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

                                    FORM 10-Q

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

                For the quarterly period ended September 30, 2005

                                       or

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

              For the transition period from _________ to _________

                       Commission File Number:  000-23575

                            COMMUNITY WEST BANCSHARES
             (Exact name of registrant as specified in its charter)

                 California                                   77-0446957
 (State or other jurisdiction of incorporation             (I.R.S. Employer
                or organization)                          Identification No.)

      445 Pine Avenue, Goleta, California                       93117
   (Address of principal executive offices)                   (Zip Code)

                                 (805) 692-5821
              (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.
     [X]  YES  [_]  NO

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  [_]  YES  [X]  NO

     Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act).  [_]  YES  [X]  NO

Number of shares of common stock of the registrant outstanding as of November
10, 2005: 5,745,514.





                                             TABLE OF CONTENTS


PART I.            FINANCIAL INFORMATION                                                              PAGE
- -------            ---------------------                                                              ----
                                                                                             
         ITEM 1.   FINANCIAL STATEMENTS

                   CONSOLIDATED BALANCE SHEETS                                                           3

                   CONSOLIDATED INCOME STATEMENTS                                                        4

                   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY                                        5

                   CONSOLIDATED STATEMENTS OF CASH FLOWS                                                 6

                   NOTES TO UNAUDITED CONSOLIDATED FINANCIAL                                             7
                   STATEMENTS

       The financial statements included in this Form 10-Q should be read with reference to Community
           West Bancshares' Annual Report on Form 10-K for the fiscal year ended December 31, 2004.

         ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS
                   OF FINANCIAL CONDITION AND RESULTS OF
                   OPERATIONS                                                                           12

         ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                   ABOUT MARKET RISK                                                                    24

         ITEM 4.   CONTROLS AND PROCEDURES                                                              24

PART II.           OTHER INFORMATION
- --------           -----------------

         ITEM 1.   LEGAL PROCEEDINGS                                                                    25

         ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES
                   AND USE OF PROCEEDS                                                                  25

         ITEM 3.   DEFAULTS UPON SENIOR SECURITIES                                                      25

         ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF                                                   25
                   SECURITY HOLDERS

         ITEM 5.   OTHER INFORMATION                                                                    25

         ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K                                                     25


SIGNATURES
- ----------



                                        2



PART I - FINANCIAL INFORMATION
ITEM 1.    FINANCIAL STATEMENTS
- -------    --------------------

                                               COMMUNITY WEST BANCSHARES
                                              CONSOLIDATED BALANCE SHEETS

                                                                                         SEPTEMBER 30,    DECEMBER 31,
                                                                                             2005             2004
ASSETS                                                                                    (UNAUDITED)
                                                                                        ---------------  --------------
                                                                                                   
                                                                                             (DOLLARS IN THOUSANDS)
Cash and due from banks                                                                 $        4,609   $       8,769
Interest-earning deposits in other financial institutions                                            -           9,700
Federal funds sold                                                                               8,020          11,736
                                                                                        ---------------  --------------
  Cash and cash equivalents                                                                     12,629          30,205
Time deposits in other financial institutions                                                      533             647
Investment securities available-for-sale, at fair value; amortized cost of $23,294 at
  September 30, 2005 and $22,380 at December 31, 2004                                           23,155          22,258
Investment securities held-to-maturity, at amortized cost; fair value of $6,967 at
  September 30, 2005 and $6,122 at December 31, 2004                                             6,992           6,094
Federal Home Loan Bank stock, at cost                                                            2,562           1,200
Federal Reserve Bank stock, at cost                                                                812             812
Interest only strips, at fair value                                                              2,033           2,715
Loans:
Loans held for sale, at lower of cost or fair value                                             54,111          45,988
Loans held for investment, net of allowance for loan losses of  $3,222 at
  September 30, 2005 and $2,785 at December 31, 2004                                           284,566         222,153
Securitized loans, net of allowance for loan losses of  $723 at
  September 30, 2005 and $1,109 at December 31, 2004                                            15,561          22,365
                                                                                        ---------------  --------------
    Total loans                                                                                354,238         290,506
Servicing rights                                                                                 3,020           3,258
Other real estate owned, net                                                                        65              13
Premises and equipment, net                                                                      1,996           1,763
Other assets                                                                                     6,320           5,732
                                                                                        ---------------  --------------
TOTAL ASSETS                                                                            $      414,355   $     365,203
                                                                                        ===============  ==============
LIABILITIES
Deposits:
  Non-interest-bearing demand                                                           $       35,311   $      44,384
  Interest-bearing demand                                                                       85,115          92,395
  Savings                                                                                       17,309          15,370
  Time certificates of $100,000 or more                                                         75,711          40,393
  Other time certificates                                                                       90,323          92,026
                                                                                        ---------------  --------------
    Total deposits                                                                             303,769         284,568
Securities sold under agreements to repurchase                                                       -          13,672
Federal Home Loan Bank advances                                                                 54,500          10,500
Bonds payable in connection with securitized loans                                               9,704          13,910
Other liabilities                                                                                5,256           4,984
                                                                                        ---------------  --------------
    Total liabilities                                                                          373,229         327,634
                                                                                        ---------------  --------------
STOCKHOLDERS' EQUITY
Common stock, no par value; 10,000,000 shares authorized, 5,745,514 shares issued and
  outstanding, at September 30, 2005 and 5,729,869 at December 31, 2004                         30,143          30,020
Retained earnings                                                                               11,065           7,621
Accumulated other comprehensive loss, net                                                          (82)            (72)
                                                                                        ---------------  --------------
    Total stockholders' equity                                                                  41,126          37,569
                                                                                        ---------------  --------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                              $      414,355   $     365,203
                                                                                        ===============  ==============


See accompanying notes.


                                        3



                                    COMMUNITY WEST BANCSHARES
                            CONSOLIDATED INCOME STATEMENTS (UNAUDITED)

                                                    THREE MONTHS ENDED       NINE MONTHS ENDED
                                                        SEPTEMBER 30,           SEPTEMBER 30,
                                                  -----------------------  ----------------------
                                                     2005         2004        2005        2004
                                                  -----------  ----------  ----------  ----------
                                                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                           
INTEREST INCOME
  Loans                                           $    7,254   $    5,360  $   20,002  $   15,216
  Investment securities                                  324          274         935         709
  Other                                                   73           77         159         192
                                                  -----------  ----------  ----------  ----------
    Total interest income                              7,651        5,711      21,096      16,117
                                                  -----------  ----------  ----------  ----------
INTEREST EXPENSE
  Deposits                                             2,045        1,286       5,294       3,624
  Bonds payable and other borrowings                     741          668       1,962       2,214
                                                  -----------  ----------  ----------  ----------
    Total interest expense                             2,786        1,954       7,256       5,838
                                                  -----------  ----------  ----------  ----------
NET INTEREST INCOME                                    4,865        3,757      13,840      10,279
  Provision for loan losses                              (39)         186         396         251
                                                  -----------  ----------  ----------  ----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN
    LOSSES                                             4,904        3,571      13,444      10,028
NON-INTEREST INCOME
  Gains from loan sales, net                             502          861       2,050       3,212
  Other loan fees                                      1,002          730       2,347       2,797
  Document processing fees                               202          111         614         428
  Loan servicing fees, net                               178          335         365       1,239
  Other                                                  112          120         305         353
                                                  -----------  ----------  ----------  ----------
    Total non-interest income                          1,996        2,157       5,681       8,029
                                                  -----------  ----------  ----------  ----------
NON-INTEREST EXPENSES
  Salaries and employee benefits                       3,137        2,816       9,121       8,840
  Occupancy and equipment expenses                       664          537       1,818       1,538
  Professional services                                  253          267         859         682
  Other operating expenses                               745          466       1,663       2,102
                                                  -----------  ----------  ----------  ----------
    Total non-interest expenses                        4,799        4,086      13,461      13,162
                                                  -----------  ----------  ----------  ----------
Income before provision for income taxes               2,101        1,642       5,664       4,895
Provision for income taxes                               (50)         675       1,416       2,014
                                                  -----------  ----------  ----------  ----------

      NET INCOME                                  $    2,151   $      967  $    4,248  $    2,881
                                                  ===========  ==========  ==========  ==========

INCOME PER SHARE - BASIC                          $      .37   $      .17  $      .74  $      .50
                                                  ===========  ==========  ==========  ==========
INCOME PER SHARE - DILUTED                        $      .36   $      .16  $      .72  $      .49
                                                  ===========  ==========  ==========  ==========


See accompanying notes.


                                        4



                                           COMMUNITY WEST BANCSHARES
                                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                  (UNAUDITED)


                                                                                ACCUMULATED
                                      COMMON        COMMON                         OTHER            TOTAL
                                       STOCK        STOCK        RETAINED      COMPREHENSIVE    STOCKHOLDERS'
                                      SHARES        AMOUNT       EARNINGS      INCOME (LOSS)       EQUITY
                                    -----------  ------------  -------------  ---------------  ---------------
                                                                                
                                                                (IN THOUSANDS)
BALANCES AT
JANUARY 1, 2005                           5,730  $     30,020  $      7,621   $          (72)  $       37,569
Exercise of stock options                    16            83                                              83
Tax benefit from stock options                             40                                              40
Comprehensive income:
Net income                                                            4,248                             4,248
Change in unrealized gain (loss)
on securities available-for-sale,
net                                                                                      (10)             (10)
                                                                                               ---------------
Comprehensive income                                                                                    4,238
Cash dividends paid
($.14 per share)                                                       (804)
                                    -----------  ------------  -------------  ---------------  ---------------
BALANCES AT
SEPTEMBER 30, 2005                        5,746  $     30,143  $     11,065   $          (82)  $       41,126
                                    ===========  ============  =============  ===============  ===============


See accompanying notes.


