Exhibit 99.4
`
                      FEDERAL DEPOSIT INSURANCE CORPORATION
                   550 17th Street NW, Washington, D.C. 20429

                                    FORM 10-Q

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

      For the quarterly period ended March 31, 2006
                                     --------------

                               or

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

             For the transition period from __________ to __________

                         FDIC Certificate Number: 23266
                                                  -----

                                SAN JOAQUIN BANK
                                ----------------
             (Exact name of registrant as specified in its charter)

               CALIFORNIA                              95-3426405
               ----------                              ----------
    (State or other jurisdiction of       (I.R.S. Employer Identification No.)
     incorporation or organization)

   1301 - 17th Street, Bakersfield, California            93301
   -------------------------------------------            -----
   (Address of principal executive offices)             (Zip Code)



                                 (661) 281-0300
                                 --------------
              (Registrant's telephone number, including area code)


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

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer |_|   Accelerated filer |_|   Non-accelerated filer |X|

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).                                  Yes |_| No |X|

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

    No par value Common Stock: 3,474,212 shares outstanding at April 25, 2006



                                SAN JOAQUIN BANK

                                    FORM 10-Q

                      FOR THE QUARTER ENDED MARCH 31, 2006

                                      INDEX

                                                                            PAGE
                                                                            ----

PART I     FINANCIAL INFORMATION
ITEM 1.    CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
           Condensed Consolidated Balance Sheets
            March 31, 2006 and December 31, 2005.......................      1
           Condensed Consolidated Statements of Income
             Three month ended March 31, 2006 and 2005.................      2
           Condensed Consolidated Statements of Cash Flows
             Three month periods ended March 31, 2006 and 2005.........      3
           Notes to Unaudited Condensed Consolidated Financial Statements    4
ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
             CONDITION AND RESULTS OF OPERATIONS.......................      7
ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK .     22
ITEM 4.    CONTROLS AND PROCEDURES.....................................     24

PART II    OTHER INFORMATION
ITEM 1.    LEGAL PROCEEDINGS...........................................     25
ITEM 1A.   RISK                                                   FACTORS   25
ITEM 2.    UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS .     25
ITEM 3.    DEFAULTS UPON SENIOR SECURITIES ............................     25
ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS ........     25
ITEM 5.    OTHER INFORMATION...........................................     25
ITEM 6.    EXHIBITS ...................................................     26



This quarterly report on Form 10-Q contains forward-looking statements about San
Joaquin Bank for which it claims the  protection  of the safe harbor  provisions
contained in the Private  Securities  Litigation  Reform Act of 1995,  including
statements  with regard to  descriptions  of our plans or objectives  for future
operations,  products or services,  and forecasts of our  revenues,  earnings or
other  measures  of  economic  performance.  Forward-looking  statements  can be
identified by the fact that they do not relate strictly to historical or current
facts. They often include the words "believe," "expect," "anticipate," "intend,"
"plan,"  "estimate," or words of similar meaning, or future or conditional verbs
such as "will," "would," "should," "could," or "may."

Forward-looking   statements,   by  their  nature,  are  subject  to  risks  and
uncertainties.  A number of factors  -- many of which are beyond our  control --
could cause actual  conditions,  events or results to differ  significantly from
those described in the  forward-looking  statements and reported  results should
not be considered an  indication of our future  performance.  Some of these risk
factors include, among others, certain credit, market, operational and liquidity
risks  associated  with our  business  and  operations,  changes in business and
economic  conditions  in  California  and  nationally,  rising  interest  rates,
potential acts of terrorism  (which are beyond our control),  volatility of rate
sensitive deposits and assets,  value of real estate collateral securing many of
our loans, accounting estimates and judgments,  compliance costs associated with
the company's internal control structure and procedures for financial reporting.
These risk factors are not exhaustive and additional  factors that could have an
adverse  effect on our business and  financial  performance  are set forth under
"Risk Factors" and elsewhere in this  quarterly  report and in our annual report
on Form 10-K for the year ended December 31, 2005.

Forward-looking  statements  speak only as of the date they are made.  We do not
undertake  to update  forward-looking  statements  to reflect  circumstances  or
events  that  occur  after the date  forward-looking  statements  are  made.  In
addition,  past operating results are not necessarily  indicative of the results
to be expected for future periods.

                                       i


                         PART I - FINANCIAL INFORMATION


ITEM 1. FINANCIAL STATEMENTS

SAN JOAQUIN BANK AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS


                                              March 31, 2006   December 31, 2005
 ------------------------------------------------------------------------------
                                                 (unaudited)        (audited)
  ASSETS

Cash and due from banks                     $     56,914,000    $    24,355,000
Interest-bearing deposits in banks                 2,551,000            390,000
Federal funds sold                                         -          1,700,000
                                            ----------------    ---------------
        Total cash and cash equivalents           59,465,000         26,445,000

Investment securities:
  Held to maturity                               148,825,000        167,636,000
  Available for sale                               7,008,000          2,428,000
                                            ----------------    ---------------
        Total Investment Securities              155,833,000        170,064,000

Loans, net of unearned income                    439,814,000        407,400,000
Allowance for loan losses                          7,319,000          7,003,000
                                            ----------------    ---------------
        Net Loans                                432,495,000        400,397,000

Premises and equipment                             7,800,000          7,677,000

Investment in real estate                            693,000            710,000

Interest receivable and other assets              21,704,000         21,721,000
                                            ----------------    ---------------
TOTAL ASSETS                                $    677,990,000    $   627,014,000
                                            ================    ===============
- --------------------------------------------------------------------------------
LIABILITIES

Deposits:
  Noninterest-bearing demand deposits       $    183,037,000    $   186,266,000
  NOW                                             24,876,000         25,163,000
  Money market                                   286,833,000        237,415,000
  Savings                                        100,952,000         99,604,000
  Time deposits and IRAs of $100,000 or more      21,125,000         20,209,000
  Other time deposits and IRAs                     6,793,000          6,876,000
                                            ----------------    ---------------
     Total Deposits                              623,616,000        575,533,000

Accrued interest payable and other
  liabilities                                      6,663,000          5,394,000
Long-term debt and other borrowings                6,795,000          6,797,000
                                            ----------------    ---------------
        Total Liabilities                        637,074,000        587,724,000
                                            ----------------    ---------------

SHAREHOLDERS' EQUITY

Common stock, no par value - 10,000,000
  shares authorized; 3,474,212 and
  3,435,896 issued and outstanding
  at March 31, 2006 and December 31,
  2005, respectively                              10,221,000          9,970,000
Additional paid-in capital                            26,000                  -
Retained earnings                                 30,817,000         29,445,000
Accumulated other comprehensive income
 (loss)                                             (148,000)          (125,000)
                                            ----------------    ---------------
        Total Shareholders' Equity                40,916,000         39,290,000
                                            ----------------    ---------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $    677,990,000    $   627,014,000
                                            ================    ===============
 ------------------------------------------------------------------------------

See Notes to Unaudited Condensed Consolidated Financial Statements

                                       1


SAN JOAQUIN BANK AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)

                                                  Three Months Ended March 31
                                                 -------------------------------
                                                     2006             2005
- --------------------------------------------------------------------------------
INTEREST INCOME
  Loans (including fees)                         $  8,537,000     $  5,807,000
  Investment securities                             1,622,000          879,000
  Fed funds sold and other interest-bearing
    balances                                          277,000          156,000
                                                 ------------     --------------
       Total Interest Income                       10,436,000        6,842,000
                                                 ------------     --------------

INTEREST EXPENSE
  Deposits                                          3,321,000        1,379,000
  Long term debt and other borrowings                 116,000          110,000
                                                 ------------     --------------
       Total Interest Expense                       3,437,000        1,489,000
                                                 ------------     --------------

Net Interest Income                                 6,999,000        5,353,000
Provision for loan losses                             230,000          300,000
                                                 ------------     --------------

Net Interest Income After Loan Loss Provision       6,769,000        5,053,000
                                                 ------------     --------------

NONINTEREST INCOME
  Service charges and fees on deposits                196,000          212,000
  Other service charges and fees                      292,000          315,000
  Net gain on sale of fixed assets                      4,000                -
  Other                                               164,000          148,000
                                                 ------------     --------------
       Total Noninterest Income                       656,000          675,000
                                                 ------------     --------------

NONINTEREST EXPENSE
  Salaries and employee benefits                    2,277,000        1,953,000
  Occupancy                                           216,000          189,000
  Furniture and equipment                             246,000          375,000
  Other                                               864,000          774,000
                                                 ------------     --------------
       Total Noninterest Expense                    3,603,000        3,291,000
                                                 ------------     --------------

Income Before Taxes                                 3,822,000        2,437,000
Income Taxes                                        1,616,000        1,036,000
                                                 ------------     --------------
NET INCOME                                       $  2,206,000     $  1,401,000
                                                 ============     ==============
Basic Earnings per Share                         $       0.64     $       0.41
                                                 ============     ==============
Diluted Earnings per Share                       $       0.60     $       0.38
                                                 ============     ==============

See Notes to Unaudited Condensed Consolidated Financial Statements

                                       2


SAN JOAQUIN BANK AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

                                                  Three Months Ended March 31
                                                 -----------------------------
                                                      2006            2005
- -------------------------------------------------------------------------------
Cash Flows From Operating Activities:
  Net Income                                     $  2,206,000     $  1,401,000
  Adjustments to reconcile net income
    to net cash provided by operating
    activities:
       Provision for possible loan losses             230,000          300,000
       Depreciation and amortization                  213,000          331,000
       Share-based compensation expense                26,000                -
       Gain on sale of assets                          (4,000)               -
       Deferred income taxes                          121,000          115,000
       Amortization of investment securities'
         premiums and discounts                         3,000           39,000
       Increase in interest receivable and other
         assets                                       (95,000)      (1,297,000)
       Increase in accrued interest payable and
         other liabilities                          1,269,000         (405,000)
                                                 ------------     ------------
             Total adjustments                      1,763,000         (917,000)
                                                 ------------     ------------
               Net Cash Provided by Operating
                 Activities                         3,969,000          484,000
                                                 ------------     ------------

Cash Flows From Investing Activities:
       Proceeds from maturing and called
         investment securities                     25,096,000       15,305,000
       Purchases of investment securities         (10,900,000)     (34,997,000)
       Net increase in loans made to customers    (32,328,000)      16,156,000
       Net additions to premises and equipment       (315,000)        (158,000)
                                                 ------------     ------------
               Net Cash Applied to Investing
                 Activities                       (18,447,000)      (3,694,000)
                                                  ------------     ------------

Cash Flows From Financing Activities:
       Net increase in demand deposits and
         savings accounts                          47,250,000       26,619,000
       Net increase (decrease) in certificates
         of deposit                                   833,000        1,925,000
       Payments on long term debt and other
         borrowings                                    (2,000)          (2,000)
       Net increase (decrease) in fed funds
         purchased and securities sold under
         agreements to repurchase                           -       (2,376,000)
       Cash dividends paid                           (834,000)        (755,000)
       Proceeds from issuance of common stock         251,000          151,000
                                                 ------------     ------------
               Net Cash Provided by Financing
                 Activities                        47,498,000       25,562,000
                                                 ------------     ------------

Net Increase (Decrease) in Cash and Cash
  Equivalents                                      33,020,000       22,352,000
Cash and cash equivalents, at beginning of
  period                                           26,445,000       24,409,000
                                                 ------------     ------------

Cash and Cash Equivalents, at End of Period      $ 59,465,000     $ 46,761,000
                                                 ============     ============

Supplemental disclosures of cash flow information
   Cash paid during the period for:
       Interest on deposits                      $  3,306,000     $  1,378,000
                                                 ============     ============
       Income taxes                              $          -     $     19,000
                                                 ============     ============

See Notes to Unaudited Condensed Consolidated Financial Statements

                                       3


                         SAN JOAQUIN BANK AND SUBSIDIARY
                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                        as of March 31, 2006 (Unaudited)


NOTE 1. BASIS FOR PRESENTATION OF CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  statements  and pursuant to the rules and  regulations of the Federal
Deposit  Insurance  Corporation.  In the opinion of  Management,  the  unaudited
condensed consolidated financial statements contain all adjustments  (consisting
of only normal  recurring  adjustments)  necessary to present fairly San Joaquin
Bank's (the "Company's")  consolidated  financial position at March 31, 2006 and
December 31, 2005,  the results of operations  for the three month periods ended
March 31, 2006 and 2005,  and cash flows for the three month periods ended March
31, 2006 and 2005.

