing)   1,364    2,316    3,162        0        0

     Loans 90 days past due                   93       20      481      248    2,238

                                           8,426    8,382    8,986    2,166    4,680

     Other real estate owned                 181      268    1,050    2,091    4,987

     Total                                 8,607    8,650   10,036    4,257    9,667

<FN>
<F1>
1)   Non-accrual loans are placed on non-accrual when a reasonable doubt exists as to 
     the collectibility of interest or principal.  Gross interest income that would have 
     been recorded for the year ended December 31, 1995, if non-accrual loans had been 
     current and in accordance with their original terms, is approximately $819.  Interest 
     actually recognized for those loans was $589.  Non-accrual loans totaling $5,561 in 1995,
     $1,144 in 1994, $1,196 in 1993, $521 in 1992 and $326 in 1991 were also classified as 
     restructured loans.
</FN>




SUMMARY OF LOAN LOSS EXPERIENCE

                                      1995     1994     1993     1992     1991
                                                         
Allowance for loan losses 
  (as of Jan. 1)                     2,148    2,522    2,111    2,011    1,499

Losses charged-off

  Commerical                           619    2,211    2,277    1,294      722
  Real estate construction               0        0       20      120        0
  Real estate mortgage                   0        0      264      101       56
  Installment                           36      151      155       60       70
  Lease financing                        0        0        0        0        0

Total loans charged-off                655    2,362    2,716    1,575      848

Recoveries of losses previously charged-off

  Commerical                           276      121      144      299       81
  Real estate construction               0        0        0        0        0
  Real estate mortgage                   0       10        4       50        0
  Installment                           33        7       29        6        9
  Lease financing                        0        0        0        0        0

Total recoveries                       309      138      177      355       90

Net loans charged-off                  346    2,224    2,539    1,220      758

Additions charged to 
  operating expense                    200    1,850    2,950    1,320    1,270

Allowance for loan losses 
  (as of Dec. 31)                    2,002    2,148    2,522    2,111    2,011


  Average loans outstanding         92,376  103,897  121,758  124,945  123,490

  Ratio of net charge-offs to average
    loans outstanding                0.37%    2.14%    2.09%    0.98%    0.61%





ALLOWANCE FOR LOAN LOSSES BY CATEGORY


                                1995               1994              1993               1992                1991

                                   Percent            Percent           Percent            Percent             Percent
                                   of loans          of loans           of loans           of loans            of loans
                                   in each           in each            in each            in each             in each 
                                   category          category           category           category            category
                                   to total          to total           to total           to total            to total
                           Amount   loans     Amount   loans     Amount   loans     Amount   loans     Amount   loans
                                                                                         
Commerical                    933    57.6%     1,635    59.4%     1,862    60.4%     1,304    64.5%     1,417    66.6%

Real estate construction       25     6.1%        49     5.9%        57     8.1%       101     9.6%        96    10.4%

Real estate mortgage          293    33.1%        80    32.4%       206    28.9%       222    23.4%       196    19.5%

Installment                    12     3.1%        62     2.3%        93     2.6%        25     2.5%        30     3.5%

Lease financing                 1     0.1%         0     0.0%         0     0.0%         0     0.0%         0     0.0%

Unallocated                   738     NA         322     NA         304     NA         459     NA         272     NA

      Total                 2,002   100.0%     2,148   100.0%     2,522   100.0%     2,111 1  00.0%     2,011   100.0%

<FN>
<F1>
1)  Beginning in 1993, the Bank evaluates the adequacy of its allowance for loan losses using a "migration analysis" of 
    net charge-offs to classified loans.  Certain loans are segregated by management and reserved specifically based on 
    potential loss exposure.  The remainder of the loans in the portfolio are segregated  into significant pools.  
    Potential loss exposure is determined by creating a loss experience percentage for loans with similar 
    characteristics and quality.  These percentages are applied to the Bank's current portfolio to  estimate the amount 
    of future losses.  The Bank also makes a provision for undrawn commitments and letters of credit.  This quantitative 
    analysis is supplemented with a provision based on qualitative factors including but not limited to trends in volume 
    and severity of past due and classified loans and trends in the volume of nonaccural loans troubled debt-
    restructurings and other loan modifications, trends in the nature and volume of the portfolio,  experience ability 
    and depth of lending management and staff, trends in lending policies and procedures including underwriting 
    standards and collection charge-off and recovery practices, national and local economic and business conditions and 
    developments including the condition of various market segments, existence and effect of any concentrations of 
    credit and changes in the level of such concentrations, quality of the institution's loan review system and the 
    degree of oversight by the institution's board of directors, effect of external factors such as competition and 
    legal and regulatory requirements on the level of estimated credit losses in the institution's current portfolio.  
    The reserve balance represents the aggregate of these allocations.