                                        5



                                            COMMUNITY WEST BANCSHARES
                                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

                                                                                           NINE MONTHS ENDED
                                                                                              SEPTEMBER 30,
                                                                                        ------------------------
                                                                                           2005         2004
                                                                                        -----------  -----------
                                                                                               
                                                                                             (IN THOUSANDS)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                                            $    4,248   $    2,881
    Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses                                                                396          251
      Provision for losses on real estate owned                                                  -            1
      Depreciation and amortization                                                            622          971
      Net amortization of discounts and premiums for investment securities                      29           69
      Gains from:
        Sale of other real estate owned                                                         35           (2)
        Sale of loans held for sale                                                         (1,521)      (3,212)
      Changes in:
        Fair value of interest only strips, net of accretion                                   682          544
        Servicing rights, net of amortization and valuation adjustments                        238         (845)
        Other assets                                                                          (588)       1,415
        Other liabilities                                                                      274        1,990
                                                                                        -----------  -----------
          Net cash provided by operating activities                                          4,415        4,063
                                                                                        -----------  -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of held-to-maturity securities                                                 (2,237)           -
    Purchase of available-for-sale securities                                               (2,112)      (7,940)
    Purchase of Federal Home Loan Bank stock                                                (1,317)      (1,189)
    Federal Home Loan Bank stock dividend                                                      (45)           -
    Principal pay downs and maturities of held-to-maturity securities                        1,321        1,985
    Principal pay downs and maturities of available-for-sale securities                      1,207        1,032
    Unrealized accumulated gains/losses on available-for-sale securities                        (3)           -
    Loan originations and principal collections, net                                       (62,762)     (31,394)
    Proceeds from sale of other real estate owned                                               96          529
    Net decrease in time deposits in other financial institutions                              114          400
    Purchase of premises and equipment, net                                                   (652)        (435)
                                                                                        -----------  -----------
        Net cash used in investing activities                                              (66,390)     (37,012)
                                                                                        -----------  -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Exercise of stock options                                                                 83          146
      Cash dividends paid on common stock                                                     (804)        (457)
      Net (decrease) increase in demand deposits and savings accounts                      (14,414)      23,261
      Net increase in time certificates of deposit                                          33,615       14,844
      Proceeds from securities sold under agreements to repurchase                               -       13,672
      Repayments of securities sold under agreements to repurchase                         (13,672)     (10,641)
      Proceeds from Federal Home Loan Bank advances                                         46,000        7,500
      Repayment of Federal Home Loan Bank advances                                          (2,000)           -
      Repayments of bonds payable in connection with securitized loans                      (4,409)     (10,711)
                                                                                        -----------  -----------
        Net cash provided by financing activities                                           44,399       37,614
                                                                                        -----------  -----------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                       (17,576)       4,665
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                              30,205       22,056
                                                                                        -----------  -----------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                                $   12,629   $   26,721
                                                                                        ===========  ===========

Supplemental Disclosure of Cash Flow Information:
  Cash paid for interest                                                                $    6,440   $    4,804
  Cash paid for income taxes                                                                 2,157          840
Supplemental Disclosure of Noncash Investing Activity:
  Transfers to other real estate owned                                                         155           89


See accompanying notes.


                                        6

                            COMMUNITY WEST BANCSHARES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The  interim  consolidated  financial  statements  reflect  all  adjustments and
reclassifications that, in the opinion of management, are necessary for the fair
presentation  of  the  results  of  operations  and  financial condition for the
interim  periods.   The  unaudited  consolidated  financial  statements  include
Community  West  Bancshares  ("CWBC") and its wholly-owned subsidiary, Community
West  Bank  N.A. ("CWB").  CWBC and CWB are referred to herein as "the Company".
All  adjustments  and reclassifications in the periods presented are of a normal
and  recurring  nature.  Results for the period ended September 30, 2005 are not
necessarily  indicative  of  results  that may be expected for any other interim
period  or  for  the  year  as  a  whole.

These  unaudited consolidated financial statements should be read in conjunction
with  the  consolidated financial statements and notes thereto of Community West
Bancshares  included  in  the  Company's Annual Report on Form 10-K for the year
ended  December  31,  2004.

1.   SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

ALLOWANCE  FOR  LOAN  LOSSES  -  The  Company  maintains  a detailed, systematic
analysis  and procedural discipline to determine the amount of the allowance for
loan  losses  ("ALL").  The  ALL  is  based  on  estimates and is intended to be
adequate  to  provide  for probable losses inherent in the loan portfolio.  This
process  involves  estimating  probable losses that are based on individual loan
loss,  migration  analysis/historical  loss  rates  and  management's  judgment.

The  Company  employs  several  methodologies  for  estimating  probable losses.
Methodologies  are  determined  based  on a number of factors, including type of
asset,  risk  rating,  concentrations,  collateral  value  and  the input of the
Special  Assets  group,  functioning  as  a  workout  unit.

The  Company  calculates  the  required ALL on a monthly basis.  Any differences
between  estimated and actual observed losses from the prior month are reflected
in  the  current  period  ALL calculation and adjusted as deemed necessary.  The
Company's ALL is maintained at a level believed adequate by management to absorb
known  and  inherent  probable  losses  on  existing  loans.

INTEREST  ONLY  STRIPS  AND SERVICING RIGHTS - The guaranteed portion of certain
SBA  loans  can  be  sold  into  the  secondary  market.  Servicing  rights  are
recognized  at  fair  market  value  as separate assets when loans are sold with
servicing  retained.  Servicing  rights are amortized in proportion to, and over
the  period of, estimated future net servicing income.  Also, at the time of the
loan  sale, it is the Company's policy to recognize the related gain on the loan
sale  in accordance with generally accepted accounting principles ("GAAP").  The
Company uses industry prepayment statistics and its own prepayment experience in
estimating  the  expected  life of the loans.  Management periodically evaluates
servicing  rights for impairment.  Servicing rights are evaluated for impairment
based  upon  the  fair  value  of  the rights as compared to amortized cost on a
loan-by-loan basis.  Fair value is determined using discounted future cash flows
calculated on a loan-by-loan basis and aggregated to the total asset level.  The
initial  servicing rights and resulting gain on sale are calculated based on the
difference  between  the  best actual par and premium bids on an individual loan
basis.  Additionally, on certain SBA loan sales that occurred prior to 2003, the
Company  retained  interest  only  strips  ("I/O  Strips"),  which represent the
present  value  of excess net cash flows generated by the difference between (a)
interest  at  the  stated  rate  paid  by  borrowers  and  (b)  the  sum  of (i)
pass-through  interest  paid  to  third-party  investors  and  (ii)  contractual
servicing  fees.

The  I/O  strips are classified as trading securities.  Accordingly, the Company
records  the I/O strips at fair value with the resulting increase or decrease in
fair  value being recorded through operations in the current period.  Quarterly,
the Company verifies the reasonableness of its valuation estimates by comparison
to  the  results  of  an  independent  third  party  valuation  analysis.

SECURITIZED  LOANS  AND  BONDS  PAYABLE  -  In  1999 and 1998, respectively, the
Company  transferred  $122  million  and $81 million in loans to special purpose
trusts  ("Trusts").  The transfers have been accounted for as secured borrowings
and,  accordingly,  the  mortgage loans and related bonds issued are included in
the  Company's consolidated balance sheets.  Such loans are accounted for in the
same  manner  as  loans held to maturity.  Deferred debt issuance costs and bond
discount  related  to  the bonds are amortized on a method that approximates the
level  yield  method over the estimated life of the bonds.  The bonds related to
the  1998 issue have been paid off and the remaining balance relates to the 1999
issue.  See  Note  6.

OTHER  REAL  ESTATE  OWNED  -  Other  real  estate owned ("OREO") is real estate
acquired  through foreclosure on the collateral property and is recorded at fair
value  at  the  time of foreclosure less estimated costs to sell.  Any excess of
loan  balance  over  the  fair  value  of  the  OREO  is charged-off against the
allowance  for  loan losses.  Subsequent to foreclosure, management periodically
performs  a  new  valuation  and  the  asset is carried at the lower of carrying


                                        7

amount  or  fair  value.  Operating  expenses  or income, and gains or losses on
disposition  of  such  properties,  are  charged  to  current  operations.

RECENT  ACCOUNTING  PRONOUNCEMENTS  -  On  December  16,  2004,  the  Financial
Accounting  Standards  Board  ("FASB")  issued  FASB  Statement No. 123 (revised
2004),  Share-Based  Payment,  which  is  a  revision of FASB Statement No. 123,
Accounting for Stock-Based Compensation. Statement 123(R) supersedes APB Opinion
No.  25, Accounting for Stock Issued to Employees, and amends FASB Statement No.
95,  Statement  of  Cash  Flows.  Generally, the approach in Statement 123(R) is
similar  to  the approach described in Statement 123.  However, Statement 123(R)
requires  all  share-based  payments  to employees, including grants of employee
stock  options,  to  be  recognized  in the income statement based on their fair
values. Pro forma disclosure will no longer be an alternative.  Statement 123(R)
must  be  adopted  no  later than the first fiscal year beginning after June 15,
2005.  The Company expects to adopt Statement 123(R) as of January 1, 2006 using
the  modified prospective method.  While the ultimate impact of adoption of this
guidance  is  unknown at this time, the Company does not expect the impact to be
significantly  different  from  the  proforma  disclosures  presented in Note 5.

COMPREHENSIVE INCOME

The  following schedule reflects comprehensive income for the periods indicated:



                                                          THREE MONTHS ENDED        NINE MONTHS ENDED
(IN THOUSANDS)                                                SEPTEMBER 30,           SEPTEMBER 30,
                                                       -----------------------  -----------------------
                                                          2005         2004        2005         2004
                                                       -----------  ----------  -----------  ----------
                                                                                 
Net income                                             $    2,151   $      967  $    4,248   $    2,881
Other comprehensive income, net of tax:
Unrealized gains on investment securities, net of tax         (42)          11         (10)           9
                                                       -----------  ----------  -----------  ----------
Comprehensive income                                   $    2,109   $      978  $    4,238   $    2,858
                                                       ===========  ==========  ===========  ==========


2.   LOAN  SALES  AND  SERVICING

SBA  LOAN SALES - The Company sells the guaranteed portion of selected SBA loans
into  the  secondary  market,  on  a servicing retained basis, in exchange for a
combination  of  a cash premium and servicing rights.  A portion of the proceeds
is  recognized  as  servicing  fee  income  as  it  occurs  and the remainder is
capitalized as excess servicing and is included in the gain on sale calculation.
The  Company  retains  the  unguaranteed portion of these loans and services the
loans as required under the SBA programs to retain specified yield amounts.  The
SBA  program  stipulates  that  the  Company retains a minimum of 5% of the loan
balance,  which  is  unguaranteed.  The  percentage of each unguaranteed loan in
excess  of  5%  may  be  periodically  sold to a third party for a cash premium.
The  Company  records  servicing  liabilities  for  the  unguaranteed loans sold
calculated  based  on  the present value of the estimated future servicing costs
associated with each loan.  A portion of this cost is included as a reduction to
the  premium  collected  on  the  loan  sale,  and  the remainder is accrued and
recognized as a reduction of servicing expense as it occurs.  The balance of all
servicing  rights  and  obligations is subsequently amortized over the estimated
life of the loans using an estimated prepayment rate of 25-30%.  Quarterly, both
the  servicing  rights  and  I/O  strips  are  analyzed  for  impairment.

The  Company  also  periodically  sells  SBA loans originated under the 504 loan
program  into  the  secondary market, on a servicing released basis, in exchange
for  a  cash  premium.

