SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                        -----------------------------


                                 FORM 10-QSB

                                 (Mark One)

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

              For the quarterly period ended December 31, 1998

                                     OR

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

    For the transition period from                  to                  
                                   ----------------    ----------------

                       Commission file number 01-13465

                           Falmouth Bancorp, Inc.
           (Exact name of registrant as specified in its charter)

           Delaware                                      04-3337685
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification No.)

                   20 Davis Straits, Falmouth,  MA  02540
                  (Address of principal executive offices)
                                 (Zip Code)
                               (508) 548-3500
             (Registrant's telephone number including area code)
                                     NA
            (Former name, former address and former fiscal year,
                        if changed from 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 twelve months (or for such shorter 
period that the registrant was required to file such reports), and (2) has 
been subject to  such filing requirement for the past 90 days.
                             Yes   X    No      
                                 -----     -----

      Indicate the number of shares outstanding of each of the issuer's 
classes of common stock as of the latest practicable date.

                                                   Outstanding at
                   Class                           December 31, 1998
                   -----                           -----------------
        Common Stock, Par Value $.01                   1,387,478

               Transitional small business disclosure format:
                             Yes        No   X  
                                 -----     -----


                           FALMOUTH BANCORP, INC.
                              AND SUBSIDIARIES
                            INDEX TO FORM 10-QSB


PART I.   FINANCIAL INFORMATION                                         Page

Item 1    Financial Statements

          Consolidated Statements of Financial Condition                1
          December 31, 1998 and September 30, 1998

          Consolidated Statements of Income                             2
          For Three Months Ended December 31, 1998 and 1997

          Consolidated Statements of Changes in Stockholders' Equity    3
          For Three Months Ended December 31, 1998 and 1997

          Consolidated Statements of Cash Flows                         4-5
          For Three Months Ended December 31, 1998 and 1997

          Notes To Consolidated Financial Statements                    6-7

Item 2    Management's Discussion and Analysis of Financial Condition   8-12


PART II   OTHER INFORMATION

Item 1.   Legal Proceedings                                             13

Item 2.   Changes in Securities and Use of Proceeds                     13

Item 3.   Defaults Upon Senior Securities                               13

Item 4.   Submission of Matters to a Vote of Security Holders           13

Item 5.   Other Information                                             13

Item 6.   Exhibits and Reports on Form 8-K
                (a)  Exhibit 27 - Financial Data Schedule*
                (b)  Reports on 8-K
                     None

              * Submitted only with filing in electronic format


FORWARD LOOKING STATEMENTS

      This quarterly report contains certain forward looking statements 
consisting of estimates with respect to the financial condition, results of 
operations and business of the Company and the Bank that are subject to 
various factors which could cause actual results to differ materially from 
these estimates.  These factors include:  changes in general, economic and 
market conditions, or the development of an adverse interest rate 
environment that adversely affects the interest rate spread or other income 
anticipated from the Bank's operations and investments; and the factors 
described under "Management's Discussion and Analysis of Financial condition 
and Results of Operations - Year 2000."


Part I. Item I.    FALMOUTH BANCORP, INC. AND SUBSIDIARIES
                   ---------------------------------------
                         CONSOLIDATED BALANCE SHEETS
                         ---------------------------

                  December 31, 1998 and September 30, 1998




                                                                         December 31,     September 30,
                                                                             1998             1998
                                                                         ------------     -------------
                                                                         (unaudited)

                                                                                    
ASSETS
- ------
Cash and due from banks                                                  $  1,333,116     $  1,705,345
Federal funds sold                                                          5,612,144        5,581,233
                                                                         -----------------------------
      Total cash and cash equivalents                                       6,945,260        7,286,578
Investments in available-for-sale securities
 (at fair value)                                                           17,359,536       16,923,523
Investments in held-to-maturity securities
 (fair values of $6,940,866 as of December
 31, 1998 and $7,078,556 as of September 30,
 1998)                                                                      5,927,580        7,037,287
Federal Home Loan Bank stock, at cost                                         562,800          562,800
Loans, net                                                                 79,624,873       77,654,939
Premises and equipment                                                      2,095,677        2,108,344
Accrued interest receivable                                                   634,363          631,590
Cooperative Central Bank Reserve Fund Deposit                                 395,395          395,395
Other assets                                                                  220,443          192,170
                                                                         -----------------------------
      Total Assets                                                       $113,765,927     $112,792,626
                                                                         =============================

