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

                                    FORM 10-K

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

For the fiscal year                               Commission File Number 0-10661
ended December 31, 2004

                                TriCo Bancshares
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

               California                                        94-2792841
- --------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

63 Constitution Drive, Chico, California                             95973
- --------------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)

Registrant's telephone number, including area code:(530) 898-0300
Securities registered pursuant to Section 12(b) of the Act: None.
Securities registered pursuant to Section 12(g) of the Act:

                         Common Stock, without par value
                         -------------------------------
                                (Title of Class)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such shorter  periods 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  whether  the  Registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2).

                                YES  X   NO
                                   -----    -----

The aggregate market value of the voting common stock held by  non-affiliates of
the  Registrant,  as of March 9,  2005,  was  approximately  $232,175,000.  This
computation  excludes a total of 4,798,532 shares that are beneficially owned by
the officers and directors of Registrant  who may be deemed to be the affiliates
of Registrant under applicable rules of the Securities and Exchange Commission.

The number of shares  outstanding of  Registrant's  common stock, as of March 9,
2005, was 15,745,017 shares of common stock, without par value.

The following  documents are incorporated  herein by reference into the Part III
of this Form 10-K:  Registrant's  Proxy Statement for use in connection with its
2005  Annual  Meeting  of  Shareholders.  Except  with  respect  to  information
specifically  incorporated by reference in the Form 10-K, the Proxy Statement is
not deemed to be filed as part hereof.

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  the  Registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to this Form 10-K.






                                TABLE OF CONTENTS

                                                                  Page Number
PART I

Item 1        Business                                                  2
Item 2        Properties                                               10
Item 3        Legal Proceedings                                        10
Item 4        Submission of Matters to a Vote of Security Holders      10

PART II

Item 5        Market for Registrant's Common Equity, Related
                 Stockholder Matters and Issuer Purchases of
                 Equity Securities                                     11
Item 6        Selected Financial Data                                  13
Item 7        Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                   14
Item 7A       Quantitative and Qualitative Disclosures About
                 Market Risk                                           34
Item 8        Financial Statements and Supplementary Data              35
Item 9        Changes in and Disagreements with Accountants on
                 Accounting and Financial Disclosure                   70
Item 9A       Controls and Procedures                                  70
Item 9B       Other Information                                        70

PART III

Item 10       Directors and Executive Officers of the Registrant       71
Item 11       Executive Compensation                                   71
Item 12       Security Ownership of Certain Beneficial Owners
                and Management, and Related Stockholder Matters        71
Item 13       Certain Relationships and Related Transactions           71
Item 14       Principal Accountant Fees and Services                   71

PART IV

Item 15       Exhibits and Financial Statement Schedules               71

Signatures                                                             75





FORWARD LOOKING STATEMENTS

In addition to historical information,  this Annual Report on Form 10-K contains
forward-looking  statements  about TriCo Bancshares (the "Company") for which it
claims the  protection  of the safe harbor  provisions  contained in the Private
Securities Litigation Reform Act of 1995. These  forward-looking  statements are
based on  Management's  current  knowledge  and belief and  include  information
concerning  the Company's  possible or assumed  future  financial  condition and
results  of  operations.  When you see any of the words  "believes",  "expects",
"anticipates",  "estimates",  or similar  expressions,  these generally indicate
that we are making  forward-looking  statements.  A number of  factors,  some of
which are beyond the Company's ability to predict or control, could cause future
results to differ materially from those contemplated.  These factors include but
are not limited to:

      -   a slowdown in the national and California economies;
      -   the prospect of additional  terrorist attacks in the United States and
          the  uncertain  effect of these  events on the  national  and regional
          economies;
      -   changes in the interest rate environment and interest rate policies of
          the Federal Reserve Board;
      -   changes in the regulatory environment;
      -   significantly increasing competitive pressure in the banking industry;
      -   operational risks including data processing system failures or fraud;
      -   volatility of rate sensitive deposits;
      -   asset/liability matching risks and liquidity risks;
      -   changes in the level of nonperforming assets and charge-offs;
      -   acts of war and political instability;
      -   inflation, interest rate, securities market and monetary fluctuations;
      -   changes in the  financial  performance  or condition of the  Company's
          borrowers;
      -   changes  in  the  competitive   environment  among  financial  holding
          companies;
      -   changes  in  accounting  policies  as may  be  adopted  by  regulatory
          agencies,  as well as the Public Company  Accounting  Oversight Board,
          the Financial Accounting Standards Board and other accounting standard
          setters; and
      -   changes in the Company's compensation and benefit plans.






                                     PART I

ITEM 1. BUSINESS

Information About TriCo Bancshares' Business

TriCo  Bancshares  (the "Company" or "TriCo") was  incorporated in California on
October 13, 1981. It was organized at the direction of the board of directors of
Tri  Counties  Bank (the  "Bank")  for the  purpose  of  forming a bank  holding
company.  On September 7, 1982, the shareholders of Tri Counties Bank became the
shareholders of TriCo and Tri Counties Bank became a wholly owned  subsidiary of
TriCo.  At that  time,  TriCo  became  a bank  holding  company  subject  to the
supervision  of the Board of Governors  of the Federal  Reserve  System  ("FRB")
under the Bank  Holding  Company Act of 1956,  as  amended.  Tri  Counties  Bank
remains  subject to the  supervision of the  California  Department of Financial
Institutions and the Federal Deposit Insurance Corporation ("FDIC"). On July 31,
2003, the Company formed a subsidiary  business trust, TriCo Capital Trust I, to
issue  trust  preferred  securities.  On June 22,  2004,  the  Company  formed a
subsidiary  business  trust,  TriCo Capital  Trust II, to issue trust  preferred
securities.  See Note 8 in the financial statements at Item 8 of this report for
a discussion  about the Company's  issuance of trust preferred  securities.  Tri
Counties  Bank,  TriCo  Capital Trust I and TriCo Capital Trust II currently are
the  only  subsidiaries  of  TriCo  and  TriCo is not  conducting  any  business
operations  independent  of Tri Counties  Bank,  TriCo Capital Trust I and TriCo
Capital Trust II.

For  financial  reporting  purposes,  the  financial  statements of the Bank are
consolidated into the financial statements of the Company. Historically,  issuer
trusts,  such as TriCo  Capital  Trust I and TriCo Capital Trust II, that issued
trust preferred  securities have been consolidated by their parent companies and
trust  preferred  securities  have been  treated as eligible  for Tier 1 capital
treatment by bank holding companies under FRB rules and regulations  relating to
minority interests in equity accounts of consolidated subsidiaries. Applying the
provisions of the Financial  Accounting  Standards Board Revised  Interpretation
No. 46 (FIN 46R), the Company is no longer  permitted to consolidate such issuer
trusts  beginning on December 31, 2003.  Although the FRB has stated in its July
2, 2003  Supervisory  Letter that trust preferred  securities will be treated as
Tier 1 capital until notice is given to the  contrary,  the  Supervisory  Letter
also  indicates  that the FRB will  review the  regulatory  implications  of any
accounting  treatment  changes and will provide further guidance if necessary or
warranted.

On April 4, 2003,  TriCo  Bancshares  acquired  North  State  National  Bank,  a
national banking organization  located in Chico,  California ("North State"), by
the merger of North State into its wholly owned  subsidiary,  Tri Counties Bank.
The  acquisition  and the related  merger  agreement  dated October 3, 2002, was
approved by the California Department of Financial  Institutions,  the FDIC, and
the  shareholders  of  North  State on March 4,  March 7, and  March  19,  2003,
respectively.  At the time of the  acquisition,  North State had total assets of
$140 million,  investment  securities of $41 million,  loans of $76 million, and
deposits of $126 million.  The  acquisition was accounted for using the purchase
method of  accounting.  The amount of goodwill  recorded as of the merger  date,
which represented the excess of the total purchase price over the estimated fair
value of net assets  acquired,  was  approximately  $15.5  million.  The Company
recorded a core  deposit  intangible,  which  represents  the excess of the fair
value of North State's  deposits over their book value on the acquisition  date,
of approximately  $3.4 million.  This core deposit intangible is scheduled to be
amortized over a seven-year average life.

Under the terms of the merger agreement,  TriCo paid $13,090,057 in cash, issued
723,512  shares of TriCo common  stock,  and issued  options to purchase  79,587
shares of TriCo common stock at an average  exercise price of $6.22 per share in
exchange for all of the 1,234,375  common shares and options to purchase  79,937
common shares of North State outstanding as of April 4, 2003.

Additional  information  concerning  the  Company can be found on our website at
www.tcbk.com.  Copies of our annual reports on Form 10-K,  quarterly  reports on
Form 10-Q,  current  reports on Form 8-K and  amendments  to these  reports  are
available  free of charge  through our  website at  Investor  Information---"SEC
Filings"  and  "Annual  Reports"  as soon as  reasonably  practicable  after the
Company  files these  reports to the  Securities  and Exchange  Commission.  The
information on our website is not incorporated into this annual report.

                                      -2-



Business of Tri Counties Bank

Tri Counties Bank was incorporated as a California  banking  corporation on June
26, 1974, and received its certificate of authority to begin banking  operations
on March 11, 1975. Tri Counties Bank engages in the general  commercial  banking
business in the California counties of Butte,  Contra Costa, Del Norte,  Fresno,
Glenn,  Kern,  Lake,  Lassen,   Madera,   Mendocino,   Merced,  Nevada,  Placer,
Sacramento, Shasta, Siskiyou, Stanislaus, Sutter, Tehama, Tulare, Yolo and Yuba.
Tri  Counties  Bank  currently  operates  from 33  traditional  branches  and 13
in-store branches.

General Banking Services

The Bank conducts a commercial  banking  business  including  accepting  demand,
savings and time  deposits  and making  commercial,  real  estate,  and consumer
loans. It also offers  installment note collection,  issues cashier's checks and
money orders,  sells travelers  checks and provides safe deposit boxes and other
customary  banking  services.  Brokerage  services  are  provided  at the Bank's
offices by the Bank's association with Raymond James Financial  Services,  Inc.,
an independent financial services provider and broker-dealer.  The Bank does not
offer trust services or international banking services.

The Bank has  emphasized  retail  banking  since it  opened.  Most of the Bank's
customers are retail  customers and small to medium-sized  businesses.  The Bank
emphasizes serving the needs of local businesses,  farmers and ranchers, retired
individuals and wage earners.  The majority of the Bank's loans are direct loans
made to individuals and businesses in northern and central  California where its
branches are located.  At December  31, 2004,  the total of the Bank's  consumer
installment loans net of deferred fees outstanding was $410,198,000 (35.0%), the
total of commercial loans outstanding was $140,332,000 (11.9%), and the total of
real estate loans including  construction  loans of $78,064,000 was $622,437,000
(53.1%). The Bank takes real estate, listed and unlisted securities, savings and
time deposits, automobiles, machinery, equipment, inventory, accounts receivable
and notes receivable secured by property as collateral for loans.

Most of the Bank's deposits are attracted from individuals and  business-related
sources. No single person or group of persons provides a material portion of the
Bank's deposits,  the loss of any one or more of which,  would have a materially
adverse  effect on the  business of the Bank,  nor is a material  portion of the
Bank's  loans  concentrated  within  a  single  industry  or  group  of  related
industries.

In order to attract  loan and deposit  business  from  individuals  and small to
medium-sized  businesses,  branches of the Bank set lobby  hours to  accommodate
local demands.  In general,  lobby hours are from 9:00 a.m. to 5:00 p.m.  Monday
through  Thursday,  and from 9:00 a.m. to 6:00 p.m. on Friday.  Certain branches
with less activity open later and close earlier.  Some Bank offices also utilize
drive-up  facilities  operating  from 9:00 a.m.  to 7:00  p.m.  The  supermarket
branches  are open from 9:00 a.m.  to 7:00 p.m.  with some open  until 8:00 p.m.
Monday through Saturday and 11:00 a.m. to 5:00 p.m. on Sunday.

The Bank offers  24-hour  ATMs at almost all branch  locations.  The 58 ATMs are
linked to several  national and regional  networks  such as CIRRUS and STAR.  In
addition, banking by telephone on a 24-hour toll-free number is available to all
customers.  This service allows a customer to obtain  account  balances and most
recent transactions,  transfer moneys between accounts,  make loan payments, and
obtain interest rate information.

In  February  1998,  the Bank became the first bank in the  Northern  Sacramento
Valley to offer banking services on the Internet.  This banking service provides
customers one more tool for access to their accounts.

Other Activities

The  Bank may in the  future  engage  in other  businesses  either  directly  or
indirectly  through  subsidiaries  acquired  or  formed by the Bank  subject  to
regulatory constraints. See "Regulation and Supervision."

                                      -3-



Employees

At December 31, 2004,  the Company and the Bank employed 633 persons,  including
five executive officers.  Full time equivalent  employees were 549. No employees
of the Company or the Bank are presently represented by a union or covered under
a  collective  bargaining  agreement.  Management  believes  that  its  employee
relations are excellent.

Competition

The banking business in California generally,  and in the Bank's primary service
area of Northern and Central California specifically, is highly competitive with
respect to both loans and deposits. It is dominated by a relatively small number
of  national  and  regional  banks  with  many  offices  operating  over  a wide
geographic  area.  Among the  advantages  such major banks have over the Bank is
their  ability to finance wide  ranging  advertising  campaigns  and to allocate
their investment  assets to regions of high yield and demand. By virtue of their
greater total capitalization such institutions have substantially higher lending
limits than does the Bank.

In addition to competing  with savings  institutions,  commercial  banks compete
with other  financial  markets for funds as a result of the  deregulation of the
financial services industry.  Yields on corporate and government debt securities
and other commercial paper may be higher than on deposits,  and therefore affect
the ability of commercial  banks to attract and hold deposits.  Commercial banks
also compete for available funds with money market instruments and mutual funds.
During past periods of high  interest  rates,  money market funds have  provided
substantial  competition to banks for deposits and they may continue to do so in
the future.  Mutual  funds are also a major  source of  competition  for savings
dollars.

The Bank relies substantially on local promotional  activity,  personal contacts
by  its  officers,  directors,  employees  and  shareholders,   extended  hours,
personalized  service  and its  reputation  in the  communities  it  services to
compete effectively.

Regulation and Supervision

As a consequence of the extensive regulation of commercial banking activities in
California and the United  States,  the business of the Company and the Bank are
particularly  susceptible  to  changes  in state  and  federal  legislation  and
regulations, which may have the effect of increasing the cost of doing business,
limiting  permissible  activities  or  increasing  competition.  Following  is a
summary of some of the laws and  regulations  which  effect the  business.  This
summary  should  be read  with  the  management's  discussion  and  analysis  of
financial condition and results of operations included at Item 7 of this report.

As a registered  bank holding company under the Bank Holding Company Act of 1956
(the "BHC Act"), the Company is subject to the regulation and supervision of the
FRB.  The BHC Act  requires the Company to file reports with the FRB and provide
additional  information  requested  by the FRB.  The  Company  must  receive the
approval of the FRB before it may acquire all or substantially all of the assets
of any bank,  or ownership or control of the voting shares of any bank if, after
giving effect to such  acquisition  of shares,  the Company would own or control
more than 5 percent of the voting shares of such bank.

The Company and any subsidiaries it may acquire or organize will be deemed to be
affiliates  of the Bank within the Federal  Reserve  Act.  That Act  establishes
certain  restrictions,  which  limit the extent to which the Bank can supply its
funds to the  Company  and other  affiliates.  The  Company  is also  subject to
restrictions  on the  underwriting  and the  public  sale  and  distribution  of
securities.  It is prohibited  from engaging in certain tie-in  arrangements  in
connection  with  any  extension  of  credit,  sale or  lease  of  property,  or
furnishing of services.

The Company is generally  prohibited  from  engaging in, or acquiring  direct or
indirect  control of any company engaged in non-banking  activities,  unless the
FRB by order or regulation has found such activities to be so closely related to
banking or managing or  controlling  banks as to be a proper  incident  thereto.
Notwithstanding this prohibition, under the Financial Services Modernization Act
of 1999, the Company may engage in any activity,  and may acquire and retain the
shares of any company  engaged in any  activity,  that the FRB, in  coordination
with the Secretary of the Treasury,  determines  (by  regulation or order) to be
financial in nature or incidental  to such  financial  activities.  Furthermore,
such law dictates  several  activities  that are  considered  to be financial in
nature, and therefore are not subject to FRB approval.

                                      -4-



The Bank, as a state-chartered  bank, is subject to regulation,  supervision and
regular  examination  by the  California  Department  of Financial  Institutions
("DFI")  and is  also  subject  to the  regulations  of the  FDIC.  Federal  and
California  statutes  and  regulations  relate  to many  aspects  of the  Bank's
operations,  some of which are described below. The DFI regulates the number and
location of branch  offices and may permit a bank to maintain  branches  only to
the extent  allowable under state law for state banks.  California law presently
permits a bank to locate a branch in any locality in California.

Gramm-Leach-Bliley Act

The Gramm-Leach-Bliley Act was enacted in 1999 and became effective in 2000. The
act is a financial modernization law that is the result of a decade of debate in
the Congress  regarding a  fundamental  reformation  of the  nation's  financial
system.  The law is subdivided into seven titles,  by functional  area.  Title I
acts to facilitate  affiliations among banks, insurance companies and securities
firms.  Title II narrows the  exemptions  from the  securities  laws  previously
enjoyed by banks,  requires the FRB and the Securities  and Exchange  Commission
("SEC") to work together to draft rules governing certain securities  activities
of banks and creates a new, voluntary investment bank holding company. Title III
restates the proposition  that the states are the functional  regulators for all
insurance   activities,   including  the  insurance   activities  by  depository
institutions.  The law  encourages  the states to develop  uniform or reciprocal
rules for the licensing of insurance agents.  Title IV prohibits the creation of
additional  unitary  thrift  holding  companies.  Title  V  imposes  significant
requirements  on  financial  institutions  related to the  transfer of nonpublic
personal  information.  These provisions require each institution to develop and
distribute to accountholders an information disclosure policy, and requires that
the policy allow  customers  to, and for the  institution  to honor a customer's
request  to,  "opt-out"  of  the  proposed   transfer  of  specified   nonpublic
information to third parties. Title VI reforms the Federal Home Loan Bank system
to allow broader access among  depository  institutions  to the systems  advance
programs,  and to improve  the  corporate  governance  and  capital  maintenance
requirements for the system. Title VII addresses a multitude of issues including
disclosure  of  ATM  surcharging  practices,   disclosure  of  agreements  among
non-governmental  entities and insured  depository  institutions which donate to
non-governmental  entities  regarding  donations  made in  connection  with  the
Community  Reinvestment  Act and  disclosure by the  recipient  non-governmental
entities of how such funds are used. Additionally, the law extends the period of
time between Community Reinvestment Act examinations of community banks.

The  Company  has  undertaken  efforts  to  comply  with all  provisions  of the
Gramm-Leach-Bliley   Act  and  all  implementing   regulations,   including  the
development   of   appropriate   policies   and   procedures   to   meet   their
responsibilities  in connection  with the privacy  provisions of Title V of that
act.

Safety and Soundness Standards

The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA")
implemented  certain  specific  restrictions  on  transactions  and required the
regulators  to adopt  overall  safety and  soundness  standards  for  depository
institutions  related to internal control,  loan underwriting and documentation,
and asset growth.  Among other things,  FDICIA limits the interest rates paid on
deposits by undercapitalized  institutions, the use of brokered deposits and the
aggregate  extension  of  credit by a  depository  institution  to an  executive
officer,  director,  principal  stockholder  or related  interest,  and  reduces
deposit insurance coverage for deposits offered by undercapitalized institutions
for deposits by certain employee benefits accounts.

                                      -5-



The federal financial  institution  agencies published a final rule effective on
August 9, 1995, implementing safety and soundness standards.  The FDICIA added a
new Section 39 to the Federal Deposit  Insurance Act which required the agencies
to establish safety and soundness  standards for insured financial  institutions
covering:

      -   internal controls, information systems and internal audit systems;
      -   loan documentation;
      -   credit underwriting;
      -   interest rate exposure;
      -   asset growth;
      -   compensation, fees and benefits;
      -   asset quality, earnings and stock valuation; and
      -   excessive compensation for executive officers,  directors or principal
          shareholders which could lead to material financial loss.

The  agencies  issued  the  final  rule  in the  form  of  guidelines  only  for
operational,  managerial  and  compensation  standards  and reissued for comment
proposed  standards  related  to  asset  quality  and  earnings  which  are less
restrictive  than the  earlier  proposal in  November  1993.  Unlike the earlier
proposal,  the  guidelines  under  the  final  rule do not  apply to  depository
institution  holding companies and the stock valuation  standard was eliminated.
If an  agency  determines  that  an  institution  fails  to  meet  any  standard
established by the guidelines,  the agency may require the financial institution
to submit to the  agency  an  acceptable  plan to  achieve  compliance  with the
standard.  If the  agency  requires  submission  of a  compliance  plan  and the
institution  fails to  timely  submit  an  acceptable  plan or to  implement  an
accepted  plan,  the  agency  must  require  the   institution  to  correct  the
deficiency.  Under the final rule, an  institution  must file a compliance  plan
within  30 days of a request  to do so from the  institution's  primary  federal
regulatory  agency.  The  agencies may elect to initiate  enforcement  action in
certain cases rather than rely on an existing plan particularly where failure to
meet one or more of the standards could threaten the safe and sound operation of
the institution.

Restrictions on Dividends and Other Distributions

The power of the board of directors of an insured depository institution such as
the Bank,  to declare a cash  dividend  or other  distribution  with  respect to
capital is subject to  statutory  and  regulatory  restrictions  which limit the
amount available for such  distribution  depending upon the earnings,  financial
condition  and  cash  needs  of the  institution,  as well as  general  business
conditions.   FDICIA  prohibits  insured  depository  institutions  from  paying
management fees to any controlling  persons or, with certain limited exceptions,
making capital distributions,  including dividends,  if, after such transaction,
the institution would be  undercapitalized.  Additionally,  under FDICIA, a bank
may not make any capital  distribution,  including the payment of dividends,  if
after   making   such   distribution   the   bank   would   be  in  any  of  the
"under-capitalized"   categories  under  the  FDIC's  Prompt  Corrective  Action
regulations.

Under  the  Financial  Institution's  Supervisory  Act,  the  FDIC  also has the
authority to prohibit a bank from engaging in business  practices  that the FDIC
considers to be unsafe or unsound. It is possible,  depending upon the financial
condition  of a bank and  other  factors  that the FDIC  could  assert  that the
payment of dividends or other  payments in some  circumstances  might be such an
unsafe or unsound practice and thereby prohibit such payment.

Under  California  law,  dividends  and other  distributions  by the Company are
subject to  declaration  by the board of directors at its  discretion out of net
assets.  Dividends  cannot be declared and paid when such payment would make the
Company insolvent. FRB policy prohibits a bank holding company from declaring or
paying a cash  dividend  which  would  impose  undue  pressure on the capital of
subsidiary   banks  or  would  be  funded  only  through   borrowings  or  other
arrangements  that  might  adversely  affect  the  holding  company's  financial
position.  The policy  further  declares that a bank holding  company should not
continue its existing rate of cash  dividends on its common stock unless its net
income is  sufficient to fully fund each  dividend and its  prospective  rate of
earnings  retention appears consistent with its capital needs, asset quality and
overall  financial  condition.  Other FRB  policies  forbid the  payment by bank
subsidiaries  to  their  parent   companies  of  management   fees,   which  are
unreasonable  in amount or exceed a fair market value of the  services  rendered
(or, if no market exists, actual costs plus a reasonable profit).

                                      -6-



In  addition,  the FRB has  authority to prohibit  banks that it regulates  from
engaging  in  practices,  which in the opinion of the FRB are unsafe or unsound.
Such  practices may include the payment of dividends  under some  circumstances.
Moreover,  the payment of dividends may be  inconsistent  with capital  adequacy
guidelines.  The Company may be subject to  assessment to restore the capital of
the Bank should it become impaired.

Consumer Protection Laws and Regulations

The bank regulatory  agencies are focusing greater  attention on compliance with
consumer  protection laws and their  implementing  regulations.  Examination and
enforcement have become more intense in nature,  and insured  institutions  have
been advised to monitor carefully compliance with such laws and regulations. The
Company is subject to many federal consumer  protection statues and regulations,
some of which are discussed below.

The  Community  Reinvestment  Act of  1977  is  intended  to  encourage  insured
depository  institutions,  while operating safely and soundly,  to help meet the
credit needs of their  communities.  This act  specifically  directs the federal
regulatory  agencies to assess a bank's  record of helping meet the credit needs
of its  entire  community,  including  low- and  moderate-income  neighborhoods,
consistent with safe and sound practices. This act further requires the agencies
to take a financial  institution's  record of meeting its community credit needs
into account when  evaluating  applications  for,  among other things,  domestic
branches,  mergers or acquisitions,  or holding company formations. The agencies
use the  Community  Reinvestment  Act  assessment  factors in order to provide a
rating  to  the  financial  institution.  The  ratings  range  from  a  high  of
"outstanding" to a low of "substantial noncompliance."

The Equal Credit  Opportunity  Act  generally  prohibits  discrimination  in any
credit transaction,  whether for consumer or business purposes,  on the basis of
race,  color,  religion,  national origin,  sex, marital status,  age (except in
limited  circumstances),  receipt of income from public assistance programs,  or
good faith exercise of any rights under the Consumer Credit  Protection Act. The
Truth-in-Lending  Act is designed to ensure that credit terms are disclosed in a
meaningful  way so that  consumers  may compare  credit  terms more  readily and
knowledgeably.  As a result of the such  act,  all  creditors  must use the same
credit  terminology  to  express  rates  and  payments,   including  the  annual
percentage rate, the finance charge, the amount financed, the total payments and
the payment schedule, among other things.

The Fair Housing Act regulates many practices,  including making it unlawful for
any lender to discriminate in its housing-related lending activities against any
person because of race,  color,  religion,  national  origin,  sex,  handicap or
familial status. A number of lending  practices have been found by the courts to
be, or may be  considered,  illegal under this Act,  including some that are not
specifically  mentioned in the Act itself. The Home Mortgage Disclosure Act grew
out of public concern over credit shortages in certain urban  neighborhoods  and
provides public  information that will help show whether financial  institutions
are serving the housing  credit needs of the  neighborhoods  and  communities in
which they are  located.  This act also  includes a "fair  lending"  aspect that
requires the  collection  and  disclosure  of data about  applicant and borrower
characteristics as a way of identifying possible discriminatory lending patterns
and enforcing anti-discrimination statutes.

Finally,  the Real Estate Settlement  Procedures Act requires lenders to provide
borrowers  with  disclosures  regarding  the  nature  and  cost of  real  estate
settlements.  Also,  this  act  prohibits  certain  abusive  practices,  such as
kickbacks, and places limitations on the amount of escrow accounts.

Penalties  under the above  laws may  include  fines,  reimbursements  and other
penalties. Due to heightened regulatory concern related to compliance with these
acts generally, the Company may incur additional compliance costs or be required
to expend additional funds for investments in their local community.

                                      -7-



USA Patriot Act of 2001

The USA Patriot Act was enacted in 2001 to combat money laundering and terrorist
financing.   The  impact  of  the  Patriot  Act  on  financial  institutions  is
significant  and wide  ranging.  The Patriot Act  contains  sweeping  anti-money
laundering and financial  transparency  laws and requires  various  regulations,
including:

      -   Due diligence requirements for financial institutions that administer,
          maintain,  or manage private bank accounts or  correspondent  accounts
          for non-U.S. persons;
      -   Standards for verifying customer identification at account opening;
      -   Rules to promote cooperation among financial institutions, regulators,
          and law  enforcement  entities  to  assist  in the  identification  of
          parties that may be involved in terrorism or money laundering;
      -   Reports  to be filed by  non-financial  trades and  business  with the
          Treasury   Department's   Financial  Crimes  Enforcement  Network  for
          transactions exceeding $10,000; and
      -   The filing of suspicious  activities reports by securities brokers and
          dealers if they  believe a customer  may be  violating  U.S.  laws and
          regulations.

Capital Requirements

Federal regulation imposes upon all financial  institutions a variable system of
risk-based capital guidelines designed to make capital requirements sensitive to
differences in risk profiles among banking  organizations,  to take into account
off-balance sheet exposures and to promote  uniformity in the definition of bank
capital uniform nationally.

The Bank and the Company are subject to the minimum capital  requirements of the
FDIC and the FRB, respectively. As a result of these requirements, the growth in
assets is  limited  by the  amount of its  capital  accounts  as  defined by the
respective  regulatory  agency.  Capital  requirements  may  have an  effect  on
profitability  and the payment of  dividends on the common stock of the Bank and
the Company. If an entity is unable to increase its assets without violating the
minimum  capital  requirements  or is forced to reduce  assets,  its  ability to
generate earnings would be reduced.

The FRB, and the FDIC have  adopted  guidelines  utilizing a risk-based  capital
structure. Qualifying capital is divided into two tiers. Tier 1 capital consists
generally of common stockholders'  equity,  qualifying  noncumulative  perpetual
preferred stock,  qualifying  cumulative perpetual preferred stock (up to 25% of
total  Tier 1  capital)  and  minority  interests  in  the  equity  accounts  of
consolidated  subsidiaries,  less goodwill and certain other intangible  assets.
Tier 2 capital  consists of, among other  things,  allowance  for loan and lease
losses up to 1.25% of weighted risk assets,  perpetual  preferred stock,  hybrid
capital  instruments,  perpetual debt,  mandatory  convertible  debt securities,
subordinated  debt  and  intermediate-term   preferred  stock.  Tier  2  capital
qualifies  as part of total  capital  up to a maximum of 100% of Tier 1 capital.
Amounts  in excess of these  limits may be issued  but are not  included  in the
calculation  of  risk-based  capital  ratios.  Under  these  risk-based  capital
guidelines,  the Bank and the Company are required to maintain  capital equal to
at  least 8% of its  assets,  of which at least 4% must be in the form of Tier 1
capital.

The  guidelines  also  require  the  Company  and the Bank to maintain a minimum
leverage ratio of 4% of Tier 1 capital to total assets (the  "leverage  ratio").
The leverage ratio is determined by dividing an institution's  Tier 1 capital by
its quarterly  average total assets,  less goodwill and certain other intangible
assets.  The  leverage  ratio  constitutes  a minimum  requirement  for the most
well-run banking organizations.  See Note 19 in the financial statements at Item
8 of this report for a discussion about the Company's risk-based capital ratios.

Prompt Corrective Action

Prompt  Corrective  Action  Regulations of the federal bank regulatory  agencies
establish  five  capital  categories  in  descending  order  (well  capitalized,
adequately  capitalized,  undercapitalized,  significantly  undercapitalized and
critically undercapitalized), assignment to which depends upon the institution's
total risk-based  capital ratio,  Tier 1 risk-based  capital ratio, and leverage
ratio.  Institutions classified in one of the three undercapitalized  categories
are subject to certain mandatory and discretionary  supervisory  actions,  which
include increased  monitoring and review,  implementation of capital restoration
plans,  asset growth  restrictions,  limitations upon expansion and new business
activities, requirements to augment capital, restrictions upon deposit gathering
and interest rates,  replacement of senior executive officers and directors, and
requiring  divestiture or sale of the institution.  The Bank has been classified
as well-capitalized since adoption of these regulations.

                                      -8-



Impact of Monetary Policies

Banking is a business that depends on interest rate  differentials.  In general,
the  difference  between the  interest  paid by a bank on its deposits and other
borrowings, and the interest rate earned by banks on loans, securities and other
interest-earning assets comprises the major source of banks' earnings. Thus, the
earnings and growth of banks are subject to the influence of economic conditions
generally,  both  domestic  and  foreign,  and also to the  monetary  and fiscal
policies of the United  States and its agencies,  particularly  the FRB. The FRB
implements  national  monetary  policy,  such as seeking to curb  inflation  and
combat  recession,  by its  open-market  dealings  in United  States  government
securities,   by  adjusting  the  required   level  of  reserves  for  financial
institutions  subject to reserve  requirements  and through  adjustments  to the
discount  rate  applicable  to borrowings by banks which are members of the FRB.
The  actions  of the FRB in these  areas  influence  the  growth of bank  loans,
investments and deposits and also affect  interest rates.  The nature and timing
of any future changes in such policies and their impact on the Company cannot be
predicted.  In  addition,  adverse  economic  conditions  could  make  a  higher
provision  for loan  losses a prudent  course and could  cause  higher loan loss
charge-offs, thus adversely affecting the Company's net earnings.

Insurance of Deposits

The  Bank's  deposit  accounts  are  insured  up to a maximum  of  $100,000  per
depositor by the FDIC. The FDIC issues regulations and generally  supervises the
operations of its insured  banks.  This  supervision  and regulation is intended
primarily for the protection of depositors, not shareholders.

As of December  31,  2004,  the deposit  insurance  premium rate was $0.0144 per
$100.00 in deposits.  In November  1990,  federal  legislation  was passed which
removed the cap on the amount of deposit insurance  premiums that can be charged
by the  FDIC.  Under  this  legislation,  the FDIC is able to  increase  deposit
insurance  premiums as it sees fit. This could result in a significant  increase
in the  cost of doing  business  for the  Bank in the  future.  The FDIC now has
authority to adjust deposit  insurance  premiums paid by insured banks every six
months.

Securities Laws

The Company is subject to the periodic reporting  requirements of the Securities
and Exchange Act of 1934, as amended, which include filing annual, quarterly and
other current reports with the Securities and Exchange Commission.

The Sarbanes-Oxley Act was enacted in 2002 to protect investors by improving the
accuracy and  reliability of corporate  disclosures  made pursuant to securities
laws. Among other things, this act:

      -   Prohibits  a  registered   public   accounting  firm  from  performing
          specified nonaudit services contemporaneously with a mandatory audit;
      -   Requires the chief executive officer and chief financial officer of an
          issuer to  certify  each  annual or  quarterly  report  filed with the
          Securities and Exchange Commission;
      -   Requires  an  issuer  to  disclose  all  material   off-balance  sheet
          transactions that may have a material effect on an issuer's  financial
          status; and
      -   Prohibits  insider  transactions  in an issuer's stock during lock-out
          periods of an issuer's pension plans.

The Company is also  required to comply  with the rules and  regulations  of the
Nasdaq Stock Market, Inc., on which its stock is listed.

                                      -9-



ITEM 2. PROPERTIES

The Company is engaged in the banking business through 46 offices in 22 counties
in Northern and Central California including nine offices in Butte County, eight
in Shasta County,  three each in Sacramento and Siskiyou  Counties,  two each in
Glenn, Sutter,  Lassen,  Yuba, and Stanislaus Counties,  and one each in Madera,
Merced, Lake, Mendocino,  Del Norte, Tehama, Nevada, Contra Costa, Kern, Tulare,
Placer,  Yolo and Fresno  Counties.  All offices are constructed and equipped to
meet prescribed security requirements.

The Company owns 17 branch office locations and one administrative  building and
leases 29 branch office locations and 5 administrative  facilities.  Most of the
leases contain  multiple  renewal  options and provisions for rental  increases,
principally  for  changes  in the  cost of  living  index,  property  taxes  and
maintenance.