As  of  September  30, 2005 and December 31, 2004, the Company had approximately
$52.8  million  and  $43.6  million,  respectively,  in SBA loans held for sale.

MORTGAGE  LOAN SALES - In the normal course of business, the Company enters into
mortgage  loan  rate lock commitments with potential borrowers.  Simultaneously,
the  Company  enters  into  a "best efforts" forward sale commitment to sell the
locked  loans  to  a  third  party investor.  Since the two commitments directly
offset  and  create  a  perfect  hedge,  there  is  no interest rate risk to the
Company;  therefore,  there  is  no  material  net  income statement effect.  At
September  30,  2005,  the Company had $7.2 million in outstanding mortgage loan
commitments.


                                        8

3.   LOANS  HELD  FOR  INVESTMENT  AND  SECURITIZED  LOANS

The composition of the Company's loans held for investment and securitized loan
portfolio follows:



                                             SEPTEMBER 30,    DECEMBER 31,
                                                 2005             2004
                                            ---------------  --------------
                                                    (IN THOUSANDS)
                                                       
Real estate                                 $      107,229   $      85,357
Manufactured housing                                91,908          66,423
Commercial                                          42,059          35,265
SBA                                                 39,905          30,893
Securitized                                         15,976          23,005
Other installment                                    8,537           8,645
                                            ---------------  --------------
                                                   305,614         249,588
    Less:
  Allowance for loan losses                          3,945           3,894
  Deferred fees, net of costs                           52            (180)
  Purchased premiums on securitized loans             (256)           (392)
  Discount on SBA loans                              1,746           1,748
                                            ---------------  --------------
  Loans held for investment, net            $      300,127   $     244,518
                                            ===============  ==============


An analysis of the allowance for loan losses for loans held for investment
follows:



                                               THREE MONTHS ENDED          NINE MONTHS ENDED
                                                   SEPTEMBER 30,             SEPTEMBER 30,
                                             ------------------------  ------------------------
                                                2005         2004         2005         2004
                                             -----------  -----------  -----------  -----------
                                                                        
                                                              (IN THOUSANDS)
Balance, beginning of period                 $    3,102   $    2,779   $    2,785   $    2,652
Provision for loan losses                           171          192          515          380
Loans charged off                                   (54)         (43)        (173)        (173)
Recoveries on loans previously charged off            3            3           95           72
                                             -----------  -----------  -----------  -----------
Balance, end of period                       $    3,222   $    2,931   $    3,222   $    2,931
                                             ===========  ===========  ===========  ===========


An analysis of the allowance for loan losses for securitized loans follows:



                                               THREE MONTHS ENDED          NINE MONTHS ENDED
                                                   SEPTEMBER 30,             SEPTEMBER 30,
                                             ------------------------  ------------------------
                                                2005         2004         2005         2004
                                             -----------  -----------  -----------  -----------
                                                                        
                                                              (IN THOUSANDS)
Balance, beginning of period                 $      898   $    1,369   $    1,109   $    2,024
Provision for loan losses                          (210)          (6)        (119)        (129)
Loans charged off                                  (137)        (324)        (699)      (1,168)
Recoveries on loans previously charged off          172           70          432          382
                                             -----------  -----------  -----------  -----------
Balance, end of period                       $      723   $    1,109   $      723   $    1,109
                                             ===========  ===========  ===========  ===========


The recorded investment in loans that is considered to be impaired:



                                                             SEPTEMBER 30,    DECEMBER 31,
                                                                 2005             2004
                                                            ---------------  --------------
                                                                       
                                                                    (IN THOUSANDS)
Impaired loans without specific valuation allowances        $           81   $          49
Impaired loans with specific valuation allowances                    3,567           3,926
Specific valuation allowances allocated to impaired loans             (428)           (425)
                                                            ---------------  --------------
Impaired loans, net                                         $        3,220   $       3,550
                                                            ===============  ==============

Average investment in impaired loans                        $        3,781   $       5,137
                                                            ===============  ==============


4.   EARNINGS  PER  SHARE

Earnings  per  share  -  Basic  has  been computed based on the weighted average
number  of  shares outstanding during each period.  Earnings per share - Diluted
has  been  computed  based  on  the  weighted  average  number  of  shares


                                        9

outstanding  during  each  period  plus  the dilutive effect of granted options.
Earnings  per  share  were  computed  as  follows:



                                                   THREE MONTHS ENDED       NINE MONTHS ENDED
                                                      SEPTEMBER 30,           SEPTEMBER 30,
                                                 ----------------------  ----------------------
                                                    2005        2004        2005        2004
                                                 ----------  ----------  ----------  ----------
                                                 (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                                                         
Weighted average shares - Basic                       5,745       5,720       5,744       5,714
Dilutive effect of options                              186         149         181         130
                                                 ----------  ----------  ----------  ----------
Weighted average shares - Diluted                     5,931       5,869       5,925       5,844
                                                 ==========  ==========  ==========  ==========

Net income                                       $    2,151  $      967  $    4,248  $    2,881
Earnings per share - Basic                              .37         .17         .74         .50
Earnings per share - Diluted                            .36         .16         .72         .49


5.   STOCK-BASED  COMPENSATION

STOCK-BASED  COMPENSATION  -  GAAP  permits  the  Company  to  use either of two
methodologies to account for compensation cost in connection with employee stock
options.  The  first method requires issuers to record compensation expense over
the  period  the  options  are  expected  to  be  outstanding prior to exercise,
expiration or cancellation.  The amount of compensation expense to be recognized
over  this  term  is the "fair value" of the options at the time of the grant as
determined  by  the  Black-Scholes valuation model.  Black-Scholes computes fair
value  of  the  options based on the length of their term, the volatility of the
stock  price  in  past periods and other factors.  Under this method, the issuer
recognizes  compensation  expense  regardless  of  whether  or  not the employee
eventually  exercises  the  options.

Under  the second methodology, if options are granted at an exercise price equal
to  the  market  value  of  the  stock at the time of the grant, no compensation
expense  is  recognized.  The  Company believes that this method better reflects
the  motivation  for  its  issuance  of  stock  options, as they are intended as
incentives for future performance rather than compensation for past performance.
GAAP  requires  that  issuers  electing the second method must present pro forma
disclosure  of net income and earnings per share as if the first method had been
elected.

The  fair value of each stock option grant is estimated on the date of the grant
using the Black-Scholes option pricing model with the following weighted-average
assumptions:



                           THREE MONTHS ENDED        NINE MONTHS ENDED
                               SEPTEMBER 30,           SEPTEMBER 30,
                          ----------------------  ----------------------
                             2005        2004        2005        2004
                          ----------  ----------  ----------  ----------
                                                  
Annual dividend yield           1.6%        1.8%        1.6%        1.8%
Expected volatility            33.0%       22.0%       35.0%       32.9%
Risk-free interest rate         4.2%        4.2%        4.2%        4.2%
Expected life (in years)        6.84        6.80        6.84        6.80


Statement  of  Financial  Accounting  Standards  No.  123  requires  pro  forma
disclosure of net income and earnings per share using the fair value method.  If
the  computed  fair  values of the awards had been amortized to expense over the
vesting  period  of  the  awards, the Company's net income, basic net income per
share  and diluted net income per share would have been reduced to the pro forma
amounts  following:



                                                     THREE MONTHS ENDED       NINE MONTHS ENDED
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)         SEPTEMBER 30,         SEPTEMBER 30,
                                                  ----------------------  ----------------------
                                                     2005        2004        2005        2004
                                                  ----------  ----------  ----------  ----------
                                                                          
Income:
  As reported                                     $    2,151  $      967  $    4,248  $    2,881
  Pro forma                                            2,125         923       4,168       2,759
Income per common share - basic
  As reported                                     $      .37  $      .17  $      .74  $      .50
  Pro forma                                              .37         .16         .73         .48
Income per common share - diluted
  As reported                                     $      .36  $      .16  $      .72  $      .49
  Pro forma                                              .36         .16         .70         .47



                                       10

6.   BORROWINGS

REPURCHASE  AGREEMENTS  - As of December 31, 2004, the Company had $13.7 million
of outstanding repurchase agreements as of September 30, 2005 the Company had no
outstanding  repurchase  agreements.  Available-for-sale  securities  with  a
carrying  value  of  $14.0  million  were  pledged  as collateral for short-term
borrowings  as  of  December  31,  2004.

FEDERAL  HOME  LOAN  BANK  ADVANCES - The Company has a blanket lien credit line
with the Federal Home Loan Bank ("FHLB").  As of September 30, 2005, the Company
had  $50.5 million of outstanding advances with interest rates of 2.75% to 4.28%
and  terms  of  up  to five years.  The outstanding advances as of September 30,
2005,  included $35.0 million borrowed at variable rates which adjust to current
LIBOR  rate  either  monthly  or  quarterly.  As  of September 30, 2005, CWB had
available  to  borrow  in  FHLB  advances  approximately  $39.7  million.

BONDS  PAYABLE  -  The  following  is  a  summary  of  bonds  payable:



                             SEPTEMBER 30,   DECEMBER 31,
                                  2005           2004
                             --------------  -------------
                                       
                                  (IN THOUSANDS)
Series 1998-1                $            -  $         179
Series 1999-1                        10,102         14,332
                             --------------  -------------
                                     10,102         14,511
Less: Bond  issuance costs              152            228
      Bond discount                     246            373
                             --------------  -------------
  Total bonds payable, net   $        9,704  $      13,910
                             ==============  =============



As of September 30, 2005, the outstanding bonds bear interest rates ranging from
7.85% - 8.75% with stated maturity of May 25, 2025.  The Series 1999-1 bonds are
collateralized by securitized loans with an outstanding balance of $11.7 million
and $16.4 million at September 30, 2005 and December 31, 2004, respectively.  As
of  October  2005,  the Company commenced the bondholder notification process in
connection  with  the  exercise  of its right to call the remainder of the bonds
payable.

7.   INCOME  TAXES

The  effective  income  tax  rate for the third quarter of 2005 is less than the
effective  income  tax  rate  in  other  periods  presented  as a tax reserve of
$914,000,  or $.16 per share (basic), related to the resolution of potential tax
issues  has  been  reversed  due  to  the  resolution  in  this  quarter  of the
uncertainty.


                                       11

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

This  discussion  is designed to provide insight into management's assessment of
significant  trends  related  to the Company's consolidated financial condition,
results  of  operations,  liquidity,  capital  resources  and  interest  rate
sensitivity.  It  should  be  read  in  conjunction  with  the unaudited interim
consolidated  financial  statements  and  notes  thereto and the other financial
information  appearing  elsewhere in this report.  See discussion under "Factors
That  May  Affect Future Results of Operations" for further information on risks
and  uncertainties  as  well  as  information  on  the strategies adopted by the
Company  to  address  these  risks.