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
Demand deposits                                                          $  5,741,822     $  5,334,868
Savings and NOW deposits                                                   36,168,822       34,239,783
Time deposits                                                              42,126,084       41,944,116
                                                                         -----------------------------
      Total deposits                                                       84,036,728       81,518,767
Securities sold under agreements to repurchase                              1,398,843        1,080,554
Advances from Federal Home Loan Bank of Boston                              5,787,804        7,599,000
Other liabilities                                                             304,023          352,815
                                                                         -----------------------------
      Total Liabilities                                                    91,527,398       90,551,136
                                                                         -----------------------------

Stockholders' equity:
  Preferred stock, par value $.01 per share and
   $.10 per share, authorized 500,000 shares; none issued
  Common stock, par value $.01 per share and $.10 per share,
   authorized 2,500,000 shares; issued 1,454,750 shares; outstanding
   1,387,478 shares as of December 31, 1998 and 1,401,784 shares
   as of September 30, 1998                                                    14,547           14,547
  Paid-in capital                                                          13,935,703       13,899,014
  Retained earnings                                                        10,282,525       10,204,737
  Unallocated Employee Stock Ownership Plan shares                           (631,991)        (654,038)
  Treasury stock (67,272 shares 12/31/98; 52,966 shares 9/30/98)           (1,196,965)        (952,668)
  Unearned compensation                                                      (594,417)        (594,417)
  Accumulated other comprehensive income                                      429,127          324,315
                                                                         -----------------------------
      Total stockholders' equity                                           22,238,529       22,241,490
      Total liabilities and stockholders's equity                        $113,765,927     $112,792,626
                                                                         =============================



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


                   FALMOUTH BANCORP, INC. AND SUBSIDIARIES
                   ---------------------------------------
                      CONSOLIDATED STATEMENTS OF INCOME
                      ---------------------------------

                Three Months Ended December 31, 1998 and 1997
                ---------------------------------------------




                                                                 December 31,     December 31,
                                                                     1998             1997
                                                                 ------------     ------------
                                                                 (unaudited)

                                                                              
Interest and dividend income:
  Interest and fees on loans                                      $1,469,648        $1,130,735
  Interest and dividends on securities:
    Taxable                                                          257,327           453,134
    Dividends on marketable equity securities                         25,881            41,429
Dividends on Cooperative Bank Investment and Liquidity Funds          42,622            59,331
Other interest                                                        67,124            52,058
                                                                  ----------------------------
      Total interest and dividend income                           1,862,602         1,736,687
                                                                  ----------------------------

Interest expense:
  Interest on deposits                                               773,059           710,036
  Interest on securities sold under agreements to repurchase          12,288             1,703
  Interest on FHLB advances                                           92,311               361
  Interest on other borrowings                                             -            14,893
                                                                  ----------------------------
      Total interest expense                                         877,658           726,993
                                                                  ----------------------------
      Net interest and dividend income                               984,944         1,009,694
Provision for loan losses                                              6,000                 -
                                                                  ----------------------------
      Net interest income after provision for loan losses            978,944         1,009,694
                                                                  ----------------------------

Other income:
  Service charges on deposit accounts                                 28,900            29,295
  Securities gains, net                                               22,713            97,852
  Other income                                                        56,744            35,043
                                                                  ----------------------------
      Total other income                                             108,357           162,190

Other expense:
  Salaries and employee benefits                                     400,379           343,769
  Occupancy expense                                                   42,521            43,008
  Equipment expense                                                   39,143            32,267
  Writedown on impairment of long lived assets                             -                 -
  Data processing expense                                             61,524            44,513
  Directors' fees                                                     12,450            13,250
  Legal and professional fees                                         53,946            44,808
  Other expenses                                                     112,752           113,995
                                                                  ----------------------------
      Total other expenses                                           722,715           635,610
                                                                  ----------------------------
      Income before income taxes                                     364,586           536,274
Income taxes                                                         192,600           188,000
                                                                  ----------------------------
      Net income                                                  $  171,986        $  348,274
                                                                  ============================

Comprehensive income                                              $  276,798        $  534,460
                                                                  ============================

Earnings per common share                                         $     0.13        $     0.25
                                                                  ============================
Earnings per common share, assuming dilution                      $     0.13        $     0.25
                                                                  ============================



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


                   FALMOUTH BANCORP, INC. AND SUBSIDIARIES
                   ---------------------------------------
         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
         ----------------------------------------------------------




                                                                  Unallocated
                                                                   Employee
                                                                     Stock                               Accumulated
                                                                   Ownership                                Other
                                 Common     Paid-In    Retained      Plan       Treasury     Unearned   Comprehensive
                                 Stock      Capital    Earnings     Shares       Stock     Compensation    Income        Total
                                 ------     -------    --------   -----------   --------   ------------ -------------    -----