Certain  disclosures  normally presented in the notes to the annual consolidated
financial statements prepared in accordance with accounting principles generally
accepted  in the  United  States of America  have been  omitted.  These  interim
consolidated  condensed financial  statements should be read in conjunction with
the audited consolidated financial statements and notes thereto as well as other
information  included in the  Company's  annual report on Form 10-K for the year
ended  December 31, 2005.  The results of operations for the three month periods
ended March 31, 2006 and 2005 may not necessarily be indicative of the operating
results for the full year.

In preparing such  financial  statements in connection  with certain  accounting
policies,  Management is required to make estimates and assumptions  that affect
the reported  amounts of assets and  liabilities,  and revenues and expenses and
disclosure of contingent  assets and  liabilities.  Material  estimates that are
particularly  susceptible to significant  changes in the near term relate to the
allowance for loan losses.

Cash  dividend - The Board of  Directors  declared a cash  dividend of $0.24 per
share, which was payable to shareholders of record as of February 27, 2006.

There are 10,000,000  shares of common stock,  no par value,  authorized.  There
were 3,474,212 and 3,435,896 shares issued and outstanding at March 31, 2006 and
December  31, 2005,  respectively.  The Company  also has  5,000,000  authorized
shares of preferred stock, with 0 shares outstanding.

Certain prior period  amounts have been  reclassified  to conform to the current
year presentation.


NOTE 2. STOCK COMPENSATION

Prior to January 1, 2006, the Company accounted for its stock-based awards using
the intrinsic value method in accordance with Accounting Principles Bulletin No.
25, Accounting for Stock Issued to Employees,  and its related  interpretations.
No compensation  expense was recognized in the financial statements for employee
stock arrangements, as the Company's stock option plans provide for the issuance
of options at a price of no less than the fair  market  value at the date of the
grant.  Statement of Financial Accounting Standards ("SFAS") No. 123, Accounting
for  Stock-Based  Compensation,  requires the disclosure of pro forma net income
and  earnings  per share,  had the  Company  adopted  the fair  value  method of
accounting for stock-based  compensation.  Under SFAS No. 123, the fair value of
stock-based  awards to employees is calculated through the use of option pricing
models,  even though such models were  developed  to estimate  the fair value of
freely tradable, fully transferable options without vesting restrictions,  which
significantly  differs from the Company's stock option awards. These models also
require  subjective  assumptions,  including  future stock price  volatility and
expected  time to exercise,  which greatly  affect the  calculated  values.  The
Company's  calculations were made using the  Black-Scholes  option pricing model
with the following assumptions:  approximate expected volatility of 29.02%, risk
free interest rate of 4.34%, and expected life of 7.78 years for options granted
in the period ended March 31, 2005.

                                       4


A summary of the pro forma  effects to  reported  net  income and  earnings  per
share, as if the Company had elected to recognize compensation cost based on the
fair value of the options  granted at grant date as  prescribed by SFAS No. 123,
for the three months ended March 31, 2005:

                                                      Three Months
                                                         Ended
                                                     March 31, 2005
                                                     --------------

Net Income, as reported                                  $1,401,000

Add: Stock-based employee compensation
   expense included in reported net income
   net of related tax effects                                     -

Deduct: Total stock-based employee
   compensation expense determined under
   fair value method for all awards, net
   of related tax effects                                   (43,000)
                                                     --------------

Pro Forma Net Income                                 $    1,358,000
                                                     ==============

Earnings per Share:
   Basic -- as reported                              $         0.41
   Basic -- pro forma                                $         0.40

   Diluted -- as reported                            $         0.38
   Diluted -- pro forma                              $         0.37


SFAS No. 123 was revised in December 2004 (SFAS 123R) to require that, effective
for periods  beginning  after June 15,  2005,  the Company  begin using the fair
market value method for valuing and accounting  for stock options.  On April 14,
2005,  the Securities  and Exchange  Commission  announced the adoption of a new
rule which delayed the implementation date for the new requirements until 2006.

Effective  December  31,  2005,  the  Board of  Directors  of the Bank  voted to
accelerate the vesting of all unvested  options to acquire the Company's  common
stock that were  outstanding at that date (the  "Acceleration"),  except that no
options to non-employee directors were affected by the Acceleration.  A total of
158,870 shares subject to option were impacted by the Acceleration.  As a result
of the acceleration,  and based upon estimated Black-Scholes value calculations,
the Company  will not be  required  to  recognize  pretax  compensation  expense
related  to  the  accelerated  options  of  approximately   $833,000.   Had  the
Acceleration not occurred,  the Company would have had to recognize this expense
over the next five years when the Company became subject to the  requirements of
SFAS No.  123R,  "Share-Based  Payment,"  on January 1, 2006.  Under  applicable
accounting  guidance,  the  company  did not  record  a  charge  related  to the
Acceleration.  As a result of the  acceleration,  certain options granted to the
Company's  Chairman of the Board, Bruce Maclin,  Chief Executive  Officer,  Bart
Hill,  and two other  highest  paid  executive  officers  (together  the  "Named
Executive  Officers")  exceeded the $100,000 limit established by IRS regulation
ss.1.422-4.  As such, the excess options granted to the Named Executive Officers
must be treated as non-statutory  options. All other terms and conditions of the
accelerated options remained unchanged as a result of the Acceleration.

Effective January 1, 2006, the Company adopted the new requirements of SFAS 123R
on a prospective  basis.  As a result of the  implementation,  net income before
taxes was  approximately  $26,000 lower than if it had continued to be accounted
for as share-based compensation under Opinion 25.


NOTE 3. COMMITMENTS AND CONTINGENCIES

In the normal course of business,  there are outstanding  various commitments to
extend  credit which are not reflected in the  financial  statements,  including

                                       5


loan commitments of approximately  $202,055,000 and standby letters of credit of
approximately  $6,838,000, at March 31, 2006. However, all such commitments will
not necessarily culminate in actual extensions of credit by the Company.

Approximately  $102,374,000  of loan  commitments  outstanding at March 31, 2006
related to real estate  construction  loans that are expected to fund within the
next twelve  months.  The remaining  commitments  primarily  relate to revolving
lines of credit or other  real  estate or  commercial  loans,  and many of these
commitments  are expected to expire  without  being drawn upon.  Therefore,  the
total commitments do not necessarily  represent future cash  requirements.  Each
potential  borrower and the necessary  collateral are evaluated on an individual
basis.  Collateral varies, but may include real property, bank deposits, debt or
equity securities or business assets.

Stand-by letters of credit are commitments  written to guarantee the performance
of a customer to another party.  These guarantees are issued primarily  relating
to purchases of inventory by commercial  customers and are typically  short-term
in nature. Credit risk is similar to that involved in extending loan commitments
to customers and accordingly,  evaluation and collateral requirements similar to
those  for  loan  commitments  are  used.  Virtually  all such  commitments  are
collateralized.


NOTE 4. EARNINGS PER SHARE

Basic  earnings  per share is computed by  dividing  net income by the  weighted
average common shares  outstanding  for the period.  Diluted  earnings per share
reflects the potential  dilution that could occur if options or other  contracts
to issue common stock were exercised and converted into common stock.

There was no difference in the numerator used in the calculation of basic
earnings per share and diluted earnings per share. The denominator used in the
calculation of basic earnings per share and diluted earnings per share for each
of the three month periods ended March 31 is reconciled as follows:

 ---------------------------------------------------------------------
                                          Three Months Ended March 31
                                             2006          2005
 ---------------------------------------------------------------------
 Basic Earnings per Share:
    Net Income                             $2,206,000       $1,401,000
    Weighted average common shares
      outstanding                           3,464,000        3,422,000
 ---------------------------------------------------------------------
      Basic Earnings per Share                  $0.64            $0.41
 ---------------------------------------------------------------------
 Diluted Earnings per Share:
    Net Income                             $2,206,000       $1,401,000
    Weighted average common shares
      outstanding                           3,464,000        3,422,000
    Dilutive effect of outstanding
      options                                 239,000          222,000
 ---------------------------------------------------------------------
    Weighted average common shares
      outstanding - Diluted                 3,703,000        3,644,000
 ---------------------------------------------------------------------
      Diluted Earnings per Share                $0.60            $0.38
 ---------------------------------------------------------------------

NOTE 5. COMPREHENSIVE INCOME

                                           Three Months Ended March 31
                                              2006            2005
- ----------------------------------------------------------------------

 Net Income                                $2,206,000       $1,401,000
 Other comprehensive income-net
   unrealized holding (loss),
   net of taxes                               (23,000)         (15,000)
- ----------------------------------------------------------------------
 Total comprehensive income                $2,183,000       $1,386,000
- ----------------------------------------------------------------------

                                       6


The  Company  has  adopted  SFAS  No.  130,  "Reporting  Comprehensive  Income."
Comprehensive  income  is  equal  to  net  income  plus  the  change  in  "other
comprehensive  income," as defined by SFAS No. 130. This statement  requires the
Company to report income and (loss) from non-owner sources.  The only components
of other  comprehensive  income  currently  applicable to the Company is the net
unrealized  gain or loss on interest rate cap  contracts and the net  unrealized
gain or loss on available for sale investment securities. FASB Statement No. 130
requires that an entity:  (a) classify  items of other  comprehensive  income by
their nature in a financial statement, and (b) report the accumulated balance of
other comprehensive income separately from common stock and retained earnings in
the equity section of the balance sheet.


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The  following  discussion  should  be read in  conjunction  with our  Unaudited
Condensed   Consolidated   Financial  Statements  and  notes  thereto  appearing
elsewhere in this quarterly report on Form 10-Q.