ITEM 3. LEGAL PROCEEDINGS

Neither the  Company nor its  subsidiaries,  are party to any  material  pending
legal  proceeding,  nor is their  property the subject of any  material  pending
legal  proceeding,  except  routine  legal  proceedings  arising in the ordinary
course  of their  business.  None of these  proceedings  is  expected  to have a
material  adverse  impact upon the Company's  business,  consolidated  financial
position or results of operations.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There were no matters submitted to a vote of the shareholders  during the fourth
quarter of 2004.




                                      -10-



                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES

Common Stock Market Prices and Dividends

The  Company's  common  stock is traded on the  NASDAQ  National  Market  System
("NASDAQ")  under the symbol "TCBK." The following  table shows the high and the
low prices  for the common  stock,  for each  quarter in the past two years,  as
reported by NASDAQ1:

                 =============================================
                    2004:                High             Low
                 ---------------------------------------------
                 First quarter          $18.69          $15.78
                 Second quarter         $19.19          $16.76
                 Third quarter          $20.99          $16.94
                 Fourth quarter         $24.25          $20.43

                    2003:
                 First quarter          $13.38          $12.15
                 Second quarter         $13.00          $12.05
                 Third quarter          $14.93          $12.60
                 Fourth quarter         $17.09          $14.90
                 =============================================

1Stock prices adjusted to reflect 2-for-1 stock split effected April 30, 2004.


As of March 9, 2005 there were approximately 1,793 shareholders of record of the
Company's common stock.

Effective April 4, 2003, the Company (i) issued  1,447,024  shares of its common
stock pursuant to a  registration  statement on Form S-4, (ii) issued options to
purchase  159,174 shares of its common stock, and (iii) paid $13,090,057 in cash
to the former shareholders of North State National Bank. Additional  information
concerning this acquisition is found under Item 1 of this report.

The Company has paid cash  dividends on its common stock in every  quarter since
March 1990,  and it is currently  the intention of the Board of Directors of the
Company to continue payment of cash dividends on a quarterly basis.  There is no
assurance,  however,  that any  dividends  will be paid since they are dependent
upon earnings,  financial condition and capital  requirements of the Company and
the Bank.  As of December 31, 2004,  $41,363,000  was  available  for payment of
dividends  by the  Company  to  its  shareholders,  under  applicable  laws  and
regulations.  The Company paid cash  dividends of $0.11 per common share in each
of the quarters ended June 30, September 30, and December 31, 2004 and $0.10 per
common share in the quarter ended March 31, 2004 and each of the quarters  ended
March 31, June 30, September 30, and December 31, 2003.

Stock Based Compensation Plans

The following table shows shares reserved for issuance for outstanding  options,
stock  appreciation  rights and warrants  granted under our equity  compensation
plans as of December 31, 2004.  All of our equity  compensation  plans have been
approved by shareholders.



                                      (a)                                   (c) Number of securities
                              Number of securities           (b)             remaining available for
                               to be issued upon       Weighted average       issuance under equity
                                  exercise of         exercise price of         compensation plans
                              outstanding options,   outstanding options,     (excluding securities
Plan category                 warrants and rights    warrants and rights    reflected in column (a))
- -----------------------------------------------------------------------------------------------------
                                                                               

Equity compensation plans
  not approved by shareholders             -                 N/A                            -
Equity compensation plans
  approved by shareholders         1,661,547               $10.52                     613,940
                              -----------------------------------------------------------------------
Total                              1,661,547               $10.52                     613,940



                                      -11-



Stock Repurchase Plan

The Company adopted a stock  repurchase plan on July 31, 2003, which was amended
on March 11, 2004 for the  repurchase  of up to 500,000  shares of the Company's
common stock from time to time as market  conditions  allow.  The 500,000 shares
authorized for repurchase under this plan represented  approximately 3.2% of the
Company's  approximately  15,704,000  common shares  outstanding  as of July 31,
2003.  This  plan  has no  stated  expiration  date for the  repurchases.  As of
December 31, 2004,  the Company had purchased  222,600 shares under this plan as
adjusted  for the  2-for-1  stock split in the form of a common  stock  dividend
effective April 30, 2004. The following table shows the repurchases  made by the
Company or any affiliated  purchaser (as defined in Rule 10b-18(a)(3)  under the
Exchange Act) during the fourth quarter of 2004:




Period         (a) Total number      (b) Average price   (c) Total number of   (d) Maximum number
               of Shares purchased   paid per share      shares purchased as   of shares that may yet
                                                         part of publicly      be purchased under the
                                                         announced plans or    plans or programs
                                                         programs
- -----------------------------------------------------------------------------------------------------
                                                                          
Oct. 1-31, 2004           -                  -                    -                 277,400
Nov. 1-30, 2004           -                  -                    -                 277,400
Dec. 1-31, 2004           -                  -                    -                 277,400
- -----------------------------------------------------------------------------------------------------
Total                     -                  -                    -                 277,400










                                      -12-



ITEM 6. SELECTED FINANCIAL DATA

The  following  selected  consolidated  financial  data  are  derived  from  our
consolidated  financial statements.  This data should be read in connection with
our consolidated financial statements and the related notes located at Item 8 of
this report.




                                                           TRICO BANCSHARES
                                                           Financial Summary
                                               (in thousands, except per share amounts)

=========================================================================================================
Year ended December 31,                        2004         2003         2002         2001         2000
- ---------------------------------------------------------------------------------------------------------
                                                                                     

Interest income                              $84,932      $73,969      $64,696      $71,998      $76,327
Interest expense                              13,363       13,089       12,914       23,486       28,543
- ---------------------------------------------------------------------------------------------------------
Net interest income                           71,569       60,880       51,782       48,512       47,784
Provision for loan losses                      3,550        1,250        2,800        4,400        5,000
Noninterest income                            24,794       22,909       19,180       16,238       14,922
Noninterest expense                           60,179       55,527       45,971       40,607       37,846
- ---------------------------------------------------------------------------------------------------------
Income before income taxes                    32,634       27,012       22,191       19,743       19,860
Provision for income taxes                    12,452       10,124        8,122        7,324        7,237
- ---------------------------------------------------------------------------------------------------------
     Net income                              $20,182      $16,888      $14,069      $12,419      $12,623
- ---------------------------------------------------------------------------------------------------------

Earnings per share2:
     Basic                                     $1.29        $1.11        $1.00        $0.88        $0.88
     Diluted                                    1.24         1.07         0.98         0.86         0.86
Per share2:
     Dividends paid                            $0.43        $0.40        $0.40        $0.40        $0.39
     Book value at December 31                  8.79         8.16         7.01         6.21         5.93
     Tangible book value at December 31         7.45         6.79         6.72         5.84         5.55

Average common shares outstanding2            15,660       15,282       14,038       14,146        14,384
Average diluted common shares outstanding2    16,270       15,758       14,386       14,438        14,682
Shares outstanding at December 31             15,723       15,668       14,122       14,002        14,362
At December 31:
Loans, net                                $1,156,910     $968,687     $673,145     $645,674      $628,721
Total assets                               1,625,974    1,468,755    1,144,574    1,005,447       972,071
Total deposits                             1,348,833    1,236,823    1,005,237      880,393       837,832
Debt financing and notes payable              28,152       22,887       22,924       22,956        33,983
Junior subordinated debt                      41,238       20,619            -            -             -
Shareholders' equity                         138,132      127,960       99,014       86,933        85,233

Financial Ratios:

For the year:
     Return on assets                          1.33%        1.27%        1.35%        1.27%        1.35%
     Return on equity                         15.20%       14.24%       15.03%       14.19%       16.03%
     Net interest margin1                      5.32%        5.23%        5.61%        5.58%        5.70%
     Net loan losses to average loans          0.12%        0.34%        0.22%        0.47%        0.70%
     Efficiency ratio1                        61.80%       65.39%       63.66%       61.62%       59.25%
     Average equity to average assets          8.72%        8.91%        9.00%        8.94%        8.40%
At December 31:
     Equity to assets                          8.50%        8.71%        8.65%        8.65%        8.77%
     Total capital to risk-adjusted assets    11.86%       11.56%       11.97%       11.68%       12.20%
     Allowance for loan losses to loans        1.37%        1.40%        2.09%        1.98%        1.82%




1 Fully taxable equivalent
2 Per share figures retroactively adjusted to reflect 2-for-1 stock split in the
  form of a stock dividend effective April 30, 2004

                                      -13-



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

The Company's  discussion and analysis of its financial condition and results of
operations  is intended  to provide a better  understanding  of the  significant
changes and trends  relating to the Company's  financial  condition,  results of
operations, liquidity, interest rate sensitivity, off balance sheet arrangements
and certain contractual  obligations.  The following  discussion is based on the
Company's   consolidated  financial  statements  which  have  been  prepared  in
accordance with accounting principles generally accepted in the United States of
America. Please read the Company's audited consolidated financial statements and
the related notes included as Item 8 of this report.

Critical Accounting Policies and Estimates

The Company's  discussion and analysis of its financial condition and results of
operations are based upon the Company's consolidated financial statements, which
have been prepared in accordance with accounting  principles  generally accepted
in the United States of America.  The preparation of these financial  statements
requires the Company to make  estimates and  judgments  that affect the reported
amounts of assets, liabilities, revenues and expenses, and related disclosure of
contingent  assets and liabilities.  On an on-going basis, the Company evaluates
its estimates,  including those that materially affect the financial  statements
and are related to the adequacy of the allowance  for loan losses,  investments,
mortgage  servicing  rights,  and  intangible  assets.  The  Company  bases  its
estimates on historical  experience  and on various other  assumptions  that are
believed to be reasonable under the circumstances, the results of which form the
basis for making  judgments  about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these  estimates  under  different  assumptions  or  conditions.  The  Company's
policies  related to estimates  on the  allowance  for loan  losses,  other than
temporary  impairment of investments and impairment of intangible assets, can be
found in Note 1 to the Company's audited  consolidated  financial statements and
the related notes included as Item 8 of this report.

As the Company has not  commenced  any business  operations  independent  of the
Bank, the following discussion pertains primarily to the Bank. Average balances,
including  balances used in calculating  certain financial ratios, are generally
comprised  of  average  daily  balances  for the  Company.  Within  Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations,
interest  income and net  interest  income are  generally  presented  on a fully
tax-equivalent (FTE) basis.

The  following   discussion  and  analysis  is  designed  to  provide  a  better
understanding  of the significant  changes and trends related to the Company and
the  Bank's  financial  condition,   operating  results,   asset  and  liability
management,  liquidity and capital  resources and should be read in  conjunction
with the consolidated  financial statements of the Company and the related notes
at Item 8 of this report.

                                      -14-



Results of Operations

Net Income

Following  is a summary of the  Company's  net  income for the past three  years
(dollars in thousands, except per share amounts):

 Components of Net Income
- -----------------------------------------------------------------------------
 Year ended December 31,                        2004       2003       2002
                                              -------------------------------

Net interest income *                         $72,589    $62,005    $53,029
Provision for loan losses                      (3,550)    (1,250)    (2,800)
Noninterest income                             24,794     22,909     19,180
Noninterest expense                           (60,179)   (55,527)   (45,971)
Taxes *                                       (13,472)   (11,249)    (9,369)
                                              -------------------------------
                                              $20,182    $16,888    $14,069
                                              ===============================
Net income per average fully-diluted share      $1.24      $1.07      $0.98
Net income as a percentage of average
     shareholders' equity                      15.20%     14.24%     15.03%
Net income as a percentage of average
     total assets                               1.33%      1.27%      1.35%
=============================================================================
* Fully tax-equivalent (FTE)

Earnings in 2004 increased  $3,294,000  (19.5%) from 2003.  Net interest  income
(FTE) grew $10,584,000 (17.1%) due to a $180,193,000 (15.2%) increase in average
earning  assets along with a net interest  margin that rose 9 basis points.  The
loan loss  provision  increased  $2,300,000 in 2004 from 2003,  and  noninterest
income increased  $1,885,000  (8.23%) while  noninterest  expense also increased
$4,652,000 (8.38%).

Earnings in 2003 increased  $2,819,000  (20.0%) from 2002.  Net interest  income
(FTE) grew $8,976,000 (16.9%) due to a $239,069,000  (25.3%) increase in average
earning assets that was partially  offset by a net interest  margin that fell 38
basis  points.  The loan loss  provision  was reduced by $1,550,000 in 2003 from
2002, and noninterest  income  increased  $3,729,000  (19.4%) while  noninterest
expense also increased $9,556,000 (20.8%).

The  Company's  return on average  total  assets was 1.33% in 2004,  compared to
1.27% and 1.35% in 2003 and 2002, respectively. Return on average equity in 2004
was 15.20%, compared to 14.24% in 2003 and 15.03% percent in 2002.

Net Interest Income

The Company's  primary  source of revenue is net interest  income,  which is the
difference  between  interest  income on earning assets and interest  expense on
interest-bearing  liabilities.  Net interest income (FTE) increased  $10,584,000
(17.1%) to $72,589,000  from 2003 to 2004. Net interest  income (FTE)  increased
$8,976,000 (16.9%) from 2002 to $62,005,000 in 2003.

Following is a summary of the Company's  net interest  income for the past three
years (dollars in thousands):

    Components of Net Interest Income
   -----------------------------------------------------------------
    Year ended December 31,            2004       2003       2002
                                     -------------------------------
    Interest income                  $84,932    $73,969    $64,696
    Interest expense                 (13,363)   (13,089)   (12,914)
    FTE adjustment                     1,020      1,125      1,247
                                     -------------------------------
    Net interest income (FTE)        $72,589    $62,005    $53,029
   =================================================================
    Net interest margin (FTE)          5.32%      5.23%      5.61%
   =================================================================

                                      -15-



Interest income (FTE) increased  $10,858,000  (14.5%) from 2003 to 2004, the net
effect of higher  average  balances of those  assets  partially  offset by lower
earning-asset  yields.  The total yield on earning  assets dropped from 6.34% in
2003 to 6.30% in 2004,  following the trend in overall interest markets in which
federal funds rates were reduced in mid-2003 from 1.25% to 1.00%, rose beginning
in mid-2004,  and ended 2004 at 2.25%.  The average yield on loans  decreased 52
basis  points  to  6.85%  during  2004.   The  decrease  in  average   yield  on
interest-earning  assets reduced  interest  income (FTE) by $4,466,000,  while a
$180,193,000  (15.2%)  increase in average balances of  interest-earning  assets
added $15,324,000 to interest income (FTE) during 2004.

Interest  expense  increased  $274,000 (2.1%) in 2004 from 2003, due to a higher
average balance of  interest-bearing  liabilities  that was partially  offset by
lower rates paid.  The average  rate paid on  interest-bearing  liabilities  was
1.23% in 2004,  16 basis points lower than in 2003.  The decrease in the average
rate  paid  on  interest-bearing   liabilities  decreased  interest  expense  by
$1,510,000 from 2003 to 2004,  while a $142,598,000  (15.2%) increase in average
balances  of   interest-bearing   liabilities   increased  interest  expense  by
$1,784,000 in 2004.

Interest  income (FTE)  increased  $9,151,000  (13.9%) from 2002 to 2003, due to
increased  volume of earning assets that was partially offset by lower yields on
earning  assets.  During 2003, the average  balance of  interest-earning  assets
increased  $239,069,000  (25.3%).  The average  yield on the  Company's  earning
assets  decreased  from 6.98% in 2002 to 6.34% in 2003.  The decrease in average
yield on  interest-earning  assets reduced  interest income (FTE) by $8,739,000,
while  the  increase  in  average  balances  of  interest-earning  assets  added
$17,890,000 to interest income (FTE) during 2003.

Interest  expense  increased  $175,000  (1.4%)  in  2003  from  2002  due  to  a
$195,415,000 (26.2%) increase in average balance of interest-bearing liabilities
that was  offset  by a 34 basis  point  decrease  in the  average  rate  paid on
interest-bearing  liabilities from 1.73% to 1.39%. The decrease in average yield
on interest-bearing  liabilities  reduced interest expense by $2,280,000,  while
the  increase  in  average  balances  of  interest  bearing   liabilities  added
$2,455,000 to interest expense during 2003.

Net Interest Margin

Following is a summary of the Company's  net interest  margin for the past three
years:

   Components of Net Interest Margin
  --------------------------------------------------------------------------
   Year ended December 31,                       2004       2003      2002
                                               -----------------------------
   Yield on earning assets                       6.30%      6.34%     6.98%
   Rate paid on interest-bearing liabilities     1.23%      1.39%     1.73%
                                               -----------------------------
   Net interest spread                           5.07%      4.95%     5.24%
   Impact of all other net
      noninterest-bearing funds                  0.25%      0.28%     0.37%
                                               -----------------------------
   Net interest margin (FTE)                     5.32%      5.23%     5.61%
  ==========================================================================

During 2002,  the Company was able to maintain a relatively  stable net interest
margin by aggressively  reducing rates paid on  interest-bearing  liabilities as
yields on earning assets  decreased  along with market  interest  rates.  During
2003, it became  increasingly  difficult to decrease  rates on  interest-bearing
liabilities  as market  interest  rates  continued  to decrease and hit a low in
mid-2003. In addition,  the positive impact of all other net noninterest bearing
funds on net  interest  margin  was  reduced  due to the lower  market  rates of
interest at which they could be invested.  During 2004,  the Company was able to
slightly  improve its net interest  margin by further  decreasing  rates paid on
interest-bearing deposits.

                                      -16-



Summary of Average Balances, Yields/Rates and Interest Differential

The following tables present,  for the past three years,  information  regarding
the Company's consolidated average assets, liabilities and shareholders' equity,
the amounts of interest income from average earning assets and resulting yields,
and the amount of interest expense paid on interest-bearing liabilities. Average
loan balances include  nonperforming  loans.  Interest income includes  proceeds
from  loans on  nonaccrual  loans  only to the extent  cash  payments  have been
received and applied to interest income.  Yields on securities and certain loans
have been adjusted  upward to reflect the effect of income  thereon  exempt from
federal  income  taxation  at  the  current   statutory  tax  rate  (dollars  in
thousands):





                                                                   Year ended December 31, 2004
                                                         -----------------------------------------------
                                                                             Interest           Rates
                                                            Average           income/          earned/
                                                            balance           expense           paid
                                                         -----------------------------------------------
                                                                                         
      Assets
      Loans                                               $1,060,556          $72,637           6.85%
      Investment securities - taxable                        268,219           10,549           3.93%
      Investment securities - nontaxable                      34,282            2,748           8.02%
      Federal funds sold                                       1,591               18           1.13%
                                                         ------------        ---------
      Total earning assets                                 1,364,648           85,952           6.30%
                                                                             ---------
      Other assets                                           158,426
                                                         ------------
           Total assets                                   $1,523,074
                                                         ============

      Liabilities and shareholders' equity
      Interest-bearing demand deposits                      $230,637              423           0.18%
      Savings deposits                                       475,796            3,444           0.72%
      Time deposits                                          285,446            6,304           2.21%
      Federal funds purchased                                 36,716              510           1.39%
      Other borrowings                                        24,985            1,301           5.21%
      Junior subordinated debt                                30,500            1,381           4.53%
                                                         ------------        ---------
           Total interest-bearing liabilities              1,084,080           13,363           1.23%
                                                                             ---------
      Noninterest-bearing demand                             283,975
      Other liabilities                                       22,265
      Shareholders' equity                                   132,754
                                                         ------------
           Total liabilities and shareholders' equity     $1,523,074
                                                         ============
      Net interest spread (1)                                                                   5.07%
      Net interest income and interest margin (2)                             $72,589           5.32%
                                                                             =========         =======



(1)  Net interest spread represents the average yield earned on interest-earning
        assets less the average rate paid on interest-bearing liabilities.
(2)  Net interest  margin is computed by  dividing net interest  income by total
        average earning assets.

                                      -17-






                                                                   Year ended December 31, 2003
                                                         -----------------------------------------------
                                                                             Interest           Rates
                                                            Average           income/          earned/
                                                            balance           expense           paid
                                                         -----------------------------------------------
                                                                                         
      Assets
      Loans                                                 $827,673          $60,997           7.37%
      Investment securities - taxable                        306,647           10,903           3.56%
      Investment securities - nontaxable                      38,562            3,065           7.95%
      Federal funds sold                                      11,573              129           1.11%
                                                         ------------        ---------
      Total earning assets                                 1,184,455           75,094           6.34%
                                                                             ---------
      Other assets                                           146,099
                                                         ------------
           Total assets                                   $1,330,554
                                                         ============

      Liabilities and shareholders' equity
      Interest-bearing demand deposits                      $208,347              488           0.23%
      Savings deposits                                       384,455            3,441           0.90%
      Time deposits                                          299,799            7,328           2.44%
      Federal funds purchased                                 17,645              189           1.07%
      Other borrowings                                        22,903            1,288           5.62%
      Junior subordinated debt                                 8,333              355           4.26%
                                                         ------------        ---------
           Total interest-bearing liabilities                941,482           13,089           1.39%
                                                                             ---------
      Noninterest-bearing demand                             245,538
      Other liabilities                                       24,941
      Shareholders' equity                                   118,593
                                                         ------------
           Total liabilities and shareholders' equity     $1,330,554
                                                         ============
      Net interest spread (1)                                                                   4.95%
      Net interest income and interest margin (2)                             $62,005           5.23%
                                                                             =========         =======

(1)  Net interest spread represents the average yield earned on interest-earning
        assets less the average rate paid on interest-bearing liabilities.
(2)  Net interest  margin is computed  by dividing net  interest income by total
        average earning assets.





                                                                   Year ended December 31, 2002
                                                         -----------------------------------------------
                                                                             Interest           Rates
                                                            Average           income/          earned/
                                                            balance           expense           paid
                                                         -----------------------------------------------
                                                                                         
      Assets
      Loans                                                 $660,668          $52,472           7.94%
      Investment securities - taxable                        204,155            9,430           4.62%
      Investment securities - nontaxable                      43,871            3,435           7.83%
      Federal funds sold                                      36,692              606           1.65%
                                                         ------------        ---------
      Total earning assets                                   945,386           65,943           6.98%
                                                                             ---------
      Other assets                                            94,080
                                                         ------------
           Total assets                                   $1,039,466
                                                         ============

      Liabilities and shareholders' equity
      Interest-bearing demand deposits                      $176,484              469           0.27%
      Savings deposits                                       264,444            2,710           1.02%
      Time deposits                                          282,084            8,441           2.99%
      Federal funds purchased                                    116                2           1.47%
      Other borrowings                                        22,939            1,292           5.63%
                                                         ------------        ---------
             Total interest-bearing liabilities              746,067           12,914           1.73%
                                                                             ---------
      Noninterest-bearing demand                             182,569
      Other liabilities                                       17,250
      Shareholders' equity                                    93,580
                                                         ------------
             Total liabilities and shareholders' equity   $1,039,466
                                                         ============
      Net interest spread (1)                                                                   5.24%
      Net interest income and interest margin (2)                             $53,029           5.61%
                                                                             =========         =======



(1)  Net interest spread represents the average yield earned on interest-earning
        assets less the average rate paid on interest-bearing liabilities.
(2)  Net interest  margin is computed  by dividing net interest  income by total
        average earning assets.

                                      -18-



Summary of  Changes in  Interest  Income and  Expense  due to Changes in Average
Asset and Liability Balances and Yields Earned and Rates Paid

The  following  table  sets  forth a summary  of the  changes  in the  Company's
interest income and interest expense from changes in average asset and liability
balances  (volume)  and  changes  in average  interest  rates for the past three
years. The rate/volume variance has been included in the rate variance.  Amounts
are calculated on a fully taxable equivalent basis:




                                                           2004 over 2003                          2003 over 2002
                                            -----------------------------------------------------------------------------
                                                             Yield/                                 Yield/
                                              Volume          Rate       Total        Volume         Rate       Total
                                            -----------------------------------------------------------------------------
Increase (decrease) in                                                 (dollars in thousands)
  interest income:
                                                                                               
    Loans                                    $17,163        ($5,523)    $11,640      $13,264       ($4,739)     $8,525
    Investment securities                     (1,728)         1,057        (671)       5,041        (3,938)      1,103
    Federal funds sold                          (111)             -        (111)        (415)          (62)       (477)
                                            -----------------------------------------------------------------------------
      Total                                   15,324         (4,466)     10,858       17,890        (8,739)      9,151
                                            -----------------------------------------------------------------------------
Increase (decrease) in
  interest expense:
    Demand deposits (interest-bearing)            52           (117)        (65)          85           (66)         19
    Savings deposits                             818           (815)          3        1,230          (499)        731
    Time deposits                               (351)          (673)     (1,024)         530        (1,643)     (1,113)
    Federal funds purchased                      204            117         321          257           (70)        187
    Junior subordinated debt                     944             82       1,026          355             -         355
    Other borrowings                             117           (104)         13           (2)           (2)         (4)
                                            -----------------------------------------------------------------------------
      Total                                    1,784         (1,510)        274        2,455        (2,280)        175
                                            -----------------------------------------------------------------------------
Increase (decrease) in
  net interest income                        $13,540        ($2,956)    $10,584      $15,435       ($6,459)     $8,976
                                            =============================================================================



Provision for Loan Losses

In 2004, the Company provided  $3,550,000 for loan losses compared to $1,250,000
in 2003.  The increase in the loan loss  provision in 2004 was mainly due to the
increase in loan balances.  Net loan charge-offs  decreased  $1,516,000 (54%) to
$1,266,000  during 2004. The 2004 net charge-offs  represented  0.12% of average
loans  outstanding  in 2004  versus  0.34% in 2003.  Nonperforming  loans net of
government  agency  guarantees  were 0.42% of total loans at  December  31, 2004
versus  0.45% at December 31,  2003.  The ratio of allowance  for loan losses to
nonperforming loans was 327% at the end of 2004 versus 313% at the end of 2003.

In 2003, the Bank provided  $1,250,000 for loan losses compared to $2,800,000 in
2002. Net loan charge-offs increased $1,301,000 (88%) to $2,782,000 during 2003.
Included  in the  $2,782,000  of  net  loan  charge-offs  during  2003  is a net
charge-off of $1,600,000 related to two commercial real estate loans to a single
entity that was collateralized by a single building.  The Company had previously
established a specific  allowance for the two commercial real estate loans noted
above in its allowance  for loan losses.  Collection of the loan was realized on
July 31, 2003 through  receipt of net proceeds of  $11,500,000  from the sale of
the  building.  The  collection  resulted  in a  recovery  of  $300,000  of  the
$1,900,000  charged-off  on these loans during the quarter  ended June 30, 2003.
Net charge-offs of consumer installment loans increased $191,000 (93%) from 2002
to 2003.  Net  charge-offs  of  commercial,  financial  and  agricultural  loans
increased  $465,000 (99%) in 2003, while net charge-offs of real estate mortgage
loans  increased  $655,000  (81%).  The 2003  charge-offs  represented  0.34% of
average  loans  outstanding  versus  0.22% in 2002.  Nonperforming  loans net of
government agency guarantees as a percentage of total loans were 0.45% and 1.19%
at December 31, 2003 and 2002,  respectively.  The ratio of  allowance  for loan
losses to nonperforming loans was 313% at the end of 2003 versus 176% at the end
of 2002.

                                      -19-



Noninterest Income

The following  table  summarizes the Company's  noninterest  income for the past
three years (dollars in thousands):


      Components of  Noninterest Income
     ---------------------------------------------------------------------------
      Year ended December 31,                       2004       2003       2002
                                             -----------------------------------

         Service charges on deposit accounts      $13,239    $12,495     $8,915
         ATM fees and interchange                   2,652      2,220      1,823
         Other service fees                         1,939      1,782      1,261
         Amortization of mortgage servicing rights   (739)    (1,356)      (713)
         Recovery of  (provision for) mortgage
            servicing rights valuation allowance      600       (600)         -
         Gain on sale of loans                      1,659      4,168      3,641
         Commissions on sale of
             nondeposit investment products         2,327      1,766      2,467
         Gain on sale of investments                    -        197          -
         Increase in cash value of life insurance   1,499      1,296        606
         Other noninterest income                   1,618        941      1,180
                                             -----------------------------------
         Total noninterest income                 $24,794    $22,909    $19,180
     ===========================================================================

Noninterest  income increased  $1,885,000 (8.2%) to $24,794,000 in 2004. Service
charges on deposit  accounts  was up $744,000  (6.0%) due to growth in number of
customers.  ATM fees and  interchange,  and other  service fees were up $432,000
(19.5%) and $157,000  (8.8%) due to expansion of the  Company's  ATM network and
customer  base through  de-novo  branch  expansion.  Overall,  mortgage  banking
activities,  which includes amortization of mortgage servicing rights,  mortgage
servicing fees, provision for mortgage servicing valuation  allowance,  and gain
on sale of loans,  accounted for  $2,448,000 of  noninterest  income in the 2004
compared to $3,061,000  in 2003.  The decrease in the  amortization  of mortgage
servicing  rights and the  recovery of mortgage  servicing  valuation  allowance
taken in 2004 are the  result  of the  recent  slowdown  in  mortgage  refinance
activity. While the Company benefits from decreased amortization and recovery of
mortgage servicing valuations of mortgage servicing rights during periods of low
levels of mortgage refinance activity,  it may also experience decreased gain on
sale of loans.  Commissions on sale of nondeposit  investment products increased
$561,000  (31.8%)  in 2004 due to higher  demand  for  annuity  products.  Other
noninterest  income increased $677,000 (71.9%) to $1,618,000 due to increases in
gain on sale of other real estate owned and lease brokerage income from $113,000
and $0, respectively, in 2003 to $566,000 and $227,000, respectively, in 2004.

Noninterest income increased  $3,729,000 (19.4%) to $22,909,000 in 2003. Service
charges on deposit  accounts  was up  $3,580,000  (40.2%)  due to 2003 being the
first full year of the Company's overdraft privilege product that was introduced
in July 2002. ATM fees and interchange,  and other service fees were up $397,000
(21.8%) and $521,000  (41.3%) due to expansion of the  Company's ATM network and
customer base through  de-novo  branch  expansion and the  acquisition  of North
State  National  Bank.  Overall,  mortgage  banking  activities,  which includes
amortization of mortgage servicing rights,  mortgage  servicing fees,  provision
for mortgage servicing valuation allowance, and gain on sale of loans, accounted
for $3,061,000 of noninterest income in 2003 compared to $3,547,000 in 2002. The
increase in the amortization of mortgage  servicing rights and the provision for
mortgage  servicing  valuation  allowance  taken in 2003 are the  result  of the
recent peak in mortgage  refinance  activity.  While the Company  benefits  from
increased  gain on sale of loans  during  periods  of high  levels  of  mortgage
refinance activity, it may also experience increased amortization and provisions
for mortgage servicing  valuations of mortgage servicing rights.  Commissions on
sale of nondeposit investment products decreased $701,000 (28.4%) in 2003 due to
lower demand for annuity  products.  Income from  increase in cash value of life
insurance  increased  $690,000 (114%) due to an increase in life insurance owned
by the Company from  $15,208,000 at December 31, 2002 to $38,980,000 at December
31, 2003.

                                      -20-



Securities Transactions

During  2004 the Bank had no sales of  securities.  Also during  2004,  the Bank
received proceeds from maturities of securities totaling  $79,442,000,  and used
$59,091,000 to purchase securities.

During 2003 the Bank  realized  net gains of $197,000 on the sale of  securities
with market values of $22,320,000.  In addition,  during 2003, the Bank received
proceeds  from  maturities  of  securities  totaling   $205,021,000,   purchased
$168,953,000 of securities,  and acquired  $41,000,000 of securities through the
acquisition of North State National Bank.

Noninterest Expense

The following table summarizes the Company's other  noninterest  expense for the
past three years:

     Components of  Noninterest Expense              (dollars in thousands)
    ----------------------------------------------------------------------------
     Year ended December 31,                     2004         2003         2002
                                          --------------------------------------
     Salaries and benefits                     $33,191      $29,714      $24,290
     Equipment and data processing               5,315        4,947        4,095
     Occupancy                                   3,926        3,493        2,954
     Professional fees                           2,481        2,315        1,696
     Telecommunications                          1,773        1,539        1,422
     Advertising                                 1,026        1,062        1,263
     Intangible amortization                     1,358        1,207          911
     ATM network charges                         1,322        1,043          847
     Postage                                       864          855          801
     Courier service                               814          795          720
     Operational losses                            428          657          534
     Assessments                                   297          268          233
     Net other real estate owned expense            11          124           26
     Other                                       7,373        7,508        6,179
                                          --------------------------------------
     Total noninterest expense                 $60,179      $55,527      $45,971
    ============================================================================
     Average full time equivalent staff            537          505          435
     Noninterest expense to revenue (FTE)       61.80%       65.39%       63.66%

Salary and benefit expenses increased  $3,477,000 (11.7%) to $33,191,000 in 2004
compared to 2003. Base salaries  increased  $1,867,000  (9.8%) to $20,939,000 in
2004.  The  increase  in base  salaries  was mainly due to an 6.3%  increase  in
average full time equivalent  employees from 505 during 2003 to 537 during 2004,
primarily  due to the  opening of branches  in Folsom,  Turlock and  Woodland in
December  2003,  April 2004,  and November  2004,  respectively.  Incentive  and
commission  related salary  expenses  increased  $65,000 (1.5%) to $4,519,000 in
2004. The small  increase in incentive and commission  related salary expense is
consistent with performance targets being reached to similar extents in 2004 and
2003.  These  results are  consistent  with the Bank's  strategy of working more
efficiently  with fewer  employees  who are  compensated  in part based on their
business unit's  performance or on their ability to generate  revenue.  Benefits
expense, including retirement,  medical and workers' compensation insurance, and
taxes, increased $1,545,000 (25.0%) to $7,733,000 during 2004.

Salary and benefit  expenses  increased  $5,424,000  (22.3%) in 2003 compared to
2002. Base salaries and benefits increased  $3,324,000 (21.1%) to $19,072,000 in
2003.  The  increase  in base  salaries  was mainly due to a 16.1%  increase  in
average  full time  equivalent  employees  from 435 in 2002 to 505 in 2003,  and
annual  salary  increases.  Incentive and  commission  related  salary  expenses
increased  $1,004,000  (29.1%) to $4,454,000 in 2003.  The increase in incentive
and commission  expenses was directly tied to  significant  loan,  deposit,  and
revenue growth during 2003. Benefits expense, including retirement,  medical and
workers'  compensation  insurance,  and taxes,  increased  $1,096,000 (21.5%) to
$6,188,000 during 2003.

Other noninterest  expenses increased  $1,175,000 (4.6%) to $26,988,000 in 2004.
Increases  in  the  areas  of   equipment   and  data   processing,   occupancy,
telecommunications, and courier service from 2003 to 2004 were mainly due to the
opening of branches  in Folsom,  Turlock and  Woodland in December  2003,  April
2004, and November 2004, respectively.

                                      -21-



Other noninterest  expense increased  $4,132,000 (19.1%) to $25,813,000 in 2003.
Increases  in  the  areas  of   equipment   and  data   processing,   occupancy,
telecommunications,  and ATM network  charges  were mainly due to the first full
year of operation of the Oroville,  Brentwood, and Natomas branches, the opening
in 2003 of branches in Chico,  Roseville and Folsom, the continued  operation of
one branch added through the  acquisition  of North State National Bank in April
2003, and  enhancements to data processing and ATM network  equipment.  One-time
merger expenses related to the North State acquisition were  insignificant.  All
expense reductions realized through the acquisition of North State were effected
immediately upon acquisition in April 2003.  Increases in professional  fees and
operational  losses  were  related  to the  first  full  year  operation  of the
Company's  overdraft  privilege  product  introduced in July 2002, and were more
than offset by the large  revenue  that  product is  producing.  The increase in
intangible amortization was due to the North State acquisition.