                                                                                              
Balance, September 30, 1996     $ 145,475 $13,598,174 $ 8,856,291 ($829,208)                              $143,685    $21,914,417
Employee Stock Ownership Plan                  41,103                                                                      41,103
Adjustment of costs incurred on
 issuance of common stock                      12,293                                                                      12,293
ESOP shares released                                                 87,285                                                87,285
Dividends declared ($.20 per 
 share)                                                  (274,365)                                                       (274,365)
Comprehensive income:
  Net income                                              752,085
  Net change in unrealized 
   holding gain on available-
   for-sale securities                                                                                     272,698
    Comprehensive income                                                                                                1,024,783
                                -------------------------------------------------------------------------------------------------
Balance, September 30, 1997       145,475  13,651,570   9,334,011  (741,923)            -           -      416,383     22,805,516
Employee Stock Ownership Plan                  94,566                                                                      94,566
ESOP shares released                                                 87,885                                                87,885
Purchase of shares for 
 recognition and retention 
 plan (RRP)                                                                                  (751,433)                   (751,433)
Recognition and retention plan                158,760                                                                     158,760
Distribution of RRP shares                   (157,016)                                        157,016                           0
Tax benefit from RRP                           20,206                                                                      20,206
Formation of the Holding 
 Company, change in par value    (130,928)    130,928                                                                           0
Dividends declared ($.23 per 
 share)                                                  (314,350)                                                       (314,350)
Purchase of treasury stock                                                       (952,668)                               (952,668)
Comprehensive income:
  Net income                                            1,185,076
  Net change in unrealized 
   holding gain on available-
   for-sale securities                                                                                     (92,068)
    Comprehensive income                                                                                                1,093,008
                                -------------------------------------------------------------------------------------------------
Balance, September 30, 1998        14,547  13,899,014  10,204,737  (654,038)     (952,668)   (594,417)     324,315     22,241,490
Employee Stock Ownership Plan                  12,344                                                                      12,344
ESOP shares released                                                 22,047                                                22,047
Recognition and retention plan                 27,216                                                                      27,216
Purchase of treasury stock                                                       (258,578)                               (258,578)
Sale of treasury stock                         (3,661)                             14,281                                  10,620
Tax benefit on sale of treasury
 stock                                            790                                                                         790
Dividends declared ($.07 per 
 share)                                                   (94,198)                                                        (94,198)
Comprehensive income:
  Net income                                              171,986
  Net change in unrealized 
   holding gain on available-
   for-sale securities                                                                                     104,812
    Comprehensive income                                                                                                  276,798
                                -------------------------------------------------------------------------------------------------
Balance, December 31, 1998      $  14,547 $13,935,703 $10,282,525 ($631,991)  ($1,196,965)  ($594,417)     $429,127   $22,238,529
                                =================================================================================================



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


                   FALMOUTH BANCORP, INC. AND SUBSIDIARIES
                   ---------------------------------------
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                    -------------------------------------





                                                                        For the three months
                                                                         ended December 31,
                                                                        1998            1997
                                                                        ----            ----
                                                                     (unaudited)

                                                                               
Cash flows from operating activities
  Net income                                                         $   171,986     $   348,274
    Adjustments to reconcile net income to net cash
     provided by operating activities:
      Recognition and retention plan (RRP)                                27,216
      Disposal of fixed assets
      Writedown of impairment of long lived assets
      Loss on sale of equipment
      Loss on trade-in of equipment
      Provision for loan loss                                              6,000
      (Accretion) amortization of investment securities, net               7,442           6,886
      Change in unearned income                                           (3,882)         (8,814)
      Gain on sales of investment securities, net                        (22,958)        (97,852)
      Deferred tax (benefit) expense
      Depreciation and amortization                                       40,157          36,612
      (Increase) decrease in accrued interest receivable                  (2,773)
      (Increase) decrease in other assets                                (28,273)        101,870
      Increase (decrease) in other liabilities                           (85,881)        (16,641)
                                                                     ---------------------------

      Net cash provided by operating activities                          109,034         370,335
                                                                     ---------------------------

Cash flows from investing activities
  Purchase of available-for-sale securities                           (3,635,000)       (271,235)
  Proceeds from sales of available-for-sale securities                   580,247       2,866,454
  Proceeds from maturities of available-for-sale securities            2,792,735       2,056,627
  Purchase of held-to-maturity securities
  Proceeds from maturities of held-to-maturity securities              1,094,640       2,241,944
  Purchase of Federal Home Loan Bank stock
  Increase in deposit with Cooperative Central Bank Reserve Fund
  Net increase in loans                                               (1,972,053)     (5,675,189)
  Capital expenditures                                                   (27,489)     (1,424,599)
  Proceeds from sale of equipment
                                                                     ---------------------------