FORWARD  LOOKING  STATEMENTS

This  Report  on  Form  10-Q contains statements that constitute forward-looking
statements  within  the meaning of Section 27A of the Securities Act of 1933, as
amended,  and  Section  21E  of the Securities Exchange Act of 1934, as amended.
Those forward-looking statements include statements regarding the intent, belief
or  current  expectations  of  the  Company  and  its  management.  Any  such
forward-looking  statements are not guarantees of future performance and involve
risks  and  uncertainties,  and  actual results may differ materially from those
projected in the forward-looking statements.  The Company does not undertake any
obligation  to  revise or update publicly any forward-looking statements for any
reason.

The  following  discussion  should  be  read  in  conjunction with the Company's
financial  statements  and  the  related  notes provided under "Item 1-Financial
Statements"  above.

OVERVIEW OF EARNINGS PERFORMANCE

The  Company  earned  net income of $2,151,000, or $0.36 per share, diluted, for
the  third  quarter  2005.  This represents a 122.4% increase in net income over
the  comparable  period  of 2004.  For the nine months ended September 30, 2005,
the  Company  earned  $4,248,000, or $0.74 per basic share and $0.72 per diluted
share,  a  47.4% increase over the same period in 2004.  The significant factors
impacting net income for the third quarter 2005 and nine months ended September,
30,  2005  were:

     -    Net  loan  growth in the third quarter 2005 of $21.4 million, or 6.4%,
          and  $63.7 million, or 21.9%, since December 31, 2004, which, combined
          with  improved  net  interest  margin,  has  resulted  in improved net
          interest  income.  The  increase in interest income was only partially
          offset by the increase in interest expense on funding sources for both
          the  three-  and  nine-month  periods, driven by both rate and volume.
          Also,  the  provision  for  losses  is  reflective of continued strong
          credit  quality.

     -    Decline  in non-interest income due to the decline in mortgage-related
          fees and gains and the decision to sell fewer SBA loans.

     -    A  credit  of  $914,000  to income tax expense which resulted from the
          reversal  of  a  tax  reserve  related  to the resolution in the third
          quarter of 2005 of an uncertain prior period tax matter.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally  accepted  in  the United States requires management to make estimates
and  assumptions  about  future  events  that affect the amounts reported in the
financial  statements  and  accompanying  notes.  Actual  results  could  differ
significantly  from  those  estimates.  The  Company believes that the following
discussion  addresses the Company's most critical accounting policies, which are
those  that  are  most  important  to  the  portrayal of the Company's financial
condition  and  results  of  operations and require management's most difficult,
subjective  and  complex  judgments.

ALLOWANCE  FOR  LOAN  LOSSES  -  The  Company  maintains  a detailed, systematic
analysis  and procedural discipline to determine the amount of the allowance for
loan  losses  ("ALL").  The  ALL  is  based  on  estimates and is intended to be
adequate  to  provide  for probable losses inherent in the loan portfolio.  This
process  involves  estimating  probable losses that are based on individual loan
loss,  migration  analysis/historical  loss  rates  and  management's  judgment.

The  Company  employs  several  methodologies  for  estimating  probable losses.
Methodologies  are  determined  based  on a number of factors, including type of
asset,  risk  rating,  concentrations,  collateral  value  and  the input of the
Special  Assets  group,  functioning  as  a  workout  unit.

The  Company  calculates  the  required ALL on a monthly basis.  Any differences
between  estimated and actual observed losses from the prior month are reflected
in  the  current  period  ALL calculation and adjusted as deemed necessary.  The
Company's ALL is maintained at a level believed adequate by management to absorb
known  and  inherent  probable  losses  on  existing  loans.


                                       12

INTEREST  ONLY  STRIPS  AND SERVICING RIGHTS - The guaranteed portion of certain
SBA  loans  can  be  sold  into  the  secondary  market.  Servicing  rights  are
recognized  at  fair  market  value  as separate assets when loans are sold with
servicing  retained.  Servicing  rights are amortized in proportion to, and over
the  period of, estimated future net servicing income.  Also, at the time of the
loan  sale, it is the Company's policy to recognize the related gain on the loan
sale  in  accordance with GAAP.  The Company uses industry prepayment statistics
and  its own prepayment experience in estimating the expected life of the loans.
Management  periodically  evaluates  servicing rights for impairment.  Servicing
rights  are  evaluated for impairment based upon the fair value of the rights as
compared  to  amortized  cost on a loan-by-loan basis.  Fair value is determined
using  discounted  future  cash  flows  calculated  on  a loan-by-loan basis and
aggregated to the total asset level.  The initial servicing rights and resulting
gain  on sale are calculated based on the difference between the best actual par
and premium bids on an individual loan basis.  Additionally, on certain SBA loan
sales  that  occurred  prior  to 2003, the Company retained interest only strips
("I/O  Strips"),  which  represent  the  present  value of excess net cash flows
generated  by  the  difference  between  (a) interest at the stated rate paid by
borrowers  and  (b)  the  sum  of  (i) pass-through interest paid to third-party
investors  and  (ii)  contractual  servicing  fees.

The  I/O  strips are classified as trading securities.  Accordingly, the Company
records  the I/O strips at fair value with the resulting increase or decrease in
fair  value being recorded through operations in the current period.  Quarterly,
the Company verifies the reasonableness of its valuation estimates by comparison
to  the  results  of  an  independent  third  party  valuation  analysis.

SECURITIZED  LOANS  AND  BONDS  PAYABLE  -  In  1999 and 1998, respectively, the
Company  transferred  $122  million  and $81 million in loans to special purpose
trusts  ("Trusts").  The transfers have been accounted for as secured borrowings
and,  accordingly,  the  mortgage loans and related bonds issued are included in
the  Company's consolidated balance sheets.  Such loans are accounted for in the
same  manner  as  loans held to maturity.  Deferred debt issuance costs and bond
discount  related  to  the bonds are amortized on a method that approximates the
level  yield  method  over  the  estimated  life  of  the  bonds.

OTHER  REAL  ESTATE  OWNED  -  Other  real  estate owned ("OREO") is real estate
acquired  through foreclosure on the collateral property and is recorded at fair
value  at  the  time of foreclosure less estimated costs to sell.  Any excess of
loan  balance  over  the  fair  value  of  the  OREO  is charged-off against the
allowance  for  loan losses.  Subsequent to foreclosure, management periodically
performs  a  new  valuation  and  the  asset is carried at the lower of carrying
amount  or  fair  value.  Operating  expenses  or income, and gains or losses on
disposition  of  such  properties,  are  charged  to  current  operations.

STOCK-BASED  COMPENSATION  -  GAAP  permits  the  Company  to  use either of two
methodologies to account for compensation cost in connection with employee stock
options.  The  first method requires issuers to record compensation expense over
the  period  the  options  are  expected  to  be  outstanding prior to exercise,
expiration or cancellation.  The amount of compensation expense to be recognized
over  this  term  is the "fair value" of the options at the time of the grant as
determined  by  the  Black-Scholes valuation model.  Black-Scholes computes fair
value  of  the  options based on the length of their term, the volatility of the
stock  price  in  past periods and other factors.  Under this method, the issuer
recognizes  compensation  expense  regardless  of  whether  or  not the employee
eventually  exercises  the  options.

Under  the second methodology, if options are granted at an exercise price equal
to  the  market  value  of  the  stock at the time of the grant, no compensation
expense  is  recognized.  The  Company believes that this method better reflects
the  motivation  for  its  issuance  of  stock  options, as they are intended as
incentives for future performance rather than compensation for past performance.
GAAP  requires  that  issuers  electing the second method must present pro forma
disclosure  of net income and earnings per share as if the first method had been
elected.

RECENT  ACCOUNTING  PRONOUNCEMENTS  -  On  December  16,  2004,  the  Financial
Accounting  Standards  Board  ("FASB")  issued  FASB  Statement No. 123 (revised
2004),  Share-Based  Payment,  which  is  a  revision of FASB Statement No. 123,
Accounting for Stock-Based Compensation. Statement 123(R) supersedes APB Opinion
No.  25, Accounting for Stock Issued to Employees, and amends FASB Statement No.
95,  Statement  of  Cash  Flows.  Generally, the approach in Statement 123(R) is
similar  to  the approach described in Statement 123.  However, Statement 123(R)
requires  all  share-based  payments  to employees, including grants of employee
stock  options,  to  be  recognized  in the income statement based on their fair
values. Pro forma disclosure will no longer be an alternative.  Statement 123(R)
must  be  adopted  no  later than the first fiscal year beginning after June 15,
2005.  The Company expects to adopt Statement 123(R) as of January 1, 2006 using
the  modified prospective method.  While the ultimate impact of adoption of this
guidance  is  unknown at this time, the Company does not expect the impact to be
significantly different from the proforma disclosures presented in Note 5 to the
Consolidated  Financial  Statements.


                                       13

RESULTS  OF  OPERATIONS  -  THIRD  QUARTER  COMPARISON

The  Company  recorded  net income of $2,151,000, or $.36 per share diluted, for
the  three  months ended September 30, 2005, compared to net income of $967,000,
or  $.16  per  share  diluted,  for  the  three months ended September 30, 2004.