This quarterly report on Form 10-Q contains forward-looking statements about San
Joaquin Bank for which it claims the  protection  of the safe harbor  provisions
contained in the Private  Securities  Litigation  Reform Act of 1995,  including
statements  with regard to  descriptions  of our plans or objectives  for future
operations,  products or services,  and forecasts of our  revenues,  earnings or
other  measures  of  economic  performance.  Forward-looking  statements  can be
identified by the fact that they do not relate strictly to historical or current
facts. They often include the words "believe," "expect," "anticipate," "intend,"
"plan,"  "estimate," or words of similar meaning, or future or conditional verbs
such as "will," "would," "should," "could," or "may."


Forward-looking   statements,   by  their  nature,  are  subject  to  risks  and
uncertainties.  A number of factors  -- many of which are beyond our  control --
could cause actual  conditions,  events or results to differ  significantly from
those described in the  forward-looking  statements and reported  results should
not be considered an  indication of our future  performance.  Some of these risk
factors include, among others, certain credit, market, operational and liquidity
risks  associated  with our  business  and  operations,  changes in business and
economic  conditions  in  California  and  nationally,  rising  interest  rates,
potential acts of terrorism  (which are beyond our control),  volatility of rate
sensitive deposits and assets,  value of real estate collateral securing many of
our loans, accounting estimates and judgments,  compliance costs associated with
the company's internal control structure and procedures for financial reporting.
These risk factors are not exhaustive and additional  factors that could have an
adverse  effect on our business and  financial  performance  are set forth under
"Risk Factors" and elsewhere in this  quarterly  report and in our annual report
on Form 10-K for the year ended December 31, 2005.


Forward-looking  statements  speak only as of the date they are made.  We do not
undertake  to update  forward-looking  statements  to reflect  circumstances  or
events  that  occur  after the date  forward-looking  statements  are  made.  In
addition,  past operating results are not necessarily  indicative of the results
to be expected for future periods.


RECENT EVENTS

On April 25,  2006,  the  Board  authorized  Chairman  of the  Board,  the Chief
Executive  Officer and President or any Executive  Vice President of the Company
to take any and all actions necessary to form a Bank Holding Company (the "BHC")
and enter into an  Agreement  and Plan of  Reorganization  (the  "Reorganization
Agreement")  and an  Agreement  of Merger  (the  "Merger  Agreement")  where the
Company   would   become   a   wholly   owned   subsidiary   of  the  BHC   (the
"Reorganization").   San  Joaquin  Bancorp,   a  California   corporation,   was
incorporated on May 4, 2006.

On May 9, 2006, the Company, San Joaquin Bancorp, and San Joaquin Reorganization
Corp. (the  "Reorganization  Corp."),  a wholly owned  subsidiary of San Joaquin
Bancorp,  entered  into the  Reorganization  Agreement  where the Company  would
become a wholly owned subsidiary of San Joaquin Bancorp.

Under the terms of the Reorganization  Agreement and Merger Agreement  (together
the  "Agreements"),  at the Effective Time, the  Reorganization  Corp.  shall be
merged with and into the Bank,  the  separate  existence  of the  Reorganization

                                       7


Corp. will cease,  and the Bank will continue as the surviving  corporation (the
"Merger"). The Bank shall thereafter be a subsidiary of the San Joaquin Bancorp,
and operations shall continue under the name "San Joaquin Bank."

In accordance with the terms of the Agreements, upon consummation of the Merger,
each share of common stock of the Bank issued and outstanding  immediately prior
to the Effective Time shall, by virtue of the Merger,  be deemed to be exchanged
for and converted into one share of fully paid and nonassessable common stock of
the  Holding  Company.  In  addition,   San  Joaquin  Bancorp  will  assume  all
outstanding  stock options of the Bank exercisable into common stock of the Bank
upon consummation of the Merger. Each such stock option will be exercisable into
one share of San Joaquin Bancorp upon closing of the Merger.  The Reorganization
and Merger will result in a change in control of the Bank.

Consummation  of the  transactions  contemplated by the Agreements is subject to
approval by the Bank's  shareholders  at its annual meeting on June 20, 2006 and
applicable  regulatory  authorities.  Management  anticipates  that,  subject to
receipt of all required  consents and approvals,  the Merger and  Reorganization
will be effected during the second or third quarter of 2006.

CRITICAL ACCOUNTING POLICIES

GENERAL

Our financial  statements are prepared in accordance with accounting  principles
generally  accepted  in the United  States of America  ("GAAP").  The  financial
information  contained  within  our  statements  is,  to a  significant  extent,
financial  information  that is based on  measures of the  financial  effects of
transactions  and events that have  already  occurred.  We use  historical  loss
factors as one factor,  among other factors,  in  determining  the inherent loss
that  may  be  present  in  our  loan  portfolio.  Actual  losses  could  differ
significantly from the historical and other factors that we use. Other estimates
that we use are related to the expected useful lives of our depreciable  assets.
In addition,  GAAP itself may change from one  previously  acceptable  method to
another method.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is an estimate of the losses that may be sustained
in our  loan  portfolio.  The  allowance  is based on two  basic  principles  of
accounting:  (1) SFAS No. 5, "Accounting for Contingencies," which requires that
losses be accrued  when they are probable of occurring  and  estimable,  and (2)
SFAS No. 114, "Accounting by Creditors for Impairment of a Loan," which requires
that losses be accrued based on the differences between the value of collateral,
present  value of  future  cash  flows or  values  that  are  observable  in the
secondary market and the loan balance.

Our allowance for loan losses has three basic components: the formula allowance,
the specific allowance and the unallocated  allowance.  Each of these components
is determined based upon estimates that can and do change when the actual events
occur.  The formula  allowance uses historical  losses as an indicator of future
losses and,  as a result,  could  differ  from the loss  incurred in the future.
However,  since this history is updated  with the most recent loss  information,
Management  believes the errors that might  otherwise  occur are mitigated.  The
specific  allowance  uses  various  techniques  to arrive at an  estimate of the
expected loss.  Historical loss  information and fair market value of collateral
are used to  estimate  those  losses.  The use of  these  values  is  inherently
subjective  and our actual  losses could be greater or less than the  estimates.
The  unallocated  allowance  addresses  losses that are  attributable to various
factors including  economic events,  industry or geographic sectors whose impact
on the portfolio  are believed to be probable,  but have yet to be recognized in
either the formula or specific allowances. For further information regarding our
allowance for loan losses,  see "Allowance for Loan Losses"  discussion later in
this item.

STOCK BASED AWARDS

Prior to January 1, 2006,  we  accounted  for our stock based  awards  using the
intrinsic value method in accordance with  Accounting  Principles  Board ("APB")
Opinion No. 25 and related  interpretations.  All option  grants under our stock
option  plans to date  provide for the issuance of options at a price of no less
than the fair market value at the date of the grant,  therefore, no compensation
expense was recognized in the financial  statements.  Effective January 1, 2006,
the Company adopted the new  requirements  of SFAS 123R on a prospective  basis.
See Note 2, "Stock Compensation," in Notes to Condensed  Consolidated  Financial
Statements.

                                       8


OVERVIEW

We commenced  operations as a California  state-chartered  bank in December 1980
and are the oldest independent community bank headquartered in Bakersfield, Kern
County,  California.  San Joaquin Bank has four banking  offices in Kern County,
California. The Rosedale Branch located at 3800 Riverlakes Drive is owned by the
Company,  as are the Stockdale Branch located at 4600 California  Avenue and the
Administrative  Center  located  at 1000  Truxtun  Avenue,  all in  Bakersfield,
California.  The Main Office at addressStreet1301 17th Street,  CityBakersfield,
and the Delano Branch at CityStreet1613 Inyo Street, CityDelano, are both leased
facilities.

At March 31, 2006, we had total consolidated assets of $677,990,000 (an increase
of 8.13% compared to year-end 2005), total consolidated deposits of $623,616,000
(an  increase of 8.35% over  year-end  2005),  total  consolidated  net loans of
$432,495,000  (an increase of 8.02% compared to year-end 2005), and consolidated
shareholders'  equity of $40,916,000  (an increase of 4.14% compared to year-end
2005).

We reported  quarterly net income of  $2,206,000  for the first quarter of 2006.
Net income increased  $805,000,  or 57.46%,  over the $1,401,000 reported in the
first  quarter  of 2005.  Diluted  earnings  per share  were $0.60 for the first
quarter of 2006 and $0.38 for the first  quarter of 2005.  For the first quarter
of 2006,  the  annualized  return on average equity (ROAE) and return on average
assets  (ROAA)  were 21.90% and 1.36%,  respectively,  as compared to 16.44% and
1.08%,  respectively,  for the same period in 2005.  During the first quarter of
2006, we have experienced steady growth in loans and deposits while, at the same
time,  we have  continued to maintain  control over our overhead and other fixed
expenses,  which has resulted in our continued  earnings  growth.  Our growth in
deposits  stems  from  continued  local   advertising  and  business   promotion
activities.  There have been no special  promotions or other  deposit  campaigns
utilized during the first three months of 2006 to attract new deposits, nor have
we relied upon brokered deposits of any kind.

We ended the first quarter of 2006 with a Tier 1 leverage ratio of 6.30%, a Tier
1 risk-based  capital ratio of 7.78%,  and a total  risk-based  capital ratio of
10.18%. At the end of the first quarter of 2005, these ratios were 6.59%,  8.70%
and 11.48%,  respectively.  We met all the  criteria  under  current  regulatory
guidelines for a "well capitalized" bank as of March 31, 2006.

                                       9


The  following  table  provides  a summary of the major  elements  of income and
expense for the periods indicated:

                                   Three Months Ended March 31
                                  -----------------------------

                                      2006              2005        % Change
                                  ------------     ------------     ---------

Interest Income                   $ 10,436,000     $  6,842,000        52.53%
Interest Expense                     3,437,000        1,489,000       130.83%
                                  ------------     ------------     ---------

Net Interest Income                  6,999,000        5,353,000        30.75%
Provision for Loan Losses              230,000          300,000       -23.33%
                                  ------------     ------------     ---------

Net interest income after
  provision for loan losses          6,769,000        5,053,000        33.96%
Noninterest Income                     656,000          675,000        -2.81%
Noninterest Expense                  3,603,000        3,291,000         9.48%
                                  ------------     ------------     ---------

Income Before Taxes                  3,822,000        2,437,000       56.83%
Provision For Income Taxes           1,616,000        1,036,000       55.98%
                                  ------------     ------------     ---------
Net Income                        $  2,206,000     $  1,401,000        57.46%
                                  ============     ============     =========

                                       10


                               NET INTEREST INCOME

Net  interest  income,  the  difference  between  interest  earned  on loans and
investments and interest paid on deposits and other borrowings, is the principal
component of our earnings.  The  following  two tables  provide a summary of the
components of net interest  income and the changes within the components for the
periods  indicated.  The first  table  sets  forth a summary  of the  changes in
interest income and interest expense from changes in average asset and liability
balances  (volume) and changes in average  interest rates (rate) for the periods
indicated.