      Net cash used in investing activities                           (1,166,920)       (205,998)
                                                                     ---------------------------

Cash flows from financing activities:
  Dividends paid                                                         (94,918)        (69,028)
  Employee Stock Ownership Plan                                           12,344
  Payment of Employee Stock Ownership Plan loan
  Adjustment of costs incurred on issuance of common stock
  Purchase of treasury stock                                            (258,578)
  Sale of treasury stock, net of tax benefit                              10,620
  Unallocated ESOP shares released                                        22,047          25,407
  Purchase of company shares for RRP Trust                                                38,663
  Net increase (decrease) in demand deposits, NOW and
   savings accounts                                                    2,335,993      (1,680,895)
  Net increase (decrease) in time deposits                               181,968       1,889,869
  Net increase in securities sold under agreements to repurchase         318,289         341,157
  Proceeds from Federal Home Loan Bank advances                        1,268,000
  Repayments of Federal Home Loan Bank advances                       (3,079,196)
                                                                     ---------------------------

      Net cash provided by financing activities                          716,569        545,173
                                                                     ---------------------------

Increase (decrease) in cash and cash equivalents                        (341,317)       709,510
Cash and cash equivalents at beginning of period                       7,286,578      3,915,920
                                                                     ---------------------------
Cash and cash equivalents at end or period                           $ 6,945,261     $4,625,430
                                                                     ===========================

Supplemental disclosures
  Interest paid                                                      $   877,658     $  726,993
                                                                     ===========================
  Income taxes paid                                                  $   310,947     $  206,159
                                                                     ===========================




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


                           FALMOUTH BANCORP, INC.
                              AND SUBSIDIARIES

            Notes to Unaudited Consolidated Financial Statements

      Note 1 - Basis of Presentation

      The financial statements of Falmouth Bancorp, Inc. (the "Company") and 
its subsidiaries presented herein are unaudited and should be read in 
conjunction with the financial statements of the Falmouth Co-operative Bank 
(the "Bank") as of December 31, 1998 and September 30, 1998.  The results of 
operations for the three month period ended December 31, 1998 are not 
necessarily indicative of the results to be expected for the full year.  All 
material intercompany balances and transactions have been eliminated in 
consolidation.  In the opinion of management, the financial statements 
reflect all adjustments (consisting solely of normal recurring adjustments) 
necessary for a fair presentation of results for the interim periods.

      Note 2 - Accounting Policies

      The accounting and reporting policies of the Company conform to 
generally accepted accounting principles and prevailing practices within the 
banking industry.  The interim financial information should be read in 
conjunction with the Company's 1998 Annual Report contained on Form 10-KSB.

Management is required to make estimates and assumptions that affect amounts 
reported in the financial statements.  Actual results could differ 
significantly from those estimates.

      Note 3 - Earnings per Share

      In February 1997, the FASB issued Statement 128 "Earnings Per Share."  
Statement 128 supersedes APB Opinion No. 15, "Earnings Per Share," and 
specifies the computation, presentation and disclosure requirements for 
earnings per share (EPS) for entities with publicly held common stock or 
potential common stock.  It replaces the presentation of primary EPS with 
the presentation of basic EPS, and replaces fully diluted EPS with diluted 
EPS.  It also requires dual presentation of basic and diluted EPS on the 
face of the income statement for all entities with complex capital 
structures, and requires a reconciliation of the numerator and denominator 
of the basic EPS computation to the numerator and denominator of the diluted 
EPS calculation.  EPS for the quarter ended December 31, 1998 and 1997 have 
been calculated according to the guidelines of Statement 128.  ESOP shares 
are only considered outstanding for earnings per share calculations when 
they are committed to be released.

      Reconciliation of the numerators and the denominators of the basic and 
diluted per share comparisons for net income are as follows:




                                                          (Numerator)     (Denominator)     Amount

                                                                                   
Quarter ended December 31, 1998
Basic EPS
- ---------
  Net income and income available to 
   common shareholders                                     $171,986        $1,333,561       $0.13
  Effect of dilutive securities, options and warrants                          22,424
                                                           --------------------------
Diluted EPS
- -----------
  Income available to common stockholders                  $171,986        $1,355,985       $0.13
                                                           ==========================

Quarter ended December 31, 1997
Basic EPS
- ---------
  Net income and income available
   to common stockholders                                  $348,274        $1,380,557       $0.25
  Effect of dilutive securities, options and warrants
                                                           --------------------------
Dilutive EPS
- ------------
  Income available to stockholders                         $348,274        $1,417,944       $0.25
                                                           ==========================


      Note 4 - Dividends

      On November 17, 1998, the Board of Directors of the Company declared a 
quarterly cash dividend of $0.07 per share of common stock which was paid on 
December 21, 1998.