The  following  table sets forth for the periods indicated, certain items in the
consolidated  income  statements  of the Company and the related changes between
those  periods:



                                                               THREE MONTHS ENDED
                                                                  SEPTEMBER 30,
                                                      ---------------------------------     INCREASE
                                                            2005             2004           (DECREASE)
                                                      ----------------  ---------------  ----------------
                                                        (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                
Interest income                                       $         7,651   $         5,711  $         1,940
Interest expense                                                2,786             1,954              832
                                                      ----------------  ---------------  ----------------
  Net interest income                                           4,865             3,757            1,108
                                                      ----------------  ---------------  ----------------
Provision for loan losses                                         (39)              186             (225)
                                                      ----------------  ---------------  ----------------
Net interest income after provision for loan losses             4,904             3,571            1,333
Non-interest income                                             1,996             2,157             (161)
Non-interest expenses                                           4,799             4,086              713
                                                      ----------------  ---------------  ----------------
Income before provision for income taxes                        2,101             1,642              459
Provision for income taxes                                        (50)              675             (725)
                                                      ----------------  ---------------  ----------------
  Net income                                          $         2,151   $           967  $         1,184
                                                      ================  ===============  ================
Earnings per share - Basic                            $           .37   $           .17  $           .20
                                                      ================  ===============  ================
Earnings per share - Diluted                          $           .36   $           .16  $           .20
                                                      ================  ===============  ================
Comprehensive income                                  $         2,109   $           978  $         1,131
                                                      ================  ===============  ================


The following table sets forth the changes in interest income and expense
attributable to changes in rate and volume:



                                                   THREE MONTHS ENDED
                                                      SEPTEMBER 30,
                                             -------------------------------
                                                    2005 VERSUS 2004
                                             -------------------------------
                                                           CHANGE DUE TO
                                              TOTAL     --------------------
                                              CHANGE      RATE      VOLUME
                                             ---------  --------------------
                                                      (IN THOUSANDS)
                                                          
Interest-earning deposits, fed funds sold,
  investment securities                      $     46   $     42   $      4
Loans, net                                      1,894        661      1,233
                                             ---------  ---------  ---------
Total interest-earning assets                   1,940        703      1,237
                                             ---------  ---------  ---------

Deposits                                          759        431        328
Bonds payable                                    (272)       (83)      (189)
Other borrowings                                  345        122        223
                                             ---------  ---------  ---------
Total interest-bearing liabilities                832        470        362
                                             ---------  ---------  ---------
Net interest income                          $  1,108   $    233   $    875
                                             =========  =========  =========


Interest  Income

Total interest income increased by $1.9 million, or 34.0%, for the third quarter
2005  compared  to  the  third  quarter 2004.  The increase was primarily due to
increased  interest  income from loans.  Interest income from loans increased by
$1.9  million,  or  35.3%, for the third quarter 2005 compared to 2004.  Average
loans  for the third quarter 2005 were $347.4 million compared to $282.3 million
for  2004.  Interest  income  from manufactured housing, commercial real estate,
SBA  and  commercial  loans increased by $663,000, or 49.2%, $635,000, or 46.5%,
$357,000, or 33.6%, and, $363,000, or 85.4%, respectively.  Partially offsetting
these  increases  was a decline in securitized loan interest income of $240,000,
or 28.6%, for the third quarter of 2005 compared to 2004.   Interest income from
investments  for  the third quarter of 2005 increased slightly compared to 2004.
The  prime  rate  increased  by  50  basis points during the third quarter 2005.
These rate increases, along with the growth in interest earning assets, were the
primary factors in the increase in interest income and net interest income.  Net
interest


                                       14

income  for the third quarter 2005 increased by $1.1 million, or 29.5%, compared
to  the third quarter 2004.  Net interest margin also increased to 4.95% for the
third  quarter  of  2005  compared  to  4.59%  for  the  third  quarter  2004.

Interest  Expense

Interest  expense  increased  $832,000,  or  42.6%,  for  the third quarter 2005
compared to 2004.  Interest expense on deposits increased by $759,000, or 59.0%.
Interest  expense  on  other  borrowings  increased $73,000, or 10.9%.  This net
overall  decline resulted from a combination of decreases in interest expense on
bonds  payable  of  $272,000  and  net  increases in interest expense from other
borrowings,  primarily  on FHLB advances, of $345,000.  Average interest bearing
deposits  for  the  third  quarter  2005  were $259.7 million compared to $213.2
million  for  2004 while average borrowings from FHLB grew from $7.5 million for
the  third  quarter  2004  to  $51.8  million  for  the  third  quarter  2005.

Provision  for  Loan  Losses

The  provision  for  loan losses declined by $225,000 for the third quarter 2005
compared  to  the  same period in 2004.  The decline is primarily related to the
securitized  loan  portfolio  which continues to pay-down rapidly.   The overall
loan  portfolio  credit  quality  remained  substantially  unchanged.

Non-Interest  Income

Non-interest  income  includes  gains  from  sale  of loans, loan document fees,
service  charges on deposit accounts, loan servicing fees and other revenues not
derived  from  interest  on  earning  assets.  Non-interest income for the third
quarter  of  2005  declined by $161,000, or 7.5%, compared to the same period in
2004.  This  decline  is  primarily due to declines in SBA related gains on loan
sales  of  $357,000  and  loan  servicing  income  related  to sold SBA loans of
$157,000.  These declines were partially offset by increases in other loan fees,
and  document  processing.  The  increase  in  other loan fees of $272,000 was a
combination  of  an  increase  in  SBA related premiums on 504 loan referrals of
$370,000 offset by the decline in mortgage related loan originations of $98,000.
The  majority of the decline in gain on loan sales resulted from a discretionary
management  decision  to  sell  fewer  SBA  7(a)  guaranteed  loans.

Non-Interest  Expenses

Total  non-interest expenses increased $713,000, or 17.4%, for the third quarter
2005  compared  to  the  third  quarter 2004.  The majority of this increase was
related  to  increases  in  salaries  and  employee benefits, other expenses and
occupancy  expenses  of  $320,000,  $279,000  and  $125,000,  respectively.

Income  Taxes

The  effective  income  tax  rate for the third quarter of 2005 is less than the
effective  income  tax  rate  in  other  periods  presented  as a tax reserve of
$914,000,  or $.16 per share (basic), related to the resolution of potential tax
issues  has  been  reversed  due  to  the  resolution  in  this  quarter  of the
uncertainty.


                                       15

RESULTS  OF  OPERATIONS  -  NINE  MONTH  COMPARISON

The  Company  recorded  net income of $4,248,000, or $.72 per share diluted, for
the  nine months ended September 30, 2005, compared to net income of $2,881,000,
or  $.49  per  share  diluted,  for  the  nine  months ended September 30, 2004.

The  following  table sets forth for the periods indicated, certain items in the
consolidated  income  statements  of the Company and the related changes between
those  periods:



                                                              NINE MONTHS ENDED
                                                                SEPTEMBER 30,
                                                      --------------------------------     INCREASE
                                                           2005             2004           (DECREASE)
                                                      ---------------  ---------------  ----------------
                                                        (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                               
Interest income                                       $        21,096  $        16,117  $         4,979
Interest expense                                                7,256            5,838            1,418
                                                      ---------------  ---------------  ----------------
  Net interest income                                          13,840           10,279            3,561
                                                      ---------------  ---------------  ----------------
Provision for loan losses                                         396              251              145
                                                      ---------------  ---------------  ----------------
Net interest income after provision for loan losses            13,444           10,028            3,416
Non-interest income                                             5,681            8,029           (2,348)
Non-interest expenses                                          13,461           13,162              299
                                                      ---------------  ---------------  ----------------
Income before provision for income taxes                        5,664            4,895              769
Provision for income taxes                                      1,416            2,014             (598)
                                                      ---------------  ---------------  ----------------
  Net income                                          $         4,248  $         2,881  $         1,367
                                                      ===============  ===============  ================
Earnings per share - Basic                            $           .74  $           .50  $           .24
                                                      ===============  ===============  ================
Earnings per share - Diluted                          $           .72  $           .49  $           .23
                                                      ===============  ===============  ================
Comprehensive income                                  $         4,238  $         2,858  $         1,380
                                                      ===============  ===============  ================


The following table sets forth the changes in interest income and expense
attributable to changes in rate and volume:



                                                    NINE MONTHS ENDED
                                                      SEPTEMBER 30,
                                             -------------------------------
                                                    2005 VERSUS 2004
                                             -------------------------------
                                                            CHANGE DUE TO
                                              TOTAL     --------------------
                                              CHANGE      RATE      VOLUME
                                             ---------  --------------------
                                                      (IN THOUSANDS)
                                                          
Interest-earning deposits, fed funds sold,
  investment securities                      $    193   $    178   $     15
Loans, net                                      4,786      1,746      3,040
                                             ---------  ---------  ---------
Total interest-earning assets                   4,979      1,924      3,055
                                             ---------  ---------  ---------

Deposits                                        1,670        830        840
Bonds payable                                    (991)      (251)      (740)
Other borrowings                                  739        246        493
                                             ---------  ---------  ---------
Total interest-bearing liabilities              1,418        825        593
                                             ---------  ---------  ---------
Net interest income                          $  3,561   $  1,099   $  2,462
                                             =========  =========  =========


Interest  Income

Total  interest  income  increased by $5.0 million, or 30.9%, for the first nine
months  of  2005  compared  to  2004.  The  increase was primarily due to a $4.8
million,  or  31.5%,  increase in interest income from loans.  Average loans for
the  first  nine  months  of 2005 increased to $327.3 million compared to $268.6
million  for  2004.  Interest  income from manufactured housing, commercial real
estate,  commercial  loans  and  SBA  increased  by $1.8 million, or 52.6%, $1.8
million  or  48.8%,  $852,000,  or  70%  and  $797,000,  or 25.1%, respectively.
Partially  offsetting  these increases was a decline in interest income from the
securitized  loans  of  $893,000, or 31.3%, for 2005 compared to 2004.  Interest
income from investments increased $226,000, or 31.9%, over 2004.  The prime rate
has increased 150 basis points during the first nine months of 2005, which along
with  loan  growth  has  contributed  to the increase in interest income and net
interest  income  for  the  first  nine  months  of  2005 compared to 2004.  Net
interest  income


                                       16

for  the first nine months of 2005 increased by $3.6 million, or 34.6%, compared
to  2004.  Average  net margin also increased to 5.04% compared to 4.43% for the
same  period  in  2004.

Interest  Expense

Total  interest  expense  increased  $1.4 million, or 24.3%, for the nine months
ended September 30, 2005 compared to the same period for 2004.  Interest paid on
deposits  increased  by  $1.7  million,  or  46.1%.  Interest expense from bonds
payable  related  to  the  securitized  loans  and  other borrowings declined by
$252,000,  or  11.4%.  The  decline  in  borrowing  expense  is primarily due to
decreases  in  bond expense of $991,000, or 50.6%, which was partially offset by
increased  interest  expense  on  FHLB  advances  of $847,000.  Average interest
bearing  deposits  for  the  nine  months  ended  September 30, 2005 were $247.6
million  compared  to  $202.9  million for 2004 and average borrowings from FHLB
grew  from $4.1 million to $37.2 million.   Cost of funds increased to 3.21% for
the  first  nine  months  of 2005 compared to 3.17% for the same period in 2004.
Since  becoming an FHLB member in 2004, the Company has taken advantage of using
the  advances availability at comparatively favorable rates to help fund growth.

Provision  for  Loan  Losses

The  provision  for  loan  losses  for  the  first nine months of 2005 increased
$145,000 to $396,000 from $251,000 for 2004.  The increase is primarily a result
of volume related provision increases due to portfolio growth.  The overall loan
portfolio  credit  quality  remained  substantially  unchanged.