Provision for Taxes

The effective tax rate on income was 38.2%,  37.5%, and 36.6% in 2004, 2003, and
2002,  respectively.  The  effective  tax rate  was  greater  than  the  federal
statutory  tax rate due to state tax  expense  of  $3,188,000,  $2,636,000,  and
$2,031,000,  respectively,  in these  years.  Tax-exempt  income of  $1,735,000,
$1,940,000,  and  $2,188,000,  respectively,  from  investment  securities,  and
$1,499,000,  $1,296,000, and $606,000, respectively, from increase in cash value
of life insurance in these years helped to reduce the effective tax rate.

Financial Ratios

The following table shows the Company's key financial  ratios for the past three
years:

   Year ended December 31,                        2004        2003       2002
                                               --------------------------------
   Return on average total assets                 1.33%       1.27%      1.35%
   Return on average shareholders' equity        15.20%      14.24%     15.03%
   Shareholders' equity to total assets           8.50%       8.71%      8.65%
   Common shareholders' dividend payout ratio    33.34%      36.36%     39.95%
  ==============================================================================

Loans

The Bank concentrates its lending activities in four principal areas: commercial
loans (including agricultural loans), consumer loans, real estate mortgage loans
(residential  and commercial  loans and mortgage loans originated for sale), and
real estate  construction  loans.  At December 31, 2004,  these four  categories
accounted for approximately  12%, 35%, 46%, and 7% of the Bank's loan portfolio,
respectively,  as compared to 14%, 33%,  47%, and 6%, at December 31, 2003.  The
shift in the percentages was primarily due to the Bank's ability to increase all
loan categories except commercial,  financial and agricultural  during 2004. The
shift in percentages is reflected in the Company's assessment of the adequacy of
the  allowance for loan losses.  The increase in consumer  loans during 2004 was
mainly due to increases in home equity lines of credit and automobile loans. The
increase in real estate  mortgage  loans during 2004 was mainly due to increases
in commercial  real estate  mortgage  loans.  The interest rates charged for the
loans made by the Bank vary with the degree of risk,  the size and  maturity  of
the loans, the borrower's relationship with the Bank and prevailing money market
rates indicative of the Bank's cost of funds.

The majority of the Bank's loans are direct loans made to  individuals,  farmers
and  local  businesses.  The Bank  relies  substantially  on  local  promotional
activity, personal contacts by bank officers, directors and employees to compete
with other  financial  institutions.  The Bank makes  loans to  borrowers  whose
applications  include a sound purpose,  a viable  repayment source and a plan of
repayment established at inception and generally backed by a secondary source of
repayment.

At December 31, 2004 loans totaled $1,172,967,000 and was a 19.4% ($190,507,000)
increase over the balances at the end of 2003.  Demand for home equity loans and
auto loans (both  classified  as consumer  loans) were strong  throughout  2004.
Commercial real estate mortgage loan activity was strong in 2004. Commercial and
agriculture  related loan growth  continued to be relatively  weak in 2004,  and
competition for such loans was high. The average  loan-to-deposit  ratio in 2004
was 83.1% compared to 72.2% in 2003.

                                      -22-



At December 31, 2003 loans totaled  $982,460,000 and was a 42.9%  ($294,938,000)
increase over the balances at the end of 2002.  Contributing  to the increase in
loans was  $76,000,000 of loans obtained  through the acquisition of North State
National Bank on April 4, 2003.  Demand for commercial and  agriculture  related
loans, commercial real estate mortgage loans, and real estate construction loans
improved in the Company's market areas in 2003.  Demand for home equity and auto
loans remained strong throughout 2003. The average loan-to-deposit ratio in 2003
was 72.2% compared to 71.1% in 2002.

Loan Portfolio Composite

The following table shows the Company's loan balances for the past five years:



                                                                            December 31,
(dollars in thousands)                           2004           2003            2002           2001           2000
                                           ----------------------------------------------------------------------------
                                                                                                
Commercial, financial and agricultural         $140,332       $142,252        $125,982       $130,054       $148,135
Consumer installment                            410,198        320,248         201,858        155,046        120,247
Real estate mortgage                            544,373        458,369         319,969        326,897        334,010
Real estate construction                         78,064         61,591          39,713         46,735         37,999
                                           ----------------------------------------------------------------------------
    Total loans                              $1,172,967       $982,460        $687,522       $658,732       $640,391
                                           ============================================================================



Classified Assets

The  Company  closely  monitors  the  markets in which it  conducts  its lending
operations  and  continues  its strategy to control  exposure to loans with high
credit risk.  Asset reviews are performed  using grading  standards and criteria
similar to those employed by bank regulatory  agencies.  Assets receiving lesser
grades  fall  under  the  "classified  assets"  category,   which  includes  all
nonperforming  assets and potential problem loans, and receive an elevated level
of attention to ensure collection.

The following is a summary of classified assets on the dates indicated  (dollars
in thousands):

                             At December 31, 2004         At December 31, 2003
                           -------------------------    ------------------------
                            Gross Guaranteed   Net       Gross Guaranteed   Net
                           -----------------------------------------------------
Classified loans           $22,337  $9,436   $12,901    $29,992 $11,209  $18,783
Other classified assets          -       -         -        932       -      932
                           -----------------------------------------------------
Total classified assets    $22,337  $9,436   $12,901    $30,924 $11,209  $19,715
                           =====================================================
Allowance for loan losses/
   Classified loans                           124.5%                       69.9%

Classified  assets,  net of  guarantees  of the U.S.  Government,  including its
agencies and its  government-sponsored  agencies at December 31, 2004, decreased
$6,814,000 (34.6%) to $12,901,000 from $19,715,000 at December 31, 2003.

Nonperforming Assets

Loans on which the accrual of interest has been  discontinued  are designated as
nonaccrual loans. Accrual of interest on loans is generally  discontinued either
when reasonable  doubt exists as to the full,  timely  collection of interest or
principal or when a loan becomes  contractually past due by 90 days or more with
respect  to  interest  or  principal.  When  loans are 90 days past due,  but in
Management's  judgment are well secured and in the process of  collection,  they
may not be classified as nonaccrual. When a loan is placed on nonaccrual status,
all interest  previously  accrued but not collected is reversed.  Income on such
loans is then  recognized only to the extent that cash is received and where the
future  collection  of principal is probable.  Interest  accruals are resumed on
such loans only when they are brought fully current with respect to interest and
principal and when, in the judgment of Management, the loans are estimated to be
fully  collectible as to both principal and interest.  The  reclassification  of
loans as nonaccrual does not  necessarily  reflect  management's  judgment as to
whether they are collectible.

Interest income on nonaccrual loans, which would have been recognized during the
year,  ended December 31, 2004, if all such loans had been current in accordance
with  their  original  terms,  totaled  $1,231,000.   Interest  income  actually
recognized on these loans in 2004 was $965,000.

                                      -23-



The  Bank's  policy  is to place  loans 90 days or more  past due on  nonaccrual
status.  In some instances  when a loan is 90 days past due management  does not
place  it on  nonaccrual  status  because  the loan is well  secured  and in the
process of  collection.  A loan is considered to be in the process of collection
if, based on a probable  specific  event,  it is expected  that the loan will be
repaid or brought current. Generally, this collection period would not exceed 30
days.  Loans where the collateral has been  repossessed  are classified as other
real estate owned ("OREO") or, if the collateral is personal property,  the loan
is classified as other assets on the Company's financial statements.

Management considers both the adequacy of the collateral and the other resources
of the  borrower  in  determining  the steps to be taken to  collect  nonaccrual
loans.   Alternatives  that  are  considered  are  foreclosure,   collecting  on
guarantees, restructuring the loan or collection lawsuits.

The following tables set forth the amount of the Bank's nonperforming assets net
of  guarantees  of  the  U.S.   government,   including  its  agencies  and  its
government-sponsored agencies, as of the dates indicated:




                                                  December 31, 2004             December 31, 2003
                                              -------------------------    -------------------------
(dollars in thousands):                         Gross Guaranteed  Net       Gross Guaranteed   Net
                                              ------------------------------------------------------
                                                                             
Performing nonaccrual loans                   $11,043   $7,442   $3,601    $10,997  $7,936   $3,061
Nonperforming, nonaccrual loans                 1,418      174    1,244      2,551   1,252    1,299
                                              ------------------------------------------------------
     Total nonaccrual loans                    12,461    7,616    4,845     13,548   9,188    4,360
Loans 90 days past due and still accruing          61                61         34       -       34
                                              ------------------------------------------------------
     Total nonperforming loans                 12,522    7,616    4,906     13,582   9,188    4,394
Other real estate owned                             -        -        -        932       -      932
                                              ------------------------------------------------------
     Total nonperforming loans and OREO       $12,522   $7,616   $4,906    $14,514  $9,188   $5,326
                                              ======================================================

Nonperforming loans to total loans                                0.42%                       0.45%
Allowance for loan losses/nonperforming loans                      327%                        313%
Nonperforming assets to total assets                              0.30%                       0.36%





                                                  December 31, 2002             December 31, 2001
                                              -------------------------    -------------------------
(dollars in thousands):                         Gross Guaranteed  Net       Gross Guaranteed   Net
                                              ------------------------------------------------------
                                                                             
Performing nonaccrual loans                   $13,199   $8,432   $4,767     $2,733       -   $2,733
Nonperforming, nonaccrual loans                 4,091      718    3,373      3,120    $387    2,733
                                              ------------------------------------------------------
     Total nonaccrual loans                    17,290    9,150    8,140      5,853     387    5,466
Loans 90 days past due and still accruing          40        -       40        584       -      584
                                              ------------------------------------------------------
     Total nonperforming loans                 17,330    9,150    8,180      6,437     387    6,050
Other real estate owned                           932        -      932         71       -       71
                                              ------------------------------------------------------
     Total nonperforming loans and OREO       $18,262    9,150   $9,112     $6,508    $387   $6,121
                                              ======================================================

Nonperforming loans to total loans                                1.19%                       0.92%
Allowance for loan losses/nonperforming loans                      176%                        216%
Nonperforming assets to total assets                              0.80%                       0.61%



                                                  December 31, 2000
                                              -------------------------
(dollars in thousands):                         Gross Guaranteed  Net
                                              -------------------------
Performing nonaccrual loans                    $4,331     $142   $4,189
Nonperforming, nonaccrual loans                 8,161       88    8,073
                                              -------------------------
     Total nonaccrual loans                    12,492      230   12,262
Loans 90 days past due and still accruing         965        -      965
                                              -------------------------
     Total nonperforming loans                 13,457      230   13,227
Other real estate owned                         1,441        -    1,441
                                              -------------------------
     Total nonperforming loans and OREO       $14,898     $230  $14,668
                                              =========================

Nonperforming loans to total loans                                2.07%
Allowance for loan losses/nonperforming loans                       88%
Nonperforming assets to total assets                              1.51%

                                      -24-



During  2004,  nonperforming  assets  net  of  government  guarantees  decreased
$420,000 (7.9%) to a total of $4,906,000.  Nonperforming loans net of government
guarantees increased $512,000 (11.7%) to $4,906,000, and other real estate owned
(OREO) decreased $932,000 to $0 during 2004. The ratio of nonperforming loans to
total loans at  December  31,  2004 was 0.42%  versus  0.45% at the end of 2003.
Classifications of nonperforming loans as a percent of total loans at the end of
2004 were as  follows:  secured by real  estate,  75%;  loans to  farmers,  11%;
commercial loans, 8%; and consumer loans, 6%.

During  2003,  nonperforming  assets  net  of  government  guarantees  decreased
$3,786,000  (41.6%) to  $5,326,000.  Nonperforming  loans  decreased  $3,786,000
(46.3%)  to  $4,394,000.  The  ratio of  nonperforming  loans to total  loans at
December 31, 2003 was 0.45% versus 1.19% at the end of 2002.  Classifications of
nonperforming  loans  as a  percent  of the  total  at the end of  2003  were as
follows:  secured by real estate, 66%; loans to farmers,  19%; commercial loans,
10%; and consumer loans, 5%.

Allowance for Loan Losses

Credit  risk is inherent in the  business of lending.  As a result,  the Company
maintains  an  allowance  for loan  losses  to  absorb  losses  inherent  in the
Company's loan and lease portfolio.  This is maintained through periodic charges
to earnings.  These charges are shown in the consolidated  income  statements as
provision for loan losses. All specifically identifiable and quantifiable losses
are  immediately  charged off against the allowance.  However,  for a variety of
reasons,  not all losses are immediately known to the Company and, of those that
are known,  the full extent of the loss may not be quantifiable at that point in
time.  The balance of the Company's  allowance for loan losses is meant to be an
estimate of these unknown but probable losses inherent in the portfolio.

For the remainder of this discussion,  "loans" shall include all loans and lease
contracts, which are a part of the Bank's portfolio.

Assessment of the Adequacy of the Allowance for Loan Losses

The Company  formally  assesses  the  adequacy of the  allowance  on a quarterly
basis.  Determination  of the  adequacy is based on ongoing  assessments  of the
probable  risk in the  outstanding  loan and  lease  portfolio,  and to a lesser
extent the Company's loan and lease commitments.  These assessments  include the
periodic  re-grading  of credits  based on changes  in their  individual  credit
characteristics including delinquency,  seasoning,  recent financial performance
of the borrower,  economic  factors,  changes in the interest rate  environment,
growth  of the  portfolio  as a  whole  or by  segment,  and  other  factors  as
warranted.  Loans are initially  graded when  originated.  They are re-graded as
they are renewed, when there is a new loan to the same borrower, when identified
facts demonstrate  heightened risk of nonpayment,  or if they become delinquent.
Re-grading of larger problem loans occurs at least  quarterly.  Confirmation  of
the quality of the grading  process is obtained by  independent  credit  reviews
conducted by consultants specifically hired for this purpose and by various bank
regulatory agencies.

The Company's method for assessing the appropriateness of the allowance includes
specific  allowances for identified problem loans and leases,  formula allowance
factors for pools of credits, and allowances for changing  environmental factors
(e.g.,  interest  rates,  growth,  economic  conditions,  etc.).  Allowances for
identified  problem loans are based on specific analysis of individual  credits.
Allowance  factors for loan pools are based on the  previous 5 years  historical
loss experience by product type.  Allowances for changing  environmental factors
are management's  best estimate of the probable impact these changes have had on
the loan portfolio as a whole.

The Components of the Allowance for Loan Losses

As noted  above,  the  overall  allowance  consists of a specific  allowance,  a
formula  allowance,  and an  allowance  for  environmental  factors.  The  first
component,  the specific  allowance,  results  from the  analysis of  identified
credits that meet management's criteria for specific evaluation. These loans are
reviewed  individually  to  determine  if such  loans are  considered  impaired.
Impaired loans are those where management has concluded that it is probable that
the borrower will be unable to pay all amounts due under the contractual  terms.
Loans specifically reviewed,  including those considered impaired, are evaluated
individually  by  management  for  loss  potential  by  evaluating   sources  of
repayment,  including  collateral as applicable,  and a specified  allowance for
loan losses is established where necessary.

                                      -25-



The second  component,  the formula  allowance,  is an estimate of the  probable
losses that have occurred across the major loan categories in the Company's loan
portfolio. This analysis is based on loan grades by pool and the loss history of
these pools. This analysis covers the Company's entire loan portfolio  including
unused commitments but excludes any loans, which were analyzed  individually and
assigned a specific allowance as discussed above. The total amount allocated for
this component is determined by applying loss estimation  factors to outstanding
loans  and loan  commitments.  The  loss  factors  are  based  primarily  on the
Company's  historical  loss  experience  tracked  over a  five-year  period  and
adjusted as  appropriate  for the input of current  trends and  events.  Because
historical loss  experience  varies for the different  categories of loans,  the
loss  factors  applied to each  category  also differ.  In addition,  there is a
greater  chance that the Company has suffered a loss from a loan that was graded
less than satisfactory than if the loan was last graded satisfactory. Therefore,
for any given category,  a larger loss estimation factor is applied to less than
satisfactory  loans than to those that the Company last graded as  satisfactory.
The resulting formula allowance is the sum of the allocations determined in this
manner.

The third component,  the environmental factor allowance, is a component that is
not  allocated to specific  loans or groups of loans,  but rather is intended to
absorb losses that may not be provided for by the other components.

There are several  primary  reasons that the other  components  discussed  above
might not be  sufficient  to absorb the losses  present in  portfolios,  and the
unallocated portion of the allowance is used to provide for the losses that have
occurred because of them.

The first  reason is that  there are  limitations  to any  credit  risk  grading
process.  The volume of loans makes it  impractical to re-grade every loan every
quarter.  Therefore,  it is possible that some  currently  performing  loans not
recently  graded will not be as strong as their last grading and an insufficient
portion of the  allowance  will have been  allocated  to them.  Grading and loan
review often must be done  without  knowing  whether all  relevant  facts are at
hand.  Troubled  borrowers may  deliberately  or  inadvertently  omit  important
information from reports or conversations  with lending officers regarding their
financial condition and the diminished strength of repayment sources.

The second  reason is that the loss  estimation  factors are based  primarily on
historical loss totals.  As such, the factors may not give sufficient  weight to
such considerations as the current general economic and business conditions that
affect the Company's  borrowers  and specific  industry  conditions  that affect
borrowers in that industry. The factors might also not give sufficient weight to
other  environmental  factors such as changing economic  conditions and interest
rates,  portfolio  growth,  entrance  into new  markets or  products,  and other
characteristics as may be determined by Management.

Specifically,  in assessing how much environmental factor allowance needed to be
provided at December 31, 2004, management considered the following:

       -  with  respect  to  loans  to  the  agriculture  industry,   management
          considered the effects on borrowers of weather conditions and overseas
          market conditions for exported products as well as commodity prices in
          general;

       -  with respect to changes in the interest  rate  environment  management
          considered  the recent  changes in  interest  rates and the  resultant
          economic impact it may have had on borrowers with high leverage and/or
          low profitability; and

       -  with  respect  to loans to  borrowers  in new  markets  and  growth in
          general,  management considered the relatively short seasoning of such
          loans and the lack of experience with such borrowers.

Each of these  considerations  was assigned a factor and applied to a portion or
all of the loan  portfolio.  Since these factors are not derived from experience
and are applied to large non-homogeneous groups of loans, they are available for
use across the portfolio as a whole.

                                      -26-



The  following  table sets forth the  Bank's  loan loss  reserve as of the dates
indicated:




                                                         December 31,
                               -------------------------------------------------------------
                                   2004        2003         2002        2001         2000
                               -------------------------------------------------------------
                                                    (dollars in thousands)
                                                                        
Specific allowance                  $820      $1,003       $5,299      $5,672       $3,266
Formula allowance                  8,547       6,989        5,603       4,685        5,502
Unallocated allowance              6,690       5,781        3,475       2,701        2,902
                               -------------------------------------------------------------
    Total allowance              $16,057     $13,773      $14,377     $13,058      $11,670
                               =============================================================
Allowance for loan losses
   to loans                        1.37%       1.40%        2.09%       1.98%        1.82%



Based on the current conditions of the loan portfolio,  management believes that
the  $16,057,000  allowance  for loan losses at December 31, 2004 is adequate to
absorb probable  losses inherent in the Bank's loan portfolio.  No assurance can
be given,  however, that adverse economic conditions or other circumstances will
not result in increased losses in the portfolio.

The following table  summarizes,  for the years  indicated,  the activity in the
allowance for loan losses:




                                                               December 31,
                                   -----------------------------------------------------------------
                                         2004        2003          2002         2001         2000
                                   -----------------------------------------------------------------
                                                          (dollars in thousands)
                                                                               

Balance, beginning of year             $13,773     $14,377       $13,058      $11,670      $11,037
Addition through merger                      -         928             -            -            -
Provision charged to operations          3,550       1,250         2,800        4,400        5,000
Loans charged off:
  Commercial, financial and
    agricultural                          (901)     (1,142)         (668)      (2,861)      (4,450)
  Consumer installment                    (731)       (475)         (299)        (134)        (103)
  Real estate mortgage                       -      (2,136)         (819)        (218)        (152)
                                   -----------------------------------------------------------------
    Total loans charged-off             (1,632)     (3,753)       (1,786)      (3,213)      (4,705)
                                   -----------------------------------------------------------------
Recoveries:
  Commercial, financial and
    agricultural                            70         206           197           92          281
  Consumer installment                     175          79            94           34           54
  Real estate mortgage                     121         686            14           75            3
                                   -----------------------------------------------------------------
    Total recoveries                       366         971           305          201          338
                                   -----------------------------------------------------------------
Net loans charged-off                   (1,266)     (2,782)       (1,481)      (3,012)      (4,367)
                                   -----------------------------------------------------------------
Balance, year end                      $16,057     $13,773       $14,377      $13,058      $11,670
                                   =================================================================
Average total  loans                $1,060,556    $827,673      $660,668     $647,317     $624,717

Ratios:
Net charge-offs during period to
  average loans outstanding during
  period                                 0.12%       0.34%         0.22%        0.47%        0.70%
Provision for loan losses to
   average loans outstanding             0.33%       0.15%         0.42%        0.68%        0.80%
Allowance to loans at year end           1.37%       1.40%         2.09%        1.98%        1.82%
                                   -----------------------------------------------------------------



                                      -27-





The following  tables  summarize the allocation of the allowance for loan losses
between loan types:

                                               December 31, 2004         December 31, 2003         December 31, 2002
                                           ------------------------- ------------------------  ------------------------
 (dollars in thousands)                                Percent of                Percent of                Percent of
                                                      loans in each             loans in each             loans in each
                                                       category to               category to               category to
                                            Amount     total loans    Amount      total loans   Amount     total loans

Balance at end of period applicable to:
                                                                                             
Commercial, financial and agricultural      $2,363        11.9%       $2,762        14.5%       $6,791        18.4%
Consumer installment                         5,603        35.0%        4,233        32.5%        2,833        29.4%
Real estate mortgage                         7,077        46.4%        5,976        46.7%        4,229        46.4%
Real estate construction                     1,014         6.7%          802         6.3%          524         5.8%
                                          ---------     --------    ---------     --------    ---------     --------
                                           $16,057       100.0%      $13,773       100.0%      $14,377       100.0%
                                          =========     ========    =========     ========    =========     ========





                                                          December 31, 2001         December 31, 2000
                                                       -----------------------  -----------------------
 (dollars in thousands)                                             Percent of                Percent of
                                                                   loans in each             loans in each
                                                                    category to               category to
Balance at end of period applicable to:                  Amount     total loans    Amount     total loans
                                                                                      
Commercial, financial and agricultural                   $6,929        19.8%        $6,873       43.4%
Consumer installment                                      1,896        23.5%         1,373       15.9%
Real estate mortgage                                      3,709        49.6%         2,925       34.8%
Real estate construction                                    524         7.1%           499        5.9%
                                                       ---------     --------     ---------    --------
                                                        $13,058       100.0%       $11,670      100.0%
                                                       =========     ========     =========    ========



Other Real Estate Owned

The other real estate owned  (OREO)  balance was $0 and $932,000 at December 31,
2004 and 2003,  respectively.  The Bank disposed of  properties  with a value of
$932,000 in 2004.  OREO properties  consist of a mixture of land,  single family
residences, and commercial buildings.

Intangible Assets

At  December  31,  2004  and  2003,  the  Bank had  intangible  assets  totaling
$20,927,000 and $21,604,000,  respectively.  The intangible assets resulted from
the Bank's 1997  acquisitions  of certain Wells Fargo branches and Sutter Buttes
Savings Bank,  the April 2003  acquisition  of North State National Bank, and an
additional  minimum  pension  liability  related to the  Company's  supplemental
retirement plans. Intangible assets at December 31, 2004 and 2003 were comprised
of the following:
                                                      December 31,
                                                 2004             2003
                                              --------------------------
                                                (dollars in thousands)
Core-deposit intangible                         $4,442           $5,800
Additional minimum pension liability               966              285
Goodwill                                        15,519           15,519
                                              --------------------------
  Total intangible assets                      $20,927          $21,604
                                              ==========================

Amortization  of  core  deposit   intangible  assets  amounting  to  $1,358,000,
$1,207,000,  and $911,000,  was recorded in 2004, 2003, and 2002,  respectively.
The minimum  pension  liability  intangible  asset is not amortized but adjusted
annually based upon actuarial estimates.

Deposits

Deposits  at  December  31,  2004  increased  $112,010,000  (9.1%) over the 2003
year-end  balances to  $1,348,833,000.  All categories of deposits  increased in
2004.  Included in the  December  31, 2004  certificate  of deposit  balances is
$20,000,000  from the State of California.  The Bank  participates  in a deposit
program  offered by the State of California  whereby the State may make deposits
at the Bank's request subject to collateral and credit  worthiness  constraints.
The negotiated  rates on these State  deposits are generally  favorable to other
wholesale funding sources available to the Bank.

                                      -28-



Deposits at December 31, 2003 increased  $231,586,000  (23.0%) to $1,236,823,000
over 2002 year-end balances.  All categories of deposits except  certificates of
deposit  increased in 2003. On April 4, 2003,  the Company  acquired North State
National Bank which at the time had deposits totaling $126,000,000.  Included in
the December 31, 2003  certificate of deposit  balance is  $20,000,000  from the
State of California.

Long-Term Debt

During 2004, the Bank repaid  $43,000 of long-term  debt. In 2003, the Bank made
principal  payments of $37,000 on long-term debt obligations.  See Note 7 to the
consolidated  financial  statements  at Item 8 of this  report for a  discussion
about the Company's other borrowings, including long-term debt.

Junior Subordinated Debt

See Note 8 to the consolidated financial statements at Item 8 of this report for
a discussion  about the Company's  issuance of junior  subordinated  debt during
2004 and 2003.

Equity

See Note 10 and Note 19 in the  consolidated  financial  statements at Item 8 of
this report for a discussion of  shareholders'  equity and  regulatory  capital,
respectively.  Management  believes  that the  Company's  capital is adequate to
support anticipated  growth, meet the cash dividend  requirements of the Company
and meet the future risk-based capital requirements of the Bank and the Company.

Market Risk Management

Overview.  The goal for  managing the assets and  liabilities  of the Bank is to
maximize shareholder value and earnings while maintaining a high quality balance
sheet  without  exposing  the Bank to undue  interest  rate  risk.  The Board of
Directors  has  overall  responsibility  for the  Company's  interest  rate risk
management  policies.  The Bank has an Asset and Liability  Management Committee
(ALCO) which  establishes and monitors  guidelines to control the sensitivity of
earnings to changes in interest rates.

Asset/Liability  Management.  Activities involved in asset/liability  management
include  but are  not  limited  to  lending,  accepting  and  placing  deposits,
investing in  securities  and issuing  debt.  Interest  rate risk is the primary
market risk associated with asset/liability management.  Sensitivity of earnings
to interest rate changes arises when yields on assets change in a different time
period or in a different  amount from that of interest costs on liabilities.  To
mitigate  interest rate risk, the structure of the balance sheet is managed with
the goal  that  movements  of  interest  rates on  assets  and  liabilities  are
correlated  and  contribute  to earnings  even in periods of  volatile  interest
rates.  The  asset/liability  management  policy sets  limits on the  acceptable
amount of variance in net interest margin, net income and market value of equity
under changing interest environments.  Market value of equity is the net present
value  of  estimated  cash  flows  from  the  Bank's  assets,   liabilities  and
off-balance  sheet  items.  The Bank  uses  simulation  models to  forecast  net
interest margin, net income and market value of equity.

Simulation of net interest  margin,  net income and market value of equity under
various  interest  rate  scenarios is the primary tool used to measure  interest
rate risk. Using computer-modeling  techniques, the Bank is able to estimate the
potential impact of changing  interest rates on net interest margin,  net income
and market value of equity. A balance sheet forecast is prepared using inputs of
actual    loan,     securities    and    interest-bearing     liability    (i.e.
deposits/borrowings) positions as the beginning base.

In the simulation of net interest  margin and net income under various  interest
rate scenarios,  the forecast balance sheet is processed  against seven interest
rate  scenarios.  These  seven  interest  rate  scenarios  include  a flat  rate
scenario,  which assumes  interest  rates are  unchanged in the future,  and six
additional rate ramp scenarios ranging from +300 to -300 basis points around the
flat scenario in 100 basis point  increments.  These ramp scenarios  assume that
interest  rates  increase  or  decrease  evenly  (in a  "ramp"  fashion)  over a
twelve-month period and remain at the new levels beyond twelve months.

                                      -29-



The following table  summarizes the effect on net interest income and net income
due to changing interest rates as measured against a flat rate (no interest rate
change)  scenario.  The simulation  results shown below assume no changes in the
structure of the Company's  balance sheet over the twelve months being  measured
(a "flat"  balance  sheet  scenario),  and that deposit rates will track general
interest rate changes by approximately 50%:

Interest  Rate Risk  Simulation  of Net  Interest  Income  and Net  Income as of
December 31, 2004

                                Estimated Change in       Estimated Change in
  Change in Interest       Net Interest Income (NII)         Net Income (NI)
  Rates (Basis Points)         (as % of "flat" NII)        (as % of "flat" NI)
  +300 (ramp)                        (0.80%)                    (1.54%)
  +200 (ramp)                        (0.62%)                    (1.20%)
  +100 (ramp)                        (0.42%)                    (0.80%)
  +   0 (flat)                           --                         --
  -100 (ramp)                         0.53%                      1.02%
  -200 (ramp)                         1.54%                      2.96%
  -300 (ramp)                         1.80%                      3.44%

In the  simulation  of  market  value of  equity  under  various  interest  rate
scenarios,  the forecast balance sheet is processed  against seven interest rate
scenarios.  These seven interest rate  scenarios  include the flat rate scenario
described  above,  and six additional rate shock scenarios  ranging from +300 to
- -300 basis points around the flat scenario in 100 basis point increments.  These
rate shock scenarios assume that interest rates increase or decrease immediately
(in a "shock" fashion) and remain at the new level in the future.

The  following  table  summarizes  the  effect on market  value of equity due to
changing interest rates as measured against a flat rate (no change) scenario:

Interest Rate Risk Simulation of Market Value of Equity as of December 31, 2004

                                               Estimated Change in
     Change in Interest                   Market Value of Equity (MVE)
     Rates (Basis Points)                     (as % of "flat" MVE)
     +300 (shock)                                    (2.87%)
     +200 (shock)                                    (2.04%)
     +100 (shock)                                    (0.92%)
     +   0 (flat)                                        --
     -100 (shock)                                    (0.30%)
     -200 (shock)                                    (3.57%)
     -300 (shock)                                    (4.52%)

These  results  indicate  that given a "flat"  balance  sheet  scenario,  and if
deposit rates track  general  interest  rate changes by  approximately  50%, the
Company's balance sheet is slightly liability sensitive.  "Liability  sensitive"
implies that  earnings  decrease  when  interest  rates rise,  and increase when
interest rates decrease. The magnitude of all the simulation results noted above
is within the Bank's policy  guidelines.  The asset liability  management policy
limits  aggregate  market risk,  as measured in this  fashion,  to an acceptable
level within the context of risk-return trade-offs.

The simulation  results noted above do not incorporate  any management  actions,
which might moderate the negative  consequences of interest rate deviations.  In
addition, the simulation results noted above contain various assumptions such as
a flat balance sheet, and the rate that deposit interest rates change as general
interest rates change. Therefore, they do not reflect likely actual results, but
serve as conservative estimates of interest rate risk.

                                      -30-



As with any method of measuring  interest rate risk,  certain  shortcomings  are
inherent  in the method of  analysis  presented  in the  preceding  tables.  For
example,  although certain of the Bank's assets and liabilities may have similar
maturities  or  repricing  time frames,  they may react in different  degrees to
changes in market interest rates. In addition,  the interest rates on certain of
the Bank's asset and liability categories may precede, or lag behind, changes in
market  interest  rates.  Also,  the actual  rates of  prepayments  on loans and
investments could vary significantly  from the assumptions  utilized in deriving
the results as  presented  in the  preceding  table.  Further,  a change in U.S.
Treasury rates  accompanied by a change in the shape of the treasury yield curve
could result in different estimations from those presented herein.  Accordingly,
the results in the  preceding  tables should not be relied upon as indicative of
actual results in the event of changing market interest rates. Additionally, the
resulting  estimates  of changes in market  value of equity are not  intended to
represent, and should not be construed to represent, estimates of changes in the
underlying value of the Bank.

Interest rate sensitivity is a function of the repricing  characteristics of the
Bank's  portfolio  of assets  and  liabilities.  One  aspect of these  repricing
characteristics is the time frame within which the  interest-bearing  assets and
liabilities  are  subject to change in  interest  rates  either at  replacement,
repricing  or   maturity.   An  analysis  of  the   repricing   time  frames  of
interest-bearing  assets and  liabilities  is sometimes  called a "gap" analysis
because it shows the gap between assets and liabilities repricing or maturing in
each of a number of periods.  Another aspect of these repricing  characteristics
is the relative magnitude of the repricing for each category of interest earning
asset and  interest-bearing  liability  given various changes in market interest
rates.  Gap analysis gives no indication of the relative  magnitude of repricing
given various changes in interest rates.  Interest rate  sensitivity  management
focuses on the maturity of assets and  liabilities  and their  repricing  during
periods of changes in market interest rates.  Interest rate sensitivity gaps are
measured as the difference  between the volumes of assets and liabilities in the
Bank's current portfolio that are subject to repricing at various time horizons.

The following interest rate sensitivity table shows the Bank's repricing gaps as
of December 31, 2004. In this table transaction deposits,  which may be repriced
at will by the Bank, have been included in the less than 3-month  category.  The
inclusion of all of the transaction  deposits in the less than 3-month repricing
category  causes the Bank to appear  liability  sensitive.  Because the Bank may
reprice its transaction  deposits at will,  transaction  deposits may or may not
reprice  immediately with changes in interest rates. In recent years of moderate
interest  rate  changes  the  Bank's  earnings  have  reacted  as though the gap
position  is  slightly   asset   sensitive   mainly  because  the  magnitude  of
interest-bearing  liability  repricing  has  been  less  than the  magnitude  of
interest-earning asset repricing.  This difference in the magnitude of asset and
liability  repricing is mainly due to the Bank's strong core deposit base, which
although they may be repriced within three months,  historically,  the timing of
their  repricing  has been longer than three  months and the  magnitude of their
repricing has been minimal.

Due to the limitations of gap analysis,  as described  above,  the Bank does not
actively  use gap analysis in managing  interest  rate risk.  Instead,  the Bank
relies on the more  sophisticated  interest rate risk simulation model described
above as its primary tool in measuring and managing interest rate risk.