      Note 5 - Recent Developments

      On October 21, 1997, the Company announced a repurchase program which 
authorizes the Company to repurchase into treasury stock up to 72,738 
shares, or five percent, of its 1,454,750 outstanding shares of common 
stock.  During the quarter ended December 31, 1998, the Company repurchased 
15,100 shares of the Company's common stock. At December 31, 1998 the 
Company had 67,272 treasury shares.


Part I. Item 2.          Management's Discussion and
            Analysis of Financial Condition and Operating Results


General

      Falmouth Bancorp, Inc. (the "Company" or "Bancorp"), a Delaware 
corporation, is the holding company for Falmouth Co-operative Bank (the 
"Bank" or "Falmouth"), a Massachusetts chartered stock co-operative bank. At 
December 31, 1998, there were 1,387,478 shares outstanding.  The Company's 
stock trades on the American Stock Exchange under the symbol "FCB".

      The Company's sole business activity is ownership of the Bank.  The 
Company also makes investments in long and short-term marketable securities 
and other liquid investments.  The business of the Bank consists of 
attracting deposits from the general public and using these funds to 
originate mortgage loans secured by one to four-family residences located 
primarily in Falmouth, Massachusetts and surrounding areas and to invest in 
United States Government and Agency securities.  To a lesser extent, the 
Bank engages in various forms of consumer and home equity lending.  The 
Bank's business strategy is to operate as a well-capitalized, profitable and 
independent community bank dedicated to financing home ownership and 
consumer needs in its market area and to provide quality service to its 
customers.  The Bank has one subsidiary, Falmouth Securities Corporation, a 
Massachusetts corporation, which was established solely for the purpose of 
acquiring and holding investments which are permissible for banks to hold 
under Massachusetts law.

Comparison of Financial Condition at December 31, 1998 and September 30, 
1998.

      The Company's total assets increased by $1.0 million or .86% for the 
three months ended December 31, 1998, from $112.8 million at September 30, 
1998 to $113.8 million at December 31, 1998.  Total deposits increased 
3.09%, from $81.5 million at September 30, 1998 to $84.0 million at December 
31, 1998. Deposit growth has come primarily from the two branch locations 
opened in 1998.  Total net loans were $79.6 million or 94.75% of total 
deposits at December 31, 1998, as compared to $77.7 million or 95.26% of 
total deposits at September 30, 1998, representing an increase of $1.9 
million.  The increase is due partly to the Bank's continued focus on 
increasing its market share in residential mortgages and the continued 
strong local real estate market.  Investment securities were $23.8 million 
or 20.96% of total assets at December 31, 1998, as compared to $24.5 million 
or 21.74% of total assets at September 30, 1998.  The proceeds from maturing 
securities were primarily redeployed to fund loan production as well as to 
repay short term borrowings maturing within the quarter.

      Borrowings from the Federal Home Loan Bank of Boston have been reduced 
from $7.6 million at September 30, 1998 to $5.8 million at December 31, 
1998. The reduction of $1.8 million was repaid from maturing investment 
securities.

      Securities sold under an agreement to repurchase (sweep accounts for 
commercial depositors) has risen to $1.4 million at December 31, 1998 from 
$1.1 million at September 30, 1998. This increase is primarily due to the 
increased retail commercial customer base.

      Total deposits were $84.0 million at December 31, 1998, as compared to 
$81.5 million at September 30, 1998.  Total deposits have increased $2.5 
million or 3.09% from September 30, 1998 through December 31, 1998.

      Stockholders' equity was $22.2 million at December 31, 1998 as 
compared to $22.2 million at September 30, 1998, a decrease of $3,000. This 
change was primarily the result of an increase in earnings of $241,000 and 
an increase in treasury shares purchased of $244,000 under the Company's 
stock repurchase program.  The ratio of stockholders equity to total assets 
was 19.55% at December 31, 1998, and the book value per share of common 
stock was $16.82, compared to 19.72% and $16.75 respectively, for the 
quarter ended September 30, 1998.  

      The ratio of the allowance for loan losses to total loans was .67%.  
Management believes the allowance will be adequate based upon, among other 
things, past loss experience, prevailing economic conditions, and the level 
of credit risk in the loan portfolio.  Due to the substantial increase in 
net loans, however, the Bank may periodically provide additional provisions 
as deemed necessary to maintain a sufficient allowance for loan loss to 
total loan ratio. The Bank has added $6,000 to the allowance during the past 
quarter. Additionally, existing provisions may be allocated to address any 
credit risks identified by our Year 2000 analysis.  To that end, the Bank 
has set aside additional specific reserves for commercial loans and large 
residential mortgages.