Non-Interest  Income

Non-interest  income  includes  gains  from  sale  of loans, loan document fees,
service  charges  on  deposit  accounts,  servicing  fees and other revenues not
derived  from interest on earning assets.  Total non-interest income declined by
$2.3  million,  or 29.2%, for the first nine months of 2005 compared to the same
period in 2004.  This decline is primarily due to declines in gains from sale of
loans of $1.2 million, or 36.2%, other loan fess of $450,000, or 16.1%, net loan
servicing  of  $874,000,  or 70.5% and other income of $48,000, or 13.6%.  These
declines  were partially offset by an increase in document processing fees.  The
decrease in gains from loan sales income primarily resulted from a discretionary
management  decision to grow the Company's SBA 7(a) portfolio and sell fewer SBA
7(a) guaranteed loans during the first nine months of 2005 compared to 2004.  As
a  result, the net gains on SBA 7(a) loan sales declined by $1.0 million for the
first  nine  months  of 2005 compared to 2004.  A decline in mortgage loan sales
volume  for  the  first nine months of 2005 compared to 2004 was responsible for
the  remaining decline in gain from sale of loans.  The $450,000 net decrease in
other  loan  fee  income  was  primarily  the result of a decline of $690,000 in
mortgage  loan  originations for the first nine months of 2005 compared to 2004,
which was partly offset by an increase of $240,000 in other loan fees related to
SBA  504  loan  premiums.  Net  loan  servicing  income decreased as a result of
increased  prepayments  within  the SBA 7(a) loan portfolio, which increased the
rate  of  amortization  and  accretion  of the related financial assets and also
reduced  the  number  of  loans  serviced.

Non-Interest  Expenses

Total  non-interest expenses increased $299,000, or 2.3%, for the nine months of
2005  compared  to  the  same  period for 2004.  These increases crossed several
categories  and included $321,000 in salaries and employee benefits, $127,000 in
occupancy  and equipment expenses, and $279,000 in other expenses.   Included in
other  expenses  were costs related to the decision to outsource data processing
which  included  losses  on  sale  of  assets  of  $84,000 and disaster recovery
planning  costs  of  $93,000.  On a comparative basis, there was a non-recurring
charge  in  2004  to  other loan expenses of $402,000 related to sub-lease costs
incurred  in  connection  with  a  former  lending  relationship.

Income  Taxes

The  effective  income  tax  rate for the third quarter of 2005 is less than the
effective  income  tax  rate  in  other  periods  presented  as a tax reserve of
$914,000,  or $.16 per share (basic), related to the resolution of potential tax
issues  has  been  reversed  due  to  the  resolution  in  this  quarter  of the
uncertainty.


                                       17

INTEREST  RATES  AND  DIFFERENTIALS

The  following  table  illustrates average yields on our interest-earning assets
and average rates on our interest-bearing liabilities for the periods indicated.
These  average  yields  and rates are derived by dividing interest income by the
average  balances of interest-earning assets and by dividing interest expense by
the  average balances of interest-bearing liabilities for the periods indicated.
Amounts  outstanding  are  averages  of  daily  balances  during  the applicable
periods.



                                                                   THREE MONTHS              NINE MONTHS
                                                                 ENDED SEPTEMBER 30,      ENDED SEPTEMBER 30,
                                                             ------------------------  ------------------------
                                                                2005         2004         2005         2004
                                                             -----------  -----------  -----------  -----------
                                                                                        
INTEREST-EARNING ASSETS:                                                    (DOLLARS IN THOUSANDS)
Interest-earning deposits in other financial institutions:
    Average balance                                          $      734   $    8,194   $    1,165   $    6,821
    Interest income                                                   6           49           24          118
    Average yield                                                  3.29%        2.38%        2.81%        2.31%
Federal funds sold:
    Average balance                                          $    7,920   $    7,699   $    5,967   $    8,667
    Interest income                                                  67           28          135           74
    Average yield                                                  3.39%        1.45%        3.02%        1.14%
Investment securities:
    Average balance                                          $   34,058   $   27,455   $   32,717   $   25,890
    Interest income                                                 324          274          935          709
    Average yield                                                  3.77%        3.97%        3.82%        3.66%
Gross loans, excluding securitized:
    Average balance                                          $  329,537   $  254,404   $  307,015   $  236,685
    Interest income                                               6,654        4,520       18,044       12,365
    Average yield                                                  8.01%        7.07%        7.86%        6.98%
Securitized loans:
    Average balance                                          $   17,861   $   27,937   $   20,309   $   31,923
    Interest income                                                 600          840        1,958        2,851
    Average yield                                                 13.33%       11.96%       12.89%       11.93%
TOTAL INTEREST-EARNING ASSETS:
    Average balance                                          $  390,110   $  325,689   $  367,173   $  309,986
    Interest income                                               7,651        5,711       21,096       16,117
    Average yield                                                  7.78%        6.98%        7.68%        6.95%



                                       18



                                             THREE MONTHS              NINE MONTHS
                                          ENDED SEPTEMBER 30,      ENDED SEPTEMBER 30,
                                      ------------------------  ------------------------
                                         2005         2004         2005         2004
                                      -----------  -----------  -----------  -----------
                                                                 
INTEREST-BEARING LIABILITIES:                      (DOLLARS IN THOUSANDS)
Interest-bearing demand deposits:
    Average balance                   $   87,783   $   49,472   $   91,066   $   41,828
    Interest expense                         590          200        1,720          426
    Average cost of funds                   2.67%        1.61%        2.52%        1.36%
Savings deposits:
    Average balance                   $   16,793   $   16,615   $   16,231   $   18,490
    Interest expense                          91           61          244          180
    Average cost of funds                   2.16%        1.46%        2.01%        1.30%
Time certificates of deposit:
    Average balance                   $  155,103   $  147,121   $  140,316   $  142,609
    Interest expense                       1,364        1,025        3,330        3,019
    Average cost of funds                   3.49%        2.77%        3.17%        2.83%
Bonds payable:
    Average balance                   $   10,585   $   17,768   $   12,034   $   21,235
    Interest expense                         278          550          968        1,958
    Average cost of funds                  10.41%       12.31%       10.76%       12.32%
Other borrowings:
    Average balance                   $   52,363   $   27,197   $   42,837   $   21,606
    Interest expense                         463          118          994          255
    Average cost of funds                   3.51%        1.73%        3.10%        1.58%
TOTAL INTEREST-BEARING LIABILITIES:
    Average balance                   $  322,627   $  258,173   $  302,484   $  245,768
    Interest expense                       2,786        1,954        7,256        5,838
    Average cost of funds                   3.43%        3.01%        3.21%        3.17%

NET INTEREST INCOME                   $    4,865   $    3,757   $   13,840   $   10,279
NET INTEREST SPREAD                         4.35%        3.96%        4.47%        3.77%
NET INTEREST MARGIN                         4.95%        4.59%        5.04%        4.43%


Nonaccrual  loans  are  included  in  the  average balance of loans outstanding.

Net  interest  income  is the difference between the interest and fees earned on
loans  and  investments  and  the  interest  expense  paid on deposits and other
liabilities.  The  amount  by which interest income will exceed interest expense
depends  on  the  volume  or balance of earning assets compared to the volume or
balance  of  interest-bearing  deposits  and  liabilities  and the interest rate
earned  on  those  interest-earning assets compared to the interest rate paid on
those  interest-bearing  liabilities.

Net  interest margin is net interest income expressed as a percentage of average
earning  assets.  It  is used to measure the difference between the average rate
of  interest earned on assets and the average rate of interest that must be paid
on  liabilities used to fund those assets.  To maintain its net interest margin,
the  Company  must  manage  the  relationship  between interest earned and paid.

FINANCIAL CONDITION

Average  assets for the nine months ended September 30, 2005 were $382.1 million
compared  to  $325.7  million  for  the  nine  months  ended September 30, 2004.
Average  equity  increased  to $39.1 million for the nine months ended September
30,  2005  from  $35.8 million for the same period in 2004.  Average gross loans
increased  to  $327.3  million for the nine months ended September 30, 2005 from
$268.6  million  for the nine months ended September 30, 2004.  Average deposits
also  increased  for  the nine months ended September 30, 2005 to $282.1 million
from  $241.3  million  for  the  nine  months  ended  September  30,  2004.


                                       19

The  securitized  loans  and  the associated bonds payable have continued to pay
down at a relatively accelerated rate.  The Company has commenced the bondholder
notification  process  in  connection with the exercise of its right to call the
remainder  of  the bonds payable and expects to complete the payoff in late 2005
or,  no  later  than the first quarter of 2006.  The Company intends to keep the
securitized  loans  until  they  are  paid  off.

The  book value per share increased to $7.16 at September 30, 2005 from $6.56 at
December  31,  2004.



                                                                                                 PERCENT OF
SELECTED BALANCE SHEET ACCOUNTS                      SEPTEMBER 30,   DECEMBER 31,    INCREASE     INCREASE
(DOLLARS IN THOUSANDS)                                    2005           2004       (DECREASE)   (DECREASE)
                                                     --------------  -------------  -----------  -----------
                                                                                     
Cash and cash equivalents                            $       12,629  $      30,205  $  (17,576)      (58.2%)
Time deposits in other financial institutions                   533            647        (114)      (17.6%)
Investment securities available-for-sale                     23,155         22,258         897          4.0%
Investment securities held-to-maturity                        6,992          6,094         898         14.7%
Federal Home Loan Bank stock, at cost                         2,562          1,200       1,362        113.5%
Federal Reserve Bank stock, at cost                             812            812           -            -
I/O strips                                                    2,033          2,715        (682)      (25.1%)
Loans-Held for sale                                          54,111         45,988       8,123         17.7%
Loans-Held for investment, net                              284,566        222,153      62,413         28.1%
Securitized loans, net                                       15,561         22,365      (6,804)      (30.4%)
Total Assets                                                414,355        365,203      49,152         13.5%

Total Deposits                                              303,769        284,568      19,201          6.7%
Securities sold under agreements to repurchase                    -         13,672     (13,672)       (100%)
Federal Home Loan Bank advances                              54,500         10,500      44,000        419.0%
Bonds payable in connection with securitized loans            9,704         13,910      (4,206)      (30.2)%

Total Stockholders' Equity                                   41,126         37,569       3,557          9.5%


The following schedule shows the balance and percentage change in the various
deposits:



                                                                                    PERCENT OF
                                        SEPTEMBER 30,   DECEMBER 31,    INCREASE     INCREASE
                                             2005           2004       (DECREASE)   (DECREASE)
                                        --------------  -------------  -----------  -----------
                                                         (DOLLARS IN THOUSANDS)
                                                                        
Non-interest-bearing deposits           $       35,311  $      44,384  $   (9,073)      (20.4)%
Interest-bearing deposits                       85,115         92,395      (7,280)       (7.9)%
Savings                                         17,309         15,370       1,939         12.6%
Time certificates of $100,000 or more           75,711         40,393      35,318         87.4%
Other time certificates                         90,323         92,026      (1,703)       (1.9)%
                                        --------------  -------------  -----------  -----------
Total deposits                          $      303,769  $     284,568  $   19,201          6.7%
                                        ==============  =============  ===========  ===========


NONACCRUAL, PAST DUE AND RESTRUCTURED LOANS

A loan is considered impaired when, based on current information, it is probable
that  the  Company will be unable to collect the scheduled payments of principal
or  interest  under  the  contractual  terms  of  the  loan  agreement.  Factors
considered  by  management  in  determining  impairment  include payment status,
collateral  value  and  the  probability  of  collecting scheduled principal and
interest  payments.  Loans  that  experience  insignificant  payment  delays  or
payment  shortfalls  generally  are  not  classified  as  impaired.  Management
determines  the  significance  of  payment  delays  or  payment  shortfalls on a
case-by-case  basis.  When determining the possibility of impairment, management
considers the circumstances surrounding the loan and the borrower, including the
length  of  the  delay,  the reasons for the delay, the borrower's prior payment
record and the amount of the shortfall in relation to the principal and interest
owed.  For  collateral-dependent  loans,  the  Company  uses  the  fair value of
collateral  method  to  measure  impairment.  All  other  loans,  except  for
securitized  loans,  are  measured  for impairment based on the present value of
future cash flows.  Impairment is measured on a loan-by-loan basis for all loans
in  the  portfolio  except  for  the  securitized loans, which are evaluated for
impairment  on  a  collective  basis.