Interest Rate Sensitivity - December 31, 2004
                                                                          Repricing within:
                                          -------------------------------------------------------------------------------
(dollars in thousands)                    Less than 3          3 - 6           6 - 12            1 - 5            Over
                                            months            months           months            years           5 years
                                          -------------------------------------------------------------------------------
                                                                                                     
Interest-earning  assets:
    Securities                               $33,156           $20,382          $38,869          $161,563         $32,043
    Loans                                    479,887            44,385           78,604           407,061         146,973
                                          -------------------------------------------------------------------------------
Total interest-earning assets               $513,042           $64,767         $117,473          $568,624        $179,016
                                          -------------------------------------------------------------------------------
Interest-bearing liabilities
    Transaction deposits                  $1,015,237       $       ---      $       ---     $         ---   $         ---
    Time                                     116,175            50,092           62,178           105,013             138
    Other borrowings                           5,320                13               28            22,791             ---
    Junior subordinated debt                  41,238               ---              ---               ---             ---
                                          -------------------------------------------------------------------------------
Total interest-bearing liabilities        $1,177,970           $50,105          $62,206          $127,803            $138
                                          -------------------------------------------------------------------------------
Interest sensitivity gap                   ($664,928)          $14,662          $55,267          $440,821        $178,872
Cumulative sensitivity gap                 ($664,928)        ($650,266)       ($594,999)        ($154,178)        $24,694
As a percentage of earning assets:
 Interest sensitivity gap                    (46.08%)            1.02%            3.83%            30.55%          12.40%
 Cumulative sensitivity gap                  (46.08%)          (45.07%)         (41.24%)          (10.69%)          1.71%



                                      -31-



Liquidity

Liquidity refers to the Bank's ability to provide funds at an acceptable cost to
meet loan demand and deposit  withdrawals,  as well as contingency plans to meet
unanticipated funding needs or loss of funding sources.  These objectives can be
met from  either  the  asset  or  liability  side of the  balance  sheet.  Asset
liquidity sources consist of the repayments and maturities of loans,  selling of
loans,  short-term money market investments,  maturities of securities and sales
of  securities  from the  available-for-sale  portfolio.  These  activities  are
generally  summarized as investing  activities in the Consolidated  Statement of
Cash  Flows.  Net  cash  used  by  investing  activities  totaled  approximately
$176,975,000 in 2004. Increased loan balances were responsible for the major use
of funds in this category.

Liquidity is generated from  liabilities  through  deposit growth and short-term
borrowings.  These  activities  are included under  financing  activities in the
Consolidated  Statement of Cash Flows. In 2004,  financing  activities  provided
funds totaling $136,620,000. Internal deposit growth provided funds amounting to
$112,010,000.  The Bank also had available correspondent banking lines of credit
totaling $50,000,000 at year-end. In addition, at December 31, 2004, the Company
had loans and securities  available to pledge towards future borrowings from the
Federal  Home Loan Bank of up to  $101,391,000.  As of December  31,  2004,  the
Company had  $28,152,000 of long-term debt and other  borrowings as described in
Note 7 of the consolidated  financial  statements of the Company and the related
notes at Item 8 of this report.  While these sources are expected to continue to
provide  significant  amounts of funds in the future,  their mix, as well as the
possible  use of other  sources,  will  depend on  future  economic  and  market
conditions.  Liquidity is also provided or used through the results of operating
activities. In 2004, operating activities provided cash of $29,463,000.

The Bank classifies its entire investment portfolio as available for sale (AFS).
The AFS  securities  plus  cash  and  cash  equivalents  in  excess  of  reserve
requirements totaled $356,050,000 at December 31, 2004, which was 21.9% of total
assets at that  time.  This was down from  $392,401,000  and 26.7% at the end of
2003.

The  maturity  distribution  of  certificates  of  deposit in  denominations  of
$100,000  or more is set  forth  in the  following  table.  These  deposits  are
generally  more rate  sensitive  than other  deposits and,  therefore,  are more
likely to be withdrawn to obtain higher yields elsewhere if available.  The Bank
participates in a program  wherein the State of California  places time deposits
with the Bank at the Bank's  option.  At December 31, 2004,  2003 and 2002,  the
Bank had $20,000,000 of these State deposits.

Certificates of Deposit in Denominations of $100,000 or More

                                         Amounts as of December 31,
                                    -----------------------------------
(dollars in thousands)                 2004          2003         2002
                                    -----------------------------------
Time remaining until maturity:
Less than 3 months                   $57,500       $39,264      $32,932
3 months to 6 months                  13,910        11,018       16,311
6 months to 12 months                 17,581         9,413       12,455
More than 12 months                   40,415        34,805       28,706
                                    -----------------------------------
  Total                             $129,406       $94,500      $90,404
                                    ===================================


                                      -32-



Loan demand also affects the Bank's  liquidity  position.  The  following  table
presents the  maturities of loans,  net of deferred loan costs,  at December 31,
2004:




Loan Maturities - December 31, 2004
                                                                                 After
                                                                                One But
                                                               Within           Within            After 5
                                                              One Year          5 Years            Years            Total
                                                             ---------------------------------------------------------------
                                                                                  (dollars in thousands)
                                                                                                          
Loans with predetermined interest rates:
  Commercial, financial and agricultural                        $17,008          $26,287            $3,419          $46,714
  Consumer installment                                           35,435           92,399            81,377          209,211
  Real estate mortgage                                           26,342           80,926           126,397          233,665
  Real estate construction                                       24,811              814             3,015           28,640
                                                             ---------------------------------------------------------------
                                                               $103,596         $200,426          $214,208         $518,230
                                                             ---------------------------------------------------------------
Loans with floating interest rates:
  Commercial, financial and agricultural                        $65,502          $26,477            $1,639          $93,618
  Consumer installment                                          200,984                3                 -          200,987
  Real estate mortgage                                           27,183           70,211           213,314          310,708
  Real estate construction                                       28,632           11,504             9,288           49,424
                                                             ---------------------------------------------------------------
                                                               $322,301         $108,195          $224,241         $654,737
                                                             ---------------------------------------------------------------
     Total loans                                               $425,897         $308,621          $438,449       $1,172,967
                                                             ===============================================================



The maturity distribution and yields of the investment portfolio is presented in
the following table.  The timing of the maturities  indicated in the table below
is based on final contractual maturities. Most mortgage-backed securities return
principal throughout their contractual lives. As such, the weighted average life
of mortgage-backed  securities based on outstanding principal balance is usually
significantly  shorter than the final contractual  maturity  indicated below. At
December 31, 2004, the Bank had no held-to-maturity securities.

Securities  Maturities and Weighted Average Tax Equivalent Yields - December 31,
2004




                                                       After One Year   After Five Years
                                          Within         but Through       but Through        After Ten
                                         One Year        Five Years         Ten Years           Years             Total
                                      ------------------------------------------------------------------------------------
                                       Amount  Yield     Amount Yield     Amount  Yield     Amount  Yield    Amount  Yield
                                      ------------------------------------------------------------------------------------
Securities Available-for-Sale                                        (dollars in thousands)
                                                                                       
- ------------------------------
Obligations of US government
  corporations and agencies             $258   5.58%    $6,015  5.39%   $208,311  3.88%    $24,311  5.90%  $238,895  4.13%
Obligations of states and
  political subdivisions                  56   4.33%     1,353  6.35%     11,590  7.87%     21,908  7.69%    34,907  7.69%
Corporate bonds                            -      -      2,105  7.65%          -     -      10,106  3.30%    12,211  4.05%
- --------------------------------------------------------------------------------------------------------------------------
Total securities available-for-sale     $314   5.36%    $9,473  6.03%   $219,901  4.09%    $56,325  6.13%  $286,013  4.56%
==========================================================================================================================



The  principal  cash  requirements  of the Company are dividends on common stock
when  declared.  The Company is dependent  upon the payment of cash dividends by
the Bank to service its commitments. The Company expects that the cash dividends
paid by the  Bank  to the  Company  will be  sufficient  to  meet  this  payment
schedule.   Dividends   from  the  Bank  are   subject  to  certain   regulatory
restrictions.

Off-Balance Sheet Items

The Bank has certain ongoing commitments under operating and capital leases. See
Note 9 of the financial statements at Item 8 of this report for the terms. These
commitments do not significantly  impact operating  results.  As of December 31,
2004 commitments to extend credit and commitments  related to the Bank's deposit
overdraft  privilege  product were the Bank's only  financial  instruments  with
off-balance  sheet  risk.  The  Bank has not  entered  into  any  contracts  for
financial  derivative   instruments  such  as  futures,   swaps,  options,  etc.
Commitments to extend credit were  $445,054,000 and $332,932,000 at December 31,
2004 and 2003, respectively,  and represent 38.0% of the total loans outstanding
at year-end 2004 versus 33.9% at December 31, 2003.  Commitments  related to the
Bank's  deposit  overdraft  privilege  product  totaled  $28,815,000  and  $0 at
December 31, 2004 and 2003, respectively.

                                      -33-





Certain Contractual Obligations

The following chart summarizes certain contractual obligations of the Company as
of December 31, 2004:

                                                              Less than        1-3          3-5       More than
(dollars in thousands)                             Total      one year        years        years       5 years
                                                 ----------------------------------------------------------------
                                                                                           
Federal funds purchased                           $46,400      $46,400            -            -            -
FHLB loan, fixed rate of 5.41%
   payable on April 7, 2008, callable
   in its entirety by FHLB on a quarterly
   basis beginning April 7, 2003                   20,000            -            -      $20,000            -
FHLB loan, fixed rate of 5.35%
   payable on December 9, 2008                      1,500            -            -        1,500            -
FHLB loan, fixed rate of 5.77%
   payable on February 23, 2009                     1,000            -            -       $1,000            -
Capital lease obligation on premises,
   effective rate of 13% payable
   monthly in varying amounts
   through December 1, 2009                           344            -            -          344            -
Other collateralized borrowings, fixed rate
   of  0.91% payable on January 2, 2005             5,308        5,308            -            -            -
Junior subordinated debt, adjustable rate
   of three-month LIBOR plus 3.05%,
   callable in whole or in part by the
   Company on a quarterly basis beginning
   October 7, 2008, matures October 7, 2033        20,619            -            -            -       20,619
Junior subordinated debt, adjustable rate
   of three-month LIBOR plus 2.55%,
   callable in whole or in part by the
   Company on a quarterly basis beginning
   July 23, 2009, matures July 23, 2034            20,619            -            -            -       20,619
Operating lease obligations                         6,806        1,327       $2,202        1,662        1,615
Deferred compensation(1)                            1,544          262          462          427          393
Supplemental retirement plans(1)                    4,996          488          956          926        2,626
Employment agreements                                 233          115          118            -            -
                                                 ----------------------------------------------------------------
Total contractual obligations                    $129,369      $53,900       $3,738      $25,859      $45,872
                                                 ================================================================



   (1)    These amounts  represent known certain payments to participants  under
          the Company's deferred compensation and supplemental retirement plans.
          See Note 14 in the  financial  statements at Item 8 of this report for
          additional  information related to the Company's deferred compensation
          and supplemental retirement plan liabilities.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See "Market Risk Management" under Item 7 of this report.


                                      -34-



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX TO FINANCIAL STATEMENTS
                                                                       Page

  Consolidated Balance Sheets as of December 31, 2004 and 2003          36
  Consolidated Statements of Income for
      the years ended December 31, 2004, 2003, and 2002                 37
  Consolidated Statements of Changes in Shareholders' Equity
      for the years ended December 31, 2004, 2003, and 2002             38
  Consolidated Statements of Cash Flows for the years ended
     December 31, 2004, 2003, and 2002                                  39
  Notes to Consolidated Financial Statements                            40
  Management's Report of Internal Control over Financial Reporting      67
  Independent Registered Public Accounting Firm's Reports               68







                                      -35-



                                TRICO BANCSHARES
                           CONSOLIDATED BALANCE SHEETS

                                                        At December 31,
                                                     2004            2003
                                               ---------------------------------
                                               (in thousands, except share data)
Assets
Cash and due from banks                             $70,037         $80,603
Federal funds sold                                        -             326
                                               ---------------------------------
Cash and cash equivalents                            70,037          80,929
Securities available for sale                       286,013         311,472
Federal Home Loan Bank stock, at cost                 6,781           4,784
Loans, net of allowance for loan losses
   of $16,057 and $13,773                         1,156,910         968,687
Foreclosed assets, net of allowance for
   losses of $180 and $180                                -             932
Premises and equipment, net                          19,853          19,521
Cash value of life insurance                         40,479          38,980
Accrued interest receivable                           6,473           6,027
Goodwill                                             15,519          15,519
Intangible assets                                     5,408           6,085
Other assets                                         18,501          15,819
                                               ---------------------------------
        Total assets                             $1,625,974      $1,468,755
                                               =================================
Liabilities and Shareholders' Equity
Deposits:
   Noninterest-bearing                             $311,275        $298,462
   Interest-bearing                               1,037,558         938,361
                                               ---------------------------------
      Total deposits                              1,348,833       1,236,823
Fed funds purchased                                  46,400          39,500
Accrued interest payable                              3,281           2,638
Other liabilities                                    19,938          18,328
Other borrowings                                     28,152          22,887
Junior subordinated debt                             41,238          20,619
                                               ---------------------------------
     Total liabilities                            1,487,842       1,340,795
                                               ---------------------------------

Commitments and contingencies (Notes 5, 9 and 16)

Shareholders' equity:
Common stock, no par value: 50,000,000
   shares authorized; issued and outstanding:
      15,723,317 at December 31, 2004                70,699
      15,668,248 at December 31, 2003                                69,767
Retained earnings                                    67,785          56,379
Accumulated other comprehensive (loss) income          (352)          1,814
                                               ---------------------------------
     Total shareholders' equity                     138,132         127,960
                                               ---------------------------------
     Total liabilities and shareholders'
        equity                                   $1,625,974      $1,468,755
                                               =================================

Share data for all periods have been adjusted to reflect the 2-for-1 stock split
paid on April 30, 2004.  The  accompanying  notes are an integral  part of these
consolidated financial statements.

                                      -36-





                                            TRICO BANCSHARES
                       CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

                                                                          Years ended December 31,
                                                                 ------------------------------------------
                                                                     2004           2003           2002
                                                                 ------------------------------------------
                                                                    (in thousands, except per share data)
                                                                                           
Interest and dividend income:
  Loans, including fees                                            $72,637        $60,997        $52,472
  Debt securities:
    Taxable                                                         10,312         10,692          9,222
    Tax exempt                                                       1,728          1,940          2,188
  Dividends                                                            237            211            208
  Federal funds sold                                                    18            129            606
                                                                 ------------------------------------------
    Total interest and dividend income                              84,932         73,969         64,696
                                                                 ------------------------------------------
Interest expense:
  Deposits                                                          10,171         11,257         11,620
  Federal funds purchased                                              510            189              2
  Other borrowings                                                   1,301          1,288          1,292
  Junior subordinated debt                                           1,381            355              -
                                                                 ------------------------------------------
    Total interest expense                                          13,363         13,089         12,914
                                                                 ------------------------------------------
Net interest income                                                 71,569         60,880         51,782

Provision for loan losses                                            3,550          1,250          2,800
                                                                 ------------------------------------------
Net interest income, after provision for loan losses                68,019         59,630         48,982
                                                                 ==========================================
Noninterest income:
  Service charges and fees                                          17,691         14,541         11,286
  Gain on sale of investments                                            -            197              -
  Gain on sale of loans                                              1,659          4,168          3,641
  Commissions on sale of non-deposit investment products             2,327          1,766          2,467
  Increase in cash value of life insurance                           1,499          1,296            606
  Other                                                              1,618            941          1,180
                                                                 ------------------------------------------
    Total noninterest income                                        24,794         22,909         19,180
                                                                 ------------------------------------------
Noninterest expense:
     Salaries and related benefits                                  33,191         29,714         24,290
     Other                                                          26,988         25,813         21,681
                                                                 ------------------------------------------
     Total noninterest expense                                      60,179         55,527         45,971
                                                                 ------------------------------------------
Income before income taxes                                          32,634         27,012         22,191
                                                                 ------------------------------------------
     Provision for income taxes                                     12,452         10,124          8,122
                                                                 ------------------------------------------
Net income                                                         $20,182        $16,888        $14,069
                                                                 ==========================================
Earnings per share:
     Basic                                                           $1.29          $1.11          $1.00
     Diluted                                                         $1.24          $1.07          $0.98

Per share data for all periods have been  adjusted to reflect the 2-for-1  stock
split paid on April 30, 2004.  The  accompanying  notes are an integral  part of
these consolidated financial statements.



                                      -37-





                                TRICO BANCSHARES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                  Years Ended December 31, 2004, 2003 and 2002

                                                                              Accumulated
                                              Shares of                          Other
                                               Common     Common   Retained  Comprehensive
                                                Stock      Stock   Earnings  (Loss) Income   Total
                                             ------------------------------------------------------
                                                        (in thousands, except share data)
                                                                               
Balance, December 31, 2001                   14,001,958   $49,679   $37,909      ($655)    $86,933
Comprehensive income:                                                                     ---------
  Net income                                                         14,069                 14,069
  Change in net unrealized gain on
    Securities available for sale, net                                           2,931       2,931
  Change in minimum pension liability, net                                          27          27
                                                                                          ---------
    Total comprehensive income                                                              17,027
Stock options exercised                         139,972       427                              427
Tax benefit of stock options exercised                        436                              436
Repurchase of common stock                      (20,000)      (70)     (119)                  (189)
Dividends paid ($0.40 per share)                                     (5,620)                (5,620)
                                             ------------------------------------------------------
Balance, December 31, 2002                   14,121,930   $50,472   $46,239     $2,303     $99,014
Comprehensive income:                                                                     ---------
  Net income                                                         16,888                 16,888
  Change in net unrealized gain on
    Securities available for sale, net                                            (529)       (529)
  Change in minimum pension liability, net                                          40          40
                                                                                          ---------
    Total comprehensive income                                                              16,399
Stock options exercised                         154,294       717                              717
Tax benefit of stock options exercised                        440                              440
Issuance of stock and options
  related to merger                           1,447,024    18,383                           18,383

Repurchase of common stock                      (55,000)     (245)     (608)                  (853)
Dividends paid ($0.40 per share)                                     (6,140)                (6,140)
                                             ------------------------------------------------------
Balance, December 31, 2003                   15,668,248   $69,767   $56,379     $1,814    $127,960
Comprehensive income:                                                                     ---------
  Net income                                                         20,182                 20,182
  Change in net unrealized gain on
    Securities available for sale, net                                          (1,936)     (1,936)
  Change in minimum pension liability, net                                        (230)       (230)
                                                                                          ---------
    Total comprehensive income                                                              18,016
Stock options exercised                         222,669     1,348                            1,348
Tax benefit of stock options exercised                        330                              330
Repurchase of common stock                     (167,600)     (746)   (2,047)                (2,793)
Dividends paid ($0.43 per share)                                     (6,729)                (6,729)
                                             ------------------------------------------------------
Balance at December 31, 2004                 15,723,317   $70,699   $67,785      ($352)   $138,132
                                             ======================================================



Share and per share data for all  periods  have been  adjusted  to  reflect  the
2-for-1  stock  split  paid on April 30,  2004.  The  accompanying  notes are an
integral part of these consolidated financial statements.

                                      -38-





                                                 TRICO BANCSHARES
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                              Years Ended December 31,
                                                                ----------------------------------------------------
                                                                     2004               2003                2002
                                                                ----------------------------------------------------
                                                                                   (in thousands)
                                                                                                   
Operating activities:
   Net income                                                      $20,182            $16,888             $14,069
   Adjustments to reconcile net income to net cash provided
     by operating activities:
       Depreciation of property and equipment, and amortization      3,402              3,059               2,608
       Amortization of intangible assets                             1,358              1,207                 911
       Provision for loan losses                                     3,550              1,250               2,800
       Amortization of investment securities premium, net            1,845              3,514               1,841
       Gain on sale of investments                                       -               (197)                  -
       Originations of loans for resale                            (88,158)          (175,640)           (177,796)
       Proceeds from sale of loans originated for resale            89,015            177,860             179,415
       Gain on sale of loans                                        (1,659)            (4,168)             (3,641)
       Amortization of mortgage servicing rights                       739              1,356                 713
       (Recovery of) provision for mortgage
          servicing rights valuation allowance                        (600)               600                   -
       (Gain) loss on sale of fixed assets                             (23)                 2                   8
       Gain on sale of foreclosed assets                              (566)              (113)                 (8)
       Increase in cash value of life insurance                     (1,499)            (1,296)               (606)
       Deferred income tax benefit                                  (1,130)              (282)             (1,247)
       Change in:
         Interest receivable                                          (446)               159                (122)
         Interest payable                                              643               (289)               (561)
         Other assets and liabilities, net                           2,810              3,107               3,922
                                                                ----------------------------------------------------
         Net cash provided by operating activities                  29,463             27,017              22,306
                                                                ----------------------------------------------------
Investing activities:
   Net cash obtained in mergers and acquisitions                         -              7,450                   -
   Proceeds from maturities of securities available-for-sale        79,442            205,021             131,592
   Proceeds from sale of securities available-for-sale                   -             22,320                   -
   Purchases of securities available-for-sale                      (59,091)          (168,953)           (241,566)
   Purchase of Federal Home Loan Bank stock                         (1,997)              (210)               (228)
   Loan originations and principal collections, net               (192,992)          (221,235)            (31,203)
Proceeds from sale of premises and equipment                           545                 20                  17
   Purchases of property and equipment                              (3,753)            (2,746)             (3,121)
   Proceeds from sale of foreclosed assets                           1,490                726                  79
   Investment in subsidiary                                           (619)              (619)                  -
   Purchase of life insurance                                            -            (22,475)                  -
                                                                ----------------------------------------------------
         Net cash used by investing activities                    (176,975)          (180,701)           (144,430)
                                                                ----------------------------------------------------
Financing activities:
   Net increase in deposits                                        112,010            105,537             124,844
   Net change in federal funds purchased                             6,900             39,500                   -
   Payments of principal on long-term other borrowings                 (43)               (37)                (32)
   Net change in short-term other borrowings                         5,308                  -                   -
   Issuance of junior subordinated debt                             20,619             20,619                   -
   Repurchase of Common Stock                                       (2,793)              (853)               (189)
   Dividends paid                                                   (6,729)            (6,140)             (5,620)
   Exercise of stock options                                         1,348                717                 427
                                                                ----------------------------------------------------
         Net cash provided by financing activities                 136,620            159,343             119,430
                                                                ----------------------------------------------------
Net change in cash and cash equivalents                            (10,892)             5,659              (2,694)
                                                                ----------------------------------------------------
Cash and cash equivalents and beginning of period                   80,929             75,270              77,964
                                                                ----------------------------------------------------
Cash and cash equivalents at end of period                         $70,037            $80,929             $75,270
                                                                ====================================================
Supplemental disclosure of noncash activities:
   Unrealized (loss) gain on securities available for sale         ($3,263)             ($990)             $5,073
   Loans transferred to foreclosed assets                                -                613                 932
Supplemental disclosure of cash flow activity:
   Cash paid for interest expense                                   12,720             13,378              13,475
   Cash paid for income taxes                                       14,630              8,160               7,900
   Income tax benefit from stock option exercises                      330                440                 436
The acquisition of North State National Bank Involved the following:
   Common stock issued                                                                 18,383
   Liabilities assumed                                                                126,648
   Fair value of assets acquired, other than cash and cash equivalents               (118,697)
   Core deposit intangible                                                             (3,365)
   Goodwill                                                                           (15,519)
   Net cash and cash equivalents received                                              $7,450
The accompanying notes are an integral part of these consolidated financial
statements.



                                      -39-



TRICO BANCSHARES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years Ended December 31, 2004, 2003 and 2002

Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation
The consolidated  financial  statements include the accounts of the Company, and
its  wholly-owned  subsidiary,  Tri Counties Bank (the "Bank").  All significant
intercompany accounts and transactions have been eliminated in consolidation.

Nature of Operations
The Company  operates 33 branch  offices and 13 in-store  branch  offices in the
California  counties of Butte,  Contra Costa, Del Norte,  Fresno,  Glenn,  Kern,
Lake, Lassen, Madera,  Mendocino,  Merced, Nevada, Placer,  Sacramento,  Shasta,
Siskiyou,  Stanislaus,  Sutter,  Tehama,  Tulare,  Yolo and Yuba.  The Company's
operating policy since its inception has emphasized retail banking.  Most of the
Company's customers are retail customers and small to medium sized businesses.

Use of Estimates in the  Preparation of Financial  Statements
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  Management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  On an on-going basis,  the Company  evaluates its
estimates,  including  those  related to the adequacy of the  allowance for loan
losses,  investments,  intangible assets,  income taxes and  contingencies.  The
Company  bases its  estimates  on  historical  experience  and on various  other
assumptions  that are believed to be  reasonable  under the  circumstances,  the
results of which form the basis for making  judgments  about the carrying values
of assets and  liabilities  that are not readily  apparent  from other  sources.
Actual results may differ from these estimates  under  different  assumptions or
conditions.  The  allowance  for loan  losses,  goodwill  and  other  intangible
assessments,  income taxes, and the valuation of mortgage  servicing rights, are
the only  accounting  estimates that materially  affect the Company's  financial
statements.

Significant Group Concentration of Credit Risk
The Company grants agribusiness,  commercial, consumer, and residential loans to
customers  located  throughout the northern San Joaquin  Valley,  the Sacramento
Valley  and  northern  mountain  regions  of  California.   The  Company  has  a
diversified  loan  portfolio  within  the  business  segments  located  in  this
geographical area.

Cash and Cash Equivalents
For  purposes  of the  consolidated  statements  of cash  flows,  cash  and cash
equivalents include cash on hand, amounts due from banks and federal funds sold.

Investment Securities
The Company  classifies its debt and marketable  equity  securities  into one of
three  categories:  trading,  available-for-sale  or  held-to-maturity.  Trading
securities  are bought and held  principally  for the  purpose of selling in the
near term.  Held-to-maturity  securities are those  securities which the Company
has the  ability and intent to hold until  maturity.  All other  securities  not
included in trading or held-to-maturity are classified as available-for-sale. In
2004 and 2003,  the Company  did not have any  securities  classified  as either
held-to-maturity or trading.

Available-for-sale  securities are recorded at fair value.  Unrealized gains and
losses,  net of the related tax effect,  on  available-for-sale  securities  are
reported as a separate component of other comprehensive  income in shareholders'
equity until realized.

Premiums and  discounts  are  amortized or accreted over the life of the related
investment  security  as an  adjustment  to yield using the  effective  interest
method.  Dividend and interest income are recognized when earned. Realized gains
and losses for  securities  are included in earnings  and are derived  using the
specific  identification  method for  determining  the cost of securities  sold.
Unrealized  losses  due to  fluctuations  in fair  value of  securities  held to
maturity  or  available  for sale are  recognized  through  earnings  when it is
determined that an other than temporary decline in value has occurred.

                                      -40-



Loans Held for Sale
Loans  originated  and intended for sale in the secondary  market are carried at
the  lower  of  aggregate  cost  or  fair  value,  as  determined  by  aggregate
outstanding  commitments from investors of current investor yield  requirements.
Net unrealized losses are recognized through a valuation allowance by charges to
income. At December 31, 2004 and 2003, the Company had no loans held for sale.

Mortgage  loans held for sale are  generally  sold with the  mortgage  servicing
rights  retained by the Company.  The carrying  value of mortgage  loans sold is
reduced by the cost allocated to the associated mortgage servicing rights. Gains
or losses on sales of  mortgage  loans are  recognized  based on the  difference
between the selling price and the carrying  value of the related  mortgage loans
sold.

Loans
Loans are reported at the principal amount  outstanding,  net of unearned income
and the allowance for loan losses.  Loan  origination  and  commitment  fees and
certain  direct  loan  origination  costs are  deferred,  and the net  amount is
amortized as an adjustment of the related  loan's yield over the estimated  life
of the loan.  Loans on which the accrual of interest has been  discontinued  are
designated  as  nonaccrual  loans.  Accrual of  interest  on loans is  generally
discontinued  either  when  reasonable  doubt  exists  as to  the  full,  timely
collection  of interest or principal or when a loan becomes  contractually  past
due by 90 days or more with respect to interest or principal.  When loans are 90
days past due, but in Management's  judgment are well secured and in the process
of  collection,  they may be  classified  as  accrual.  When a loan is placed on
nonaccrual  status,  all  interest  previously  accrued  but  not  collected  is
reversed.  Income on such loans is then  recognized only to the extent that cash
is received and where the future  collection of principal is probable.  Interest
accruals are resumed on such loans only when they are brought fully current with
respect to interest and principal and when, in the judgment of  Management,  the
loans are estimated to be fully  collectible  as to both principal and interest.
All imparied loans are classified as nonaccrual loans.

Allowance for Loan Losses
The allowance for loan losses is established through a provision for loan losses
charged to expense. Loans are charged against the allowance for loan losses when
Management  believes  that the  collectibility  of the principal is unlikely or,
with  respect  to  consumer  installment  loans,  according  to  an  established
delinquency  schedule.  The allowance is an amount that Management believes will
be adequate to absorb probable  losses  inherent in existing  loans,  leases and
commitments  to  extend  credit,  based on  evaluations  of the  collectibility,
impairment and prior loss experience of loans,  leases and commitments to extend
credit.  The evaluations take into  consideration such factors as changes in the
nature   and  size  of  the   portfolio,   overall   portfolio   quality,   loan
concentrations,  specific  problem  loans,  commitments,  and  current  economic
conditions that may affect the borrower's  ability to pay. The Company defines a
loan as impaired  when it is probable  the Company will be unable to collect all
amounts due according to the contractual  terms of the loan agreement.  Impaired
loans are  measured  based on the present  value of  expected  future cash flows
discounted  at the loan's  original  effective  interest  rate.  As a  practical
expedient,  impairment  may be measured  based on the loan's  observable  market
price or the fair value of the  collateral if the loan is collateral  dependent.
When the measure of the impaired  loan is less than the recorded  investment  in
the loan, the impairment is recorded through a valuation allowance.

Servicing
Servicing  assets are  recognized  as separate  assets when rights are  acquired
through  purchase or through  sale of  financial  assets.  Generally,  purchased
servicing rights are capitalized at the cost to acquire the rights. For sales of
mortgage  loans, a portion of the cost of  originating  the loan is allocated to
the servicing right based on relative fair value.  Fair value is based on market
prices  for  comparable  mortgage  servicing  contracts,   when  available,   or
alternatively,  is based on a valuation  model that calculates the present value
of estimated  future net  servicing  income.  The valuation  model  incorporates
assumptions  that  market  participants  would  use  in  estimating  future  net
servicing income, such as the cost to service,  the discount rate, the custodial
earnings  rate,  an inflation  rate,  ancillary  income,  prepayment  speeds and
default  rates and losses.  Capitalized  servicing  rights are reported in other
assets and are amortized into non-interest income in proportion to, and over the
period of, the estimated  future  servicing  income of the underlying  financial
assets.

Servicing  assets are evaluated for impairment  based upon the fair value of the
rights as compared to amortized  cost.  Impairment is determined by  stratifying
rights into tranches based on predominant risk characteristics, such as interest
rate, loan type and investor type.  Impairment is recognized through a valuation
allowance for an individual  tranche, to the extent that fair value is less than
the capitalized amount for the tranche. If the Company later determines that all
or a portion of the  impairment  no longer  exists for a particular  tranche,  a
reduction of the allowance may be recorded as an increase to income.

Servicing fee income is recorded for fees earned for servicing  loans.  The fees
are based on a contractual percentage of the outstanding  principal;  or a fixed
amount per loan and are  recorded as income when  earned.  The  amortization  of
mortgage servicing rights is netted against loan servicing fee income.

                                      -41-



The following table summarizes the Company's  mortgage servicing rights recorded
in other assets as of December 31, 2004 and 2003.

                               December 31,                         December 31,
   (Dollars in thousands)         2003      Additions   Reductions     2004
                               -------------------------------------------------
   Mortgage Servicing Rights     $3,413       $802        ($739)      $3,476
   Valuation allowance             (600)         -          600            -
                               -------------------------------------------------
   Mortgage servicing rights, net
      of valuation allowance     $2,813       $802        ($139)      $3,476
                               =================================================

At December 31, 2004 and 2003, the Company  serviced real estate  mortgage loans
for others of $368 million and $357 million,  respectively. At December 31, 2004
and 2003, the fair value of the Company's  mortgage  servicing rights assets was
$3,568,000 and $2,813,000,  respectively.  The fair value of mortgage  servicing
rights was determined  using a discount rate of 10%,  prepayment  speeds ranging
from 11% to 25%,  depending on stratification  of the specific  servicing right,
and a weighted  average  default rate of 0%. Based on conditions at December 31,
2004,  estimated  aggregate  annual  amortization  expense  related to  mortgage
servicing rights is expected to be $670,000 in each of the next five years.

Off-Balance Sheet Credit Related Financial Instruments
In the ordinary course of business,  the Company has entered into commitments to
extend credit, including commitments under credit card arrangements,  commercial
letters of credit, and standby letters of credit. Such financial instruments are
recorded when they are funded.

Premises and Equipment
Land is carried at cost. Buildings and equipment, including those acquired under
capital  lease,   are  stated  at  cost  less   accumulated   depreciation   and
amortization.  Depreciation  and  amortization  expenses are computed  using the
straight-line  method over the estimated  useful lives of the related  assets or
lease terms.  Asset lives range from 3-10 years for  furniture and equipment and
15-40 years for land improvements and buildings.

Foreclosed Assets
Assets acquired  through,  or in lieu of, loan foreclosure are held for sale and
are initially recorded at fair value at the date of foreclosure,  establishing a
new cost basis.  Subsequent to  foreclosure,  management  periodically  performs
valuations  and the assets are carried at the lower of  carrying  amount or fair
value less cost to sell. Revenue and expenses from operations and changes in the
valuation allowance are included in other noninterest expense.

Goodwill and Other Intangible Assets
Goodwill  represents the excess of costs over fair value of assets of businesses
acquired.  The Company adopted the provisions of Financial  Accounting Standards
Board (FASB) Statement of Financial  Accounting  Standard No. 142,  Goodwill and
Other Intangible Assets (SFAS 142), as of January 1, 2002. Pursuant to SFAS 142,
goodwill and intangible assets acquired in a purchase  business  combination and
determined  to have an  indefinite  useful life are not  amortized,  but instead
tested for  impairment at least  annually in accordance  with the  provisions of
SFAS 142. SFAS 142 also requires that  intangible  assets with estimable  useful
lives  be  amortized  over  their  respective  estimated  useful  lives to their
estimated  residual values,  and reviewed for impairment in accordance with FASB
Statement of Financial Accounting Standard No. 144, Accounting for Impairment or
Disposal of Long-Lived Assets (SFAS 144).

As of the date of  adoption,  the Company  had  identifiable  intangible  assets
consisting of core deposit premiums and minimum pension liability.  Core deposit
premiums are amortized  using an accelerated  method over a period of ten years.
Intangible  assets related to minimum  pension  liability are adjusted  annually
based upon actuarial estimates.

The following  table  summarizes  the Company's  core deposit  intangibles as of
December 31, 2004 and 2003.