    Prior to 1993, the Bank evaluated the adequacy of its allowance for loan losses  on an individual loan basis.  In 
    determining the adequacy of the allowance, management evaluated each loan with regard to creditworthiness of the 
    borrower, sources of repayment, general and industry specific economic conditions, and collateral.  The bank 
    reserved non-classified loans on a percentage basis related to past loss experience.  Loans determined to be of higher 
    than normal risk were assigned a higher reserve amount based upon possible loss exposure.  The reserve balance for 
    the years 1990 - 1992 were the aggregate of those allocations.
</FN>




DEPOSITS
                                                            1995                        1994                       1993
                                                     Average                     Average                    Average
                                                  Outstanding    Yield        Outstanding    Yield       Outstanding   Yield
                                                                                                          
Demand                                               42,244       0.00%          46,354       0.00%         44,265      0.00%
Interest-bearing demand                              14,166       1.52%          14,496       1.48%         14,280      1.47%
Savings                                              54,994       3.18%          56,677       2.63%         50,150      2.48%
Time deposits                                        18,542       5.19%          22,831       3.49%         45,391      3.73%


At December 31, 1995, time deposits in amounts of $100,000 or more had a maturity breakdown as follows (in thousands): 

                                           Time                   All
                                       Certificates              Other	
                                        of Deposit               Time
                                                            
3 months or less                          6,167                   201
Over 3 through 6 months                   3,360                   200
Over 6 through 12 months                  2,498                     0
Over 12 months                                0                   322
                                         12,025                   723




RETURN ON EQUITY AND ASSETS


                                                  1995      1994       1993
                                                             
Return on assets                                  0.13%    (0.09)%    (1.37)%
  (Net income divided by average total assets)


Return on equity                                  1.68%    (1.65)%   (22.56)%
  (Net income divided by average equity) 


Equity to assets                                  7.69%     5.41%      6.09%
  (Average equity divided by average total assets)


Dividend payout ratio                             0.00%     0.00%      0.00%
  (Dividends per share divided by net income per share)



SHORT-TERM BORROWINGS

                                                  1995      1994       1993

Securities sold under repurchase agreements
and federal funds sold

  a)  Outstanding at end of period              12,934    12,285      9,273
  b)  Average interest rate, end of period       2.66%     2.78%      2.16%
  c)  Maximum outstanding during period         14,333    18,614     12,393
  d)  Approximate average amount
      outstanding during period                  9,668    14,603      7,762
  e)  Weighted average interest rate             2.64%     2.51%      2.38%


Short-term debt

  a)  Outstanding at end of period                   0     2,544      2,384
  b)  Average interest rate, end of period       0.00%     9.19%      7.36%
  c)  Maximum outstanding during period          2,544     2,554      2,448
  d)  Approximate average amount
      outstanding during period                  1,777     2,456      2,393
  e)  Weighted average interest rate             9.96%     8.51%      7.27%




Item 2.        Properties.

       The Company owned no properties directly at December 31,

1995.  The Company's executive offices and the Bank's executive

offices and banking facilities are located at 1420 Kettner

Boulevard, San Diego, California 92101 (the "Bank Building"),

which is owned by the Joint Venture.  In January 1982, the Bank

executed a 99-year ground lease, which was  subsequently assumed

by the Joint Venture, for approximately 27,000 square feet of

undeveloped real property located at the site.  The Company's

wholly-owned subsidiary, Devco, was the 50% joint venturer with a

limited partnership, Kettner Building Associates, Ltd.  ("KBA"),

in the ownership and operation of the Bank Building.  As

previously stated, effective July 1, 1993, Devco was merged into

the Company and the Company assumed the partnership ownership.

Commencing in 1985 and continuing into 1987, the Company (through

Devco) acquired the 10% general partnership interest and a 14%

limited partnership interest in KBA.  The only activity of KBA is

its 50% interest in the Joint Venture.  Therefore, the

acquisition of the partnership interests increased the Company's

combined interest in the Bank Building to approximately 62% at

December 31, 1987.