                                                 Three Months Ended March 31
(DOLLARS IN THOUSANDS)                        2006                         2005
                                  ----------------------------- ----------------------------
                                    Avg                  Avg       Avg               Avg
                                  Balance    Interest   Yield    Balance  Interest  Yield
                                  ---------  --------  -------- ----------------------------
                                                                   
ASSETS
Earning assets:
  Loans (1)(2)(3)                 $ 415,077  $  8,537   8.34%   $  312,523  $ 5,807   7.54%
  Taxable investments               155,570     1,599   4.17%      123,467      869   2.85%
  Tax-exempt investments              2,550        23   3.66%          997       10   4.07%
  Fed funds sold and other
    interest-bearing balances        25,286       277   4.44%       25,989      156   2.43%
                                  ----------------------------- ----------------------------

Total earning assets                598,483    10,436   7.07%      462,976    6,842   5.99%
                                  ----------------------------- ----------------------------

Cash & due from banks                28,904                         26,152
Other assets                         28,946                         34,219
                                  ---------                     ----------

Total Assets                      $ 656,333                     $  523,347
                                  =========                     ==========

LIABILITIES
Interest-bearing liabilities:
  NOW & money market              $ 282,661  $  2,374   3.41%   $  188,543      802   1.73%
  Savings                           100,599       739   2.98%       94,941      475   2.03%
  Time deposits                      27,594       208   3.06%       22,284      102   1.86%
  Other borrowings                    6,974       116   6.75%       12,272      110   3.64%
                                  ----------------------------- ----------------------------
Total interest-bearing
  liabilities                       417,828     3,437   3.34%      318,040    1,489   1.90%
                                  ----------------------------- ----------------------------
Noninterest-bearing deposits        186,628                        156,286
Other liabilities                     4,430                          9,349
                                  ---------                     ----------
Total Liabilities                   608,886                        483,675

SHAREHOLDERS' EQUITY
Shareholders' equity                 40,301                         33,921
                                  ---------                     ----------

Total Liabilities and
  Shareholders' Equity            $ 649,187                     $  517,596
                                  =========                     ==========

Net Interest Income and Net
  Interest Margin (4)                        $  6,999   4.74%               $ 5,353   4.69%
                                             ==================           ==================

1)   Loan interest  income  includes fee income of $511,000 and $431,000 for the three months
     ended March 31, 2006 and 2005, respectively.
2)   Includes  average  deferred loan fees of $1,440,000  and $1,057,000 for the three months
     ended March 31, 2006 and 2005, respectively.
3)   The average  balance of  nonaccrual  loans is not  significant  as a percentage of total
     loans and, as such, has been included in net loans
4)   Net interest  margin is computed by dividing net  interest  income by the total  average
     earning assets.

                                              11


    VOLUME RATE ANALYSIS (UNAUDITED)
    ----------------------------------------------------------------------------
                                                 Three Months Ended March 31
    (dollars in thousands)                            2006 over 2005
    ----------------------------------------------------------------------------
                                               Volume      Rate      Net Change
    ----------------------------------------------------------------------------
    Interest-earning assets:

    Net Loans (1)(2)                           1,906        824           2,730
    Taxable Investment Securities                226        504             730
    Tax-exempt Investment Securities (3)          16         (3)             13
    Federal Funds Sold                            (4)       125             121
    ----------------------------------------------------------------------------
    Total                                      2,144      1,450           3,594
    ----------------------------------------------------------------------------
    Interest-Bearing Liabilities

    NOW and Money Market Accounts                400      1,172           1,572
    Savings Deposits                              28        236             264
    Time Deposits                                 24         82             106
    Other Borrowings                             (47)        53               6
    ----------------------------------------------------------------------------
    Total                                        405      1,543           1,948
    ----------------------------------------------------------------------------
    Interest Differential                      1,739        (93)          1,646
    ============================================================================

1)    Loan interest  income includes fee income of $511,000 and $431,000 for the
      three months ended March 31, 2006 and 2005, respectively.
2)    The average balance of nonaccrual loans is not significant as a percentage
      of total loans and, as such, has been included in net loans.
3)    The amount of tax-exempt securities that we hold is minimal and the amount
      derived from these  securities is not  significant,  therefore  there have
      been no adjustments made to reflect interest earned on these securities on
      a tax-equivalent  basis.  The effective  statutory tax rate was 42.28% and
      42.51%  for the  three  month  period  ended  March  31,  2006  and  2005,
      respectively.

Net interest  income,  before  provision for loan loss,  was  $6,999,000 for the
quarter ended March 31, 2006 compared to $5,353,000  for the quarter ended March
31, 2005, an increase of $1,646,000, or 30.75%.


INTEREST INCOME - FIRST QUARTER 2006 COMPARED TO 2005

Total  interest  income for the quarter  ended  March 31,  2006 was  $10,436,000
compared to  $6,842,000  for the quarter  ended March 31,  2005,  an increase of
$3,594,000  or 52.53%.  Changes in interest  income are the result of changes in
the average  balances  and changes in average  yields on earning  assets.  Major
components of earning assets include loans, taxable investment  securities,  and
federal  funds  sold and other  interest-bearing  balances.  Year-over-year,  we
experienced  changes in average balances and average yields on these balances as
follows:

During the first quarter of 2006,  average net loans were $415,077,000  compared
to $312,523,000  during the first quarter of 2005, an increase of  $102,554,000,
or 32.81%.  This  increased  volume of loans resulted in an increase in interest
earned on average  loans of  $1,906,000  during the three months ended March 31,
2006,  compared to the three months ended March 31, 2005.  During this same time
period, the average yield earned on average loans increased from 7.54% to 8.34%.
This 80 basis  point  increase  in average  yield  resulted  in an  increase  of
$824,000 in interest  earned on average  net loans  during the first  quarter of
2006  compared to the first  quarter of 2005.  The net result was an increase of
$2,730,000  in interest  earned on average net loans during the first quarter of
2006 compared with the same period of 2005.

Average  taxable  investment  securities  during the first  quarter of 2006 were
$155,570,000  compared  to  $123,467,000  during  the same  period  of 2005,  an
increase  of  $32,103,000,  or 26.00%.  This  increased  volume  resulted  in an
increase in interest earned on average taxable securities of $226,000 during the

                                       12


first  quarter of 2006  compared to the first  quarter of 2005.  During the same
period,  average  yield earned on average  taxable  securities  increased by 132
basis points, resulting in an increase of $504,000 in interest earned on average
taxable securities during the first quarter of 2006, compared to the same period
of 2005.  The net result was an  increase  of  $730,000  in  interest  earned on
average  taxable  securities  during the first quarter of 2006,  compared to the
first quarter of 2005.

The average  balance of federal funds sold and other  interest-bearing  balances
during the first quarter of 2006 was $25,286,000, compared to $25,989,000 during
the same period of 2005, a decrease of $703,000,  or 2.70%. The decreased volume
of  federal  funds  sold and other  interest-bearing  balances  during the first
quarter of 2006  resulted in a decrease  of $4,000 in  interest  earned on these
balances as compared to the first quarter of 2005.  The average yield on federal
funds  sold and other  interest-bearing  balances  increased  201  basis  points
between the first quarter of 2005 and the first quarter of 2006,  which resulted
in an increase in interest earned on these balances of $125,000 during this same
time  period.  These two  factors  resulted  in a net  increase  of  $121,000 in
interest  earned  on  average  federal  funds  sold and  other  interest-bearing
balances during the first quarter of 2006 compared to the same period of 2005.

INTEREST EXPENSE - FIRST QUARTER 2006 COMPARED TO 2005

Total Interest expense for the first quarter of 2006 was $3,437,000  compared to
$1,489,000 for the first quarter of 2005, an increase of $1,948,000, or 130.83%.
Changes in interest  expense  are the result of changes in the average  balances
and  changes  in  average  rates  paid on  interest-bearing  liabilities.  Major
components  of  interest-bearing   liabilities  include  NOW  and  money  market
accounts, savings deposits, time deposits, and other borrowings. Year-over-year,
we experienced  changes in average balances and average yields on these balances
as follows:

The average balance of NOW and money market accounts increased from $188,543,000
during the first  quarter of 2005 to  $282,661,000  during the first  quarter of
2006, an increase of $94,118,000,  or 49.92%.  This increased volume of deposits
resulted in an increase in interest expense of $400,000 during the first quarter
of 2006  compared  to the first  quarter  of 2005,  while  the 168  basis  point
increase in interest  rates during the same period  caused  interest  expense to
increase by  $1,172,000.  The net result was an increase in interest  expense on
average NOW and money market accounts of $1,572,000  during the first quarter of
2006, compared to the first quarter of 2005.

Average  savings  deposits  increased  during  the  first  quarter  of  2006  to
$100,599,000,  compared  to  $94,941,000  during the first  quarter of 2005,  an
increase of $5,658,000,  or 5.96%.  Because of this increase in average  savings
deposits,  interest expense  increased $28,000 during the first quarter of 2006,
compared to the first  quarter of 2005.  Interest  rates during this same period
increased by 95 basis  points,  resulting in an increase in interest  expense of
$236,000 in the first  quarter of 2006,  compared to the first  quarter of 2005.
The net  result was an  increase  of  $264,000  in  interest  expense on average
savings  deposits  during the first  quarter of 2006 versus the first quarter of
2005.

Average time deposits during the first quarter of 2006 increased to $27,594,000,
compared  to  $22,284,000  during the first  quarter  of 2005,  an  increase  of
$5,310,000,  or 23.83%.  This increase in average time deposits  caused interest
expense to  increase  by $24,000 in the first  quarter of 2006  compared  to the
first  quarter of 2005,  and the 120 basis point  increase in interest  rates on
average time deposits caused interest expense to increase by $82,000 during this
same time  period.  These two factors  resulted in the net  increase in interest
expense  on average  time  deposits  of  $106,000  in the first  quarter of 2006
compared to the first quarter of 2005.

Average  other  borrowings,  consisting  primarily of a $6,000,000  subordinated
note,  decreased  during the first  quarter of 2006 to  $6,974,000  compared  to
$12,272,000  during the first  quarter of 2005,  a decrease  of  $5,298,000,  or
43.17%.  This decrease in volume was the result of a decrease in securities sold
under  agreements  to  repurchase  and caused  interest  expense to  decrease by
$47,000 during the first quarter of 2006, compared to the first quarter of 2005,
while a 311 basis  point  increase  in  interest  rates  paid on  average  other
borrowings  caused  interest  expense to  increase  by $53,000  during this same
year-over-year time period. The net result was an increase of $6,000 in interest
expense on other  borrowings  during the first  quarter of 2006  compared to the
first quarter of 2005.

NET INTEREST MARGIN

The net  interest  margin for the first  quarter of 2006 was 4.74%  compared  to
4.69% for the first  quarter of 2005.  In the current  rising rate  environment,
Management  believes the net interest  margin  should  remain  stable due to the
rising  rate  environment  in which our  variable  rate  assets are  expected to

                                       13


reprice  more  quickly  than the  interest-bearing  liabilities.  Although,  the
current competitive rate environment could exert pressure on net interest margin
resulting  in a flat to slightly  declining  margin for the  remainder  of 2006.
Conversely,  in a declining rate  environment  the net interest  margin would be
expected to decline.