                               December 31,                         December 31,
 (Dollar in Thousands)            2003      Additions   Reductions      2004
                               -------------------------------------------------
 Core deposit intangibles       $13,643          -             -      $13,643
 Accumulated amortization        (7,843)         -       ($1,358)      (9,201)
                               -------------------------------------------------
 Core deposit intangibles, net   $5,800          -       ($1,358)      $4,442
                               =================================================

                                      -42-



Core deposit  intangibles are amortized over their expected  useful lives.  Such
lives are  periodically  reassessed  to  determine  if any  amortization  period
adjustments  are  indicated.   The  following  table  summarizes  the  Company's
estimated core deposit  intangible  amortization for each of the five succeeding
years:

                                           Estimated Core Deposit
                                           Intangible Amortization
             Years Ended                    (Dollar in thousands)
            -------------                 -------------------------
                 2005                               $1,381
                 2006                               $1,395
                 2007                                 $490
                 2008                                 $523
                 2009                                 $328
              Thereafter                              $325

The  following  table  summarizes  the  Company's   minimum  pension   liability
intangible as of December 31, 2004 and 2003.

                                    December 31,                    December 31,
(Dollar in Thousands)                  2003     Additions Reductions    2004
                                    --------------------------------------------
Minimum pension liability intangible   $285        $681         -       $966
                                    ============================================

Intangible assets related to minimum pension liability are adjusted annually
based upon actuarial estimates.

The following table summarizes the Company's goodwill intangible as of December
31, 2004 and 2003.

                                    December 31,                    December 31,
(Dollar in Thousands)                  2003     Additions Reductions    2004
                                    --------------------------------------------
Goodwill                              15,519         -          -      15,519
                                    ============================================

Impairment of Long-Lived Assets and Goodwill
The Company  adopted  SFAS 144 on January 1, 2002.  The adoption of SFAS 144 did
not affect the Company's consolidated  financial statements.  In accordance with
SFAS 144,  long-lived  assets,  such as  property,  plant,  and  equipment,  and
purchased  intangibles  subject to  amortization,  are reviewed  for  impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. Recoverability of assets to be held and used is
measured  by a  comparison  of the  carrying  amount  of an asset  to  estimated
undiscounted  future cash flows  expected to be generated  by the asset.  If the
carrying  amount  of an asset  exceeds  its  estimated  future  cash  flows,  an
impairment  charge is recognized  by the amount by which the carrying  amount of
the asset exceeds the fair value of the asset. Assets to be disposed of would be
separately  presented  in the  balance  sheet and  reported  at the lower of the
carrying amount or fair value less costs to sell, and are no longer depreciated.
The assets and liabilities of a disposed group classified as held for sale would
be presented  separately in the appropriate asset and liability  sections of the
balance sheet.

On December 31 of each year,  goodwill is tested for  impairment,  and is tested
for impairment  more  frequently if events and  circumstances  indicate that the
asset might be impaired. An impairment loss is recognized to the extent that the
carrying amount exceeds the asset's fair value.  This  determination  is made at
the  reporting  unit  level  and  consists  of two  steps.  First,  the  Company
determines  the fair value of a reporting  unit and  compares it to its carrying
amount.  Second,  if the  carrying  amount of a reporting  unit exceeds its fair
value, an impairment loss is recognized for any excess of the carrying amount of
the reporting unit's goodwill over the implied fair value of that goodwill.  The
implied fair value of goodwill is determined by allocating the fair value of the
reporting unit in a manner similar to a purchase price allocation, in accordance
with  FASB  Statement  of  Financial  Accounting  Standards  No.  141,  Business
Combinations  (SFAS 141).  The residual fair value after this  allocation is the
implied fair value of the reporting unit goodwill.

Income Taxes
The  Company's  accounting  for income taxes is based on an asset and  liability
approach.  The Company  recognizes the amount of taxes payable or refundable for
the current  year,  and deferred tax assets and  liabilities  for the future tax
consequences  that have  been  recognized  in its  financial  statements  or tax
returns.  The  measurement  of  tax  assets  and  liabilities  is  based  on the
provisions of enacted tax laws.

                                      -43-



Stock-Based Compensation
The Company  uses the  intrinsic  value  method to account for its stock  option
plans (in accordance with the provisions of Accounting  Principles Board Opinion
No. 25).  Under this method,  compensation  expense is recognized  for awards of
options to purchase shares of common stock to employees under compensatory plans
only if the fair  market  value of the stock at the option  grant date (or other
measurement  date, if later) is greater than the amount the employee must pay to
acquire  the  stock.  Statement  of  Financial  Accounting  Standards  No.  123,
Accounting for Stock-Based Compensation (SFAS 123) permits companies to continue
using the  intrinsic  value  method  or to adopt a fair  value  based  method to
account  for  stock  option  plans.  The fair  value  based  method  results  in
recognizing as expense over the vesting period the fair value of all stock-based
awards on the date of grant.  The  Company  has  elected to  continue to use the
intrinsic value method.

Had  compensation  cost  for the  Company's  option  plans  been  determined  in
accordance  with SFAS 123, the Company's net income and earnings per share would
have been reduced to the pro forma amounts indicated below:




(in thousands, except per share amounts)                    2004         2003         2002
                                                                              
Net income                          As reported           $20,182      $16,888      $14,069
                                      Pro forma           $19,710      $16,622      $13,857
Basic earnings per share            As reported             $1.29        $1.11        $1.00
                                      Pro forma             $1.26        $1.09        $0.98
Diluted earnings per share          As reported             $1.24        $1.07        $0.98
                                      Pro forma             $1.21        $1.05        $0.96
Stock-based employee compensation
   cost, net of related tax effects,
   included in net income           As reported                $0           $0           $0
                                      Pro forma              $472         $266         $212



The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions used for grants in 2004, 2003, and 2002:  risk-free interest rate of
3.39%,  2.87%,  and  4.01%;  expected  dividend  yield of 2.3%,  3.3% and  3.3%;
expected life of 6 years, 6 years and 6 years;  expected  volatility of 19%, 27%
and 27%,  respectively.  The weighted average grant date fair value of an option
to purchase one share of common stock granted in 2004, 2003, and 2002 was $3.15,
$4.29, and $2.69 respectively.

Earnings Per Share
Basic  earnings per share  represents  income  available to common  shareholders
divided by the  weighted-average  number of common shares outstanding during the
period.  Diluted earnings per share reflects additional common shares that would
have been outstanding if dilutive  potential  common shares had been issued,  as
well as any  adjustments  to income  that would  result from  assumed  issuance.
Potential  common  shares that may be issued by the Company  relate  solely from
outstanding stock options, and are determined using the treasury stock method.

Earnings per share have been computed based on the following:

                                                  ------------------------------
                                                    2004       2003       2002
                                                  ------------------------------
                                                          (in thousands)
Net income                                        $20,182    $16,888    $14,069

Average number of common shares outstanding        15,660     15,282     14,038
Effect of dilutive stock options                      610        475        348
                                                  ------------------------------
Average number of common shares outstanding
   used to calculate diluted earnings per share    16,270     15,757     14,386
                                                  ==============================

Excluded  from the  computation  of  diluted  earnings  per share were 0, 0, and
36,000  options  for  the  years  ended  December  31,  2004,  2003,  and  2002,
respectively, because the effect of these options was antidilutive.

                                      -44-



Comprehensive Income

Accounting principles generally require that recognized revenue, expenses, gains
and losses be  included in net income.  Although  certain  changes in assets and
liabilities,   such  as  unrealized  gains  and  losses  on   available-for-sale
securities,  are reported as a separate  component of the equity  section of the
balance  sheet,   such  items,   along  with  net  income,   are  components  of
comprehensive income.

The  components  of other  comprehensive  income and  related tax effects are as
follows:




                                                                                            Years Ended December 31,
                                                                                  -------------------------------------------
                                                                                     2004             2003            2002
                                                                                  -------------------------------------------
                                                                                                 (in thousands)
                                                                                                              
Unrealized holding (losses) gains on available-for-sale securities                 ($3,263)          ($990)          $5,073
Tax effect                                                                           1,327             461           (2,142)
                                                                                  -------------------------------------------
  Unrealized holding (losses) gains on available-for-sale securities, net of tax    (1,936)           (529)           2,931
                                                                                  -------------------------------------------
Change in minimum pension liability                                                   (385)              67             (45)
Tax effect                                                                             155              (27)             18
                                                                                  -------------------------------------------
  Change in minimum pension liability, net of tax                                     (230)               40            (27)
                                                                                  -------------------------------------------
                                                                                   ($2,166)           ($489)         $2,904
                                                                                  ===========================================



The  components  of  accumulated  other   comprehensive   income,   included  in
shareholders' equity, are as follows:




                                                                                         December 31,
                                                                                  ---------------------------
                                                                                     2004             2003
                                                                                  ---------------------------
                                                                                        (in thousands)
                                                                                                 
Net unrealized gain on available-for-sale securities                                $1,007           $4,270
Tax effect                                                                            (424)          (1,751)
                                                                                  ---------------------------
  Unrealized holding gains on available-for-sale securities, net of tax                583            2,519
                                                                                  ---------------------------
Minimum pension liability                                                           (1,559)          (1,174)
Tax effect                                                                             624              469
                                                                                  ---------------------------
  Minimum pension liability, net of tax                                               (935)            (705)
                                                                                  ---------------------------
Accumulated other comprehensive (loss) income                                        ($352)          $1,814
                                                                                  ===========================



Recent Accounting Pronouncements
In May 2003,  the  Financial  Accounting  Standards  Board  (FASB)  issued  FASB
Statement  of Financial  Accounting  Standard  No. 150,  Accounting  for Certain
Financial  Instruments with Characteristics of both Liabilities and Equity (SFAS
150) which  establishes  standards for the  classification  and  measurement  of
certain  financial  instruments  with  characteristics  of both  liabilities and
equity.  SFAS 150 also includes required  disclosures for financial  instruments
within  its scope.  For the  Company,  SFAS 150 was  effective  for  instruments
entered into or modified  after May 31, 2003 and otherwise  will be effective as
of January 1, 2004, except for mandatorily redeemable financial instruments. For
certain mandatorily redeemable financial instruments, SFAS 150 will be effective
for the  Company  on  January  1, 2005.  The  effective  date has been  deferred
indefinitely  for  certain  other  types  of  mandatorily  redeemable  financial
instruments.  The Company currently does not have any financial instruments that
are within the scope of this Statement.

In December 2003, the FASB issued FASB  Interpretation  No. 46 (revised December
2003),  Consolidation of Variable  Interest  Entities (FIN 46R), which addresses
how a business enterprise should evaluate whether it has a controlling financial
interest in an entity  through  means other than voting  rights and  accordingly
should  consolidate  the entity.  FIN 46R replaces FASB  Interpretation  No. 46,
Consolidation of Variable Interest Entities (VIEs),  which was issued in January
2003.  The Company was  required to apply FIN 46R to variable  interests in VIEs
created after December 31, 2003.  For variable  interests in VIEs created before
January 1, 2004,  the FIN 46R will be applied  beginning on January 1, 2005. For
any VIEs  that must be  consolidated  under  FIN 46R that  were  created  before
January 1, 2004, the assets, liabilities and noncontrolling interests of the VIE
initially  would be  measured  at their  carrying  amounts  with any  difference
between the net amount added to the balance sheet and any previously  recognized
interest being recognized as the cumulative  effect of an accounting  change. If
determining the carrying amounts is not practicable,  fair value at the date FIN
46R  first  applies  may  be  used  to  measure  the  assets,   liabilities  and
noncontrolling interest of the VIE. The Company currently does not have any VIEs
that are within the scope of this Statement.

                                      -45-



In December 2003,  FASB issued FASB Statement of Financial  Accounting  Standard
No. 132, Employers' Disclosures about Pensions and Other Postretirement Benefits
(SFAS 132 revised),  which prescribes employers' disclosures about pension plans
and other  postretirement  benefit plans;  it does not change the measurement or
recognition  of those  plans.  SFAS  132  retains  and  revises  the  disclosure
requirements  contained in the original  SFAS 132. It also  requires  additional
disclosures about the assets, obligations,  cash flows, and net periodic benefit
cost of defined  benefit pension plans and other  postretirement  benefit plans.
The Statement  generally is effective for fiscal years ending after December 15,
2003.  Disclosures  required by this standard are included in the notes to these
consolidated financial statements.

In  December 2004,  the FASB  issued  FASB  Statement  of  Financial  Accounting
Standard No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which replaces
SFAS No. 123, Accounting for Stock-Based Compensation, (SFAS 123) and supercedes
APB Opinion No. 25, Accounting for Stock Issued to Employees. SFAS 123R requires
all  share-based  payments to  employees,  including  grants of  employee  stock
options, to be recognized in the financial statements based on their fair values
beginning  with the first interim or annual  period after  June 15,  2005,  with
early adoption encouraged.  The pro forma disclosures previously permitted under
SFAS 123 no longer will be an  alternative to financial  statement  recognition.
The Company is required to adopt SFAS 123R on July 1, 2005. Under SFAS 123R, the
Company must determine the  appropriate  fair value model to be used for valuing
share-based  payments,  the amortization  method for  compensation  cost and the
transition method to be used at date of adoption. The transition methods include
prospective  and retroactive  adoption  options.  Under the retroactive  option,
prior periods may be restated either as of the beginning of the year of adoption
or for all periods presented.  The prospective method requires that compensation
expense be recorded for all unvested stock options at the beginning of the first
quarter of adoption of  SFAS 123R,  while the  retroactive  methods would record
compensation  expense  for all  unvested  stock  options  and  restricted  stock
beginning  with the  first  period  restated.  The  Company  is  evaluating  the
requirements of SFAS 123R and expects that the adoption of SFAS 123R will have a
material impact on the Company's consolidated results of operations and earnings
per share.  The  Company  has not yet  determined  the method of adoption or the
effect of adopting  SFAS 123R,  and it has not  determined  whether the adoption
will result in amounts  that are  similar to the  current pro forma  disclosures
under SFAS 123.

In March 2004, the United States Securities and Exchange Commission (SEC) issued
SEC Staff Accounting Bulletin No. 105,  Application of Accounting  Principles to
Loan  Commitments  (SAB 105), which summarizes the views of the staff of the SEC
regarding the application of generally  accepted  accounting  principles to loan
commitments accounted for as derivative  instruments.  SAB 105 provides that the
fair value of recorded loan  commitments  that are accounted for as  derivatives
under SFAS 133,  Accounting for Derivative  Instruments and Hedging  Activities,
should not  incorporate the expected future cash flows related to the associated
servicing of the future  loan.  In addition,  SAB 105  requires  registrants  to
disclose their accounting policy for loan commitments. The provisions of SAB 105
must be  applied  to loan  commitments  accounted  for as  derivatives  that are
entered into after March 31, 2004. The adoption of this accounting  standard did
not have a material impact on the Company's consolidated financial statements.

In December 2003, the American Institute of Certified Public Accountants (AICPA)
issued  Statement of Position  No. 03-3,  Accounting  for Certain  Loans or Debt
Securities  Acquired in a Transfer  (SOP 03-3),  which addresses  accounting for
differences  between  the  contractual  cash  flows of  certain  loans  and debt
securities  and the cash  flows  expected  to be  collected  when  loans or debt
securities  are  acquired  in a  transfer  and those cash flow  differences  are
attributable,  at least in part, to credit quality. As such, SOP 03-3 applies to
loans  and  debt  securities  acquired  individually,  in  pools or as part of a
business  combination and does not apply to originated loans. The application of
SOP 03-3  limits the interest  income,  including  accretion  of purchase  price
discounts,  that may be  recognized  for  certain  loans  and  debt  securities.
Additionally,  SOP 03-3 does not allow the excess of contractual cash flows over
cash flows  expected to be collected to be recognized as an adjustment of yield,
loss accrual or valuation  allowance,  such as the  allowance  for possible loan
losses.  SOP 03-3  requires that increases in expected cash flows  subsequent to
the initial  investment be recognized  prospectively  through  adjustment of the
yield on the  loan or debt  security  over  its  remaining  life.  Decreases  in
expected  cash flows should be recognized  as  impairment.  In the case of loans
acquired  in a  business  combination  where  the  loans  show  signs of  credit
deterioration,  SOP 03-3  represents a significant  change from current purchase
accounting  practice  whereby  the  acquiree's  allowance  for  loan  losses  is
typically  added to the  acquirer's  allowance  for  loan  losses.  SOP 03-3  is
effective  for loans  and debt  securities  acquired  by the  Company  beginning
January 1,  2005.  The  adoption of this new  standard is not expected to have a
material impact on the Company's consolidated financial statements.

Reclassifications
Certain amounts  previously  reported in the 2003 and 2002 financial  statements
have  been   reclassified   to   conform   to  the  2004   presentation.   These
reclassifications  did not  affect  previously  reported  net  income  or  total
shareholders' equity.





                                      -46-



Note 2 - Restricted Cash Balances

Reserves  (in the form of deposits  with the Federal  Reserve  Bank) of $500,000
were maintained to satisfy Federal regulatory  requirements at December 31, 2004
and December 31, 2003. These reserves are included in cash and due from banks in
the accompanying balance sheets.

Note 3 - Investment Securities

The amortized  cost and estimated  fair values of investments in debt and equity
securities are summarized in the following tables:




                                                                                  December 31, 2004
                                                           ------------------------------------------------------------
                                                                               Gross            Gross         Estimated
                                                           Amortized        Unrealized       Unrealized         Fair
                                                             Cost              Gains           Losses           Value
                                                           ------------------------------------------------------------
Securities Available-for-Sale                                                      (in thousands)
                                                                                                     
Obligations of U.S. government corporations and agencies    $238,865          $1,566          $(1,536)        $238,895
Obligations of states and political subdivisions              32,380           2,527               --           34,907
Corporate debt securities                                     13,761             108           (1,658)          12,211
                                                           ------------------------------------------------------------
    Total securities available-for-sale                     $285,006          $4,201          $(3,194)        $286,013
                                                           ============================================================





                                                                                  December 31, 2003
                                                           ------------------------------------------------------------
                                                                               Gross            Gross         Estimated
                                                           Amortized        Unrealized       Unrealized         Fair
                                                             Cost              Gains           Losses           Value
                                                           ------------------------------------------------------------
Securities Available-for-Sale                                                      (in thousands)
                                                                                                     
Obligations of U.S. government corporations and agencies    $257,712          $3,466            $(377)        $260,801
Obligations of states and political subdivision               35,736           2,610               --           38,346
Corporate debt securities                                     13,754             210           (1,639)          12,325
                                                           ------------------------------------------------------------
    Total securities available-for-sale                     $307,202          $6,286          $(2,016)        $311,472
                                                           ============================================================



The amortized cost and estimated  fair value of debt  securities at December 31,
2004 by contractual  maturity are shown below. Actual maturities may differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.  At December 31, 2004,
obligations  of U.S.  government  corporations  and  agencies  with a cost basis
totaling  $238,865,000  consist  entirely of  mortgage-backed  securities  whose
contractual maturity,  or principal repayment,  will follow the repayment of the
underlying   mortgages.   For  purposes  of  the  following  table,  the  entire
outstanding  balance  of  these   mortgage-backed   securities  issued  by  U.S.
government  corporations  and agencies is  categorized  based on final  maturity
date. At December 31, 2004, the Company  estimates the average remaining life of
these  mortgage-backed  securities  issued by U.S.  government  corporations and
agencies to be approximately 3.2 years. Average remaining life is defined as the
time span after which the principal balance has been reduced by half.

                                                                     Estimated
                                                Amortized              Fair
                                                  Cost                 Value
                                               ---------------------------------
                                                         (in thousands)
Investment Securities
Due in one year                                     $310                 $314
Due after one year through five years              9,120                9,473
Due after five years through ten years           220,284              219,901
Due after ten years                               55,292               56,325
                                               ---------------------------------
Totals                                          $285,006             $286,013
                                               =================================

                                      -47-



Proceeds from sales of investment securities were as follows:

                          Gross             Gross             Gross
For the Year            Proceeds            Gains            Losses
- ---------------------------------------------------------------------
                                       (in thousands)
    2004                     --                --               --
    2003                $22,320              $197               --
    2002                     --                --               --

Investment  securities  with an aggregate  carrying  value of  $184,287,000  and
$162,942,000  at  December  31,  2004 and 2003,  respectively,  were  pledged as
collateral for specific borrowings, lines of credit and local agency deposits.

Gross  unrealized  losses on  investment  securities  and the fair  value of the
related  securities,  aggregated by investment  category and length of time that
individual  securities have been in a continuous  unrealized  loss position,  at
December 31, 2004, were as follows:




                                                 Less than 12 months     12 months or more           Total
                                               ----------------------- ---------------------  --------------------
                                                 Fair     Unrealized      Fair    Unrealized    Fair    Unrealized
                                                 Value       Loss         Value      Loss       Value      Loss
                                               -------------------------------------------------------------------
Securities Available-for-Sale:                                             (in thousands)
                                                                                           
Obligations of U.S. government
   corporations and agencies                   $112,091     ($969)       $39,024    ($567)    $151,115   ($1,536)
Corporate debt securities                            --        --         10,106   (1,658)      10,106    (1,658)
                                               -------------------------------------------------------------------
Total securities available-for-sale            $112,091     ($969)       $49,130  ($2,225)    $161,221   ($3,194)
                                               ===================================================================



Obligations of U.S. government  corporations and agencies: The unrealized losses
on investments in obligations of U.S. government  corporations and agencies were
caused  by  interest  rate  increases.  The  contractual  cash  flows  of  these
securities are guaranteed by U.S.  Government  Sponsored  Entities  (principally
Fannie Mae and Freddie  Mac). It is expected  that the  securities  would not be
settled at a price less than the amortized cost of the  investment.  Because the
decline in fair value is  attributable  to  changes  in  interest  rates and not
credit quality, and because the Company has the ability and intent to hold these
investments until a market price recovery or maturity, these investments are not
considered  other-than-temporarily  impaired.  At  December  31,  2004,  29 debt
securities representing obligations of U.S. government corporations and agencies
had  unrealized  losses with  aggregate  depreciation  of 1% from the  Company's
amortized cost basis.

Corporate debt  securities:  The  investments in corporate debt  securities with
unrealized losses are comprised of variable-rate trust preferred bonds issued by
bank holding  companies that mature in 2027 and 2028.  The unrealized  losses on
corporate debt  securities  were caused by interest rate  increases.  Two of the
bank holding companies  representing  $8,250,000 of the $10,106,000 of corporate
bonds with unrealized  losses are rated investment grade by major outside credit
rating  agencies,  and their credit ratings have not diminished  since the bonds
were purchased by the Company.  The two bank holding companies  representing the
remaining $1,856,000 of bonds are not rated by credit rating agencies.  At least
annually, the Company performs its own analysis of the credit worthiness of each
of the corporate debt issuing  companies in question.  Nothing in those analyses
indicates that the unrealized losses are due to anything other than increases in
interest rates.  Because the decline in fair value is attributable to changes in
interest  rates and not credit  quality,  and because the Company has the intent
and ability to hold these investments until a market price recovery or maturity,
these  investments  are  not  considered   other-than-temporarily  impaired.  At
December  31, 2004,  4 corporate  debt  securities  had  unrealized  losses with
aggregate depreciation of 14% from the Company's amortized cost basis.


                                      -48-



Note 4 - Loans

A summary of the balances of loans follows:

                                                          December 31,
                                                  ---------------------------
                                                      2004           2003
                                                  ---------------------------
                                                         (in thousands)
Mortgage loans on real estate:
   Residential 1-4 family                            $94,296        $90,663
   Commercial                                        453,157        370,259
                                                  ---------------------------
     Total mortgage loan on real estate              547,453        460,922
                                                  ---------------------------
Consumer:
   Home equity lines of credit                       223,345        151,713
   Home equity loans                                  86,092         82,659
   Auto Indirect                                      80,668         62,178
   Other                                              15,658         19,889
                                                  ---------------------------
     Total consumer loans                            405,763        316,439
                                                  ---------------------------
Commercial                                           140,446        142,311
                                                  ---------------------------
Construction:
   Residential 1-4 family                             30,653         28,174
   Other construction                                 48,073         33,805
                                                  ---------------------------
     Total construction                               78,726         61,979
                                                  ---------------------------
Total loans                                        1,172,388        981,651
                                                  ---------------------------
Less:  Allowance for loan losses                     (16,057)       (13,773)
       Net deferred loan costs                           579            809
                                                  ---------------------------
Total loans, net                                  $1,156,910       $968,687
                                                  ===========================

Loans  with an  aggregate  carrying  value of  $70,930,000  and  $46,538,000  at
December  31,  2004 and 2003,  respectively,  were  pledged  as  collateral  for
specific borrowings and lines of credit.


Activity in the allowance for loan losses was as follows:
                                                  Years Ended December 31,
                                            ------------------------------------
                                              2004          2003          2002
                                            ------------------------------------
                                                       (in thousands)
Balance, beginning of year                  $13,773       $14,377       $13,058
Addition through merger                           -           928             -
Provision for loan losses                     3,550         1,250         2,800
Loans charged off                            (1,632)       (3,753)       (1,786)
Recoveries of loans previously charged off      366           971           305
                                            ------------------------------------
Balance, end of year                        $16,057       $13,773       $14,377
                                            ====================================

Loans  classified  as  nonaccrual,  net of  guarantees  of the U.S.  government,
including  its  agencies  and its  government-sponsored  agencies,  amounted  to
approximately $4,845,000,  $4,360,000 and $8,140,000 at December 31, 2004, 2003,
and 2002,  respectively.  These nonaccrual loans were classified as impaired and
are included in the recorded  balance in impaired loans for the respective years
shown below. If interest on those loans had been accrued, such income would have
been approximately  $1,231,000,  $1,071,000 and $477,000 in 2004, 2003 and 2002,
respectively.  Loans 90 days past due and still  accruing,  net of guarantees of
the  U.S.  government,  including  its  agencies  and  its  government-sponsored
agencies, amounted to approximately $61,000, $34,000 and $40,000 at December 31,
2004, 2003, and 2002, respectively.

                                      -49-



As of December 31, the Company's recorded investment in impaired loans and the
related valuation allowance were as follows (in thousands):

                                                            2004
                                           -------------------------------------
                                             Recorded                 Valuation
                                            Investment                Allowance
                                           -------------------------------------
Impaired loans -
  Valuation allowance required                 $4,845                    $543
  No valuation allowance required                  --                      --
                                           -------------------------------------
    Total impaired loans                       $4,845                    $543
                                           =====================================

                                                            2003
                                           -------------------------------------
                                             Recorded                 Valuation
                                            Investment                Allowance
                                           -------------------------------------
Impaired loans -
  Valuation allowance required                 $4,360                    $369
  No valuation allowance required                  --                      --
                                           -------------------------------------
    Total impaired loans                       $4,360                    $369
                                           =====================================

This  valuation  allowance  is included in the  allowance  for loan losses shown
above for the respective year. The average recorded investment in impaired loans
was $4,603,000, $6,270,000 and $7,115,000 for the years ended December 31, 2004,
2003 and 2002, respectively.  The Company recognized interest income on impaired
loans of $965,000,  $372,000 and $733,000 for the years ended December 31, 2004,
2003 and 2002, respectively.

Note 5 - Premises and Equipment

Premises and equipment were comprised of:

                                                       December 31,
                                            ---------------------------------
                                              2004                     2003
                                            ---------------------------------
                                                      (in thousands)
Premises                                     $15,524                 $15,254
Furniture and equipment                       20,143                  20,045
                                            ---------------------------------
                                              35,667                  35,299
Less:  Accumulated depreciation              (19,646)                (19,841)
                                            ---------------------------------
                                              16,021                  15,458
Land and land improvements                     3,832                   4,063
                                            ---------------------------------
                                             $19,853                 $19,521
                                            =================================

Depreciation of premises and equipment amounted to $2,899,000,  $2,701,000,  and
$2,329,000 in 2004, 2003, and 2002, respectively.

The  Company  leases  one  building  for which the lease is  accounted  for as a
capital  lease.  The cost  basis of the  building  under this  capital  lease is
$831,000 with accumulated  depreciation of $690,000 and $662,000 at December 31,
2004 and 2003, respectively. The cost basis and accumulated depreciation of this
building  under  capital  lease are  recorded  in the  balance  of  premise  and
equipment. Depreciation related to this building under capital lease is included
in the depreciation of premises and equipment noted above.

                                      -50-



At December 31, 2004, future minimum  commitments under  non-cancelable  capital
and operating  leases with initial or remaining terms of one year or more are as
follows:

                                             Capital              Operating
                                             Leases                Leases
                                           ----------------------------------
                                                     (in thousands)
2005                                            $92                 $1,327
2006                                             93                  1,162
2007                                             94                  1,040
2008                                             95                    932
2009                                             96                    730
Thereafter                                        -                  1,615
                                           ----------------------------------
Future minimum lease payments                   470                 $6,806
Less amount representing interest               126              ============
                                           ------------
Present value of future lease payments         $344
                                           ============

Rent expense under operating leases was $1,644,000 in 2004,  $1,442,000 in 2003,
and $1,201,000 in 2002.


Note 6 - Deposits

A summary of the balances of deposits follows:

                                                       December 31,
                                               ---------------------------
                                                   2004           2003
                                               ---------------------------
                                                      (in thousands)
Noninterest-bearing demand                       $311,275       $298,462
Interest-bearing demand                           230,763        220,875
Savings                                           474,414        441,461
Time certificates, $100,000 and over              129,406         94,500
Other time certificates                           202,975        181,525
                                               ---------------------------
   Total deposits                              $1,348,833     $1,236,823
                                               ===========================

Certificate of deposit balances of $20,000,000 from the State of California were
included in time certificates, $100,000 and over, at December 31, 2004 and 2003.
The Bank  participates  in a deposit  program offered by the State of California
whereby the State may make deposits at the Bank's request  subject to collateral
and credit worthiness constraints.  The negotiated rates on these State deposits
are generally  favorable to other  wholesale  funding  sources  available to the
Bank.

At December 31, 2004, $1,033,000 of overdrawn deposit balances was classified as
loans.

At December 31, 2004, the scheduled  maturities of time deposits were as follows
(in thousands):

                                                    Scheduled
                                                   Maturities
                                                 --------------
2005                                                $227,230
2006                                                  25,889
2007                                                  55,851
2008                                                  11,256
2009                                                  12,017
Thereafter                                               138
                                                 --------------
   Total                                            $332,381
                                                 ==============

                                      -51-



Note 7 - Other Borrowings

A summary of the balances of other borrowings follows:




                                                                                                 December 31,
                                                                                             2004            2003
                                                                                          -------------------------
                                                                                                (in thousands)
                                                                                                       
FHLB loan, fixed rate of 5.41% payable on April 7, 2008, callable
  in its entirety by FHLB on a quarterly basis beginning April 7, 2003                     $20,000         $20,000
FHLB loan, fixed rate of 5.35% payable on December 9, 2008                                   1,500           1,500
FHLB loan, fixed rate of 5.77% payable on February 23, 2009                                  1,000           1,000
Capital lease obligation on premises, effective rate of 13% payable
  monthly in varying amounts through December 1, 2009                                          344             387
Other collateralized borrowings, fixed rate of 0.91% payable on January 2, 2005              5,308              --
                                                                                          -------------------------
Total other borrowings                                                                     $28,152         $22,887
                                                                                          =========================



The Company maintains a collateralized line of credit with the Federal Home Loan
Bank of San  Francisco.  Based on the FHLB stock  requirements  at December  31,
2004,  this line  provided  for  maximum  borrowings  of  $170,291,000  of which
$68,900,000  was  outstanding,  leaving  $101,391,000  available.  The  total of
borrowings  from the FHLB at  December  31,  2004  consists  of the  $22,500,000
described  in the  table  above,  and  $46,400,000  of  borrowings  that  mature
overnight and are classified as federal funds purchased.

At  December  31,  2004,  the  Company had  $5,308,000  of other  collateralized
borrowings.  Other  collateralized  borrowings are generally  overnight maturity
borrowings from non-financial institutions that are collateralized by securities
owned by the Company.

The maximum  month-end  outstanding  balances of short term  reverse  repurchase
agreements were $0 in both 2004 and 2003.

The Company  maintains a collateralized  line of credit with the Federal Reserve
Bank of San  Francisco.  Based on the  collateral  pledged at December 31, 2004,
this  line  provided  for  maximum  borrowings  of  $17,063,000  of which $0 was
outstanding, leaving $17,063,000 available.

The Company has  available  unused  correspondent  banking  lines of credit from
commercial banks totaling $50,000,000 for federal funds transactions at December
31, 2004.



                                      -52-



Note 8 - Junior Subordinated Debt

On July 31, 2003, the Company formed a subsidiary  business trust, TriCo Capital
Trust I, to issue trust preferred securities.  Concurrently with the issuance of
the trust preferred  securities,  the trust issued 619 shares of common stock to
the Company for $1,000 per share or an aggregate of $619,000.  In addition,  the
Company  issued a Junior  Subordinated  Debenture  to the Trust in the amount of
$20,619,000.  The terms of the  Junior  Subordinated  Debenture  are  materially
consistent  with the terms of the  trust  preferred  securities  issued by TriCo
Capital  Trust I. Also on July 31,  2003,  TriCo  Capital  Trust I completed  an
offering of 20,000 shares of cumulative  trust preferred  securities for cash in
an  aggregate  amount  of  $20,000,000.   The  trust  preferred  securities  are
mandatorily  redeemable  upon  maturity on October 7, 2033 with an interest rate
that resets  quarterly at three-month  LIBOR plus 3.05%,  or 4.16% for the first
quarterly  interest  period.  TriCo  Capital Trust I has the right to redeem the
trust  preferred  securities  on or after October 7, 2008.  The trust  preferred
securities  were issued through an  underwriting  syndicate to which the Company
paid underwriting fees of $7.50 per trust preferred  security or an aggregate of
$150,000.  The net proceeds of $19,850,000 are being used to finance the opening
of new branches, improve bank services and technology,  repurchase shares of the
Company's  common stock under its  repurchase  plan and  increase the  Company's
capital. The trust preferred securities have not been and will not be registered
under the Securities  Act of 1933, as amended,  or applicable  state  securities
laws  and were  sold  pursuant  to an  exemption  from  registration  under  the
Securities  Act of 1933.  The trust  preferred  securities may not be offered or
sold in the United States absent  registration  or an applicable  exemption from
the  registration  requirements  of the Securities Act of 1933, as amended,  and
applicable state securities laws.

As a result of the adoption of FIN 46R, the Company deconsolidated TriCo Capital
Trust I as of and for year ended  December 31, 2003.  The  $20,619,000 of junior
subordinated debentures issued by TriCo Capital Trust I were reflected as junior
subordinated  debt in the  consolidated  balance  sheet at December 31, 2004 and
December 31, 2003. The common stock issued by TriCo Capital Trust I was recorded
in other  assets in the  consolidated  balance  sheet at  December  31, 2004 and
December 31, 2003.

Prior to December 31, 2003, TriCo Capital Trust I was a consolidated  subsidiary
and was included in liabilities  in the  consolidated  balance sheet,  as "Trust
preferred  securities."  The common  securities and  debentures,  along with the
related income effects were eliminated in the consolidated financial statements.