     On March 3, 1987, the Joint Venture obtained long-term

financing from Home Fed Bank in the original amount of

$11,250,000 (the "Loan").  During 1993, Resolution Trust

Corporation, as successor to Home Fed, sold the Loan to an

investment group as a part of a package.

     In November 1994, the Loan was purchased by the two limited

partnerships managed by WHR Management Corp. ("WHR") which

subsequently purchased some of the Company's stock (see

management discussion and analysis and notes to the consolidated

financial statements).  In January 1995, the Joint Venture and

WHR entered into a modification agreement which, inter alia,

allowed for prepayment of the Loan at a discount.  On November

30, 1995 the Loan was paid off at a discount from face value of

$1,579,000 resulting in a net gain, after expenses and taxes, of

$1,457,000.  Because the Loan was held by a related party, the

gain has been credited directly to shareholders' equity.

     The Bank Building was refinanced with a new loan from PKH

Kettner Investors, LLC ("PKH") in the initial principal of $8

million, collateralized by a first deed of trust.  The loan is

payable in monthly installments of $76,145 which include interest

at 9.8% per annum and is all due and payable December 1, 2005.

As additional consideration for the loan, the Company issued to

PKH a warrant to purchase 150,000 shares of the Company's common

stock at a price of $5.44 per share (the average of the bid and

ask prices on the day prior to the closing of the loan) until

November 30, 1999.  A member of PKH, Mr. Sol Price, is a

principal shareholder of Price Enterprises, Inc.  Murray L.

Galinson, President, Chief Executive Officer and a Director of

the Company and Vice Chairman, Chief Executive Officer and a

Director of the Bank, serves as a Director of Price Enterprises,

Inc.

     On January 4, 1988, the Joint Venture obtained a $2

million loan from PVCC, Inc.  ("PVCC") a corporation controlled

by Charles I. Feurzeig, Chairman of the Board of the Company.

The proceeds of the loan were used to retire existing debt of the

Joint Venture and to provide reserves for tenant improvements and

negative cash flows.  The loan was fully paid November 29, 1995.

     The Bank has leased the ground floor and the mezzanine of

the Bank Building, which constitutes approximately 26,000 square

feet, and the Company has leased a portion of the seventh floor,

which constitutes approximately 12,000 square feet.  The ground

floor and mezzanine lease term is for 20 years, commencing May

1985, with an option for the Bank to renew on the same terms for

two consecutive seven-year periods following the expiration of

the initial term.  The base rent paid by the Bank is currently

$2.30 per square foot per month, subject to annual upward cost-of-

living adjustments limited to an increase of 5% of the base rent

for each year and 15% of the base rent for each five year period.

The base rent includes all taxes, utilities, insurance,

maintenance and operational common area expenses (the "pass-

through expenses").  If the pass-through expenses exceed in any

year the sum of $5.00 per square foot, the Bank pays such excess.

The lease also provides for a right of first refusal in favor of

the Bank on not less than one full leasable floor (approximately

17,000 square feet) as the same shall become available for lease

within the Bank Building.

     The seventh floor lease term is five years and seven months

commencing September 1990, with an option to renew for two

consecutive five year terms.  The base rate is currently $2.00

per square foot per month, subject to annual upward cost-of-

living adjustments and pass-through expense similar to the Bank

lease.

     The Bank is also renting additional space in the building on

a month-to-month basis.  The Company and the Bank believe the

space at 1420 Kettner Boulevard (including the right of first

refusal space) will be adequate for their needs for the

foreseeable future.

     The Bank has leased property for its South Bay office at 398

H Street, Chula Vista, California.  The lease term is seven years

from November 1, 1995 with three options to extend of seven years

each.  Monthly rental is $6,900 for the first year and escalates

4% each year thereafter.  The Bank is responsible for all

operating expenses except for major repairs.

     At December 31, 1995, the Bank Building was approximately

98% leased, although concessions to some tenants who are not

utilizing all of their leased premises would reduce the effective

occupancy to approximately 93%.

Item 3.        Legal Proceedings.

       In January 1993, the Bank was named as a defendant in an

adversary proceeding filed by Pioneer Liquidating Corporation

("PLC"), successor to six bankrupt Pioneer Mortgage Company

entities (collectively, "Pioneer") in the Bankruptcy Court for

the Southern District of California.  Investors in Pioneer had

previously filed suit against the Bank, which litigation was

settled in 1992.  The PLC case was settled with the final

settlement agreement approved by the Federal District Court for

the Southern District of California on November 29, 1995.