PROVISION FOR LOAN LOSSES

We made a  $230,000  addition  to the  allowance  for loan  losses  in the first
quarter of 2006  compared to an  addition  of  $300,000 in the first  quarter of
2005.  The provision for loan losses is based upon in-depth  analysis,  in which
Management considers many factors, including the rate of loan growth, changes in
the level of past due,  nonperforming and classified assets,  changing portfolio
mix, overall credit loss experience,  recommendations of regulatory authorities,
and prevailing local and national economic  conditions to establish the required
level  of the  allowance  for  loan  losses.  Based  upon  information  known to
Management at the date of this report,  Management believes that these additions
to the total allowance for loan losses allow the Company to maintain an adequate
reserve to absorb losses inherent in the loan portfolio. The total allowance for
loan losses was $7,319,000 at March 31, 2006, compared to $7,003,000 at December
31, 2005,  an increase of $316,000,  or 4.51%.  The ratios of the  allowance for
loan losses to nonperforming and restructured  loans were 1,527.97% at March 31,
2006 and 963.27% at  December  31,  2005.  The ratio of the  allowance  for loan
losses to total  loans was 1.66% at March  31,  2006 and 1.72% at  December  31,
2005.  For further  information  regarding our  allowance  for loan losses,  see
"Allowance for Loan Losses" discussion later in this item.

NONINTEREST INCOME

Noninterest income consists primarily of service charges on deposit accounts and
fees for  miscellaneous  services.  Noninterest  income totaled  $656,000 in the
first quarter of 2006, which was a decrease of $19,000,  or 2.81%, over $675,000
in the first  quarter of 2005.  Service  charges and fees on deposits  decreased
$16,000 during the three months ended March 31, 2006 compared to the same period
of 2005. The decrease in service  charges and fees on deposits was the result of
customers  maintaining  higher  balances in their  accounts  thereby  offsetting
service  charges and fees that would be charged  against those  accounts.  Other
service  charges  and fees were down  $23,000  in the first  quarter  of 2006 as
compared  to the first  quarter  of 2005.  Other  noninterest  income  increased
$16,000 during the first quarter of 2006 compared to the first quarter of 2005.

NONINTEREST EXPENSE

As  compared  to the  first  quarter  of  2005,  noninterest  expense  increased
$312,000,  or 9.48%,  to a total of  $3,603,000  in the first  quarter  of 2006.
Salary and employee benefits  increased  $324,000,  or 16.59%,  during the first
quarter of 2006 as compared to the first quarter of 2005. The increase in salary
and  employee  benefits  was due  primarily  to  normal  salary  increases,  and
increases  in group  medical  insurance  premiums as compared to the prior year.
Salary and employee  benefits  expense  also  includes  additional  compensation
expense from granting of stock options of $26,000 under SFAS 123R. Occupancy and
fixed asset expense  decreased by $102,000,  or 18.09%,  to $462,000  during the
first quarter of 2006 compared to the first quarter of 2005. This change was due
primarily to in depreciation expense on equipment.  Other expenses for the first
quarter of 2006  totaled  $864,000,  which was an increase of $90,000,  or 9.48%
compared  to the first  quarter  of 2005.  The  increases  in other  noninterest
expense were  primarily due to increases in advertising  and marketing  expense,
increases in legal  expense,  and increases in audits and  examinations  expense
associated with increased regulatory requirements.  The efficiency ratio for the
three month periods  ended March 31, 2006 was 47.07%  compared to 54.60% for the
same period in the prior year  demonstrating  improvement  in overall  operating
efficiency.

PROVISION FOR INCOME TAXES

We  recorded  income tax  expense  of  $1,616,000  in the first  quarter of 2006
compared to $1,036,000  in the first  quarter of 2005.  The provision for income
taxes increased primarily due to increased profitability in the first quarter of
2006 as compared to the same period in the prior year.  The  effective  tax rate
for the three month periods ended March 31, 2006 and 2005 was 42.28% and 42.51%.

SECURITIES

At March 31, 2006,  held-to-maturity securities had a fair value of $145,466,000
with  an   amortized   cost   basis  of   $148,825,000.   At  March  31,   2006,

                                       14


available-for-sale  securities had a market value of $7,008,000. On an amortized
cost basis, the held-to-maturity investment portfolio decreased $18,811,000 from
the  December  31,  2005  balance of  $167,636,000,  a decrease  of 11.22%.  The
decrease in the portfolio  was  primarily  due to the maturity of U.S.  Treasury
securities  which decreased  $14,041,000.  During the first quarter of 2006, the
bank   reclassified  all  of  its  investments  in  municipal   securities  from
held-to-maturity  to available for sale. At March 31, 2006, these securities had
an  amortized  cost  basis of  $4,660,000  and a fair value of  $4,618,000.  The
unrealized  pretax  loss on  held-to-maturity  securities  at March 31, 2006 was
$3,359,000,  as  compared to a loss of  $2,677,000  at December  31,  2005.  The
decreases  in the market  value of the  investment  portfolio  was caused by the
general  increase in short-term  interest  rates.  As a general rule, the market
price of fixed rate  investment  securities will decline as interest rates rise,
which is precisely what happened.  Inasmuch as these  investment  securities are
classified as held-to-maturity, we expect to hold all such securities until they
reach their  respective  maturity  dates and,  therefore,  we do not  anticipate
recognizing  any  losses on these  securities.  The  unrealized  pretax  loss on
available-for-sale securities at March 31, 2006 was $152,000.

LOANS

The ending balance for net loans at March 31, 2006 was  $432,495,000,  which was
an increase of  $32,098,000,  or 8.02%,  from the  year-end  2005 balance and an
increase  of  $128,842,000,   or  42.43%,  from  the  March  31,  2005  balance.
Year-over-year,  significant changes in our loan portfolio were as follows: real
estate loans have increased from  $235,530,000 at March 31, 2005 to $379,718,000
at March 31, 2006 (61.22%);  commercial loans have decreased from $57,834,000 at
March 31, 2005 to $48,209,000 at March 31, 2006 (16.64%);  and, loans to finance
agricultural  production  have decreased  from  $14,613,000 at March 31, 2005 to
$11,756,000  at March 31, 2006 (19.55%).  Since  year-end 2005, the  significant
changes in the bank's  loan  portfolio  are as follows:  real estate  loans have
increased from  $333,121,000  at December 31, 2005 to  $379,718,000 at March 31,
2006 (13.99%);  commercial loans have decreased from $55,895,000 at December 31,
2005  to  $48,209,000  at  March  31,  2006  (13.75%);  and,  loans  to  finance
agricultural  production have decreased from $18,211,000 at December 31, 2005 to
$11,756,000 at March 31, 2006 (35.45%). Management believes and current economic
projections considered indicate that loan demand for Kern County and the greater
Bakersfield area will remain fairly constant through 2006.

CREDIT RISK

We assess and manage  credit risk on an ongoing  basis  through a formal  credit
review program,  internal monitoring and formal lending policies. We believe our
ability to  identify  and assess  risk and  return  characteristics  of our loan
portfolio are critical for profitability and growth. We emphasize credit quality
in  the  loan  approval  process,   active  credit  administration  and  regular
monitoring.  With this in mind, we have designed and implemented a comprehensive
loan review and grading  system that  functions to monitor and assess the credit
risk inherent in the loan portfolio.

Ultimately,  the credit  quality of our loans may be  influenced  by  underlying
trends in the national and local economic and business  cycles.  Our business is
mostly  concentrated  in Kern  County,  California.  Our economy is  diversified
between agriculture, oil, light industry, and warehousing and distribution. As a
result,  we lend  money  to  individuals  and  companies  dependent  upon  these
industries.

We have significant  extensions of credit and commitments to extend credit which
are secured by real estate,  totaling  approximately  $482,092,000  at March 31,
2006.  Although we believe this real estate  concentration  has no more than the
normal risk of collectibility,  a substantial decline in the economy in general,
a decline in real estate values in our primary market area in  particular,  or a
substantial  increase  in  interest  rates  could have an adverse  impact on the
collectibility of these loans. The ultimate recovery of these loans is generally
dependent upon the successful operation, sale or refinancing of the real estate.
We monitor the  effects of current  and  expected  market  conditions  and other
factors on the collectibility of real estate loans. When, in our judgment, these
loans are impaired,  an appropriate  provision for losses is recorded.  The more
significant  assumptions we consider involve estimates of the following:  lease,
absorption  and sale rates;  real estate  values and rates of return;  operating
expenses;  inflation;  and  sufficiency  of collateral  independent  of the real
estate including,  in most instances,  personal guarantees.  Notwithstanding the
foregoing,  abnormally high rates of impairment due to general or local economic
conditions   could  adversely   affect  our  future  prospects  and  results  of
operations.

In  extending  credit  and  commitments  to  borrowers,   we  generally  require
collateral  and/or  guarantees  as  security.  The  repayment  of such  loans is
expected  to come  from cash flow and from  proceeds  from the sale of  selected


                                       15


assets of the borrowers.  Our  requirement for collateral  and/or  guarantees is
determined  on a  case-by-case  basis in connection  with our  evaluation of the
creditworthiness  of the  borrower.  Collateral  held  varies  but  may  include
accounts receivable, inventory, property, plant and equipment,  income-producing
properties,  residences  and other real  property.  We secure our  collateral by
perfecting  our  interest  in  business  assets,  obtaining  deeds of trust,  or
outright  possession  among other means.  Loan losses from lending  transactions
related to real estate and agriculture compare favorably with our loan losses on
our loan portfolio as a whole.

We believe that our lending  policies and  underwriting  standards  will tend to
mitigate  losses in an economic  downturn;  however,  there is no assurance that
losses  will  not  occur  under  such  circumstances.   Our  loan  policies  and
underwriting  standards  include,  but are not  limited  to, the  following:  1)
maintaining  a  thorough   understanding   of  our  service  area  and  limiting
investments  outside of this area, 2) maintaining an understanding of borrowers'
knowledge  and  capacity  in their  fields of  expertise,  3) basing real estate
construction  loan approval not only on  salability of the project,  but also on
the borrowers'  capacity to support the project financially in the event it does
not sell  within  the  originally  projected  time  period,  and 4)  maintaining
conforming  and  prudent  loan  to  value  and  loan  to cost  ratios  based  on
independent  outside  appraisals  and  ongoing  inspection  and  analysis of our
construction  lending activities.  In addition,  we strive to diversify the risk
inherent in the construction portfolio by avoiding  concentrations to individual
borrowers and on any one project.