On June 22, 2004, the Company formed a second subsidiary  business trust,  TriCo
Capital Trust II, to issue trust  preferred  securities.  Concurrently  with the
issuance  of the trust  preferred  securities,  the trust  issued  619 shares of
common stock to the Company for $1,000 per share or an aggregate of $619,000. In
addition, the Company issued a Junior Subordinated Debenture to the Trust in the
amount  of  $20,619,000.  The terms of the  Junior  Subordinated  Debenture  are
materially consistent with the terms of the trust preferred securities issued by
TriCo Capital Trust II. Also on June 22, 2004,  TriCo Capital Trust II completed
an offering of 20,000 shares of cumulative  trust preferred  securities for cash
in an  aggregate  amount of  $20,000,000.  The trust  preferred  securities  are
mandatorily redeemable upon maturity on July 23, 2034 with an interest rate that
resets  quarterly  at  three-month  LIBOR  plus  2.55%,  or 4.10%  for the first
quarterly  interest  period.  TriCo Capital Trust II has the right to redeem the
trust  preferred  securities  on or after  July 23,  2009.  The trust  preferred
securities  were issued through an  underwriting  syndicate to which the Company
paid underwriting fees of $2.50 per trust preferred  security or an aggregate of
$50,000.  The net proceeds of $19,950,000  are being used to finance the opening
of new branches, improve bank services and technology,  repurchase shares of the
Company's  common stock under its  repurchase  plan and  increase the  Company's
capital. The trust preferred securities have not been and will not be registered
under the Securities  Act of 1933, as amended,  or applicable  state  securities
laws  and were  sold  pursuant  to an  exemption  from  registration  under  the
Securities  Act of 1933.  The trust  preferred  securities may not be offered or
sold in the United States absent  registration  or an applicable  exemption from
the  registration  requirements  of the Securities Act of 1933, as amended,  and
applicable state securities laws.

The $20,619,000 of junior subordinated  debentures issued by TriCo Capital Trust
II were reflected as junior subordinated debt in the consolidated  balance sheet
at December 31, 2004.  The common  stock  issued by TriCo  Capital  Trust II was
recorded in other assets in the consolidated balance sheet at December 31, 2004.

The debentures  issued by TriCo Capital Trust I and TriCo Capital Trust II, less
the common  securities  of TriCo  Capital  Trust I and TriCo  Capital  Trust II,
continue to qualify as Tier 1 or Tier 2 capital under interim guidance issued by
the Board of Governors of the Federal Reserve System (Federal Reserve Board).

Note 9 - Commitments and Contingencies (See also Note 5 and 16)

The  Company  has  entered  into  employment  agreements  or change  of  control
agreements with certain officers of the Company providing  severance payments to
the officers in the event of a change in control of the Company and  termination
for other than cause.

The  Company is a  defendant  in legal  actions  arising  from  normal  business
activities.  Management  believes,  after consultation with legal counsel,  that
these  actions  are  without  merit  or that  the  ultimate  liability,  if any,
resulting  from them  will not  materially  affect  the  Company's  consolidated
financial position or results from operations.

                                      -53-



Note 10 - Shareholders' Equity

Stock Split
On March 11,  2004,  the  Board of  Directors  of TriCo  Bancshares  approved  a
two-for-one stock split of its common stock. The stock split was effected in the
form of a stock  dividend that entitled each  shareholder of record at the close
of business on April 9, 2004 to receive one additional  share for every share of
TriCo  common  stock held on that  date.  Shares  resulting  from the split were
distributed on April 30, 2004.

Dividends Paid
The  Bank  paid to the  Company  cash  dividends  in the  aggregate  amounts  of
$3,075,000,  $2,810,000 and $5,779,000 in 2004, 2003 and 2002, respectively. The
Bank is regulated by the Federal Deposit  Insurance  Corporation  (FDIC) and the
State of California  Department of Financial  Institutions.  California  banking
laws limit the Bank's  ability to pay  dividends  to the lesser of (1)  retained
earnings  or (2)  net  income  for  the  last  three  fiscal  years,  less  cash
distributions  paid during such period.  Under this regulation,  at December 31,
2004, the Bank may pay dividends of $41,363,000.

Shareholders' Rights Plan
On June 25, 2001, the Company  announced that its Board of Directors adopted and
entered  into a  Shareholder  Rights  Plan  designed  to  protect  and  maximize
shareholder  value and to assist the Board of  Directors  in  ensuring  fair and
equitable  benefit to all  shareholders in the event of a hostile bid to acquire
the Company.

The Company  adopted this Rights Plan to protect  stockholders  from coercive or
otherwise unfair takeover  tactics.  In general terms, the Rights Plan imposes a
significant  penalty  upon any person or group that  acquires 15% or more of the
Company's  outstanding  common stock without  approval of the Company's Board of
Directors.  The Rights Plan was not adopted in response to any known  attempt to
acquire control of the Company.

Under the Rights  Plan, a dividend of one  Preferred  Stock  Purchase  Right was
declared  for each  common  share held of record as of the close of  business on
July 10, 2001.  No separate  certificates  evidencing  the Rights will be issued
unless and until they become exercisable.

The Rights  generally  will not become  exercisable  unless an acquiring  entity
accumulates or initiates a tender offer to purchase 15% or more of the Company's
common stock. In that event, each Right will entitle the holder,  other than the
unapproved acquirer and its affiliates,  to purchase either the Company's common
stock or shares in an acquiring entity at one-half of market value.

The Right's initial  exercise price,  which is subject to adjustment,  is $49.00
per Right. The Company's Board of Directors generally will be entitled to redeem
the Rights at a  redemption  price of $.01 per Right until an  acquiring  entity
acquires a 15% position. The Rights expire on July 10, 2011.

Stock Repurchase Plan
On March 11,  2004,  the Board of  Directors  of TriCo  Bancshares  approved  an
increase in the maximum number of shares to be  repurchased  under the Company's
stock  repurchase  plan  originally  announced  on July 31, 2003 from 250,000 to
500,000 effective on April 9, 2004, solely to conform with the two-for-one stock
split noted above. The 250,000 shares originally authorized for repurchase under
this  plan  represented   approximately  3.2%  of  the  Company's  approximately
7,852,000 common shares outstanding as of July 31, 2003. This plan has no stated
expiration date for the repurchases, which may occur from time to time as market
conditions  allow.  As of December 31,  2004,  the Company  repurchased  222,600
shares under this plan as adjusted for the 2-for-1 stock split paid on April 30,
2004, which leaves 277,400 shares available for repurchase under the plan.


                                      -54-



Note 11 - Stock Options

In May 2001,  the Company  adopted the TriCo  Bancshares  2001 Stock Option Plan
(2001 Plan) covering officers,  employees,  directors of, and consultants to the
Company.  Under the 2001  Plan,  the option  price  cannot be less than the fair
market  value of the  Common  Stock at the date of grant  except  in the case of
substitute options. Options for the 2001 Plan expire on the tenth anniversary of
the  grant  date.   Vesting   schedules  under  the  2001  Plan  are  determined
individually for each grant.

In May 1995,  the Company  adopted the TriCo  Bancshares  1995  Incentive  Stock
Option Plan (1995 Plan) covering key employees.  Under the 1995 Plan, the option
price  cannot be less than the fair market value of the Common Stock at the date
of grant. Options for the 1995 Plan expire on the tenth anniversary of the grant
date. Vesting schedules under the 1995 Plan are determined individually for each
grant.

The  Company  also has  outstanding  options  under  the TriCo  Bancshares  1993
Nonqualified  Stock  Option Plan (1993 Plan).  Options  under the 1993 Plan were
granted at an exercise price less than the fair market value of the common stock
and vest over a six year period. Unexercised options for the 1993 Plan terminate
10 years from the date of the grant.

As of December  31, 2004,  options for the purchase of 613,940,  0, and 0 common
shares  remained  available  for grant  under the 2001,  1995,  and 1993  Plans,
respectively. Stock option activity is summarized in the following table:




                                                                        Weighted      Weighted
                                                                         Average       Average
                                   Number           Option Price        Exercise     Fair Value
                                  Of Shares           Per Share           Price       of Grants
                                                                             
Outstanding at
   December 31, 2001              1,317,772      $2.62   to   $9.13       $7.21
     Options granted                 81,000      11.72   to   12.38       11.94         $2.69
     Options exercised             (139,972)      2.62   to    9.13        3.05
     Options forfeited               (4,000)     12.13   to   12.38       12.13
Outstanding at
   December 31, 2002              1,254,800      $2.62   to  $12.38        7.96
     Options granted                553,174       1.59   to   13.33        9.97         $4.29
     Options exercised             (154,294)      1.59   to    9.13        4.65
     Options forfeited               (4,984)      5.37   to   12.13       10.79
Outstanding at
   December 31, 2003              1,648,696      $1.59   to  $13.33       $8.94
     Options granted                235,520     $17.38   to  $17.40      $17.38         $3.15
     Options exercised             (222,669)     $1.59   to  $13.33       $6.06
Outstanding at
   December 31, 2004              1,661,547      $2.62   to  $17.4       $10.52



The following table shows the number,  weighted-average  exercise price, and the
weighted  average  remaining  contractual life of options  outstanding,  and the
number and weighted-average exercise price of options exercisable as of December
31, 2004 by range of exercise price:




                                          Outstanding Options                            Exercisable Options
                            ------------------------------------------------        -----------------------------
                                                            Weighted-Average
       Range of                         Weighted-Average       Remaining                         Weighted-Average
    Exercise Price          Number       Exercise Price     Contractual Life         Number       Exercise Price
                                                                                         
        $2-$4               16,800            $2.62               0.44  years        16,800            $2.62
        $4-$6               43,632            $4.96               2.33               43,632            $4.96
        $6-$8               48,000            $6.48               1.68               48,000            $6.48
        $8-$10             874,595            $8.26               5.81              752,415            $8.27
       $10-$12              40,000           $11.72               7.94               16,000           $11.72
       $12-$14             403,000           $12.70               8.39              183,000           $12.61
       $16-$18             235,520           $17.38               9.17               38,304           $17.38



Of the stock options outstanding as of December 31, 2004, 2003 and 2002, options
on  shares  totaling  1,098,151,  985,136,  and  666,568,   respectively,   were
exercisable at weighted average prices of $9.06, $7.75, and $7.35, respectively.

The Company has stock options outstanding under the three option plans described
above.  The Company  accounts  for these  plans under APB Opinion No. 25,  under
which no compensation  cost has been  recognized  except for the options granted
under the 1993 plan. The Company recognized no expense for the 1993 Plan options
in 2004, 2003 and 2002, respectively.

                                      -55-



Note 12 - Other Noninterest Income and Expenses

The components of other noninterest income were as follows:

                                                     Years Ended December 31,
                                                   2004        2003        2002
                                                  ------------------------------
                                                          (in thousands)
Sale of customer checks                             $227        $229        $264
Gain on sale of foreclosed assets                    566         113           8
Lease brokerage income                               227          --          --
Other                                                598         599         908
                                                  ------------------------------
     Total other noninterest income               $1,618        $941      $1,180
                                                  ==============================

Mortgage loan  servicing  fees, net of  amortization  of mortgage loan servicing
rights,  totaling  $189,000,  ($515,000),  and ($115,000) were recorded in other
noninterest  income for the years  ended  December  31,  2004,  2003,  and 2002,
respectively.

The components of other noninterest expense were as follows:

                                               Years Ended December 31,
                                              2004       2003       2002
                                            ------------------------------
                                                    (in thousands)
Equipment and data processing                $5,315     $4,947     $4,095
Occupancy                                     3,926      3,493      2,954
Professional fees                             2,481      2,315      1,696
Telecommunications                            1,773      1,539      1,422
Intangible amortization                       1,358      1,207        911
ATM network charges                           1,322      1,043        847
Advertising                                   1,026      1,062      1,263
Postage                                         864        855        801
Courier service                                 814        795        720
Operational losses                              428        657        534
Assessments                                     297        268        233
Net foreclosed assets expense                    11        124         26
Other                                         7,373      7,508      6,179
                                            ------------------------------
     Total other noninterest expense        $26,988    $25,813    $21,681
                                            ==============================




                                      -56-



Note 13 - Income Taxes

The components of consolidated income tax expense are as follows:

                              ------------------------------
                                2004       2003       2002
                              ------------------------------
                                      (in thousands)
Current tax expense
    Federal                   $10,234     $7,686     $5,975
    State                       3,348      2,720      2,543
                              ------------------------------
                               13,582     10,406      9,369
                              ------------------------------
Deferred tax benefit
    Federal                      (790)      (198)      (735)
    State                        (340)       (84)      (512)
                              ------------------------------
                               (1,130)      (282)    (1,247)
                              ------------------------------
     Total tax expense        $12,452    $10,124     $8,122
                              ==============================


A deferred tax asset or  liability is  recognized  for the tax  consequences  of
temporary  differences  in the  recognition of revenue and expense for financial
and tax reporting  purposes.  The net change during the year in the deferred tax
asset or liability results in a deferred tax expense or benefit.

Taxes  recorded  directly  to  shareholders'  equity  are  not  included  in the
preceding table.  These taxes (benefits)  relating to changes in minimum pension
liability amounting to ($155,000) in 2004, $27,000 in 2003, and $18,000 in 2002,
unrealized  gains  and  losses  on   available-for-sale   investment  securities
amounting to ($1,327,000)  in 2004,  ($461,000) in 2003, and $2,142,000 in 2002,
and benefits related to employee stock options of ($330,000) in 2004, ($440,000)
in 2003, and ($436,000) in 2002 were recorded directly to shareholders' equity.

The temporary  differences,  tax effected,  which give rise to the Company's net
deferred tax asset recorded in other assets are as follows as of December 31,:

                                              2004              2003
                                            --------------------------
Deferred tax assets:                              (in thousands)
  Loan losses                                $6,670            $5,678
  Deferred compensation                       2,653             2,271
  Intangible amortization                     1,152             1,066
  State taxes                                 1,234               873
  Accrued pension liability                   2,012             1,787
  Additional minimum pension liability          624               469
  Nonaccrual interest                           518               450
  Fixed asset write down                         --               232
  OREO write downs                               76                76
  NOL carryforward                               --                20
  Other                                           8                 8
                                            --------------------------
    Total deferred tax assets                14,947            12,930
                                            --------------------------
Deferred tax liabilities:
  Unrealized gain on securities                (424)           (1,751)
  Core deposit premium                       (1,102)           (1,290)
  Depreciation                               (1,637)             (511)
  Securities income                            (660)             (560)
  Securities accretion                         (143)             (389)
  Merger related fixed asset valuations        (379)             (379)
  Capital leases                                (85)              (92)
  Other, net                                   (171)             (224)
                                            --------------------------
   Total deferred tax liability              (4,601)           (5,196)
                                            --------------------------
Net deferred tax asset                      $10,346            $7,734
                                            ==========================

The  Company  believes  that a valuation  allowance  is not needed to reduce the
deferred  tax assets as it is more  likely  than not that the  results of future
operations will generate  sufficient  taxable income to realize the deferred tax
assets.

                                      -57-



The provisions for income taxes  applicable to income before taxes for the years
ended December 31, 2004, 2003 and 2002 differ from amounts  computed by applying
the statutory Federal income tax rates to income before taxes. The effective tax
rate and the statutory federal income tax rate are reconciled as follows:

                                                      Years Ended December 31,
                                                   -----------------------------
                                                    2004        2003       2002
                                                   -----------------------------
Federal statutory income tax rate                   35.0%       35.0%      35.0%
State income taxes, net of federal tax benefit       6.3         6.3        6.0
Tax-exempt interest on municipal obligations        (1.8)       (2.4)      (3.3)
Increase in cash value of insurance policies        (1.6)       (1.7)      (1.0)
Other                                                0.2         0.3       (0.1)
                                                   -----------------------------
Effective Tax Rate                                  38.2%       37.5%      36.6%
                                                   =============================

Note 14 - Retirement Plans

401(k) Plan
The Company  sponsors a 401(k) Plan whereby  substantially  all employees age 21
and over with 90 days of service may participate.  Participants may contribute a
portion of their  compensation  subject to certain  limits  based on federal tax
laws.  The Company does not  contribute to the 401(k) Plan.  The Company did not
incur any expenses attributable to the 401(k) Plan during 2004, 2003 and 2002

Employee Stock Ownership Plan
Substantially  all employees  with at least one year of service are covered by a
discretionary  employee stock ownership plan (ESOP).  Contributions  are made to
the plan at the discretion of the Board of Directors.  Contributions to the plan
totaling $1,447,000 in 2004, $975,000 in 2003, and $955,000 in 2002 are included
in salary  expense.  Company  shares  owned by the ESOP are paid  dividends  and
included in the calculation of earnings per share exactly as other common shares
outstanding.

Deferred Compensation Plans
The Company has deferred  compensation  plans for directors and key  executives,
which allow directors and key executives designated by the Board of Directors of
the Company to defer a portion of their  compensation.  During the quarter ended
June 30,  2004,  the  Company  established  the 2004 TriCo  Bancshares  Deferred
Compensation Plan ("2004 Deferred Comp Plan), and modified the existing 1987 Tri
Counties Bank Executive  Deferred  Compensation  Plan ("1987 Plan") and the 1992
Tri Counties Bank Director Deferred Compensation Plan ("1992 Plan").

The June 30, 2004  modifications  to the 1987 Plan and the 1992 Plan include the
following:

      -   A limitation  on  participant  deferrals  (not  including  accumulated
          interest) not to exceed $250,000 through December 31, 2004.  (Prior to
          this  modification  there was no  limitation on  participant  deferral
          amounts.)
      -   A  requirement   that  the  account  balance  of  any  participant  be
          distributed on or before  December 31, 2008, or, at the  participant's
          election, transferred as the participant's opening balance to the 2004
          Deferred Comp Plan.
      -   Final termination on December 31, 2008.

In October  2004,  the American  Jobs  Creation Act of 2004 was signed into law.
Certain  provisions  of this law pertain to  deferred  compensation  plans,  and
although final  implementation  instructions  have not been issued by the United
States Treasury Department,  the Company expects that it will further modify its
deferred compensation plans in light of the new law. In the meantime,  effective
January 1, 2005, the Company  terminated the 2004 Deferred Comp Plan (before any
deferrals were made under the plan),  and further  amended the 1987 Plan and the
1992 Plan as follows:

      -   Removed the plan termination date of December 31, 2008.
      -   Raised the  maximum  per  individual  life-time  deferral  amount from
          $250,000 to $1,500,000.
      -   All deferrals will continue to earn interest at the Moody's  Corporate
          Bond Rate plus three  percent  until January 1, 2008 at which time all
          deferred  balances  will earn interest at the Moody's  Corporate  Bond
          Index plus one percent.
      -   Upon retirement,  participant  deferred balances will earn interest at
          the Moody's Corporate Bond Index.

The Company has purchased insurance on the lives of the participants and intends
to hold these policies until death as a cost recovery of the Company's  deferred
compensation  obligations  of $6,309,000 and $5,195,000 at December 31, 2004 and
2003, respectively.

                                      -58-



Supplemental  Retirement Plans
The Company has supplemental  retirement plans for directors and key executives.
These  plans are  non-qualified  defined  benefit  plans and are  unsecured  and
unfunded.  The Company has purchased  insurance on the lives of the participants
and  intends  to hold  these  policies  until  death as a cost  recovery  of the
Company's retirement obligations.

The cash  values  of the  insurance  policies  purchased  to fund  the  deferred
compensation  obligations and the retirement  obligations  were  $40,479,000 and
$38,980,000 at December 31, 2004 and 2003, respectively.

During the quarter ended June 30, 2004, the Company  established  the 2004 TriCo
Bancshares  Supplemental  Executive Retirement Plan ("2004 SERP"). The 2004 SERP
is  designed  to  replace  the 1987 Tri  Counties  Bank  Supplemental  Executive
Retirement  Plan  ("1987  SERP").  Participants  who were  eligible  to  receive
benefits in the 1987 SERP and were  employed  by the Company as of December  31,
2003  will  have  their  benefits  provided  by  the  2004  SERP.  All  eligible
participants  who were no longer employed by the Company as of December 31, 2003
will continue to receive benefits pursuant to the provisions of the 1987 SERP.

During the quarter ended June 30, 2004, the Company  established  the 2004 TriCo
Bancshares   Supplemental   Retirement   Plan  for  Directors   ("2004  SRP  for
Directors").  The 2004 SRP for  Directors  is  designed  to replace the 1987 Tri
Counties  Bank  Supplemental  Retirement  Plan  for  Directors  ("1987  SRP  for
Directors").  Participants who were eligible to receive benefits in the 1987 SRP
for Directors and were  directors of by the Company as of December 31, 2003 will
have  their  benefits  provided  by the 2004  SRP for  Directors.  All  eligible
participants who were no longer directors of the Company as of December 31, 2003
will continue to receive benefits pursuant to the provisions of the 1987 SRP for
Directors.

The  Company  recorded  in  other  liabilities  an  additional  minimum  pension
liability  of  $2,525,000  related to the  supplemental  retirement  plans as of
December 31, 2004.  These amounts  represent the amount by which the accumulated
benefit  obligations for these  retirement plans exceeded the fair value of plan
assets plus amounts  previously  accrued related to the plans.  These additional
liabilities  have been offset by an intangible asset to the extent of previously
unrecognized net transitional obligation and unrecognized prior service costs of
each plan.  The amount in excess of previously  unrecognized  prior service cost
and  unrecognized  net  transitional  obligation  is recorded as a reduction  of
shareholders  equity  in the  amount of  $935,000,  representing  the  after-tax
impact, at December 31, 2004. The accumulated  benefit obligation is recorded in
other liabilities.

Information  pertaining to the activity in the  supplemental  retirement  plans,
using a measurement date of December 31, is as follows:

                                                                December 31,
                                                              2004        2003
                                                            --------------------
                                                               (in thousands)
Change in benefit obligation:
Benefit obligation at beginning of year                     $(6,846)    $(6,681)
Service cost                                                   (326)       (125)
Interest cost                                                  (449)       (418)
Amendments                                                   (1,640)         --
Actuarial loss                                                   (0)       (112)
Benefits paid                                                   490         490
                                                            --------------------
Benefit obligation at end of year                           $(8,771)    $(6,846)
                                                            ====================
Change in plan assets:
Fair value of plan assets at beginning of year              $    --     $    --
                                                            --------------------
Fair value of plan assets at end of year                    $    --     $    --
                                                            ====================
Funded status                                               $(8,771)    $(6,846)
Unrecognized net obligation existing at January 1, 1986          35          45
Unrecognized net actuarial loss                               2,231       2,313
Unrecognized prior service cost                               1,720         240
Intangible asset                                               (966)       (285)
Accumulated other comprehensive income                       (1,559)     (1,174)
                                                            --------------------
Accrued benefit cost                                        $(7,310)    $(5,707)
                                                            ====================
Accumulated benefit obligation                              $(7,310)    $(5,707)

                                      -59-



The following table sets forth the net periodic  benefit cost recognized for the
supplemental retirement plans:

                                                       Years Ended December 31,
                                                      2004       2003      2002
                                                    ----------------------------
                                                            (in thousands)
Net pension cost included the following components:
Service cost-benefits earned during the period        $326       $125      $107
Interest cost on projected benefit obligation          449        418       428
Amortization of net obligation at transition            10         35        35
Amortization of prior service cost                     160         81        81
Recognized net actuarial loss                           81        153        87
                                                    ----------------------------
Net periodic pension cost                           $1,026       $812      $738
                                                    ============================


The following table sets forth assumptions used in accounting for the plans:

                                                        Years Ended December 31,
                                                           2004   2003   2002
                                                        ------------------------
                                                             (in thousands)
Discount rate used to calculate benefit obligation         6.25%  6.25%  6.75%
Discount rate used to calculate net periodic pension cost  6.25%  6.50%  6.75%
Weighted-average annual increase in compensation           5.00%  5.00%  5.00%


The following table sets forth the expected benefit payments to participants and
estimated  contributions  made by the Company under the supplemental  retirement
plans for the years indicated:

                                      Expected Benefit            Estimated
                                         Payments to               Company
     Years Ended                        Participants            Contributions
    -------------                    -----------------------------------------
                                                    (in thousands)
         2005                                $535                    $535
         2006                                $525                    $525
         2007                                $519                    $519
         2008                                $596                    $596
         2009                                $690                    $690
      2010-2014                            $3,959                  $3,959

Note 15 - Related Party Transactions

Certain directors,  officers,  and companies with which they are associated were
customers of, and had banking  transactions with, the Company or the Bank in the
ordinary  course of  business.  It is the  Company's  policy  that all loans and
commitments to lend to officers and directors be made on substantially  the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable transactions with other borrowers of the Bank.

The following table summarizes the activity in these loans for 2004:

           Balance                                          Balance
        December 31,       Advances/       Removed/       December 31,
            2003           New Loans       Payments           2004
       ----------------------------------------------------------------
                                 (in thousands)
           $4,661           $6,227          $1,913           $8,975


                                      -60-



Note 16 - Financial Instruments With Off-Balance Sheet Risk

The Company is a party to financial  instruments with off-balance  sheet risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments  include  commitments  to extend  credit,  standby
letters of credit,  and deposit account overdraft  privilege.  Those instruments
involve, to varying degrees, elements of risk in excess of the amount recognized
in the balance  sheet.  The contract  amounts of those  instruments  reflect the
extent of  involvement  the  Company  has in  particular  classes  of  financial
instruments.

The Company's exposure to loss in the event of nonperformance by the other party
to the financial instrument for commitments to extend credit and standby letters
of credit written is represented by the contractual amount of those instruments.
The Company uses the same credit policies in making  commitments and conditional
obligations as it does for on-balance sheet instruments.  The Company's exposure
to loss in the  event of  nonperformance  by the  other  party to the  financial
instrument  for  deposit  account  overdraft  privilege  is  represented  by the
overdraft privilege amount disclosed to the deposit account holder.

                                                             December 31,
                                                      --------------------------
                                                        2004              2003
                                                            (in thousands)
Financial instruments whose amounts represent risk:
  Commitments to extend credit:
    Commercial loans                                  $99,377           $86,555
    Consumer loans                                    247,710           172,704
    Real estate mortgage loans                         20,266            15,350
    Real estate construction loans                     66,789            46,741
    Standby letters of credit                          10,912            11,582
  Deposit account overdraft privilege                  28,815                 -

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally have fixed expiration  dates of one year or less or other  termination
clauses  and may require  payment of a fee.  Since many of the  commitments  are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily  represent  future cash  requirements.  The Company  evaluates  each
customer's credit  worthiness on a case-by-case  basis. The amount of collateral
obtained,  if deemed necessary by the Company upon extension of credit, is based
on Management's  credit evaluation of the customer.  Collateral held varies, but
may include accounts receivable,  inventory,  property,  plant and equipment and
income-producing commercial properties.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee the performance of a customer to a third party.  Those  guarantees are
primarily issued to support private borrowing arrangements. Most standby letters
of credit are issued for one year or less.  The credit risk  involved in issuing
letters of credit is  essentially  the same as that  involved in extending  loan
facilities to customers. Collateral requirements vary, but in general follow the
requirements for other loan facilities.

Deposit  account  overdraft  privilege  amount  represents the unused  overdraft
privilege  balance  available to the Company's  deposit account holders who have
deposit accounts covered by an overdraft privilege.  The Company has established
an overdraft  privilege for certain of its deposit account  products whereby all
holders of such accounts who bring their accounts to a positive balance at least
once every thirty days receive the overdraft privilege.  The overdraft privilege
allows  depositors  to overdraft  their  deposit  account up to a  predetermined
level. The predetermined  overdraft limit is set by the Company based on account
type.

Note 17 - Disclosure of Fair Value of Financial Instruments

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial  instrument  for which it is practical to estimate  that
value.  Cash and due from banks, fed funds purchased and sold,  accrued interest
receivable  and payable,  and short-term  borrowings  are considered  short-term
instruments. For these short-term instruments their carrying amount approximates
their fair value.

Securities
For all  securities,  fair  values are based on quoted  market  prices or dealer
quotes. See Note 3 for further analysis.

                                      -61-



Loans
The fair  value of  variable  rate  loans is the  current  carrying  value.  The
interest rates on these loans are regularly  adjusted to market rates.  The fair
value of other types of fixed rate loans is estimated by discounting  the future
cash flows using current rates at which similar loans would be made to borrowers
with similar credit ratings for the same remaining maturities. The allowance for
loan losses is a reasonable estimate of the valuation allowance needed to adjust
computed fair values for credit quality of certain loans in the portfolio.

Deposit Liabilities and Long-Term Debt
The fair value of demand deposits,  savings  accounts,  and certain money market
deposits is the amount payable on demand at the reporting date.  These values do
not consider the estimated fair value of the Company's core deposit  intangible,
which is a significant unrecognized asset of the Company. The fair value of time
deposits and debt is based on the discounted value of contractual cash flows.

Commitments to Extend Credit and Standby Letters of Credit
The fair value of commitments is estimated  using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements and the present credit  worthiness of the counter parties.  For fixed
rate loan commitments,  fair value also considers the difference between current
levels of interest rates and the committed  rates.  The fair value of letters of
credit is based on fees  currently  charged  for  similar  agreements  or on the
estimated  cost to terminate them or otherwise  settle the  obligation  with the
counter parties at the reporting date.

Fair value for financial instruments are management's estimates of the values at
which the  instruments  could be  exchanged  in a  transaction  between  willing
parties.  These estimates are subjective and may vary significantly from amounts
that would be realized in actual  transactions.  In addition,  other significant
assets are not  considered  financial  assets  including,  any mortgage  banking
operations,  deferred tax assets, and premises and equipment.  Further,  the tax
ramifications  related to the realization of the unrealized gains and losses can
have a  significant  effect  on the  fair  value  estimates  and  have  not been
considered in any of these estimates. The estimated fair values of the Company's
financial instruments are as follows:




                                                December 31, 2004                   December 31, 2003
                                           ----------------------------       -----------------------------
                                             Carrying            Fair           Carrying             Fair
                                              Amount            Value            Amount             Value
                                           ----------------------------       -----------------------------
Financial assets:                                  (in thousands)                     (in thousands)
                                                                                       
  Cash and due from banks                    $ 70,037         $ 70,037           $80,603           $80,603
  Federal funds sold                                -                -               326               326
  Securities available-for-sale               286,013          286,013           311,472           311,472
  Federal Home Loan Bank stock, at cost         6,781            6,781             4,784             4,784
  Loans, net                                1,156,910        1,146,740           967,468           928,243
  Accrued interest receivable                   6,473            6,473             6,027             6,027
Financial liabilities:
  Deposits                                  1,348,833        1,265,358         1,236,823         1,185,923
  Accrued interest payable                      3,281            3,281             2,638             2,638
  Federal funds purchased                      46,400           46,400            39,500            39,500
  Other borrowings                             28,152           29,224            22,887            25,180
  Junior subordinated debt                    $41,238          $41,238           $20,619           $20,619

                                             Contract           Fair            Contract           Fair
Off-balance sheet:                            Amount            Value            Amount            Value
                                           ----------------------------       -----------------------------
 Commitments                                 $434,142           $4,341          $321,350            $3,212
 Standby letters of credit                    $10,912             $109           $11,582              $116
 Overdraft privilege commitments              $28,815             $288                 -                 -



                                      -62-



Note 18 - TriCo Bancshares Financial Statements

TriCo Bancshares (Parent Only) Balance Sheets

                                                             December 31,
                                                      --------------------------
                                                        2004              2003
Assets                                                --------------------------
                                                            (in thousands)
Cash and Cash equivalents                               $1,150           $6,187
Investment in Tri Counties Bank                        177,062          139,834
Other assets                                             1,430            2,621
                                                      --------------------------
   Total assets                                       $179,642         $148,642
Liabilities and shareholders' equity                  ==========================
Other liabilities                                         $272              $63
Junior subordinated debt                                41,238           20,619
                                                      --------------------------
   Total liabilities                                   $41,510          $20,682
Shareholders' equity:                                 --------------------------
Common stock, no par value: authorized 50,000,000
  shares; issued and outstanding 15,723,317 and
  15,668,248 shares, respectively                      $70,699          $69,767
Retained earnings                                       67,785           56,379
Accumulated other comprehensive income, net               (352)           1,814
                                                      --------------------------
    Total shareholders' equity                         138,132          127,960
                                                      --------------------------
    Total liabilities and shareholders' equity        $179,642         $148,642
                                                      ==========================


Statements of Income                             Years Ended December 31,
                                                2004       2003       2002
                                            ----------------------------------
                                                      (in thousands)
Interest income                               $    18    $    18    $    18
Interest expense                               (1,381)      (355)        --
Administration expense                           (617)      (559)      (416)
                                            ----------------------------------
Loss before equity in net income
  of Tri Counties Bank                         (1,980)      (896)      (398)
Equity in net income of Tri Counties Bank:
   Distributed                                  3,075      2,810      5,779
   Undistributed                               18,249     14,592      8,522
Income tax benefit                               (838)      (382)      (166)
                                            ----------------------------------
 Net income                                   $20,182    $16,888    $14,069
                                            ==================================




Statements of Cash Flows                                                Years ended December 31,
                                                              -------------------------------------------
                                                                2004              2003             2002
                                                              -------------------------------------------
                                                                             (in thousands)
                                                                                          
Operating activities:
  Net income                                                  $20,182           $16,888          $14,069
  Adjustments to reconcile net income to net cash provided
    by operating activities:
      Undistributed equity in Tri Counties Bank               (18,249)          (14,592)          (8,522)
      Net change in other assets and liabilities                  204               (72)            (167)
                                                              -------------------------------------------
        Net cash provided by operating activities               2,137             2,224            5,380
Investing activities:
  Investment in TriCo Capital Trust I                              --              (619)              --
  Investment in TriCo Capital Trust II                           (619)               --               --
  Capital contributed to Tri Counties Bank                    (19,000)          (28,383)              --
                                                              -------------------------------------------
        Net cash used in investing activities                 (19,619)          (29,002)              --
                                                              -------------------------------------------
Financing activities:
  Issuance of junior subordinated debt                         20,619            20,619               --
  Issuance of common stock related to acquisition                  --            18,383               --
  Issuance of common stock through option exercise              1,348               717              427
  Repurchase of common stock                                   (2,793)             (853)            (189)
  Cash dividends  paid --  common                              (6,729)           (6,140)          (5,620)
                                                              -------------------------------------------
    Net cash provided by (used for) financing activities       12,445            32,726           (5,382)
                                                              -------------------------------------------
      Increase (decrease) in cash and cash equivalents         (5,037)            5,948               (2)
Cash and cash equivalents at beginning of year                  6,187               239              241
                                                              -------------------------------------------
Cash and cash equivalents at end of year                       $1,150            $6,187             $239
                                                              ===========================================



                                      -63-



Note 19 - Regulatory Matters

The Company is subject to various regulatory capital  requirements  administered
by federal banking  agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory,  and possibly  additional  discretionary  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Company's consolidated  financial statements.  Under capital adequacy guidelines
and the regulatory framework for prompt corrective action, the Company must meet
specific capital guidelines that involve quantitative  measures of the Company's
assets,  liabilities  and certain  off-balance-sheet  items as calculated  under
regulatory   accounting   practices.   The   Company's   capital   amounts   and
classification are also subject to qualitative judgments by the regulators about
components, risk weightings and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Company to  maintain  minimum  amounts and ratios (set forth in the
table below) of total and Tier 1 capital to risk-weighted  assets, and of Tier 1
capital to average assets.  Management  believes,  as of December 31, 2004, that
the Company meets all capital adequacy requirements to which it is subject.

As of December 31, 2004, the most recent  notification from the FDIC categorized
the  Bank  as  well  capitalized  under  the  regulatory  framework  for  prompt
corrective  action. To be categorized as well capitalized the Bank must maintain
minimum total  risk-based,  Tier 1 risk-based and Tier 1 leverage  ratios as set
forth  in the  table  below.  There  are no  conditions  or  events  since  that
notification that Management  believes have changed the institution's  category.
The Bank's actual capital amounts and ratios are also presented in the table.