Comparison of Operating Results

      Three Months Ended December 31, 1998 and 1997.

      Net Income.  The Company's net income for the three months ended 
December 31, 1998 was $172,000 as compared to $348,000 at December 31, 1997, 
a decrease of 51% or $176,000.  The quarter ended December 31, 1998 included 
an increase in operating expenses and an increase in provisions for income 
taxes which totaled approximately $92,000 more than the same period of the 
prior year.  At December 31, 1998 net securities gains were $23,000, as 
compared to $98,000 for the three months ended December 31, 1997, a decrease 
of $75,000.  Securities gains were taken during all four fiscal quarters of 
the year ended September 30, 1998, due to favorable market conditions. 

      Interest and Dividend Income.  Total interest and dividend income for 
the three months ended December 31, 1998 was $1.9 million, an increase of 
$126,000, as compared to $1.7 million for the three months period ended 
December 31, 1997.  The increase in interest and dividend income is 
attributable to continued growth in the loan portfolio which provided an 
increase in interest and fee income of $339,000.  This was partially offset 
by a decrease in interest and dividend income on securities of $213,000.  
These securities were used to fund the increase in loans, as well as to 
repay maturing borrowings from the Federal Home Loan Bank of Boston.  
Management expects income derived from loan assets and investment securities 
assets to remain relatively constant as the Bank will try to maintain its 
current securities portfolio while obtaining additional fee income from 
originating loans for resale.

      Interest Expense.  Interest expense for the three months ended 
December 31, 1998 was $878,000, which includes $92,000 interest on short and 
long term borrowings, an increase of $150,000 over the three months ended 
December 31, 1997.  The increase was in both interest bearing deposit 
liabilities and borrowings.  Borrowings decreased $1.8 million during the 
quarter ended December 31, 1998, while deposits have grown.

      Net Interest and Dividend Income.  Net interest and dividend income 
for the three month period ended December 31, 1998 was $985,000, as compared 
to $1.0 million for the three months ended December 31, 1997.  The decrease 
of $15,000 was the result of increased interest expense primarily due to the 
cost of borrowed funds and the growth in deposits. The net interest margin 
for the three months ended December 31, 1998 was 3.61%, a decrease of 69 
basis points, as compared to 4.30% for the three months ended December 31, 
1997.  The decline in net interest margin was primarily the result of a 
decrease in the yield on interest earning assets caused by the decline in 
the general level of interest rates.  The annualized return on average 
assets (ROA) for the three month period ended December 31, 1998 was .61%, a 
decrease of .83%, as compared to 1.44% for the same period of the prior 
year.  The primary reason for the decrease in ROA was the increase in 
interest expense due to the $2.5 million growth in deposits and a $318,000 
growth in securities sold under agreements to repurchase, which exceeded the 
reduction of Federal Home Loan Bank borrowings by $1.0 million during the 
quarter ended December 31, 1998.

      Provision for Loan Losses.  The Bank added $6,000 to its provision for 
loan losses during the quarter ended December 31, 1998, to compensate for 
the increase in the dollar amount of the loan portfolio.  Management 
believes that, although the provision is deemed adequate based on its 
delinquency and loan loss record, additional provisions may be added from 
time to time as the loan portfolio grows.  As of the reporting date, the 
bank has no loan assets classified as doubtful or loss.

      Other Income.  Other income for the three month period ending December 
31, 1998 was $108,000, as compared to $162,000 for the three months ended 
December 31, 1997.  The $54,000 decrease is primarily the result of a 
reduction in the gains realized from the sale of investment securities.

      Operating Expenses.  Operating expenses for the three months ended 
December 31, 1998 were $723,000, as compared to $636,000 for the three 
months ended December 31, 1997.  The $87,000 increase was primarily due to 
an increase in salaries and employee benefits $56,000,  increases in data 
processing expense of $17,000, legal and professional fees of $5,000, and 
equipment expense of $7,000.  The increase in expenses is due mainly to the 
Company's overall growth.  Annual salary increases and loan commissions 
represent the major portion of the increase in salary costs.  The increase 
in data processing costs is due primarily to the expanded number of teller 
terminals operating at our new branch locations and the implementation of On 
Call, a "bank by phone" system which is now fully operational.  The ratio of 
operating expenses to average total assets for the three months ending 
December 31, 1998 is 2.56%, as compared to 2.64% for the three months period 
ending December 31, 1997, a 3.0% decrease. 