NONACCRUAL, PAST DUE, RESTRUCTURED LOANS AND OTHER REAL ESTATE OWNED (OREO)

We generally place loans on nonaccrual  status when they become 90 days past due
as to principal or interest,  unless the loan is well secured and in the process
of  collection.  When a loan is placed on  nonaccrual  status,  the  accrued and
unpaid interest receivable is reversed and the loan is accounted for on the cash
or cost  recovery  method  thereafter,  until  qualifying  for return to accrual
status.  Generally, a loan may be returned to accrual status when all delinquent
interest and principal  become current in accordance  with the terms of the loan
agreement and remaining principal is considered  collectible or when the loan is
both well secured and in the process of  collection.  Loans or portions  thereof
are charged off when, in our opinion, collection appears unlikely. The following
table  sets  forth  nonaccrual  loans,  loans past due 90 days or more and still
accruing,  restructured  loans  performing in compliance with modified terms and
OREO at March 31, 2006 and December 31, 2005:

                                       16


NONACCRUAL, PAST DUE, RESTRUCTURED LOANS, AND OTHER REAL ESTATE OWNED (OREO)

(DATA IN THOUSANDS, EXCEPT PERCENTAGES)         March 31,     December 31,
                                                  2006           2005
                                                ---------     -----------

Past due 90 days or more and still accruing:
   Commercial                                   $      4       $      -
   Real estate                                         -              -
   Consumer and other                                 11              -

Nonaccrual:
   Commercial                                         32              -
   Real estate                                       395            727
   Consumer and other                                 37              -
Restructured (in compliance with
  modified terms)                                      -              -
                                                --------       --------
Total nonperforming and restructured loans           479            727

Other real estate owned                              693            710
                                                --------       --------

Total nonperforming and restructured assets     $  1,172       $  1,437
                                                ========       ========

Allowance for loan losses as a percentage of
  nonperforming and restructured loans          1527.97%        963.27%

Nonperforming and restructured loans to total
  loans                                            0.11%          0.18%

Allowance for loan losses to nonperforming and
  restructured assets                            624.49%        487.33%

Nonperforming and restructured assets to total
  assets                                           0.17%          0.23%


At March 31, 2006, there were nonperforming and restructured loans which totaled
$479,000, compared to $727,000 at December 31, 2005, a decrease of $248,000. The
decrease was due to an decrease in nonaccrual loans. During the first quarter of
2006, we continued to closely monitor and actively pursue the collection of all
loans classified as nonperforming. At March 31, 2006, nonperforming and
restructured loans were .11% of total loans, compared to .18% at December 31,
2005. The ratio of nonperforming and restructured assets to total assets was
..17% at March 31, 2006 compared to .23% at December 31, 2005.

Under generally accepted  accounting  principles,  a loan is considered impaired
when,  based on current  information  and events,  it is probable that we may 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  effective  interest rate or, as a
practical expedient,  at the loan's observable market price or the fair value of
the collateral if the loan is collateral-dependent.  Under some circumstances, a
loan  which  is  deemed  impaired  may  still  perform  in  accordance  with its
contractual terms.  Loans that are considered  impaired are generally not placed
on nonaccrual status unless the loan becomes 90 days or more past due.

At March 31, 2006 and  December 31, 2005,  there was no recorded  investment  in
loans that were  considered  impaired  under SFAS No. 114.  Other than  impaired
loans and  classified  loans  (discussed  below),  we are not aware of any other
potential problem loans which were accruing and current at March 31, 2006, where
serious  doubt  exists as to the  ability  of the  borrower  to comply  with the
present  repayment terms. In this report,  the terms "impaired" and "classified"
will not  necessarily be used to describe the same loans.  "Impaired"  loans are
those loans that meet the  definition  outlined  in SFAS No.  114.  "Classified"
loans generally refer to those loans that have a credit risk rating of 6 through
8, as further discussed in the following section.

Generally it is the Bank's policy that when a loan is  nonaccrual,  payments are
applied  against  the  principal  balance  of the loan  until  such time as full
collection of the principal  balance is expected.  The amount of gross  interest
income that would have been recorded for nonaccrual loans, if all such loans had
been current in accordance  with their original  terms,  was $38,000,  including
those related to interest owed from prior years.

                                       17


Total cash payments received during the three months ended March 31, 2006, which
were applied against the book balance of nonaccrual loans outstanding at March
31, 2006, totaled approximately $340,000.

CLASSIFIED LOANS

We have  established a system of evaluation of all loans in our loan  portfolio.
Based upon the evaluation  performed,  each loan is assigned a risk rating. This
risk rating system  quantifies the risk we believe we have assumed when entering
into a credit transaction. The system rates the strength of the borrower and the
facility or  transaction,  which  provides a tool for risk  management and early
problem loan recognition.

For each new credit  approval,  credit  review,  credit  extension or renewal or
modification of existing facilities,  the approving officers assign risk ratings
utilizing an eight point rating scale.  The risk ratings are a measure of credit
risk based on the historical,  current and anticipated financial characteristics
of the  borrower in the current  risk  environment.  We assign risk ratings on a
scale of 1 to 8, with 1 being the highest  quality rating and 8 being the lowest
quality rating. Loans rated an 8 are charged off.

The primary  accountability  for risk rating management resides with the account
officer.  The Credit Review  Department is  responsible  for confirming the risk
rating  after  reviewing  all the credit  factors  independently  of the account
officer. The rating assigned to a credit is the one determined to be appropriate
by the Credit Review Department.

The loans we consider "classified" are those that have a credit risk rating of 6
through 8. These are the loans and other credit  facilities  that we consider to
be of the greatest risk to us and, therefore,  they receive the highest level of
attention by our account officers and senior credit management officers.

A loan that is classified may be either a "performing" or "nonperforming"  loan.
A performing loan is one wherein the borrower is making all payments as required
by the loan agreements.  A nonperforming loan is one wherein the borrower is not
paying as agreed and/or is not meeting specific other  performance  requirements
that were agreed to in the loan documentation.

The  following  table  summarizes  the Bank's  classified  loans for the periods
indicated:

                      March 31, 2006        December 31, 2005
                      --------------        -----------------
                               (dollars in thousands)

Classified Loans     $       4,082           $        4,676
OREO                           693                      710
                     -------------           --------------
Total                $       4,775           $        5,386
                     =============           ==============

At March 31,  2006,  there were  $4,082,000  in  classified  loans  compared  to
$4,676,000 in classified loans at December 31, 2005, a decrease of $594,000,  or
12.70%.  The amount of  classified  loans  includes the portion of certain loans
that are guaranteed by the Small Business Administration.  These amounts were $0
and $196,000 at March 31, 2006 and December 31, 2005,  respectively.  Management
does not  expect to incur a loss on these  amounts  that are  guaranteed  by the
Small Business Administration.

The loans and other credit facilities considered classified are also allocated a
specific  amount in the allowance for loan losses,  as further  explained in the
"Allowance for Loan Losses" section herein.

ALLOWANCE FOR LOAN LOSSES

We maintain an allowance for loan losses to absorb  losses  inherent in the loan
portfolio.  The  allowance is based on our regular  assessments  of the probable
losses inherent in the loan portfolio and to a lesser extent, unused commitments
to provide  financing.  Determining the adequacy of the allowance is a matter of
judgment,  which reflects  consideration of all significant  factors that affect
the  collectibility  of the portfolio as of the evaluation date. Our methodology

                                       18


for  measuring  the  appropriate  level of the  allowance  relies on several key
elements,   which  include  the  formula  allowance,   specific  allowances  for
identified problem loans and the unallocated reserve. The unallocated  allowance
contains  amounts that are based on our evaluation of existing  conditions  that
are not  directly  measured in the  determination  of the  formula and  specific
allowances.

The formula  allowance is  calculated  by applying  loss factors to  outstanding
loans and certain  unused  commitments,  in each case based on the internal risk
grade of such loans and  commitments.  Changes in risk grades of both performing
and nonperforming loans affect the amount of the formula allowance. Loss factors
are  based on our  historical  loss  experience  and may be  adjusted  for other
factors that, in our judgment,  affect the collectibility of the portfolio as of
the  evaluation  date. At March 31, 2006,  the formula  allowance was $4,296,000
compared  to  $3,866,000  at  December  31,  2005.  The  increase in the formula
allowance  was  primarily  a  result  of  increases  in the  balances  of  loans
outstanding.

In addition to the formula  allowance  calculated by the application of the loss
factors  to the  standard  loan  categories,  specific  allowances  may  also be
calculated.   Quarterly,   all   significant   classified   loans  are  analyzed
individually  based on the source and adequacy of repayment and specific type of
collateral,  and an  assessment  is made of the adequacy of the formula  reserve
relative to the individual  loan. A specific  allocation  either higher or lower
than    the    formula    reserve    will   be    calculated    based   on   the
higher/lower-than-normal probability of loss and the adequacy of the collateral.
At March 31, 2006, the specific  allowance was  $1,281,000 on a classified  loan
base  of  $4,082,000  compared  to  a  specific  allowance  of  $1,412,000  on a
classified loan base of $4,676,000 at December 31, 2005.

At March 31, 2006 and December  31, 2005 there was  $1,742,000  and  $1,724,000,
respectively,  in the  allowance  for loan losses that was  unallocated.  In the
opinion of Management, and based upon an evaluation of potential losses inherent
in the loan  portfolio,  it is  necessary  to  establish  unallocated  allowance
amounts  above the amounts  allocated  using the formula and specific  allowance
methods,  based upon our  evaluation  of the  following  factors:

    o  The current national and local economic and business  conditions,  trends
       and  developments,  including  the condition of various  market  segments
       within our lending area;

    o  Changes  in  lending  policies  and  procedures,  including  underwriting
       standards and collection, charge-off, and recovery practices;

    o  Changes  in the  nature,  mix,  concentrations  and  volume  of the  loan
       portfolio;

    o  The  effect  of  other  external  factors  such as legal  and  regulatory
       requirements  on the level of  estimated  credit  losses  in our  current
       portfolio.

There can be no assurance that the adverse impact of any of these  conditions on
us will not be in excess of the combined allowance for loan losses as determined
by us at March 31, 2006 and set forth in the preceding paragraph.

The  allowance  for loan losses  totaled  $7,319,000  or 1.66% of total loans at
March 31, 2006,  compared to  $7,003,000 or 1.71% of total loans at December 31,
2005. At these dates, the allowance represented  1,527.97%,  963.27% and 153.76%
of nonperforming and restructured loans, respectively.

It is our policy to maintain the allowance for loan losses at a level considered
adequate  for  risks  inherent  in the  loan  portfolio.  Based  on  information
currently  available to Management,  including economic factors,  overall credit
quality,  historical delinquency and history of actual charge-offs,  as of March
31, 2006, we believe that the allowance for loan losses is adequate. However, no
prediction of the ultimate  level of  additional  provisions to our allowance or
loans charged off in future years can be made with any certainty.

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

                                       19


                                             Three Months Ended March 31
                                               2006               2005
                                          ----------------------------------
Beginning Balance                         $  7,003,000       $  5,487,000

Provision charged to expense                   230,000            300,000
Loans charged off                               (4,000)                 -
Recoveries                                      90,000             70,000
                                          ----------------------------------
   Ending Balance                         $  7,319,000      $   5,857,000
                                          ==================================
Ending Loan Portfolio                      441,379,000        310,672,000

Allowance for loss as a percentage of
ending loan portfolio                             1.66%             1.89%


LIQUIDITY

Liquidity  management  refers to our  ability  to  maintain  cash flows that are
adequate  to fund  our  operations  on an  ongoing  basis  and to meet  our debt
obligations  and other  commitments on a timely and cost effective  basis.  Both
assets and  liabilities  contribute  to our  liquidity  position.  Federal funds
lines, short-term investments and securities,  and loan repayments contribute to
liquidity,  along  with  deposit  increases,  while  loan  funding  and  deposit
withdrawals  decrease  liquidity.  We assess the likelihood of projected funding
requirements by reviewing  historical  funding patterns,  current and forecasted
economic conditions and individual  customer funding needs.  Commitments to fund
loans  and  outstanding  standby  letters  of credit  at March  31,  2006,  were
approximately  $202,055,000  and  $6,838,000,  respectively.  Such loans  relate
primarily to revolving lines of credit and other  commercial  loans, and to real
estate construction loans.