                                                                                                             Minimum
                                                                                                           To Be Well
(Dollars in thousands)                                                                                  Capitalized Under
                                                                                 For Capital            Prompt Corrective
                                                        Actual                Adequacy Purposes         Action Provisions
                                                 --------------------------------------------------------------------------
                                                  Amount       Ratio           Amount      Ratio         Amount      Ratio
                                                 --------------------------------------------------------------------------
                                                                                                    
As of December 31, 2004:                                                   (dollars in thousands)
Total Capital (to Risk Weighted Assets):
   Consolidated                                  $172,332     11.86%          $116,217      8.0%           N/A        N/A
   Tri Counties Bank                             $171,262     11.80%          $116,102      8.0%        $145,128     10.0%
Tier 1 Capital (to Risk Weighted Assets):
   Consolidated                                  $155,025     10.67%           $58,108      4.0%           N/A        N/A
   Tri Counties Bank                             $155,205     10.69%           $58,051      4.0%         $87,077      6.0%
Tier 1 Capital (to Average Assets):
   Consolidated                                  $155,025      9.86%           $62,877      4.0%           N/A        N/A
   Tri Counties Bank                             $155,205      9.88%           $62,817      4.0%         $78,521      5.0%

As of December 31, 2003:
Total Capital (to Risk Weighted Assets):
   Consolidated                                  $137,328     11.57%           $94,991      8.0%           N/A        N/A
   Tri Counties Bank                             $131,017     11.04%           $94,926      8.0%        $118,658     10.0%
Tier 1 Capital (to Risk Weighted Assets):
   Consolidated                                  $123,555     10.41%           $47,496      4.0%           N/A        N/A
   Tri Counties Bank                             $117,244      9.88%           $47,463      4.0%         $71,195      6.0%
Tier 1 Capital (to Average Assets):
   Consolidated                                  $123,555      8.68%           $56,962      4.0%           N/A        N/A
   Tri Counties Bank                             $117,244      8.24%           $56,948      4.0%         $71,185      5.0%







                                      -64-



Note 20 - Summary of Quarterly Results of Operations (unaudited)

The following  table sets forth the results of operations  for the four quarters
of 2004 and 2003, and is unaudited;  however,  in the opinion of Management,  it
reflects  all  adjustments  (which  include only normal  recurring  adjustments)
necessary to present fairly the summarized results for such periods.




                                                                    2004 Quarters Ended
                                                 ---------------------------------------------------------
                                                 December 31,      September 30,    June 30,     March 31,
                                                 ---------------------------------------------------------
                                                       (dollars in thousands, except per share data)
                                                                                        
Interest income                                    $22,441            $21,951        $20,628      $19,912
Interest expense                                     3,768              3,494          3,087        3,014
                                                   -------            -------        -------      -------
Net interest income                                 18,673             18,457         17,541       16,898
Provision for loan losses                              300              1,300          1,300          650
                                                   -------            -------        -------      -------
Net interest income after
   provision for loan losses                        18,373             17,157         16,241       16,248
Noninterest income                                   5,736              6,361          6,942        5,755
Noninterest expense                                 15,332             15,089         15,412       14,346
                                                   -------            -------        -------      -------
Income before income taxes                           8,777              8,429          7,771        7,657
Income tax expense                                   3,422              3,226          2,924        2,880
                                                   -------            -------        -------      -------
Net income                                         $ 5,355            $ 5,203        $ 4,847      $ 4,777
                                                   =======            =======        =======      =======
Per common share:
   Net income (diluted)                            $  0.33            $  0.32        $  0.30      $  0.29
                                                   =======            =======        =======      =======
   Dividends                                       $  0.11            $  0.11        $  0.11      $  0.10
                                                   =======            =======        =======      =======


                                                                    2003 Quarters Ended
                                                 ---------------------------------------------------------
                                                 December 31,      September 30,    June 30,     March 31,
                                                 ---------------------------------------------------------
                                                       (dollars in thousands, except per share data)
Interest income                                    $20,354            $19,105        $18,161      $16,349
Interest expense                                     3,224              3,305          3,445        3,115
                                                   -------            -------        -------      -------
Net interest income                                 17,130             15,800         14,716       13,234
Provision for loan losses                              800                150            150          150
                                                   -------            -------        -------      -------
Net interest income after
   provision for loan losses                        16,330             15,650         14,566       13,084
Noninterest income                                   5,753              5,206          6,554        5,396
Noninterest expense                                 14,459             14,049         14,368       12,651
                                                   -------            -------        -------      -------
Income before income taxes                           7,624              6,807          6,752        5,829
Income tax expense                                   2,941              2,469          2,498        2,216
                                                   -------            -------        -------      -------
Net income                                         $ 4,683            $ 4,338        $ 4,254      $ 3,613
                                                   =======            =======        =======      =======
Per common share:
   Net income (diluted)                            $  0.29            $  0.27        $  0.26      $  0.25
                                                   =======            =======        =======      =======
   Dividends                                       $  0.10            $  0.10        $  0.10      $  0.10
                                                   =======            =======        =======      =======



Note 21 - Acquisition

The Company acquired North State National Bank on April 4, 2003. The acquisition
and the related  merger  agreement  dated  October 3, 2002,  was approved by the
California Department of Financial  Institutions,  the Federal Deposit Insurance
Corporation, and the shareholders of North State National Bank on March 4, March
7, and March 19, 2003, respectively. At the time of the acquisition, North State
had total assets of $140 million, investment securities of $41 million, loans of
$76 million,  and deposits of $126 million.  The  acquisition  was accounted for
using the purchase method of accounting.  The amount of goodwill  recorded as of
the merger date,  which  represented the excess of the total purchase price over
the  estimated  fair  value of net  assets  acquired,  was  approximately  $15.5
million.  The Company recorded a core deposit  intangible,  which represents the
excess of the fair value of North State's  deposits over their book value on the
acquisition date, of approximately $3.4 million. This core deposit intangible is
scheduled to be amortized over a seven-year average life.

On April 4, 2003,  under the terms of the merger  agreement,  the  Company  paid
$13,090,057 in cash,  issued 723,512 shares of common stock,  and issued options
to purchase 79,587 shares of common stock at an average  exercise price of $6.22
per share in  exchange  for all of the  1,234,375  common  shares and options to
purchase  79,937 common shares of North State  National Bank  outstanding  as of
April 4, 2003.

                                      -65-



The pro forma  financial  information  in the following  table  illustrates  the
combined  operating results of the Company and North State National Bank for the
years  ended  December  31, 2003 and 2002 as if the  acquisition  of North State
National  Bank had  occurred  as of  January 1,  2002.  The pro forma  financial
information  is presented  for  informational  purposes  and is not  necessarily
indicative of the results of operations  that would have occurred if the Company
and North State  National Bank had  constituted a single entity as of or January
1, 2002. The pro forma financial information is also not necessarily  indicative
of the future results of operations of the combined company. In particular,  any
opportunity to achieve  certain cost savings as a result of the  acquisition has
not been included in the pro forma financial information.

                                          For the year ended December 31,
                                               2003             2002
                                               ----             ----
(in thousands except earnings per share)
Net interest income                          $62,316          $57,631
Provision for loan losses                      1,250            2,800
Noninterest income                            23,100           19,719
Noninterest expense                           56,711           49,260
Income tax expense                            10,331            9,424
Net income                                   $17,124          $15,866
Basic earnings per share                       $1.10            $1.04
Diluted earnings per share                     $1.05            $1.00

Pro  forma per share  data for all  periods  in the  preceding  table  have been
adjusted to reflect the 2-for-1 stock split paid on April 30, 2004.

The only significant pro forma  adjustment is the amortization  expense relating
to core deposit  intangible,  and the income tax benefit associated with the pro
forma adjustment.




                                      -66-



MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of TriCo  Bancshares is responsible for  establishing and maintaining
effective  internal  control over  financial  reporting.  Internal  control over
financial  reporting  is a process  designed  to  provide  reasonable  assurance
regarding  the  reliability  of  financial  reporting  and  the  preparation  of
financial  statements for external  purposes in accordance  with U.S.  generally
accepted accounting principles.

Under the supervision and with the  participation  of management,  including the
principal  executive  officer  and  principal  financial  officer,  the  Company
conducted an evaluation of the  effectiveness of internal control over financial
reporting  based on the  framework in Internal  Control -  Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway Commission.
Based on this  evaluation  under the framework in Internal  Control - Integrated
Framework,  management  of the Company  has  concluded  the  Company  maintained
effective internal control over financial reporting,  as such term is defined in
Securities Exchange Act of 1934 Rules 13a-15(f), as of December 31, 2004.

Internal control over financial  reporting cannot provide absolute  assurance of
achieving  financial reporting  objectives because of its inherent  limitations.
Internal  control over  financial  reporting is a process  that  involves  human
diligence  and  compliance  and is subject to lapses in judgment and  breakdowns
resulting from human  failures.  Internal  control over financial  reporting can
also be circumvented by collusion or improper  management  override.  Because of
such  limitations,  there  is a risk  that  material  misstatements  may  not be
prevented  or detected  on a timely  basis by internal  control  over  financial
reporting.  However,  these  inherent  limitations  are  known  features  of the
financial  reporting  process.  Therefore,  it is  possible  to design  into the
process safeguards to reduce, though not eliminate, this risk.

Management is also responsible for the preparation and fair  presentation of the
consolidated  financial statements and other financial  information contained in
this report. The accompanying consolidated financial statements were prepared in
conformity with U.S. generally accepted  accounting  principles and include,  as
necessary, best estimates and judgments by management.

KPMG LLP, an  independent  registered  public  accounting  firm, has audited the
Company's  consolidated  financial  statements  as of and  for  the  year  ended
December  31,  2004,  and the Company s  assertion  as to the  effectiveness  of
internal control over financial  reporting as of December 31, 2004, as stated in
their reports, which are included herein.


/s/ Richard P. Smith

Richard P. Smith
President and Chief Executive Officer


/s/ Thomas J. Reddish

Thomas J. Reddish
Executive Vice President and Chief Financial Officer


March 9, 2005

                                      -67-



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders
TriCo Bancshares:


We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal  Control over Financial  Reporting,  that TriCo
Bancshares and subsidiaries (the Company) maintained  effective internal control
over financial reporting as of December 31, 2004, based on criteria  established
in Internal  Control-Integrated  Framework issued by the Committee of Sponsoring
Organizations of the Treadway  Commission  (COSO).  The Company's  management is
responsible for maintaining  effective internal control over financial reporting
and for its assessment of the  effectiveness  of internal control over financial
reporting.   Our  responsibility  is  to  express  an  opinion  on  management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  management's  assessment that TriCo Bancshares and subsidiaries
maintained   effective   internal   control  over  financial   reporting  as  of
December 31, 2004, is fairly stated, in all material respects, based on criteria
established in Internal Control-Integrated  Framework issued by the Committee of
Sponsoring  Organizations  of  the  Treadway  Commission  (COSO).  Also,  in our
opinion, TriCo Bancshares and Subsidiaries maintained, in all material respects,
effective  internal  control over financial  reporting as of December 31,  2004,
based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
TriCo  Bancshares and  subsidiaries  as of  December 31,  2004 and 2003, and the
related consolidated  statements of income, changes in shareholders' equity, and
cash flows for each of the years in the  three-year  period  ended  December 31,
2004,  and our report dated March 9,  2005  expressed an unqualified  opinion on
those consolidated financial statements.

/s/ KPMG LLP


Sacramento, California
March 9, 2005


                                      -68-




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



The Board of Directors and Shareholders
TriCo Bancshares:


We have audited the accompanying consolidated balance sheets of TriCo Bancshares
and subsidiaries (the Company) as of December 31, 2004 and 2003, and the related
consolidated  statements of income,  changes in shareholders'  equity,  and cash
flows for each of the years in the three-year  period ended  December 31,  2004.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of TriCo Bancshares and
subsidiaries  as of  December 31,  2004  and  2003,  and the  results  of  their
operations and their cash flows for each of the years in the  three-year  period
ended December 31,  2004, in conformity with U.S. generally accepted  accounting
principles.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting   Oversight  Board  (United  States),   the  effectiveness  of  TriCo
Bancshares'  internal control over financial reporting as of December 31,  2004,
based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and
our report dated March 9, 2005, expressed an unqualified opinion on management's
assessment of, and the effective  operation of, internal  control over financial
reporting.

/s/ KPMG LLP

Sacramento, California
March 9, 2005




                                      -69-



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

During 2003 and 2004 there were no changes in the Company's accountants.

ITEM 9A. CONTROLS AND PROCEDURES

As of December 31,  2004, the end of the period covered by this Annual Report on
Form 10-K, the  management of TriCo  Bancshares,  including the Company's  Chief
Executive  Officer and Chief Financial  Officer,  evaluated the effectiveness of
our disclosure  controls and procedures (as defined in Rule 13a-15(e)  under the
Securities  Exchange Act of 1934).  Based upon that  evaluation,  the  Company's
Chief Executive  Officer and Chief  Financial  Officer each concluded that as of
December 31,  2004,  the end of the period covered by this Annual Report on Form
10-K, the Company maintained effective disclosure controls and procedures.

The  Company's  management  is  responsible  for  establishing  and  maintaining
effective   internal   control   over   financial   reporting   (as  defined  in
Rule 13a-15(f)  under  the  Securities  Exchange  Act of  1934).  The  Company's
internal control over financial  reporting is under the general oversight of the
Board of  Directors  acting  through  the  Audit  Committee,  which is  composed
entirely  of  independent   directors.   KPMG  LLP,  the  Company's  independent
registered  public  accounting firm, has direct and  unrestricted  access to the
Audit Committee at all times, with no members of management  present, to discuss
its audit and any other matters that have come to its attention  that may affect
the Company's  accounting,  financial reporting or internal controls.  The Audit
Committee meets periodically with management,  internal auditors and KPMG LLP to
determine that each is fulfilling its responsibilities and to support actions to
identify,  measure and control risk and augment  internal control over financial
reporting.  Internal control over financial reporting,  however,  cannot provide
absolute assurance of achieving  financial  reporting  objectives because of its
inherent limitations.

Under the supervision and with the  participation  of management,  including the
Company's Chief Executive Officer and Chief Financial Officer,  TriCo Bancshares
conducted  an  evaluation  of the  effectiveness  of our  internal  control over
financial reporting as of December 31,  2004 based on the framework in "Internal
Control  -  Integrated   Framework"   issued  by  the  Committee  of  Sponsoring
Organizations of the Treadway Commission. Based upon that evaluation, management
concluded that our internal control over financial reporting was effective as of
December 31,  2004.  Management's  report on  internal  control  over  financial
reporting  is set forth on page 67 of this  Annual  Report of Form 10-K,  and is
incorporated herein by reference.  Management's  assessment of the effectiveness
of the Company's  internal control over financial  reporting has been audited by
KPMG LLP, an independent,  registered  public  accounting firm, as stated in its
report, which is set forth on page 68 of this Annual Report of Form 10-K, and is
incorporated herein by reference.

No change in the Company's  internal control over financial  reporting  occurred
during  the  fourth  quarter  of the  year  ended  December 31,  2004,  that has
materially affected, or is reasonably likely to materially affect, the Company's
internal control over financial reporting.


ITEM 9B. OTHER INFORMATION

All information  required to be disclosed in a current report on Form 8-K during
the fourth quarter of 2004 was so disclosed.


                                      -70-



                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  information  regarding  directors and executive  officers of the registrant
required by this Item 10 is incorporated  herein by reference from the Company's
Proxy  Statement for the annual  meeting of  shareholders  to be held on May 24,
2005, which will be filed with the Commission pursuant to Regulation 14A.

ITEM 11.  EXECUTIVE COMPENSATION

The  information  required by this Item 11 is  incorporated  herein by reference
from the Company's  Proxy Statement for the annual meeting of shareholders to be
held on May 24,  2005,  which  will be filed  with the  Commission  pursuant  to
Regulation 14A.

ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

The  information  required by this Item 12 is  incorporated  herein by reference
from the Company's  Proxy Statement for the annual meeting of shareholders to be
held on May 24,  2005,  which  will be filed  with the  Commission  pursuant  to
Regulation 14A.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  information  required by this Item 13 is  incorporated  herein by reference
from the Company's  Proxy Statement for the annual meeting of shareholders to be
held on May 24,  2005,  which  will be filed  with the  Commission  pursuant  to
Regulation 14A.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

The  information  required by this Item 14 is  incorporated  herein by reference
from the Company's  Proxy Statement for the annual meeting of shareholders to be
held on May 24,  2005,  which  will be filed  with the  Commission  pursuant  to
Regulation 14A.

                                     PART IV

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)  Documents filed as part of this report:

      1.  All Financial Statements.

          The  consolidated  financial  statements  of  Registrant  are included
          beginning  at page 36 of Item 8 of this report,  and are  incorporated
          herein by reference.

      2.  Financial statement schedules.

          Schedules have been omitted because they are not applicable or are not
          required under the instructions contained in Regulation S-X or because
          the  information  required to be set forth  therein is included in the
          consolidated  financial  statements or notes thereto at Item 8 of this
          report.

      3.  Exhibits.

          The following  documents are included or  incorporated by reference in
          this annual  report on Form 10-K,  and this list  includes the Exhibit
          Index.

                                      -71-



Exhibit No.                         Exhibit Index
- -----------                         -------------


   3.1*   Restated Articles of Incorporation dated May 9, 2003, filed as Exhibit
          3.1 to TriCo's  Quarterly  Report on Form 10-Q for the  quarter  ended
          March 31, 2003.

   3.2*   Bylaws  of TriCo  Bancshares,  as  amended,  filed as  Exhibit  3.2 to
          TriCo's Form S-4  Registration  Statement  dated January 16, 2003 (No.
          333-102546).

   4*     Certificate  of  Determination  of  Preferences  of  Series  AA Junior
          Participating   Preferred  Stock  filed  as  Exhibit  3.3  to  TriCo's
          Quarterly  Report on Form 10-Q for the  quarter  ended  September  30,
          2001.

   10.1*  Rights  Agreement  dated  June 25,  2001,  between  TriCo  and  Mellon
          Investor  Services  LLC filed as Exhibit 1 to  TriCo's  Form 8-A dated
          July 25, 2001.

   10.2*  Form of Change of Control Agreement dated July 20, 2004, between TriCo
          and  each  of  Craig  Carney,  Gary  Coelho,  W.R.  Hagstrom,   Andrew
          Mastorakis,  Rick Miller, Richard O'Sullivan,  Thomas Reddish, and Ray
          Rios filed as Exhibit  10.2 to TriCo's  Quarterly  Report on Form 10-Q
          for the quarter ended June 30, 2004.

   10.3*  TriCo's 1993  Non-Qualified  Stock Option Plan filed as Exhibit 4.1 to
          TriCo's Form S-8  Registration  Statement  dated January 18, 1995 (No.
          33-88704).

   10.4*  TriCo's  Non-Qualified  Stock  Option  Plan  filed as  Exhibit  4.2 to
          TriCo's Form S-8  Registration  Statement  dated January 18, 1995 (No.
          33-88704).

   10.5*  TriCo's  Incentive  Stock  Option Plan filed as Exhibit 4.3 to TriCo's
          Form S-8 Registration Statement dated January 18, 1995 (No. 33-88704).

   10.6*  TriCo's  1995  Incentive  Stock  Option  Plan filed as Exhibit  4.1 to
          TriCo's  Form S-8  Registration  Statement  dated August 23, 1995 (No.
          33-62063).

   10.7   TriCo's 2001 Stock Option Plan as amended.

   10.8*  Employment  Agreement  between TriCo and Richard Smith dated April 20,
          2004 filed as Exhibit  10.8 to TriCo's  Quarterly  Report on Form 10-Q
          for the quarter ended June 30, 2004.

   10.9*  Tri Counties Bank Executive Deferred Compensation Plan dated September
          1, 1987, as restated April 1, 1992, and amended and restated effective
          as of  January 1, 2004  filed as  Exhibit  10.9 to  TriCo's  Quarterly
          Report on Form 10-Q for the quarter ended June 30, 2004.

   10.10* Tri Counties Bank Deferred  Compensation Plan for Directors  effective
          April 1, 1992, as amended and restated effective as of January 1, 2004
          filed as Exhibit  10.10 to TriCo's  Quarterly  Report on Form 10-Q for
          the quarter ended June 30, 2004.

   10.11  Amendments to Tri Counties Bank Executive  Deferred  Compensation Plan
          referenced at Exhibit 10.9, effective as of January 1, 2005.

   10.12  Amendments  to  Tri  Counties  Bank  Deferred  Compensation  Plan  for
          Directors  referenced  at Exhibit  10.10,  effective  as of January 1,
          2005.

   10.13* Tri Counties Bank  Supplemental  Retirement  Plan for Directors  dated
          September  1, 1987,  as  restated  January 1, 2001,  and  amended  and
          restated  January 1, 2004 filed as Exhibit 10.12 to TriCo's  Quarterly
          Report on Form 10-Q for the quarter ended June 30, 2004.

                                      -72-



   10.14* 2004  TriCo  Bancshares  Supplemental  Retirement  Plan for  Directors
          effective  January 1, 2004 filed as Exhibit 10.13 to TriCo's Quarterly
          Report on Form 10-Q for the quarter ended June 30, 2004.

   10.15* Tri Counties Bank  Supplemental  Executive  Retirement  Plan effective
          September 1, 1987,  as amended and  restated  January 1, 2004 filed as
          Exhibit 10.14 to TriCo's Quarterly Report on Form 10-Q for the quarter
          ended June 30, 2004.

   10.16* 2004 TriCo Bancshares Supplemental Executive Retirement Plan effective
          January 1, 2004 filed as Exhibit 10.15 to TriCo's  Quarterly Report on
          Form 10-Q for the quarter ended June 30, 2004.

   10.17* Form of Joint Beneficiary  Agreement  effective March 31, 2003 between
          Tri Counties Bank and each of George Barstow,  Dan Bay, Ron Bee, Craig
          Carney,  Robert Elmore, Greg Gill, Richard Miller,  Andrew Mastorakis,
          Richard  O'Sullivan,  Thomas  Reddish,  Jerald Sax, and Richard Smith,
          filed as Exhibit  10.14 to TriCo's  Quarterly  Report on Form 10-Q for
          the quarter ended September 30, 2003.

   10.18* Form of Joint Beneficiary  Agreement  effective March 31, 2003 between
          Tri  Counties  Bank  and  each of Don  Amaral,  William  Casey,  Craig
          Compton,  John Hasbrook,  Michael Koehnen,  Wendell  Lundberg,  Donald
          Murphy, Carroll Taresh, and Alex Vereshagin, filed as Exhibit 10.15 to
          TriCo's  Quarterly Report on Form 10-Q for the quarter ended September
          30, 2003.

   10.19* Form of Tri-Counties Bank Executive Long Term Care Agreement effective
          June 10, 2003  between  Tri  Counties  Bank and each of Craig  Carney,
          Andrew  Mastorakis,  Richard Miller,  Richard  O'Sullivan,  and Thomas
          Reddish,  filed as Exhibit 10.16 to TriCo's  Quarterly  Report on Form
          10-Q for the quarter ended September 30, 2003.

   10.20* Form of Tri-Counties Bank Director Long Term Care Agreement  effective
          June 10,  2003  between  Tri  Counties  Bank  and each of Don  Amaral,
          William Casey, Craig Compton, John Hasbrook,  Michael Koehnen,  Donald
          Murphy,  Carroll Taresh, and Alex Verischagin,  filed as Exhibit 10.17
          to  TriCo's  Quarterly  Report  on Form  10-Q  for the  quarter  ended
          September 30, 2003.

   10.21* Form  of  Indemnification   Agreement  between  TriCo   Bancshares/Tri
          Counties  Bank  and  each of the  directors  of  TriCo  Bancshares/Tri
          Counties  Bank  effective  on the date  that  each  director  is first
          elected,  filed as Exhibit 10.18 to TriCo'S Annual Report on Form 10-K
          for the year ended December 31, 2003.

   10.22* Form  of  Indemnification   Agreement  between  TriCo   Bancshares/Tri
          Counties  Bank  and  each  of  Craig  Carney,  W.R.  Hagstrom,  Andrew
          Mastorakis, Rick Miller, Richard O'Sullivan, Thomas Reddish, Ray Rios,
          and Richard Smith filed as Exhibit 10.21 to TriCo's  Quarterly  Report
          on Form 10-Q for the quarter ended June 30, 2004.

   21.1   Tri Counties  Bank, a California  banking  corporation,  TriCo Capital
          Trust I, a Delaware  business  trust,  and TriCo  Capital  Trust II, a
          Delaware business trust, are the only subsidiaries of Registrant

   23.1   Independent Registered Public Accounting Firm's Consent

   31.1   Rule 13a-14(a)/15d-14(a) Certification of CEO

   31.2   Rule 13a-14(a)/15d-14(a) Certification of CFO

   32.1   Section 1350 Certification of CEO

   32.2   Section 1350 Certification of CFO

       * Previously filed and incorporated by reference.

                                      -73-




(c)  Exhibits filed:

     See Exhibit Index under Item 15(a)(3) above for the list of exhibits
     required to be filed by Item 601 of regulation S-K with this report.

(d)  Financial statement schedules filed:

     See Item 15(a)(2) above.









                                      -74-



SIGNATURES

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

Date:  March 9, 2005                       TRICO BANCSHARES

                                 By:   /s/ Richard P. Smith
                                       ----------------------------------------
                                       Richard P. Smith, President
                                       and Chief Executive 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 in
the capacities and on the dates indicated.



Date:  March 9, 2005                   /s/ Richard P. Smith
                                       ----------------------------------------
                                       Richard P. Smith, President, Chief
                                       Executive Officer and Director
                                       (Principal Executive Officer)



Date:  March 9, 2005                   /s/ Thomas J. Reddish
                                       ----------------------------------------
                                       Thomas J. Reddish, Executive Vice
                                       President and Chief Financial Officer
                                       (Principal Financial and Accounting
                                       Officer)



Date:  March 9, 2005                   /s/ Donald J. Amaral
                                       ----------------------------------------
                                       Donald J. Amaral, Director



Date:  March 9, 2005                   /s/ William J. Casey
                                       ----------------------------------------
                                       William J. Casey, Director and Chairman
                                       of the Board



Date:  March 9, 2005                   /s/ Craig S. Compton
                                       ----------------------------------------
                                       Craig S. Compton, Director




Date:  March 9, 2005                   /s/ John S.A. Hasbrook
                                       ----------------------------------------
                                       John S.A. Hasbrook, Director



Date:  March 9, 2005                   /s/ Michael W. Koehnen
                                       ----------------------------------------
                                       Michael W. Koehnen, Director


                                      -75-





Date:  March 9, 2005                   /s/ Wendell J. Lundberg
                                       ----------------------------------------
                                       Wendell J. Lundberg, Director



Date:  March 9, 2005                   /s/ Donald E. Murphy
                                       ----------------------------------------
                                       Donald E. Murphy, Director and Vice
                                       Chairman of the Board



Date:  March 9, 2005                   /s/ Steve G. Nettleton
                                       ----------------------------------------
                                       Steve G. Nettleton, Director



Date:  March 9, 2005                   /s/ Carroll R. Taresh
                                       ----------------------------------------
                                       Carroll R. Taresh, Director



Date:  March 9, 2005                   /s/ Alex A. Vereschagin
                                       ----------------------------------------
                                       Alex A. Vereschagin, Jr., Director




                                      -76-



  Exhibit 10.7

  TriCo's 2001 Stock Option Plan as amended.



                                TriCo Bancshares
                       2001 STOCK OPTION PLAN, AS AMENDED

SECTION 1.        PURPOSE

     This plan shall be known as the "TriCo  BANCSHARES  2001 STOCK OPTION PLAN"
(the  "Plan").  The  purpose of the Plan is to promote  the  interests  of TriCo
Bancshares and its Subsidiaries  (the "Company") and the Company's  stockholders
by (i)  attracting  and retaining key officers,  employees and directors of, and
consultants  to, the Company and any future  Affiliates;  (ii)  motivating  such
individuals  by means of  performance-related  incentives to achieve  long-range
performance  goals,  (iii)  enabling  such  individuals  to  participate  in the
long-term  growth  and  financial  success  of  the  Company,  (iv)  encouraging
ownership  of stock in the Company by such  individuals,  and (v) linking  their
compensation  to the  long-term  interests of the Company and its  stockholders.
With respect to any Options  granted  under the Plan that are intended to comply
with the requirements of  "performance-based  compensation" under Section 162(m)
of the Code,  the Plan shall be  interpreted  in a manner  consistent  with such
requirements.

SECTION 2.        DEFINITIONS

     As used in the Plan, the following  terms shall have the meanings set forth
below:

     (a)  "AFFILIATE" shall mean (i) any entity that, directly or indirectly, is
     controlled  by the  Company,  (ii) any  entity in which the  Company  has a
     significant equity interest,  (iii) an affiliate of the Company, as defined
     in Rule 12b-2  promulgated  under  Section 12 of the Exchange Act, and (iv)
     any entity in which the Company has at least  twenty  percent  (20%) of the
     combined voting power of the entity's  outstanding  voting  securities,  in
     each case as designated by the Board as being a  participating  employer in
     the Plan.

     (b)  "BOARD" shall mean the board of directors of the Company.

     (c)  "CHANGE  IN  CONTROL"  shall  mean,  unless  otherwise  defined in the
     applicable Option Agreement, any of the following events:

          (i)  An  acquisition  (other than  directly  from the  Company) of any
          voting  securities  of the Company  (the "Voting  Securities")  by any
          "Person" (as the term Person is used for purposes of Section 13 (d) or
          14(d)  of  the  Securities  Exchange  Act of  1934,  as  amended  (the
          "Exchange Act"))  immediately  after which such Person has "Beneficial
          Ownership"  (within  the meaning of Rule 13d-3  promulgated  under the
          Exchange Act) of fifty  percent  (50%) or more of the combined  voting
          power of the then outstanding  Voting Securities;  provided,  however,
          that in determining  whether a Change in Control has occurred,  Voting
          Securities  which are  acquired  in a  "Non-Control  Acquisition"  (as
          hereinafter  defined) shall not constitute an acquisition  which would
          cause a Change in Control.  A "Non-Control  Acquisition" shall mean an
          acquisition by (i) an employee benefit plan (or a trust forming a part
          thereof)  maintained by (A) the Company or (B) any  subsidiary or (ii)
          the Company or any Subsidiary;

          (ii) The  individuals  who, as of the date hereof,  are members of the
          Board (the "Incumbent  Board"),  cease for any reason to constitute at
          least two-thirds of the Board; provided, however, that if the election
          or nomination  for election by the Company's  stockholders  of any new
          director  was  approved  by a  vote  of at  least  two-thirds  of  the
          Incumbent  Board,  such  new  director  shall,  for  purposes  of this
          Agreement, be considered as a member of the Incumbent Board; provided,
          further,  however,  that no individual shall be considered a member of
          the Incumbent Board if (1) such individual initially assumed office as
          a result of either an actual  or  threatened  "Election  Contest"  (as
          described in Rule 14a-11  promulgated under the Exchange Act) or other
          actual or  threatened  solicitation  of proxies or  consents  by or on
          behalf of a Person other than the Board (a "Proxy Contest")  including
          by reason of any  agreement  intended to avoid or settle any  Election
          Contest or Proxy Contest or (2) such  individual  was  designated by a
          Person who has entered into an agreement  with the Company to effect a
          transaction described in clause (i) or (iii) of this paragraph; or

                                      -77-



          (iii) Approval by stockholders of the Company of:

               (A)  A merger,  consolidation  or  reorganization  involving  the
               Company, unless,

                    (1)  The stockholders of the Company immediately before such
                    merger,  consolidation or  reorganization,  own, directly or
                    indirectly, immediately following such merger, consolidation
                    or reorganization,  at least  seventy-five  percent (75%) of
                    the  combined  voting  power  of  the   outstanding   Voting
                    Securities of the corporation (the "Surviving  Corporation")
                    in  substantially  the same proportion as their ownership of
                    the  Voting  Securities   immediately  before  such  merger,
                    consolidation or reorganization;

                    (2)  The individuals who were members of the Incumbent Board
                    immediately   prior  to  the   execution  of  the  agreement
                    providing for such merger,  consolidation or  reorganization
                    constitute  at least  two-thirds of the members of the board
                    of directors of the Surviving Corporation; and

                    (3)  No Person (other than the Company, any Subsidiary,  any
                    employee  benefit plan (or any trust forming a part thereof)
                    maintained by the Company, the Surviving  Corporation or any
                    Subsidiary,  or any Person  who,  immediately  prior to such
                    merger,  consolidation  or  reorganization,  had  Beneficial
                    Ownership  of  fifty  percent  (50%)  or  more  of the  then
                    outstanding Voting  Securities) has Beneficial  Ownership of
                    fifty percent (50%) or more of the combined  voting power of
                    the  Surviving   Corporation's   then   outstanding   Voting
                    Securities.

               (B)  A complete liquidation or dissolution of the Company; or

               (C)  An  agreement  for the sale or other  disposition  of all or
               substantially  all of the  assets of the  Company  to any  Person
               (other than a transfer to a Subsidiary)

     Notwithstanding  the foregoing,  a Change in Control shall not be deemed to
occur  solely  because any Person (the  "Subject  Person")  acquired  Beneficial
Ownership of more than the permitted amount of the outstanding Voting Securities
as a result of the  acquisition of Voting  Securities by the Company  which,  by
reducing the number of Voting Securities outstanding, increased the proportional
number of shares  Beneficially  Owned by the Subject Person,  provided that if a
Change in Control  would occur (but for the  operation  of this  sentence)  as a
result of the  acquisition of Voting  Securities by the Company,  and after such
share  acquisition  by the Company,  the Subject  Person  becomes the Beneficial
Owner of any  additional  Voting  Securities  Beneficially  Owned by the Subject
Person, then a Change in Control shall occur.

     (d)  "CODE" shall mean the Internal  Revenue Code of 1986,  as amended from
     time to time.

     (e)  "COMMITTEE"  shall mean a committee of the Board  composed of not less
     than two  Non-Employee  Directors,  each of whom  shall be a  "Non-Employee
     Director" for purposes of Exchange Act Section 16 and Rule 16b-3 thereunder
     and  an  "outside   director"  for  purposes  of  Section  162(m)  and  the
     regulations promulgated under the Code.

     (f)  "CONSULTANT"   shall  mean  any  consultant  to  the  Company  or  its
     Subsidiaries or Affiliates.

     (g)  "DIRECTOR" shall mean a member of the Board.

     (h)  "DISABILITY"  shall mean,  unless otherwise  defined in the applicable
     Option Agreement,  a disability that would qualify as a total and permanent
     disability under the Company's then current long-term disability plan.

     (i)  "EMPLOYEE" shall mean a current or prospective  officer or employee of
     the Company or of any Subsidiary or Affiliate.

     (j)  "EXCHANGE  ACT" shall mean the  Securities  Exchange  Act of 1934,  as
     amended from time to time.