Liquidity and Capital Resources

      The Bank's primary sources of funds consist of deposits, repayment and 
prepayment of loans and mortgaged-backed securities, maturities of 
investments and interest-bearing deposits, and funds provided from 
operations.  While scheduled repayments of loans and mortgage-backed 
securities and maturities of investment securities are predictable sources 
of funds, deposit flows and loan prepayments are greatly influenced by the 
general level of interest rates, economic conditions and competition.  The 
Bank uses its liquidity resources principally to fund existing and future 
loan commitments, to fund net deposit outflows, to invest in other interest-
earning assets, to maintain liquidity, and to meet operating expenses.

      The Bank is required to maintain adequate levels of liquid assets.  
This guideline, which may be varied depending upon economic conditions and 
deposit flows, is based upon a percentage of deposits and short-term 
borrowings.  The Bank has historically maintained a level of liquid assets 
in excess of regulatory requirements.  The Bank's liquidity ratio at 
December 31, 1998 was 26.78%.

      A major portion of the Bank's liquidity consists of short-term U.S. 
Government obligations.  The level of these assets is dependent on the 
Bank's operating, investing, lending and financing activities during any 
given period.  At December 31, 1998, regulatory liquidity totaled $87.3 
million.  The primary investing activities of the Bank include origination 
of loans and the purchase of investment securities.

      Liquidity management is both a daily and long-term function of 
management.  If the Bank requires funds beyond its ability to generate them 
internally, the Bank believes that it could borrow additional funds form the 
FHLB of Boston.  At December 31, 1998, the Bank had  outstanding advances 
from the FHLB of Boston in the amount of $5.8 million in short and long term 
borrowings.  As these advances mature they will be repaid or re-written as 
longer term matched borrowings which will assist the match of rate sensitive 
assets to rate sensitive liabilities. 

      At December 31, 1998, the Bank had $11.2 million in outstanding 
commitments to fund and originate loans.  If the Bank anticipates that it 
may not have sufficient funds available to meet its current loan commitments 
it may commence further matched borrowing from the Federal Home Loan Bank of 
Boston.  Certificates of deposit which are scheduled to mature in one year 
or less totaled $33.4 million at December 31, 1998.  Based on historical 
experience, management believes that a significant portion of such deposits 
will remain with the Bank.

      At December 31, the Bank exceeded all of its regulatory capital 
requirements.

Year 2000

The following is a "Year 2000 Readiness Disclosure" made in accordance with 
the Federal Year 2000 Information and Readiness Disclosure Act. Pub. L. 
No.105-271.

      The "Year 2000" problem is very pervasive and complex.  Virtually 
every organization will have its computing operations affected in some way 
by the rollover of the two digit year value to 00.  Many computer systems 
will recognize this as the year 1900.  The potential impact is that date 
sensitive calculations would be based on erroneous data and could cause a 
system failure. This computation affects all forms of financial accounting 
(including interest computation, due dates, pensions, personnel benefits, 
investments, and legal commitments).  It can also affect record keeping, 
such as inventory, maintenance, and file retention.  Reliable information is 
necessary for financial institutions to conduct business.

      The Bank, through its Year 2000 Steering Committee, has created a Year 
2000 Plan which includes five phases of review, testing and implementation.  
These phases of Awareness, Assessment, Renovation, Validation, and 
Implementation are well under way or have been substantially completed.  The 
Steering Committee adopted its formal Year 2000 Plan in March 1998.  This 
Plan has been followed, reviewed and updated as progress has been made on 
year 2000 issues.  In June 1998 the Bank adopted its Year 2000 Test Plan. 
The goal of the Test Plan is to provide testing guidance on all critical 
applications.  It is necessary to provide reasonable assurance that the 
applications identified will function normally in the next millennium.  
Testing time and resources have been, and will continue to be, allocated to 
successfully complete the entire testing project.  It is anticipated that 
this phase of the Year 2000 readiness plan will require the most extensive 
application of Bank resources.

      The Awareness Phase, where problems have been defined and overall 
strategies developed, has been completed.

      The Assessment Phase, where the Steering Committee assesses the size 
and complexity of the problems, identifying all systems that will be 
affected by the Year 2000 date change has been completed.

      The Renovation Phase, where the Bank undertakes hardware and software 
changes to systems it controls and obtains vendor certifications of their 
Year 2000 readiness has been completed.  The Steering Committee will 
continue to follow critical vendor readiness programs as they develop and 
change.  Hardware within the Bank has been upgraded or replaced where 
necessary. Vendors have been contacted and their readiness plans requested.  
Critical vendors, such as the Bank's on-line service provider, check 
clearing and statement rendering servicer, and in-house general ledger 
software provider, have been identified and currently have their testing 
plans well underway.  