Our sources of liquidity consist of overnight funds sold to correspondent banks,
unpledged marketable loans and investments,  and salable SBA loans. At March 31,
2006,  consolidated liquid assets totaled $174,568,000 or 25.75% of total assets
as compared to $150,422,000 or 23.99% of total  consolidated  assets at December
31, 2005. In addition to liquid assets,  we maintain  short-term lines of credit
with correspondent banks. At March 31, 2006, we had $15,000,000  available under
these credit lines.  Additionally,  we have borrowing  capacity with the Federal
Home Loan Bank of San Francisco in the amount of $17,735,000. At March 31, 2006,
$0 was  outstanding  under these credit lines. We serve primarily a business and
professional  customer  base and, as such,  our deposit base is  susceptible  to
economic fluctuations. Accordingly, we strive to maintain a balanced position of
liquid assets to volatile and cyclical deposits.

CAPITAL RESOURCES

Our total  shareholders'  equity was $40,916,000 at March 31, 2006,  compared to
$39,290,000  at December  31, 2005,  an increase of  $1,626,000,  or 4.14%.  The
change is the result of the first quarters' earnings,  issuance of capital stock
due to the exercise of stock options, the increase in other comprehensive income
or loss, and the payout of a cash dividend to shareholders in February, 2006.

We  are  subject  to  regulations   issued  by  the  Federal  Deposit  Insurance
Corporation  ("FDIC"),  which require  maintenance of certain levels of capital.
Under the regulations, capital requirements are based upon the composition of an
institution's  asset base and the risk  factors  assigned to those  assets.  The
guidelines  characterize  an  institution's  capital  as being  "Tier 1" capital
(defined to be  principally  shareholders'  equity less  intangible  assets) and
"Tier 2" capital  (defined to be  principally  the  allowance  for loan  losses,
limited to one and one-fourth  percent of gross risk weighted  assets,  and term
subordinated  debt,  subject to certain  limits).  The guidelines  require us to
maintain  specific levels of risk-based  capital in order to be considered "well
capitalized"  under the prompt  corrective  action  provisions of the applicable
banking regulations.

The  following  table shows our actual  capital  amounts and ratios at March 31,
2006 and December 31, 2005,  as well as the minimum  capital  ratios for capital
adequacy and well capitalized classifications under the regulatory framework:

                                       20



                                                                                             To Be Categorized
                                                                                             Well Capitalized
                                                                     For Capital          Under Prompt Corrective
                                            Actual                Adequacy Purposes          Action Provisions
                                   -----------------------      ---------------------     -----------------------
                                       Amount       Ratio          Amount       Ratio        Amount       Ratio
- -----------------------------------------------------------------------------------------------------------------
As of March 31, 2006
- -----------------------------------------------------------------------------------------------------------------
                                                                                        
Total risk-based capital ratio     $ 53,447,000     10.18%      $ 42,002,000    8.00%     $ 52,502,000    10.00%
Tier 1 risk-based capital ratio      40,873,000      7.78%        21,014,000    4.00%       31,522,000     6.00%
Tier 1 leverage ratio                40,873,000      6.30%        25,951,000    4.00%       32,439,000     5.00%

As of December 31, 2005
- -----------------------------------------------------------------------------------------------------------------
Total risk-based capital ratio     $ 51,510,000     10.51%      $ 39,208,000    8.00%     $ 49,010,000    10.00%
Tier 1 risk-based capital ratio      39,372,000      8.03%        19,612,000    4.00%       29,419,000     6.00%
Tier 1 leverage ratio                39,372,000      6.44%        24,455,000    4.00%       30,568,000     5.00%


We meet the  "well  capitalized"  ratio  measures  at both  March  31,  2006 and
December 31, 2005.

On April 5, 2004,  the Bank issued a Six Million  Dollar  ($6,000,000)  Floating
Rate Subordinated Note (the  "Subordinated  Note") in a private  placement.  The
Subordinated Note, which was issued pursuant to a Purchase Agreement dated April
5, 2004 by and between the Company and NBC Capital Markets Group,  Inc., matures
in 2019. The Company may redeem the Subordinated Note, at par, on or after April
23, 2009, subject to compliance with California and federal banking regulations.
The Subordinated Note resets quarterly and bears interest at a rate equal to the
three-month  LIBOR  index  plus a margin of 2.70%.  The  Subordinated  Note is a
capital  security that qualifies as Tier 2 capital  pursuant to capital adequacy
guidelines promulgated by the Federal Deposit Insurance Corporation.

OFF-BALANCE SHEET ITEMS

We have certain ongoing commitments under operating leases. These commitments do
not significantly  impact operating  results.  As of March 31, 2006 and December
31,  2005,  commitments  to extend  credit and  letters of credit  were the only
financial  instruments with off-balance sheet risk, except for the interest rate
cap contracts and interest rate swap agreements described herein.

DERIVATIVES

The use of derivatives  allows the bank to meet the needs of its customers while
reducing the interest rate risk associated with certain transactions.  Currently
the bank uses  interest  rate cap  contracts,  which are cash flow  hedges,  and
interest rate swap agreements, which are fair value hedges, to limit exposure to
changes in interest  rates.  The Board has  approved a hedging  policy,  and the
Asset  Liability  Committee  is  responsible  for  ensuring  that  the  Board is
knowledgeable about general hedging theory, usage and accounting; and that based
upon this understanding,  approves all hedging transactions. The derivatives are
carried at fair value and are included in other assets or other  liabilities  in
the  consolidated  balance sheet if they have a positive or negative fair value,
respectively.

CASH FLOW HEDGES

We entered into two interest  rate cap contracts  with a third party,  to manage
the risk that  changes  in  interest  rates will  affect the amount of  interest
expense of our deposits.  The interest rate cap contracts  qualify as derivative
financial  instruments.  Under an interest rate cap contract, we agree to pay an
initial  fixed amount at the beginning of the contract in exchange for quarterly
payments from the third party when the three-month  LIBOR rate exceeds a certain
fixed level.

At March 31, 2006, we had interest rate cap  contracts on  $14,000,000  notional
amount of  indebtedness.  Interest rate cap contracts  with notional  amounts of
$7,000,000  and  $7,000,000  have cap rates of 6.50%,  and 6.00%,  respectively.
Notional  amount of  $14,000,000  outstanding  contracts  will mature on June 2,
2008. The net gain or loss on the ineffective portion of these interest rate cap
contracts  was not  material for the year ended  December  31, 2005,  or for the
three months ended March 31, 2006.

                                       21


The interest rate cap contracts are considered to be a hedge against  changes in
the amount of future cash flows  associated  with our  interest  expense for our
deposits.  Accordingly,  the interest  rate cap  contracts  are recorded at fair
value in our  consolidated  balance  sheet and the related  unrealized  gains or
losses on these contracts are recorded in shareholders' equity as a component of
other comprehensive  income. These deferred gains and losses are amortized as an
adjustment  to  interest  expense  over the same  period  in which  the  related
interest  payments  being  hedged are  recognized  in  income.  Over the next 12
months,  the bank  expects  to  amortize  $61,000 of the  unrealized  loss as an
adjustment  to  interest  expense.  However,  to the  extent  that  any of these
contracts are not considered to be perfectly  effective in offsetting the change
in the value of the interest  payments  being hedged,  any changes in fair value
relating  to  the  ineffective   portion  of  these  contracts  are  immediately
recognized in income.

FAIR VALUE HEDGES

The bank entered into five interest rate swap  agreements with a third party, to
hedge against  changes in fair value of certain fixed rate loans.  The bank uses
this a means  to offer  fixed  rate  loans to  customers,  while  maintaining  a
variable rate income that that better suits the bank's needs.  Under an interest
rate swap  agreement,  the bank agrees to pay a fixed rate to the counter  party
while receiving a floating rate based on the 1-month LIBOR.

As of March 31,  2006,  we had  interest  rate  swap  agreements  on  $6,617,000
notional amount of indebtedness.  At March 31, 2006, the fair value of the swaps
was an unrealized loss of $56,000.  The  corresponding  fair value adjustment is
included on the balance sheet with the hedged items. The net gain or loss on the
ineffective  portion of these interest rate swap agreements was not material for
the three months ended March 31, 2006.

The interest rate swap  agreements are considered to be a hedge against  changes
in the fair value of certain fixed rate loans. The interest rate swap agreements
are fair value hedges that qualify as  derivative  financial  instruments  under
SFAS No. 133 and are accounted for under the short-cut method. Accordingly,  the
hedges are  recorded  at fair value the  balance  sheet and any  changes in fair
value of the swap is recognized currently in earnings and the offsetting gain or
loss  on the  hedged  assets  attributable  to the  hedged  risk  is  recognized
currently in earnings.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The goal for  managing  our assets and  liabilities  is to maximize  shareholder
value and earnings  while  maintaining  a high  quality  balance  sheet  without
exposing  ourselves to undue  interest  rate risk.  Our Board of  Directors  has
overall  responsibility for our interest rate risk management policies.  We have
an Asset/Liability  Management  Committee (ALCO), which establishes and monitors
guidelines to control the  sensitivity of earnings to changes in interest rates.
The company does not engage in trading  activities to manage interest rate risk,
however,  the Board of Directors has approved,  and the Company  currently uses,
derivatives to manage  interest rate risk.  These  derivatives  are discussed in
Item 7  under  the  caption  "Off-Balance  Sheet  Items"  and in  note 11 to the
consolidated  financial  statements.  Interest rate risk is the most significant
market risks  affecting the Bank.  Management does not believe the Company faces
other  significant  market  risks  such  as  foreign  currency  exchange  risks,
commodity risks, or equity price risks.

ASSET AND 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
income, net interest income and market value of equity.

The market values of assets or  liabilities  on which the interest rate is fixed
will increase or decrease with changes in market  interest rates. If San Joaquin
Bank invests funds in a fixed rate  long-term  security and then interest  rates
rise, the security is worth less than a comparable  security just issued because
of the lower yield on the original  fixed rate  security.  If the lower yielding

                                       22


security  had to be sold,  San  Joaquin  Bank  would have to  recognize  a loss.
Correspondingly,  if  interest  rates  decline  after a fixed rate  security  is
purchased,  its value  increases.  Therefore,  while the value of the fixed rate
investment  changes  regardless  of which  direction  interest  rates move,  the
adverse  exposure to "market  risk" is primarily due to rising  interest  rates.
This  exposure is  lessened  by managing  the amount of fixed rate assets and by
keeping  maturities  relatively short.  However,  this strategy must be balanced
against the need for adequate  interest income because variable rate and shorter
fixed rate  securities  generally earn less interest than longer term fixed rate
securities.

There  is  market  risk  relating  to San  Joaquin  Bank's  fixed  rate  or term
liabilities  as well as its assets.  For  liabilities,  the adverse  exposure to
market risk is to lower rates  because San Joaquin Bank must continue to pay the
higher rate until the end of the term.