                                      -78-



     (k)  "FAIR  MARKET  VALUE"  with  respect to the Shares,  shall  mean,  for
     purposes  of a grant of an  Option as of any date,  (i) the  closing  sales
     price of the Shares on any exchange on which the shares are traded, on such
     date, or in the absence of reported  sales on such date,  the closing sales
     price on the  immediately  preceding  date on which sales were  reported or
     (ii) in the event  there is no public  market  for the Shares on such date,
     the fair market value as determined, in good faith, by the Committee in its
     sole discretion,  and for purposes of a sale of a Share as of any date, the
     actual sales price on that date.

     (l)  "INCENTIVE  STOCK OPTION" shall mean an option to purchase Shares from
     the  Company  that is  granted  under  Section  6 of the  Plan  and that is
     intended  to  meet  the  requirements  of  Section  422 of the  Code or any
     successor provision thereto.

     (o)  "NON-QUALIFIED  STOCK OPTION" shall mean an option to purchase  Shares
     from the  Company  that is granted  under  Section 6 of the Plan and is not
     intended to be an Incentive Stock Option.

     (p)  "NON-EMPLOYEE DIRECTOR" shall mean a member of the Board who is not an
     officer or employee of the Company or any Subsidiary or Affiliate.

     (q)  "OPTION" shall mean an Incentive Stock Option or a Non-Qualified Stock
     Option.

     (r)  "OPTION  AGREEMENT"  shall mean any written  agreement,  contract,  or
     other  instrument or document  evidencing  any Option,  which may, but need
     not, be executed or acknowledged by a Participant.

     (s)  "OPTION  PRICE" shall mean the purchase  price payable to purchase one
     Share upon the exercise of an Option.

     (t)  "OUTSIDE  DIRECTOR"  means,  with respect to the grant of an Option, a
     member of the Board then serving on the Committee.

     (u)  "PARTICIPANT" shall mean any Employee,  Director,  Consultant or other
     person who receives an Option under the Plan.

     (v)  "PERSON" shall mean any individual, corporation,  partnership, limited
     liability company,  associate,  joint-stock company, trust,  unincorporated
     organization, government or political subdivision thereof or other entity.

     (w)  "RETIREMENT"  shall mean,  unless otherwise  defined in the applicable
     Option Agreement, retirement of a Participant from the employ or service of
     the Company or any of its Subsidiaries or Affiliates in accordance with the
     terms of the applicable Company retirement plan or, if a Participant is not
     covered by any such plan,  retirement on or after such  Participant's  65th
     birthday.

     (x)  "SEC'  shall  mean  the  Securities  and  Exchange  Commission  or any
     successor thereto.

     (y)  "SECTION  16" shall mean  Section 16 of the Exchange Act and the rules
     promulgated  thereunder  and any successor  provision  thereto as in effect
     from time to time.

     (z)  "SECTION  162  (M)"  shall  mean  Section  162 (m) of the Code and the
     regulations  promulgated  thereunder and any successor or provision thereto
     as in effect from time to time.

     (aa) "SHARES" shall mean shares of the Common Stock,  no par value,  of the
     Company.

     (bb) "SUBSIDIARY" shall mean any Person (other than the Company) of which a
     majority of its voting power or its equity securities or equity interest is
     owned directly or indirectly by the Company.

SECTION 3.        ADMINISTRATION

     3.1  Authority  of  Committee.  The  Plan  shall  be  administered  by  the
Committee,  which shall be  appointed by and serve at the pleasure of the Board;
provided,  however, with respect to Options to Outside Directors, all references
in the Plan to the  Committee  shall be deemed to be  references  to the  Board.
Subject to the terms of the Plan and  applicable  law,  and in addition to other
express  powers and  authorizations  conferred on the Committee by the Plan, the
Committee  shall  have full  power  and  authority  in its  discretion  to:  (i)
designate  Participants;  (ii)  determine  the type or types  of  Options  to be
granted to a Participant; (iii) determine the number of Shares to be covered by,
or with respect to which payments, rights, or other matters are to be calculated
in connection with Options;  (iv) determine the timing, terms, and conditions of
any Option; (v) accelerate the time at which all or any part of an Option may be
settled or exercised;  (vi) determine  whether,  to what extent,  and under what
circumstances  Options  may be  settled  or  exercised  in cash,  Shares,  other
securities,  other  Options  or  other  property,  or  canceled,  forfeited,  or
suspended and the method or methods by which Options may be settled,  exercised,
canceled,  forfeited, or suspended; (vii) determine whether, to what extent, and
under what circumstances cash, Shares,  other securities,  other Options,  other
property,  and other amounts payable with respect to an Option shall be deferred
either  automatically  or at  the  election  of  the  holder  thereof  or of the
Committee;  (viii)  interpret  and  administer  the Plan and any  instrument  or
agreement relating to, or Option made under, the Plan; (ix) except to the extent
prohibited  by Section 6.2,  amend or modify the terms of any Option at or after
grant with the  consent  of the  holder of the  Option;  (x)  establish,  amend,
suspend, or waive such rules and regulations and appoint such agents as it shall
deem  appropriate for the proper  administration  of the Plan; and (xi) make any
other determination and take any other action that the Committee deems necessary
or  desirable  for the  administration  of the Plan,  subject  to the  exclusive
authority of the Board under  Section 10  hereunder  to amend or  terminate  the
Plan.

                                      -79-



     3.2 Committee  Discretion  Binding.  Unless otherwise expressly provided in
the Plan, all designations, determinations, interpretations, and other decisions
under  or with  respect  to the Plan or any  Option  shall  be  within  the sole
discretion  of the  Committee,  may be made at any  time  and  shall  be  final,
conclusive,  and binding upon all Persons, including the Company, any Subsidiary
or Affiliate, any Participant and any holder or beneficiary of any Option.

     3.3 Action by the Committee.  The Committee shall select one of its members
as its  Chairperson  and shall hold its meetings at such times and places and in
such manner as it may  determine.  A majority of its members shall  constitute a
quorum.  All  determinations  of the Committee  shall be made by not less than a
majority of its members.  Any decision or  determination  reduced to writing and
signed by all of the members of the Committee  shall be fully effective as if it
had been made by a majority vote at a meeting duly called and held. The exercise
of an  Option  or  receipt  of an Option  shall be  effective  only if an Option
Agreement  shall have been duly  executed and delivered on behalf of the Company
following the grant of the Option or other  Option.  The Committee may appoint a
Secretary  and may make  such  rules  and  regulations  for the  conduct  of its
business, as it shall deem advisable.

     3.4  Delegation.  Subject to the terms of the Plan and applicable  law, the
Committee  may delegate to one or more officers or managers of the Company or of
any Subsidiary or Affiliate, or to a Committee of such officers or managers, the
authority,  subject  to  such  terms  and  limitations  as the  Committee  shall
determine,  to grant  Options  to, or to  cancel,  modify or waive  rights  with
respect to, or to alter,  discontinue,  suspend,  or  terminate  Options held by
Participants  who are not  officers or  directors of the Company for purposes of
Section 16 or who are otherwise not subject to such Section.

     3.5 No Liability.  No member of the Board or Committee  shall be liable for
any action taken or determination made in good faith with respect to the Plan or
any Option granted hereunder.

SECTION 4.        SHARES AVAILABLE FOR OPTIONS

     4.1 Shares Available.  Subject to the provisions of Section 4.2 hereof, the
stock to be subject to Options under the Plan shall be the Shares of the Company
and the maximum  number of Shares with  respect to which  Options may be granted
under the Plan shall be 2,124,650  (which includes 74,650 Shares with respect to
which awards under the  Company's  1989  Non-Qualified  Stock Option Plan,  1993
Stock  Option Plan and 1995  Incentive  Stock Option Plan (the "Old Plans") were
authorized  but not  granted).  Notwithstanding  the  foregoing  and  subject to
adjustment as provided in Section 4.2, the maximum number of Shares with respect
to which  Awards may be granted  under the Plan shall be increased by the number
of Shares with respect to which  Options or other Awards were granted  under the
Old Plans,  as of the effective date of this Plan, but which  terminate,  expire
unexercised, or are settled for cash, forfeited or canceled without the delivery
of Shares  under the terms of such Old Plans  after the  effective  date of this
Plan.

     If, after the effective  date of the Plan,  any Shares covered by an Option
granted under this Plan, or to which such an Option relates,  are forfeited,  or
if  such  an  Option  is  settled  for  cash or  otherwise  terminates,  expires
unexercised,  or is  canceled  without the  delivery of Shares,  then the Shares
covered by such Option, or to which such Option relates, or the number of Shares
otherwise  counted against the aggregate  number of Shares with respect to which
Options  may be  granted,  to the  extent  of any such  settlement,  forfeiture,
termination, expiration, or cancellation, shall again become Shares with respect
to which  Options may be granted.  In the event that any Option or other  Option
granted  hereunder is  exercised  through the delivery of Shares or in the event
that  withholding tax liabilities  arising from such Option are satisfied by the
withholding of Shares by the Company, the number of Shares available for Options
under the Plan  shall be  increased  by the number of Shares so  surrendered  or
withheld.

     4.2  Adjustments.  In the  event  that the  Committee  determines  that any
dividend  or other  distribution  (whether  in the form of cash,  Shares,  other
securities,  or other property),  recapitalization,  stock split,  reverse stock
split, reorganization,  merger, consolidation,  split-up, spin-off, combination,
repurchase,  or exchange of Shares or other securities of the Company,  issuance
of  warrants  or other  rights to  purchase  Shares or other  securities  of the
Company, or other similar corporate transaction or event affects the Shares such
that an adjustment is determined by the Committee, in its sole discretion, to be
appropriate,  then the Committee  shall, in such manner as it may deem equitable
(and, with respect to Incentive  Stock Options,  in such manner as is consistent
with Section 422 of the Code and the regulations thereunder) : (i) adjust any or
all of (1) the aggregate number of Shares or other securities of the Company (or
number and kind of other  securities or property)  with respect to which Options
may be granted under the Plan;  (2) the number of Shares or other  securities of
the  Company (or number and kind of other  securities  or  property)  subject to
outstanding  Options  under the Plan;  and (3) the grant or exercise  price with
respect to any Option under the Plan, provided that the number of shares subject
to any  Option  shall  always be a whole  number;  (ii) if  deemed  appropriate,
provide  for an  equivalent  Option in respect of  securities  of the  surviving
entity of any  merger,  consolidation  or other  transaction  or event  having a
similar  effect;  or (iii) if  deemed  appropriate,  make  provision  for a cash
payment to the holder of an outstanding Option.

                                      -80-



     4.3  Substitute  Options.  Any Shares  issued by the Company as  Substitute
Options in connection with the assumption or substitution of outstanding  grants
from any acquired  corporation shall not reduce the Shares available for Options
under the Plan.

     4.4  Sources of Shares  Deliverable  Under  Options.  Any Shares  delivered
pursuant  to an Option  may  consist,  in whole or in part,  of  authorized  and
unissued Shares or of issued Shares that have been reacquired by the Company.

SECTION 5.        ELIGIBILITY

     Any Employee,  Director or Consultant  shall be eligible to be designated a
Participant; provided, however, that Outside Directors shall only be eligible to
receive Options granted consistent with Section 7.

SECTION 6.        STOCK OPTIONS

     6.1 Grant.  Subject to the provisions of the Plan, the Committee shall have
sole and complete  authority to determine the Participants to whom Options shall
be granted,  the number of Shares subject to each Option, the exercise price and
the conditions and  limitations  applicable to the exercise of each Option.  The
Committee shall have the authority to grant Incentive Stock Options, or to grant
Non-Qualified  Stock Options,  or to grant both types of Options. In the case of
Incentive  Stock  Options,  the terms and  conditions  of such  grants  shall be
subject to and comply with such rules as may be prescribed by Section 422 of the
Code,  as from  time to time  amended,  and any  regulations  implementing  such
statute.  A person who has been granted an Option under this Plan may be granted
additional Options under the Plan if the Committee shall so determine; provided,
however,  that to the extent the aggregate Fair Market Value  (determined at the
time the Incentive  Stock Option related  thereto is granted) of the Shares with
respect  to which  all  Incentive  Stock  Options  related  to such  Option  are
exercisable  for the first time by an Employee  during any calendar  year (under
all plans  described in subsection (d) of Section 422 of the Code of the Company
and its Subsidiaries) exceeds $100,000 (or such higher amount as is permitted in
the future under  Section  422(d) of the Code,  such Options shall be treated as
Non-Qualified Stock Options.

     6.2 Price.  The Committee in its sole discretion shall establish the Option
Price at the time each  Option  is  granted.  Except  in the case of  Substitute
Options,  the  Option  Price of an Option  may not be less than 100% of the Fair
Market  Value of the Shares  with  respect to which the Option is granted on the
date of grant of such  Option.  Notwithstanding  the  foregoing  and  except  as
permitted by the provisions of Section 4.2 and Section 10 hereof,  the Committee
shall not have the power to (i) amend the terms of previously granted Options to
reduce the Option Price of such  Options,  or (ii) cancel such Options and grant
substitute Options with a lower Option Price than the canceled Options.

     6.3 Term.  Subject to the  Committee's  authority under Section 3.1 and the
provisions of Section 6.5, each Option and all rights and obligations thereunder
shall expire on the date determined by the Committee and specified in the Option
Agreement.  The  Committee  shall  be  under  no duty to  provide  terms of like
duration for Options granted under the Plan.  Notwithstanding the foregoing,  no
Option shall be exercisable after the expiration of ten (10) years from the date
such Option was granted.

     6.4 Exercise.

     (a)  Each  Option  shall be  exercisable  at such times and subject to such
     terms and conditions as the Committee may, in its sole discretion,  specify
     in the applicable Option Agreement or thereafter.  The Committee shall have
     full and complete  authority to  determine,  subject to Section 6.5 herein,
     whether an Option will be  exercisable  in full at any time or from time to
     time during the tern of the Option,  or to provide for the exercise thereof
     in such installments,  upon the occurrence of such events and at such times
     during the term of the Option as the Committee may determine.

     (b)  The Committee may impose such  conditions with respect to the exercise
     of Options,  including without limitation,  any relating to the application
     of federal,  state or foreign  securities  laws or the Code, as it may deem
     necessary or advisable.  The exercise of any Option granted hereunder shall
     be  effective  only at such  time as the sale of  Shares  pursuant  to such
     exercise will not violate any state or federal securities or other laws.

                                      -81-



     (c)  An  Option  may be  exercised  in whole or in part at any  time,  with
     respect to whole Shares only,  within the period  permitted  thereunder for
     the exercise thereof, and shall be exercised by written notice of intent to
     exercise the Option,  delivered to the Company at its principal office, and
     payment in full to the Company at the  direction  of the  Committee  of the
     amount of the Option  Price for the number of Shares with  respect to which
     the Option is then being exercised.  The exercise of an Option shall result
     in the  termination of the other to the extent of the number of Shares with
     respect to which the Option is exercised.

     (d)  The Option Price shall be immediately  due upon exercise of the Option
     and  shall,  subject to the  provisions  of the  Option  Agreement  and the
     applicable  securities  laws,  be payable  in one or more of the  following
     forms:  (i) cash or check made payable to the Company;  or (ii) shares held
     for the  requisite  period  necessary  to avoid a charge  to the  Company's
     earnings  for  financial  reporting  purposes and valued at the Fair Market
     Value of such Shares on the date of exercise (or next date),  together with
     any  applicable  withholding  taxes.  Payment of the  Option  Price for the
     purchased  shares  must be made on the  Option  exercise  date.  Until  the
     optionee has been issued Shares subject to such  exercise,  he or she shall
     possess no rights as a stockholder with respect to such Shares.

     6.5 Ten Percent  Stock Rule.  Notwithstanding  any other  provisions in the
Plan,  if at the time an Option is otherwise to be granted  pursuant to the Plan
the optionee or rights holder owns directly or indirectly (within the meaning of
Section  424(d) of the  Code)  Shares of the  Company  possessing  more than ten
percent (10%) of the total combined  voting power of all classes of Stock of the
Company  or its parent or  Subsidiary  or  Affiliate  corporations  (within  the
meaning of Section 422 (b) (6) of the Code),  then any Incentive Stock Option to
be granted to such optionee or rights holder  pursuant to the Plan shall satisfy
the requirement of Section 422(c) (5) of the Code, and the Option Price shall be
not less than 110% of the Fair Market  Value of the Shares of the  Company,  and
such Option by its terms shall not be  exercisable  after the expiration of five
(5) years from the date such Option is granted.

SECTION 7.  DIRECTOR OPTIONS

     7.1 Grant Upon  Election of a New Director to the Board.  A new Director to
the Board shall  receive  Options for 20,000  Shares upon his or her election to
the Board.  These Options shall become exercisable in five equal installments of
4,000 Shares each beginning on the first anniversary of the date of grant.

     7.2 Grant Upon  Re-election of a Director to the Board.  Beginning with the
2001 annual meeting of the Company's  shareholders  and continuing for each year
through the 2005 annual meeting of the Company's shareholders, a Director who is
re-elected to the Board shall  receive  Options for 4,000 Shares upon his or her
re-election  to the Board.  These Options shall become  exercisable on the first
anniversary of the date of grant.

     7.3 Grants to Board Chairmen. Beginning with the 2001 annual meeting of the
Company's  shareholders  and  continuing  for each year  through the 2005 annual
meeting  of the  Company's  shareholders,  each  Director  who is  appointed  as
Chairman  of the Board,  Vice-Chairman  of the Board or as  Chairman  of a Board
committee shall receive Options for 1,000 Shares upon his or her appointment, in
addition to any other Options granted  pursuant to this Section 7. These Options
shall become exercisable on the first anniversary of the date of grant.

     7.4 Option  Price.  The Option  Price for all Options  granted to Directors
pursuant to this Section 7 shall be the Fair Market Value on the date of grant.

     7.5  Forfeiture of Options.  Any Option  granted to a Director  pursuant to
this Section 7 that has not become  exercisable  when a Director ceases to serve
as a Director,  or in the position  for which such Option was granted,  shall be
forfeited.

     7.6 Other Options to  Directors.  The Board may also grant other Options to
Directors  pursuant to the terms of the Plan. With respect to such Options,  all
references in the Plan to the Committee  shall be deemed to be references to the
Board.

SECTION 8.  TERMINATION OF EMPLOYMENT

     The  Committee  shall have the full power and  authority to  determine  the
terms and  conditions  that shall  apply to any  Option  upon a  termination  of
employment  with the  Company,  its  Subsidiaries  and  Affiliates,  including a
termination by the Company with or without cause, by a Participant  voluntarily,
or by reason of death, Disability or Retirement,  and may provide such terms and
conditions in the Option  Agreement or in such rules and  regulations  as it may
prescribe. All Options which are not exercised prior to 90 days after the date a
Participant ceases to serve as a Director, Employee or Consultant of the Company
shall be forfeited.

                                      -82-



SECTION 9.  CHANGE IN CONTROL

     Upon a Change in  Control,  all  outstanding  Options  shall  vest,  become
immediately exercisable or payable and have all restrictions lifted.

SECTION 10.  AMENDMENT AND TERMINATION

     10.1  Amendments  to  the  Plan.  The  Board  may  amend,  alter,  suspend,
discontinue,  or terminate the Plan or any portion thereof at any time; provided
that no such amendment, alteration,  suspension,  discontinuation or termination
shall be made  without  stockholder  approval if such  approval is  necessary to
comply with any tax or regulatory  requirement for which or with which the Board
deems it necessary or desirable to comply.

     10.2 Amendments to Options. Subject to the restrictions of Section 6.2, the
Committee  may waive any  conditions  or  rights  under,  amend any terms of, or
alter,  suspend,  discontinue,  cancel  or  terminate,  any  Option  theretofore
granted,  prospectively  or  retroactively;   provided  that  any  such  waiver,
amendment, alteration, suspension,  discontinuance,  cancellation or termination
that  would  adversely  affect the  rights of any  Participant  or any holder or
beneficiary  of any  Option  theretofore  granted  shall  not to that  extent be
effective  without  the  consent  of  the  affected   Participant,   holder,  or
beneficiary.

     10.3  Adjustments  of Options  Upon the  Occurrence  of Certain  Unusual or
Nonrecurring  Events.  The Committee is hereby authorized to make adjustments in
the  terms  and  conditions  of,  and  the  criteria  included  in,  Options  in
recognition of unusual or nonrecurring  events (including,  without  limitation,
the  events  described  in  Section  4.2  hereof)  affecting  the  Company,  any
Subsidiary  or  Affiliate,  or the  financial  statements  of the Company or any
Subsidiary  or  Affiliate,  or of changes in applicable  laws,  regulations,  or
accounting  principles,  whenever the Committee determines that such adjustments
are  appropriate in order to prevent  dilution or enlargement of the benefits or
potential benefits intended to be made available under the Plan.

SECTION 11.  GENERAL PROVISIONS

     11.1 Limited  Transferability  of Options.  Except as otherwise provided in
the Plan, no Option shall be assigned,  alienated,  pledged,  attached,  sold or
otherwise transferred or encumbered by a Participant, except by will or the laws
of descent and  distribution  and/or as may be provided by the  Committee in its
discretion, at or after grant, in the Option Agreement. No transfer of an Option
by will or by laws of descent and  distribution  shall be  effective to bind the
Company unless the Company shall have been furnished with written notice thereof
and an  authenticated  copy  of the  will  and/or  such  other  evidence  as the
Committee  may deem  necessary or  appropriate  to establish the validity of the
transfer.

     11.2 No Rights to Options. No Person shall have any claim to be granted any
Option,  and there is no obligation for uniformity of treatment of  Participants
or holders or beneficiaries of Options. The terms and conditions of Options need
not be the same with respect to each Participant.

     11.4 Share Certificates. All certificates for Shares or other securities of
the Company or any Subsidiary or Affiliate  delivered under the Plan pursuant to
any Option or the exercise thereof shall be subject to such stop transfer orders
and other restrictions as the Committee may deem advisable under the Plan or the
rules,  regulations and other  requirements  of the SEC or any state  securities
commission  or  regulatory  authority,  any stock  exchange or other market upon
which  such  Shares or other  securities  are then  listed,  and any  applicable
Federal or state laws, and the Committee may cause a legend or legends to be put
on any such certificates to make appropriate reference to such restrictions.

     11.5  Withholding.  A Participant  may be required to pay to the Company or
any Subsidiary or Affiliate and the Company or any Subsidiary or Affiliate shall
have the right and is hereby  authorized to withhold  from any Option,  from any
payment  due or  transfer  made under any Option or under the Plan,  or from any
compensation or other amount owing to a Participant the amount (in cash, Shares,
other securities, other Options or other property) of any applicable withholding
or other taxes in respect of an Option, its exercise, or any payment or transfer
under an  Option  or under  the Plan and to take  such  other  action  as may be
necessary  in the  opinion of the  Company to satisfy  all  obligations  for the
payment of such taxes.

     11.6 Option  Agreements.  Each Option  hereunder  shall be  evidenced by an
Option  Agreement that shall be delivered to the Participant and may specify the
terms and  conditions  of the Option and any rules  applicable  thereto.  In the
event of a conflict between the terms of the Plan and any Option Agreement,  the
terms of the Plan shall prevail.

     11.7 No Limit on Other Compensation Arrangements.  Nothing contained in the
Plan shall prevent the Company or any  Subsidiary or Affiliate  from adopting or
continuing in effect other compensation  arrangements,  which may, but need not,
provide for the grant of Options.

                                      -83-



     11.8 No Right to Employment.  The grant of an Option shall not be construed
as giving a Participant the right to be retained in the employ of the Company or
any Subsidiary or Affiliate.  Further,  the Company or a Subsidiary or Affiliate
may at any time dismiss a Participant from  employment,  free from any liability
or any claim under the Plan,  unless otherwise  expressly  provided in an Option
Agreement.

     11.9 No Rights as  Stockholder.  Subject to the  provisions of the Plan and
the applicable Option Agreement,  no Participant or holder or beneficiary of any
Option shall have any rights as a  stockholder  with respect to any Shares to be
distributed under the Plan until such person has become a holder of such Shares.

     11.10 Governing Law. The validity,  construction and effect of the Plan and
any rules and regulations relating to the Plan and any Option Agreement shall be
determined in accordance with the laws of the State of California without giving
effect to conflicts of laws principles.

     11.11  Severability.  If any provision of the Plan or any Option  Agreement
is, or becomes,  or is deemed to be invalid,  illegal,  or  unenforceable in any
jurisdiction or as to any Person or Option,  or would disqualify the Plan or any
Option under any law deemed applicable by the Committee, such provision shall be
construed or deemed amended to conform to the  applicable  laws, or if it cannot
be construed or deemed amended without,  in the  determination of the Committee,
materially  altering the intent of the Plan or the Option,  such provision shall
be stricken as to such  jurisdiction,  Person or Option and the remainder of the
Plan and any such Option shall remain in full force and effect.

     11.12 Other Laws.  The Committee may refuse to issue or transfer any Shares
or other  consideration  under an Option if, acting in its sole  discretion,  it
determines  that  the  issuance  or  transfer  of  such  Shares  or  such  other
consideration  might  violate  any  applicable  law  or  regulation   (including
applicable  non-U.S.  laws or regulations) or entitle the Company to recover the
same under Exchange Act Section 16 (b), and any payment  tendered to the Company
by a Participant, other holder or beneficiary in connection with the exercise of
such Option shall be promptly refunded to the relevant  Participant,  holder, or
beneficiary.

     11.13 No Trust  or Fund  Created.  Neither  the Plan nor any  Option  shall
create  or be  construed  to  create a trust or  separate  fund of any kind or a
fiduciary  relationship between the Company or any Subsidiary or Affiliate and a
Participant or any other Person.  To the extent that any Person acquires a right
to receive payments from the Company or any Subsidiary or Affiliate  pursuant to
an  Option,  such  right  shall be no  greater  than the right of any  unsecured
general creditor of the Company or any Subsidiary or Affiliate.

     11.14 No  Fractional  Shares.  No  fractional  Shares  shall be  issued  or
delivered  pursuant to the Plan or any Option, and the Committee shall determine
whether cash, other  securities,  or other property shall be paid or transferred
in lieu of any fractional Shares or whether such fractional Shares or any rights
thereto shall be canceled, terminated or otherwise eliminated.

     11.15  Headings.  Headings are given to the sections and subsections of the
Plan solely as a convenience to facilitate reference. Such headings shall not be
deemed in any way material or relevant to the construction or  interpretation of
the Plan or any provision thereof.

SECTION 12.  TERM OF THE PLAN

     12.1  Effective  Date.  The Plan shall be effective as of February 13, 2001
provided it is approved and ratified by the Company's  stockholders  on or prior
to December 31, 2001.

     12.2 Expiration  Date. No new Options shall be granted under the Plan after
the tenth (10th)  anniversary of the Effective Date. Unless otherwise  expressly
provided in the Plan or in an applicable  Option  Agreement,  any Option granted
hereunder may, and the authority of the Board or the Committee to amend,  alter,
adjust,  suspend,  discontinue,  or  terminate  any such  Option or to waive any
conditions  or rights  under any such  Option  shall,  continue  after the tenth
(10th) anniversary of the Effective Date.

                                      -84-



Exhibit 10.11

Amendments to Tri Counties Bank Executive Deferred  Compensation Plan referenced
at Exhibit 10.9, effective as of January 1, 2005.

Effective  January 1, 2005,  the  Company  amended  the 1987 Tri  Counties  Bank
Supplemental  Executive  Retirement  Plan ("1987 SERP") by replacing each of the
Articles noted below as follows:


2.16 Interest Rate

     "Interest Rate" means,  with respect to any calendar month until January 1,
2008,  the monthly  equivalent of three (3)  percentage  points greater than the
annual yield of the Moody's Average Corporate Bond Yield Index for the preceding
calendar month as published by Moody's Investor Service,  Inc. (or any successor
thereto) or, if such index is no longer published, a substantially similar index
selected by the Board. With respect to any calendar month after January 1, 2008,
the "Interest Rate" means,  the monthly  equivalent of one (1) percentage  point
greater than the annual yield of the Moody's Average  Corporate Bond Yield Index
for the preceding  calendar month. With respect to any calendar month succeeding
a  participant's  retirement  or  termination,  the "Interest  Rate" means,  the
monthly  equivalent of the annual yield of the Moody's  Average  Corporate  Bond
Yield Index for the preceding calendar month.


3.1  Eligibility and Participation

     (a) Eligibility. Eligibility to participate in the Plan shall be limited to
those key  employees of the Employer who are  designated,  from time to time, by
the Board of TriCo  Bancshares and who have not made prior deferrals to the Plan
in excess of $1,500,000.

3.3  Limitation on Deferral

     A  Participant   may  defer  up  to  one  hundred  percent  (100%)  of  the
Participant's  Compensation  subject to a limitation of one million five hundred
thousand dollars ($1,500,000) in cumulative deferred compensation.  However, the
Committee may impose a different maximum deferral amount or increase the minimum
deferral  amount under  paragraph 3.2 from time to time by giving written notice
to all  Participants,  provided,  however,  that no such  changes  may  affect a
Deferral Commitment made prior to the Committee's action.



                                      -85-



Exhibit 10.12

Amendments  to Tri  Counties  Bank  Deferred  Compensation  Plan  for  Directors
referenced at Exhibit 10.10, effective as of January 1, 2005.

Effective  January 1, 2005,  the  Company  amended  the 1987 Tri  Counties  Bank
Supplemental  Retirement  Plan  for  Directors  ("1987  SRP for  Directors")  by
replacing each of the Articles noted below as follows:


2.15 Interest Rate

     "Interest Rate" means,  with respect to any calendar month until January 1,
2008,  the monthly  equivalent of three (3)  percentage  points greater than the
annual yield of the Moody's Average Corporate Bond Yield Index for the preceding
calendar month as published by Moody's Investor Service,  Inc. (or any successor
thereto) or, if such index is no longer published, a substantially similar index
selected by the Board. With respect to any calendar month after January 1, 2008,
the "Interest Rate" means,  the monthly  equivalent of one (1) percentage  point
greater than the annual yield of the Moody's Average  Corporate Bond Yield Index
for the preceding  calendar month. With respect to any calendar month succeeding
a  participant's  retirement  or  termination,  the "Interest  Rate" means,  the
monthly  equivalent of the annual yield of the Moody's  Average  Corporate  Bond
Yield Index for the preceding calendar month.


3.3  Limitation on Deferral

     A  Participant   may  defer  up  to  one  hundred  percent  (100%)  of  the
Participant's  Compensation  subject to a limitation of one million five hundred
thousand dollars ($1,500,000) in cumulative deferred compensation.  However, the
Committee may impose a different maximum deferral amount or increase the minimum
deferral  amount under  paragraph 3.2 from time to time by giving written notice
to all  Participants,  provided,  however,  that no such  changes  may  affect a
Deferral Commitment made prior to the Committee's action.




                                      -86-




Exhibit 23.1






            Consent of Independent Registered Public Accounting Firm



The Board of Directors
TriCo Bancshares and Subsidiaries:


We consent to the  incorporation  by  reference in the  registration  statements
(Nos. 33-88702,  33-62063,  and  33-66064)  on  Form S-8  of our  reports  dated
March 9,  2005,  with  respect  to the  consolidated  balance  sheets  of  TriCo
Bancshares and  subsidiaries as of  December 31,  2004 and 2003, and the related
consolidated  statements of income,  changes in shareholders'  equity,  and cash
flows for each of the years in the three-year  period ended  December 31,  2004,
management's  assessment of the effectiveness of internal control over financial
reporting as of December 31, 2004,  and the  effectiveness  of internal  control
over  financial  reporting as of December 31, 2004,  which reports appear in the
December 31,   2004,   annual  report  on  Form 10-K  of  TriCo  Bancshares  and
subsidiaries.


/s/ KPMG LLP



Sacramento, California
March 9, 2005




                                      -87-



Exhibit 31.1

Certification  Pursuant to Rule  13a-14(a)/15d-14(a)  of the Securities Exchange
Act of 1934, as Amended

I, Richard P. Smith, certify that;

     1.   I have reviewed this annual report on Form 10-K of TriCo Bancshares;
     2.   Based on my knowledge,  this annual report does not contain any untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this annual report;
     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this  annual  report,  fairly  present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this annual report;
     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and we have;
          a.   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision to ensure that material  information  relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this annual report is being prepared;
          b.   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;
          c.   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluations; and
          d.   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's fourth quarter that has materially  affected,  or is
               reasonably likely to materially affect, the registrant's internal
               control over financial reporting; and
     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's board of directors:
          a.   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b.   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.



Date:  March 9, 2005                   /s/ Richard P. Smith
                                       ----------------------------------------
                                       Richard P. Smith
                                       President and Chief Executive Officer



                                      -88-



Exhibit 31.2

Certification  Pursuant to Rule  13a-14(a)/15d-14(a)  of the Securities Exchange
Act of 1934, as Amended

I, Thomas J. Reddish, certify that;

     1.   I have reviewed this annual report on Form 10-K of TriCo Bancshares;
     2.   Based on my knowledge,  this annual report does not contain any untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this annual report;
     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this  annual  report,  fairly  present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this annual report;
     4.   The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and we have;
          a.   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision to ensure that material  information  relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this annual report is being prepared;
          b.   Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;
          c.   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluations; and
          d.   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's fourth quarter that has materially  affected,  or is
               reasonably likely to materially affect, the registrant's internal
               control over financial reporting; and
     5.   The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's board of directors:
          a.   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and
          b.   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.



Date:  March 9, 2005                   /s/ Thomas J. Reddish
                                       ----------------------------------------
                                       Thomas J. Reddish
                                       Executive Vice President and
                                       Chief Financial Officer



                                      -89-



Exhibit 32.1

Certification Pursuant to 18 U.S.C. Section 1350.

In connection with the Annual Report of TriCo Bancshares (the "Company") on Form
10-K for the year  ending  December  31, 2004 as filed with the  Securities  and
Exchange  Commission  on the date hereof (the  "Report"),  I,  Richard P. Smith,
President and Chief Executive  Officer of the Company,  certify,  pursuant to 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that:

          (1)  The Report fully complies with the  requirements of section 13(a)
          or 15(d) of the Securities Exchange Act of 1934; and
          (2)  The information  contained in the Report fairly presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.


          /s/ Richard P. Smith
          ------------------------------------------
          Richard P. Smith
          President and Chief Executive Officer

A signed  original of this  written  statement  required by Section 906 has been
provided  to TriCo  Bancshares  and will be  retained  by TriCo  Bancshares  and
furnished to the Securities and Exchange Commission or its staff upon request.



Exhibit 32.2

Certification Pursuant to 18 U.S.C. Section 1350.

In connection with the Annual Report of TriCo Bancshares (the "Company") on Form
10-K for the year  ending  December  31, 2004 as filed with the  Securities  and
Exchange  Commission  on the date hereof (the  "Report"),  I, Thomas J. Reddish,
Vice President and Chief Financial Officer of the Company,  certify, pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:

          (1)  The Report fully complies with the  requirements of section 13(a)
          or 15(d) of the Securities Exchange Act of 1934; and
          (2)  The information  contained in the Report fairly presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.


          /s/ Thomas J. Reddish
          ------------------------------------------
          Thomas J. Reddish
          Executive Vice President and
          Chief Financial Officer

A signed  original of this  written  statement  required by Section 906 has been
provided  to TriCo  Bancshares  and will be  retained  by TriCo  Bancshares  and
furnished to the Securities and Exchange Commission or its staff upon request.

                                      -90-