                                       20

The recorded investment in loans that is considered to be impaired:



                                                             SEPTEMBER 30,    DECEMBER 31,
                                                                 2005             2004
                                                            ---------------  --------------
                                                                       
                                                                      (IN THOUSANDS)
Impaired loans without specific valuation allowances        $           81   $          49
Impaired loans with specific valuation allowances                    3,567           3,926
Specific valuation allowances allocated to impaired loans             (428)           (425)
                                                            ---------------  --------------
Impaired loans, net                                         $        3,220   $       3,550
                                                            ===============  ==============

Average investment in impaired loans                        $        3,781   $       5,137
                                                            ===============  ==============


The  following  schedule  reflects recorded investment at the dates indicated in
certain  types  of  loans:



                                                            SEPTEMBER 30,    DECEMBER 31,
                                                                2005             2004
                                                           ---------------  --------------
                                                                      
                                                               (DOLLARS IN THOUSANDS)
Nonaccrual loans                                           $        7,183   $       8,350
SBA guaranteed portion of loans included above                     (4,563)         (5,287)
                                                           ---------------  --------------
Nonaccrual loans, net                                      $        2,620   $       3,063
                                                           ===============  ==============

Troubled debt restructured loans, gross                    $          119   $         124
Loans 30 through 89 days past due with interest accruing            1,936           1,804
Allowance for loan losses to gross loans                             1.10%           1.32%


CWB  generally  repurchases  the  guaranteed portion of SBA loans from investors
when those loans become past due 120 days.  After the foreclosure and collection
process  is  complete,  the  SBA  reimburses  CWB  for  this  principal balance.
Therefore, although these balances do not earn interest during this period, they
generally  do  not  result  in  a  loss  of  principal  to  CWB.

- --------------------------------------------------------------------------------
                         LIQUIDITY AND CAPITAL RESOURCES
- --------------------------------------------------------------------------------

LIQUIDITY  MANAGEMENT

The  Company  has  established  policies  as  well as analytical tools to manage
liquidity.  Proper  liquidity  management  ensures  that  sufficient  funds  are
available  to  meet  normal operating demands in addition to unexpected customer
demand  for  funds, such as high levels of deposit withdrawals or increased loan
demand, in a timely and cost effective manner.  The most important factor in the
preservation  of liquidity is maintaining public confidence that facilitates the
retention  and growth of core deposits.  Ultimately, public confidence is gained
through  profitable  operations,  sound  credit  quality  and  a  strong capital
position.  The  Company's  liquidity  management is viewed from both a long-term
and  short-term  perspective as well as from an asset and liability perspective.
Management  monitors  liquidity  through  regular  reviews of maturity profiles,
funding  sources  and  loan and deposit forecasts to minimize funding risk.  The
Company  has asset/liability committees ("ALCO") at the Board and CWB management
level  to  review  asset/liability management and liquidity issues.  The Company
maintains strategic liquidity and contingency plans.  The liquidity ratio of the
Company  was  22%  and  25%  as  of  September  30,  2005 and December 31, 2004,
respectively.  The liquidity ratio consists of cash and due from banks, deposits
in  other  financial institutions, available for sale investments, federal funds
sold  and  loans  held  for  sale,  divided  by  total  assets.

As a member of the Federal Home Loan Bank of San Francisco ("FHLB"), the Company
established a credit line under which the borrowing capacity is determined using
a percentage of its total assets, subject to collateralization from the pledging
option  under  requirements  of  FHLB's  "Blanket  Lien".  Approval in the first
quarter  of  2005 for FHLB's "Blanket Lien" option represented an enhancement of
the Bank's borrowing capacity with FHLB, which was previously based on "delivery
status".  Advances  are  collateralized  in  the  aggregate  by  CWB's  eligible
mortgage  loans  and  securities  of  the U.S. Government and its agencies.  The
maximum  amount  of  credit available to CWB will adjust in accordance with FHLB
policies.  As of September 30, 2005 and December 31, 2004, the Company had $54.5
million  and $10.5 million, respectively, of FHLB advances.  As of September 30,
2005, the FHLB advances had interest rates ranging from 2.59% to 4.28% and terms
of  up to five years.  As of September 30, 2005, $35.0 million of these advances
have variable interest rates that adjust to current LIBOR rate either monthly or
quarterly.  As  of  September  30,  2005,  CWB  had  approximately $39.7 million
available  for  future  borrowing.


                                       21

The  Company,  through the bank, also has the ability as a member of the Federal
Reserve  System to borrow at the discount window up to 50% of what is pledged at
the  Federal  Reserve  Bank.  The  facility  is available on a short-term basis,
typically  overnight.  CWB qualifies for primary credit as it has been deemed to
be  in  sound  financial condition.  The rate on primary credit will be 50 basis
points  less  than  the secondary credit rate and will generally be granted on a
"no  questions asked basis" at a rate that initially will be at 100 basis points
above  the  target federal funds rate.  As the rate is currently not attractive,
it  is  unlikely it will be used as a regular source of funding, but is noted as
available  as  an  alternative  funding  source.

CWB  also  maintains  three unsecured federal funds purchased credit lines for a
total  of  $18.5  million  from  other  financial  institutions,  which  it  may
periodically  use  for  short-term  liquidity  needs.

CWBC's  routine  funding  requirements  primarily  consist  of certain operating
expenses.  Normally, CWBC obtains funding to meet its obligations from dividends
collected  from  its subsidiary and has the capability to issue debt securities.
Federal  banking  laws  regulate  the  amount  of  dividends that may be paid by
banking  subsidiaries  without  prior  approval.

CAPITAL RESOURCES

The Company's equity capital was $41.1 million at September 30, 2005.  Under the
Prompt  Corrective  Action  provisions  of  the  Federal  Deposit  Insurance Act
("FDICIA"), national banks are assigned regulatory capital classifications based
on  the  specified  capital  ratios  of  the  institutions.  The  capital
classifications  are  "well  capitalized",  "adequately  capitalized",
"undercapitalized",  "significantly  undercapitalized"  and  "critically
undercapitalized".

To  be  considered  "well  capitalized", an institution must have a core capital
ratio  of  at  least  5%  and  a total risk-based capital ratio of at least 10%.
Additionally, FDICIA imposed in 1994 a new Tier 1 risk-based capital ratio of at
least  6%  to  be  considered "well capitalized".  Tier I risk-based capital is,
defined  as  common  stock  and  retained  earnings  net  of  goodwill and other
intangible  assets.

To be categorized as "well capitalized" or "adequately capitalized", CWB must
maintain minimum total risk-based, Tier I risk-based and Tier I leverage ratios
and values as set forth in the tables below:



                                                Risk     Adjusted    Total     Tier 1    Tier 1
(dollars in thousands)     Total     Tier 1   Weighted    Average   Capital   Capital   Leverage
                          Capital   Capital    Assets     Assets     Ratio     Ratio      Ratio
                          --------  --------  ---------  ---------  --------  --------  ---------
                                                                   
September  30, 2005
CWBC (Consolidated)       $ 44,852  $ 40.906  $ 352,082  $ 408,574    12.74%    11.62%     10.01%
CWB                         41,372    37,456    351,931    405,092    11.76     10.64       9.25

December 31, 2004
CWBC (Consolidated)         41,047    37,315    298,359    358,623    13.76%    12.51%     10.41%
CWB                         38,550    34,819    298,309    354,889    12.92     11.67       9.81

Well capitalized ratios                                               10.00      6.00       5.00
Minimum capital ratios                                                 8.00      4.00       4.00


- --------------------------------------------------------------------------------
                           SUPERVISION AND REGULATION
- --------------------------------------------------------------------------------

Banking  is  a complex, highly regulated industry. The banking regulatory scheme
serves  not  to  protect investors, but is designed to maintain a safe and sound
banking  system,  to  protect  depositors  and  the  FDIC  insurance fund and to
facilitate the conduct of sound monetary policy.  In furtherance of these goals,
Congress  and  the  states  have  created  several largely autonomous regulatory
agencies and enacted numerous laws that govern banks, bank holding companies and
the  banking  industry.  Consequently,  the  Company's  growth  and  earnings
performance,  as  well  as  that  of CWB, may be affected not only by management
decisions  and  general  economic  conditions,  but  also by the requirements of
applicable  state  and  federal  statutes  and  regulations  and the policies of
various governmental regulatory authorities, including the Board of Governors of
the Federal Reserve Bank ("FRB"), the FDIC, the Office of the Comptroller of the
Currency  ("OCC")  and  the  California  Department  of  Financial  Institutions
("DFI").  For  a  detailed  discussion  of  the  regulatory scheme governing the
Company  and  CWB,  please  see the discussion in the Company's Annual Report on
Form  10-K  for  the  fiscal  year  ended  December  31,  2004 under the caption
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operation  -  Supervision  and  Regulation."


                                       22

- --------------------------------------------------------------------------------
              FACTORS THAT MAY AFFECT FUTURE RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

The  Company's  short  and long-term success is subject to many factors that are
beyond  its  control.  Shareholders  and  prospective  investors  in the Company
should  carefully  consider  the  following  risk  factors, in addition to other
information  contained  in  this  report.  This  Report  on  Form  10-Q contains
forward-looking statements.  Those forward-looking statements include statements
regarding  the  intent,  belief  or  current expectations of the Company and its
management.  Any  such  forward-looking  statements are not guarantees of future
performance  and  involve risks and uncertainties, and actual results may differ
materially  from  those projected in the forward-looking statements.  Such risks
and  uncertainties  include:

INTEREST RATE RISK

The  Company  is exposed to different types of interest rate risks.  These risks
include:  lag,  repricing,  basis  and  prepayment  risk.