     A preliminary agreement between the Bank and PLC

contemplated that the Bank would make payment to PLC on execution

of the settlement agreement and assign to PLC certain charged-off

loans, without recourse.  The preliminary agreement further

provided that after being given credit for the payment by the

Bank and the collections on the assigned charged-off loans,

payment of the remaining balance of the total settlement amount

was to be guaranteed by Charles I. Feurzeig, Chairman of the

Board of the Company, and PVCC, Inc., a corporation controlled by

Mr. Feurzeig (collectively, the "Feurzeig Entities").  Such

guarantee was being given by the Feurzeig Entities for

consideration independent of Mr. Feurzeig's investment in the

Company.

     Subsequent negotiations led to the settlement agreement

approved by the Court whereby the Bank paid $600,000 to PLC and

the Feurzeig Entities paid $1,050,000 to PLC upon execution of

the settlement agreement and the Feurzeig Entities took the place

of PLC with respect to assignment of the charged-off loans.  In

consideration of the modification of the original list of charged-

off loans to eliminate certain loans which had been only

partially charged-off, the Bank agreed to assign additional newly

charged-off loans (90 days after charge-off) to the Feurzeig

Entities, until the first to occur of:

       a) Five years after the date of the settlement agreement;

or

       b) Such time as the Feurzeig Entities have collected on

such loans $1,050,000 plus a return equal to the rate of 9.5% per

year on the unpaid portion of such $1,050,000.

     Pursuant to the settlement agreement the Feurzeig Entities

do not have recourse or a claim against the Bank should the

collections on the assigned charged-off loans amount to less than

$1,050,000.  Should collections exceed $1,050,000 plus the return

referred to above, the Feurzeig Entities have agreed to pay to

the Bank 50% of such excess collections.

Item 4.        Submission of Matters to a Vote of Security

Holders.

       No matter was submitted to a vote of security holders,

through solicitation of proxies or otherwise, during the fourth

quarter of 1995.

                             PART II

Item 5.        Market for Registrant's Common Equity and Related

               Stockholder Matters.

       (a)     Market Information.  Since October 6, 1987, the

Company's Common Stock has been listed on the National

Association of Securities Dealers ("NASDAQ") National Market

System.  There is only a limited market for the Company's Common

Stock.

                             Stock Price Information

     Period                     1995        1994

     First Quarter
        Low                    $3.25      $  2.50
        High                    4.25         3.25

     Second Quarter
        Low                     3.625        2.50
        High                    4.25         3.25

     Third Quarter
        Low                     3.50         2.50
        High                    4.50         4.75

     Fourth Quarter
        Low                     4.50         3.00
        High                    6.25         4.75


     (b)  Holders.  As of March 4, 1996, the Company's

outstanding shares of Common Stock were held by approximately

1,000 shareholders of record (including those through

broker/nominees).

     (c)  Dividends.  There were no stock or cash dividends

declared in 1995 or 1994.

Item 6.             Selected Financial Data.

                    Consolidated Financial Highlights

                    Incorporated by reference - see inside front cover of 
the 1995 Annual Report to Shareholders.

Item 7.             Management's Discussion and Analysis of

Financial Condition and Results of Operations.

       Incorporated by reference - see pages 7 to 12 of the 1995

Annual Report to Shareholders.

Item 8.             Financial Statements and Supplementary Data.

                    Incorporated by reference - see pages 13 to 23 of the 1995

Annual Report to Shareholders.

Item 9.             Changes In and Disagreements with Accountants on

Accounting and Financial Disclosures.

                                 None.

                            PART III

The information required under PART III, Items 10, 11, 12 and 13,

has been omitted from this Report because the Company intends to

file with the Securities and Exchange Commission, not later than

120 days after the close of its fiscal year, a definitive proxy

statement prepared pursuant to Regulation 14A, which will contain

such information and which information is hereby incorporated by

reference.