Simulation  of earnings is the primary tool used to measure the  sensitivity  of
earnings to interest rate changes.  Using computer modeling  techniques,  we are
able to estimate the potential impact of changing interest rates on earnings.  A
balance sheet forecast is prepared  using inputs of actual loan,  securities and
interest bearing liabilities (i.e.,  deposits and other borrowings) positions as
the beginning  base. The forecast  balance sheet is processed  against  multiple
interest rate scenarios.  The scenarios  include a 100, 200, and 300 basis point
rising rate  forecast,  a flat rate forecast and a 100, 200, and 300 basis point
falling rate forecast which take place within a one year time frame.  The latest
simulation  forecast  using  December 31, 2005 balances and measuring  against a
flat rate  environment,  calculated  that in a one-year  horizon an  increase in
interest  rates of 100 basis  points  would  result in an  increase  of $576,000
(1.79%) in net interest  income.  Conversely,  a 100 basis point  decrease would
result in a decrease  of  $376,000  (1.17%) in net  interest  income.  The basic
structure  of the  balance  sheet has not  changed  significantly  from the last
simulation run.

The  simulations of earnings do not  incorporate  any  management  actions which
might moderate the negative consequences of interest rate deviations. Therefore,
in Management's  view,  they do not reflect likely actual results,  but serve as
conservative  estimates of interest rate risk.  Our risk profile has not changed
materially from that at year-end 2005.

San  Joaquin  Bank has  adequate  capital  to  absorb  any  potential  losses as
described  above as a result of a decrease  in interest  rates.  Periods of more
than one year are not  estimated  because it is believed that steps can be taken
to mitigate the adverse effects of such interest rate changes.

REPRICING RISK

One  component,  among  others,  of interest rate risk arises from the fact that
when interest  rates  change,  the changes do not occur equally for the rates of
interest  earned and paid because of  differences  in  contractual  terms of the
assets and  liabilities  held.  San Joaquin Bank has a large portion of its loan
portfolio tied to the prime interest rate. If the prime rate is lowered  because
of general market conditions,  e.g., other money-center banks are lowering their
lending  rates,  these loans will be  repriced.  If San Joaquin Bank were at the
same time to have a large  portion  of its  deposits  in  long-term  fixed  rate
certificates, net interest income would decrease immediately. Interest earned on
loans would decline while  interest  expense would remain at higher levels for a
period of time because of the higher rate still being paid on deposits.

A decrease in net interest income could also occur with rising interest rates if
San Joaquin Bank had a large portfolio of fixed rate loans and securities funded
by deposit  accounts  on which the rate is  steadily  rising.  This  exposure to
"repricing   risk"  is  managed  by  matching  the   maturities   and  repricing
opportunities of assets and  liabilities.  This is done by varying the terms and
conditions  of the products that are offered to depositors  and  borrowers.  For
example,  if many depositors want longer-term  certificates while most borrowers
are requesting loans with floating  interest rates, San Joaquin Bank will adjust
the interest rates on the certificates and loans to try to match up demand.  San
Joaquin Bank can then partially fill in mismatches by purchasing securities with
the appropriate maturity or repricing characteristics.

BASIS RISK

Another component of interest rate risk arises from the fact that interest rates
rarely change in a parallel or equal manner.  The interest rates associated with
the various assets and liabilities  differ in how often they change,  the extent
to which  they  change,  and  whether  they  change  sooner or later  than other

                                       23


interest  rates.  For example,  while the  repricing  of a specific  asset and a
specific  liability  may fall in the same period of a gap report,  the  interest
rate on the asset may rise 100 basis  points,  while market  conditions  dictate
that the liability  increases only 50 basis points.  While evenly matched in the
gap  report,  San Joaquin  Bank would  experience  an  increase in net  interest
income. This exposure to "basis risk" is the type of interest risk least able to
be managed, but is also the least dramatic. Avoiding concentration in only a few
types of assets or liabilities  is the best insurance that the average  interest
received and paid will move in tandem,  because the wider  diversification means
that many different rates, each with their own volatility characteristics,  will
come into play.  San Joaquin Bank has made an effort to minimize  concentrations
in certain types of assets and liabilities.


ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The term  "disclosure  controls  and  procedures"  refers  to the  controls  and
procedures of a company that are designed to ensure that information required to
be  disclosed  by a company in the reports  that it files under Rule 13a - 14 of
the  Securities  Exchange  Act of 1934,  as  amended,  (the  "Exchange  Act") is
recorded, processed, summarized and reported within required time periods. As of
March 31, 2006 (the "Evaluation  Date"),  we carried out an evaluation under the
supervision and with the  participation of our Chief Executive Officer and Chief
Financial  Officer  of  the   effectiveness  of  our  disclosure   controls  and
procedures.  Based on that  evaluation,  our Chief  Executive  Officer and Chief
Financial  Officer have concluded that, as of the Evaluation Date, such controls
and  procedures  were  effective in ensuring that required  information  will be
disclosed on a timely basis.

CHANGES IN INTERNAL CONTROLS

The  evaluation  did not  identify  any  change  in our  internal  control  over
financial  reporting that occurred  during the quarter ended March 31, 2006 that
has  materially  affected,  or is reasonably  likely to materially  affect,  our
internal control over financial reporting.

                                       24


                           PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

There  are no  material  pending  legal  proceedings  to  which  the Bank or any
subsidiary is a party or of which any of their  property is subject,  other than
ordinary  routine  litigation  incidental  to the  business  of the  Bank or any
subsidiary.  None of the ordinary  routine  litigation  in which the Bank or any
subsidiary  is involved is expected to have a material  adverse  impact upon the
financial position or results of operations of the Bank or any subsidiary.


ITEM 1A. RISK FACTORS

The risk factors  included in the Bank's Annual Report on Form 10-K for the year
ended  December  31, 2005 have not  materially  changed  other than as set forth
below.  The  information  set forth below should be red in conjunction  with the
risk factors disclosed in that Form 10-K.

OUR  PROPOSAL  TO  CONSUMMATE  A  BANK  HOLDING   COMPANY   REORGANIZATION,   IF
CONSUMMATED,  WOULD CAUSE US TO BECOME A WHOLLY-OWNED  SUBSIDIARY OF SAN JOAQUIN
BANCORP

We have entered into an Agreement and Plan of  Reorganization  dated May 9, 2006
with San Joaquin Bancorp, which is a holding company that is currently inactive.
Consummation of the bank holding company  reorganization  is subject to approval
from  shareholders  at the  2006  Annual  Meeting  of  Shareholders,  regulatory
approvals from the Commissioner of the Department of Financial Institutions, the
FDIC,  the Federal  Reserve,  and other  provisions in the Agreement and Plan of
Reorganization. Assuming consummation of that reorganization, all holders of our
common  stock will  automatically  have their  shares  converted  into shares of
common stock of San Joaquin Bancorp, a California corporation,  on a one for one
basis. It is expected the  reorganization  will be consummated  during 2006, but
there can be no assurance that the reorganization will be consummated.

In  addition  to the other  information  set forth  here and  elsewhere  in this
report, you should carefully consider the factors discussed in Part I, "ITEM 1A.
Risk Factors" in our Annual Report on Form 10-K for the year ended  December 31,
2005, which could materially affect our business,  financial condition or future
results.  The risks described in our Annual Report on Form 10-K are not the only
risks facing our Company. Additional risks and uncertainties not currently known
to us or that we  currently  deem to be  immaterial  also may  arise  or  become
material in the future and materially  adversely affect our business,  financial
condition and/or operating results.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None


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

None


ITEM 5. OTHER INFORMATION

(a) None

                                       25


(b) None


ITEM 6. EXHIBITS

3.2     Amended and Restated Bylaws of the Registrant Dated April 25, 2006.
31.1    Certification of Chief Executive Officer pursuant to Securities Exchange
        Act Rule 13a - 14(a)/ 15d-14(a).
31.2    Certification of Chief Financial Officer pursuant to Securities Exchange
        Act Rule 13a - 14(a)/ 15d-14(a).
32.1    Certification  of Chief Executive  Officer and Chief  Financial  Officer
        pursuant to 18 U.S.C.  1350,  as adopted  pursuant to Section 906 of the
        Sarbanes-Oxley Act of 2002.

                                       26


SIGNATURES

Pursuant  to the  requirements  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.

May 12, 2006                        SAN JOAQUIN BANK
                                    (Registrant)



                                    By:/s/ Stephen M. Annis
                                       -----------------------------------
                                          Stephen M. Annis
                                          Executive Vice President &
                                          Chief Financial Officer
                                          (Principal Financial and Accounting
                                           Officer)

                                       27


EXHIBIT 31.1

CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Bart Hill, certify that:

1. I have reviewed this quarterly report for the period ending March 31, 2006 on
   Form 10-Q of San Joaquin Bank;

2. Based on my  knowledge,  this  quarterly  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 report;

3. Based  on  my  knowledge,  the  financial  statements,  and  other  financial
   information included in this quarterly 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 report;

4. The  registrant's  other  certifying  officer(s)  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)) for the registrant and 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 report is being prepared;

     (b) 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 evaluation; and

     (c) Disclosed  in this  report  any  change  in the  registrant's  internal
         control over financial  reporting that occurred during the registrant's
         most recent fiscal quarter (the  registrant's  fourth fiscal quarter in
         the case of an  annual  report)  that has  materially  affected,  or is
         reasonably  likely to  materially  affect,  the  registrant's  internal
         control over financial reporting.

5. The registrant's other certifying  officer(s) 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 (or persons performing the equivalent functions):

     (a) All significant  deficiencies and material  weaknesses in the design or
         operation  of internal  controls  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: May 12, 2006



/s/ Bart Hill
- -----------------------
Bart Hill
Chief Executive Officer



EXHIBIT 31.2

CERTIFICATION UNDER SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Stephen M. Annis, certify that:

1. I have reviewed this quarterly report for the period ending March 31, 2006 on
   Form 10-Q of San Joaquin Bank;

2. Based on my  knowledge,  this  quarterly  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 report;

3. Based  on  my  knowledge,  the  financial  statements,  and  other  financial
   information included in this 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 report;

4. The  registrant's  other  certifying  officer(s)  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)) for the registrant and 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 report is being prepared;

     (b) 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 evaluation; and

(c)     Disclosed in this report any change in the registrant's internal control
        over financial reporting that occurred during the registrant's most
        recent fiscal quarter (the registrant's fourth fiscal quarter in the
        case of an annual report) that has materially affected, or is reasonably
        likely to materially affect, the registrant's internal control over
        financial reporting.

5. The registrant's other certifying  officer(s) 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 (or persons performing the equivalent functions):

     (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: May 12, 2006



/s/ Stephen M. Annis
- ----------------------------------
Stephen M. Annis
Chief Financial Officer




EXHIBIT 32.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the quarterly  report of San Joaquin Bank (the "Company") on
Form 10-Q for the  quarter  ended  March 31,  2006,  as filed  with the  Federal
Deposit Insurance Corporation, each of the undersigned, in the capacities and on
the date indicated below, hereby certifies,  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;

     (2) The  information  contained  in  the  report  fairly  presents,  in all
         material respects, the financial condition and results of operations of
         the Company.




/s/ Bart Hill
- -----------------------------------
Bart Hill
Chief Executive Officer
(Principal Executive Officer)
May 12, 2006



/s/ Stephen M. Annis
- -----------------------------------
Stephen M. Annis
Chief Financial Officer
(Principal Financial and Accounting Officer)
May 12, 2006