      The Validation Phase, which includes testing and verification of 
changes to systems, and the coordination with outside parties, has been 
completed in all areas except with the on-line service provider and the in-
house general ledger software.  A test bank has been established in both 
cases, for testing.  Transaction scripts have been developed and posting to 
the test banks has begun.  The test scripts consist of an extensive list of 
transaction types which will fully test the software.  Each test script will 
be re-posted on each critical date recognized, such as 1/1/2000, 2/29/2000, 
9/9/1999, and others.

      The Implementation Phase, provides for critical dates for full 
certification of Year 2000 readiness on each application.  A predetermined 
date for compliance or replacement, known as the "drop dead date" has been 
determined and reviewed regularly by the Steering Committee and at least 
quarterly by the full Board of Directors.  These dates may be changed 
slightly as applications are reviewed, but ultimately, all applications must 
be compliant or be replaced.

      The Bank's on-line service provider provided on-line access to its 
test bank beginning November 2, 1998, and will continue to do so at varying 
intervals going forward.  We expect to have completed testing and reviewing, 
with the on-line provider no later than March 31, 1999.  We have begun 
testing our general ledger software and expect the validation phase to also 
be completed by March 31, 1999.  All other applications are in the 
implementation phase and are deemed by the Steering Committee to be 
substantially compliant.

      As of December 31, 1998, the Company had incurred costs of 
approximately $61,000 related to its Y2K project, of which $36,000 has been 
capitalized.  The estimated additional cost to complete the project is 
currently expected to be approximately $75,000.  A significant portion of 
these costs have been incremental and do not reflect the redeployment of 
internal resources from other activities.  The Company does not expect the 
costs or redeployment of assets to have a material adverse effect on other 
ongoing business operations of the Company.  All costs of the Y2K project 
have been borne out of the Company's operating cash flow.

      The Bank's Contingency Plan, in connection with the year 2000, was 
adopted by the Board of Directors at their regularly scheduled meeting July 
21, 1998.  Organizational planning provides for the establishment of a 
continuity project work group and the assignment of roles and 
responsibilities.  It assesses the potential impact of mission critical 
system failures on the core business process.  The plan evaluates options 
and provides guidance for selecting reasonable contingency strategies and 
the remediation of contingency plans and year 2000 issues.

      There has been limited litigation filed against corporations regarding 
the "Year 2000 Problem" and such corporations' compliance efforts.  To date 
no such litigation has resulted in a decided case imposing liability on the 
corporate entity. However, should the Company experience a Year 2000 
failure, exposure of the Company could be significant and material, unless 
there is further legislative action to limit such liability.

      The Bank believes that it is substantially compliant at this time.  
The Board of Directors, officers, employees and the public in general are 
being kept informed of the issues regarding the Year 2000.  With the support 
of the Directors and Senior management, the Committee has mailed letters to 
business relationships informing them of the Bank's commitment to Year 2000 
issues and requesting information regarding theirs.  Newsletters, stuffers, 
general and personal mailings, statement messages and other means of 
communications have been utilized to increase awareness and obtain 
information.


                              OTHER INFORMATION


Part II.

Item 1.   Legal Proceedings
          None

Item 2.   Changes in Securities and Use of Proceeds
          None

Item 3.   Defaults upon Senior Securities
          None

Item 4.   Submission of Matters to a Vote of Security Holders
          None

Item 5.   Other Information
          None

Item 6.   Exhibits and Reports on Form 8-K
              (a)  Exhibit 27 - Financial Data Schedule*
              (b)  Reports on 8-K
                   None

          * Submitted only with filing in electronic format.


      Falmouth Bancorp, Inc. is a publicly owned bank holding company and 
the parent corporation of Falmouth Co-operative Bank, a Massachusetts 
chartered stock co-operative bank offering traditional products and 
services.  The Bank conducts business through its main office located at 20 
Davis Straits, Falmouth, Massachusetts 02540, and its two branch locations 
in North and East Falmouth.  The telephone number is (508) 548-3500.

                                 SIGNATURES

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

                                       FALMOUTH BANCORP, INC.
                                            (Registrant)


Date:  February 11, 1999            By: /s/ Santo P. Pasqualucci
     -------------------            ------------------------------------------
                                    Santo P. Pasqualucci
                                    President and Chief Executive Officer




Date:  February 11, 1999            By: /s/ George E. Young, III
     -------------------            ------------------------------------------
                                    George E. Young, III
                                    Vice President and Chief Financial Officer