                             PART IV

Item 14   Exhibits, Financial Statement Schedules, and

Reports on Form 8-K

       1. Financial statements                               Page*

          Consolidated Balance Sheets at December 31,
          1995 and 1994.                                       13

          Consolidated Statements of Operations for each of
          the three years in the period ended December
          31, 1995.                                            14

          Consolidated Statements of Shareholders' Equity
          for each of the three years in the period ended
          December 31, 1995.                                   15

          Consolidated Statements of Cash Flows for each of
          the three years in the period ended December 31,
          1995.                                                16

          Notes to Consolidated Financial Statements.         17-23

          Report of Independent Accountants.                   24

          *Refers to respective page numbers of Annual
          Report to Shareholders for the year ended December 31,
          1995 which is incorporated by reference.

     2.     Financial statement schedules.

          All schedules are omitted because they are not
          applicable or the required information is shown in the
          financial statements or notes thereto.

     3.     Exhibits (listed by numbers corresponding to the Exhibit
            Table of Item 601 of Regulation S-K).

    (a)  3  (a)     Restated Articles of Incorporation of the Company and
                    amendment -incorporated by reference from 1988
                    Form 10-K.

            (b)     Bylaws of the Company as amended through May 18, 1988 -
                    incorporated by reference from 1988 Form 10-K.

    10.     (a)(1)  Company's 1984 Stock Option Plan, as amended -
                    incorporated by reference from 1992 Form 10-K.

               (2)  The Company's 1994 Stock Option Plan - incorporated by
                    reference from 1995 Form 10-K.

            (b)     Employment contracts of certain executive officers.

            (c)     Sample indemnification agreements with directors and
                    officers - incorporated by reference from 1988
                    Form 10-K.

    13.     Annual Report to Shareholders.

    22.     Subsidiaries of the Registrant.

    23.     (a).    Consent of Independent Accountants.

            (b)     Reports on Form 8-K

                    A report on Form 8-K was filed on December 5, 1995 
                    reporting settlement of litigation against the Bank.

            (c)     Exhibits required by Item 601 of Regulation S-K and not 
                    incorporated by reference are attached.

            (d)     Not applicable.

    27.     Financial Data Schedule (submitted only in electronic 
            format and omitted from paper copies pursuant to 
            Paragraph (c)(v) of Regulation S-K (17 CFR 220.601(c)(v)) 
            and Note 2 to Paragraph (c)(1)(vi) of Regulation S-K 
            (17 CFR 229.601(c)(1)(vi))).




                           SIGNATURES
                                
     Pursuant to the Requirements of Section 13 or Section 15(d)
of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                      SDNB FINANCIAL CORP.

Dated:  March 27, 1996          By:  /s/Murray L. Galinson
                                     Murray L. Galinson
                                     President and Chief Executive Officer


                                By:  /s/Howard W. Brotman
                                     Howard W. Brotman
                                     Senior Vice President, Secretary
                                     and Chief Financial Officer



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


     Signatures               Title               Date


                              Chairman of the Board    March   , 1996
CHARLES I. FEURZEIG           and Director


/s/Murray L. Galinson         President, Chief         March 27, 1996
MURRAY L. GALINSON            Executive Officer and
                              Director

/s/ Douglas E. Barnhart       Director                 March 27, 1996
DOUGLAS E. BARNHART


/s/Margaret Costanza          Director                 March 27, 1996
MARGARET COSTANZA


/s/Karla J. Hertzog           Director                 March 27, 1996
KARLA J. HERTZOG


/s/Robert B. Horsman          Director                 March 27, 1996
ROBERT B. HORSMAN


/s/Mark P. Mandell            Director                 March 27, 1996
MARK P. MANDELL


/s/ Patricia L. Roscoe        Director                 March 27, 1996
PATRICIA L. ROSCOE


/s/Julius H. Zolezzi          Director                 March 27, 1996
JULIUS H. ZOLEZZI


/s/Howard W. Brotman          Director, Senior Vice    March 27, 1996
HOWARD W. BROTMAN             President, Secretary and
                              Chief Financial Officer



                         INDEX OF EXHIBITS


Exhibit Number

      10 (b)     Employment contracts of certain executive officers.

      13         Annual Report to Shareholders.

      22         Subsidiaries of Registrant.

      23 (a)     Consent of Independent Accountants.

      27         Financial Data Schedule (submitted only in electronic 
                 format and omitted from paper copies pursuant to 
                 Paragraph (c)(v) of Regulation S-K (17 CFR 220.601(c)(v)) 
                 and Note 2 to Paragraph (c)(1)(vi) of Regulation S-K 
                 (17 CFR 229.601(c)(1)(vi))).