     -    Lag Risk- lag risk results from the inherent timing difference between
          the repricing of the Company's adjustable rate assets and liabilities.
          For  instance,  certain  loans  tied  to the prime rate index may only
          reprice  on  a  quarterly  basis. However, at a community bank such as
          CWB,  when  rates  are  rising,  funding  sources tend to reprice more
          slowly  than  the loans. Therefore, for CWB, the effect of this timing
          difference  is  generally favorable during a period of rising interest
          rates  and  unfavorable  during  a period of declining interest rates.
          This lag can produce some short-term volatility, particularly in times
          of  numerous  prime  rate  changes.

     -    Repricing  Risk  -  repricing  risk  is  caused by the mismatch in the
          maturities  /  repricing  periods  between interest-earning assets and
          interest-bearing  liabilities.  If  CWB was perfectly matched, the net
          interest  margin  would expand during rising rate periods and contract
          during  falling  rate  periods. This is so since loans tend to reprice
          more quickly than do funding sources. Typically, since CWB is somewhat
          asset  sensitive,  this  would  also  tend  to expand the net interest
          margin  during  times  of  interest  rate  increases.

     -    Basis  Risk - item pricing tied to different indices may tend to react
          differently,  however,  all CWB's variable products are priced off the
          prime  rate  index.

     -    Prepayment Risk - prepayment risk results from borrowers paying down /
          off  their loans prior to maturity. Prepayments on fixed-rate products
          increase  in falling interest rate environments and decrease in rising
          interest  rate  environments.  Since  a  majority  of  CWB's  loan
          originations  are adjustable rate and set based on prime, and there is
          little  lag  time  on  the  reset, CWB does not experience significant
          prepayments.  However,  CWB  does  have  more  prepayment  risk on its
          securitized  and  manufactured  housing  loans and its mortgage-backed
          investment  securities.  Offsetting  the  prepayment  risk  on  the
          securitized  loans are the related bonds payable, which were issued at
          a  fixed  rate.  When  the  bonds  payable  prepay,  given the current
          interest  rate  environment,  this reduces CWB's interest expense as a
          higher,  fixed  rate  is, in effect, traded for a lower, variable rate
          funding  source.

MANAGEMENT  OF  INTEREST  RATE  RISK

To  mitigate  the  impact  of  changes in market interest rates on the Company's
interest-earning  assets  and  interest-bearing  liabilities,  the  amounts  and
maturities  are  actively  managed.  Short-term,  adjustable-rate  assets  are
generally retained as they have similar repricing characteristics as our funding
sources.  CWB  sells  mortgage  products  and  a  portion  of  its  SBA  loan
originations.  While  the  Company  has some interest rate exposure in excess of
five  years,  it  has  internal  policy  limits designed to minimize risk should
interest rates rise.  Currently, the Company does not use derivative instruments
to  help  manage  risk,  but will consider such instruments in the future if the
perceived  need  should  arise.

The  Company's  ability  to  originate,  purchase  and sell loans is impacted by
changes  in  interest  rates.  Increases  in  interest rates may also reduce the
amount  of  loan  and commitment fees received by CWB.  A significant decline in
interest rates could also decrease the size of the CWB's servicing portfolio and
the  related  servicing  income  by  increasing  the  level  of  prepayments.

DEPENDENCE  ON  REAL  ESTATE

Approximately  40%  of  the  loan portfolio of the Company is secured by various
forms  of  real  estate,  including  residential  and commercial real estate.  A
decline  in  current  economic conditions or rising interest rates could have an
adverse  effect  on  the demand for new loans, the ability of borrowers to repay
outstanding  loans  and  the  value of real estate and other collateral securing
loans.  The real estate securing the Company's loan portfolio is concentrated in
California.  If  real  estate  values  decline  significantly,  especially  in
California,  the  change  could  harm  the  financial


                                       23

condition  of the Company's borrowers, the collateral for its loans will provide
less security and the Company would be more likely to suffer losses on defaulted
loans.

CURTAILMENT OF GOVERNMENT GUARANTEED LOAN PROGRAMS COULD AFFECT A SEGMENT OF THE
COMPANY'S  BUSINESS

A  major  segment  of  the Company's business consists of originating government
guaranteed loans, in particular those guaranteed by the SBA.  From time to time,
the  government  agencies that guarantee these loans reach their internal limits
and  cease  to  guarantee  loans.  In  addition, these agencies may change their
rules  for loans or Congress may adopt legislation that would have the effect of
discontinuing or changing the programs.  Non-governmental programs could replace
government  programs  for  some  borrowers,  but  the terms might not be equally
acceptable.  Therefore,  if  these  changes  occur, the volume of loans to small
business,  industrial  and  agricultural borrowers of the types that now qualify
for government guaranteed loans could decline.  Also, the profitability of these
loans  could decline.  As the funding of the guaranteed portion of 7(a) loans is
an  integral  portion of the Company's business, the long-term resolution to the
funding  for  the  7(a)  loan  program  may  have  an  unfavorable impact on the
Company's  future  performance  and  results  of  operations.

ECONOMIC  CONDITIONS

In  most  regions, economic activity increased during the third quarter of 2005.
Although  damage  resulting  from  hurricanes  and  the upsurge in energy prices
present  near  term  challenges,  the Federal Reserve has continued to raise the
discount  rate  to  address modest perceived inflationary pressures. The retail,
housing  and  manufacturing  sectors  of  the economy all showed strength as did
travel  and  tourism.  Banks have reported strong lending activity, particularly
in  commercial  lending.

COMPETITION

The  banking  industry is highly competitive.  The Company faces competition not
only  from  other  financial  institutions  within  the  markets  it serves, but
deregulation has resulted in competition from companies not typically associated
with  financial services as well as companies accessed through the internet.  As
a  community  bank, the Company attempts to combat this increased competition by
developing  and  offering  new  products  and  increased  quality  of  services.

ITEM 3.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

There  has been no material change in the Company's market risk since the end of
the  last fiscal year.  For information about the Company's market risk, see the
information  contained  in  the  Company's  Annual Report on Form 10-K under the
caption  "Item  7A.  Quantitative and Qualitative Disclosure about Market Risk,"
which  is  incorporated  herein  by  this  reference.

ITEM 4.  CONTROLS  AND  PROCEDURES

The  Company's  Chief  Executive  Officer  and Chief Financial Officer, with the
participation  of  the  Company's  management,  carried out an evaluation of the
effectiveness  of  the  Company's disclosure controls and procedures pursuant to
Exchange  Act  Rule  13a-15(e).  Based upon that evaluation, the Chief Executive
Officer  and  the  Chief  Financial  Officer  believe that, as of the end of the
period  covered by this report, the Company's disclosure controls and procedures
are  effective  in  making  known  to  them material information relating to the
Company  (including  its  consolidated  subsidiaries) required to be included in
this  report.

Disclosure controls and procedures, no matter how well designed and implemented,
can  provide  only  reasonable  assurance  of  achieving  an entity's disclosure
objectives.  The  likelihood  of  achieving  such  objections  is  affected  by
limitations  inherent  in disclosure controls and procedures.  These include the
fact that human judgment in decision-making can be faulty and that breakdowns in
internal  control  can  occur because of human failures such as simple errors or
mistakes  or  intentional  circumvention  of  the  established  process.

There  was no change in the Company's internal control over financial reporting,
known  to  the  Chief  Executive  Officer  or  the  Chief Financial Officer that
occurred  during the period covered by this report that has materially affected,
or  is  reasonably  likely  to materially affect, the Company's internal control
over  financial  reporting.


                                       24

PART II - OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS
- ------      -----------------

The  Company is involved in various litigation of a routine nature that is being
handled  and  defended in the ordinary course of the Company's business.  In the
opinion  of  management,  based  in part on consultation with legal counsel, the
resolution  of  these  litigation matters will not have a material impact on the
Company's  financial  position  or  results  of  operations.

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

     Not  applicable

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES
- -------     -------------------------------

     Not  applicable

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

     Not  applicable

ITEM 5.     OTHER INFORMATION
- -------     -----------------

     Not  applicable

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K
- -------     --------------------------------

     (a)  Exhibits.

          31.1 Certification  by the Chief Executive Officer Pursuant to Section
               302  of  the  Sarbanes-Oxley  Act  of  2002.

          31.2 Certification  by the Chief Financial Officer Pursuant to Section
               302  of  the  Sarbanes-Oxley  Act  of  2002.

          32.1 Certification  Pursuant  to  18  U.S.C.  1350 adopted pursuant to
               Section  906  of  the  Sarbanes-Oxley  Act  of  2002.

     (b)  Reports  on  Form  8-K.

     July 26, 2005: The Company furnished a Current Report on Form 8-K to report
     that, on July 26, 2005, the Company issued a press release announcing its
     financial results for the quarter ended June 30, 2005 and declared a cash
     dividend.


                                       25

                                   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.


                                                COMMUNITY WEST BANCSHARES
                                                -------------------------
                                                        (Registrant)


     Date:  November  10,  2005                 /s/ Charles  G.  Baltuskonis
                                                ----------------------------
                                      CHARLES G. BALTUSKONIS
                                      Executive Vice President and
                                      Chief Financial Officer

                                      On Behalf of Registrant and as
                                      Principal Financial and Accounting Officer


                                       26

                                  EXHIBIT INDEX



EXHIBIT
NUMBER                           DESCRIPTION OF DOCUMENT
=======       ==================================================================

31.1           Certification  of  Chief  Executive  Officer  of  the  Registrant
pursuant  to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities
and  Exchange  Act  of  1934,  as  amended.

31.2           Certification  of  Chief  Financial  Officer  of  the  Registrant
pursuant  to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities
and  Exchange  Act  of  1934,  as  amended.

32.1*           Certification of  Chief  Executive  Officer  and Chief Financial
Officer  of  the  Registrant  pursuant  to  Rule  13a-13(b)  and Rule 15d-14(b),
promulgated  under  the  Securities  Exchange  Act  of  1934, as amended, and 18
U.S.C.1350.


====================
*     This certification is furnished to, but not filed, with the Commission.
This certification shall not be deemed to be incorporated by reference into any
filing under the Securities Act of 1933 or the Securities Exchange Act of 1934,
except to the extent that the Registrant specifically incorporates it by
reference.


                                       27