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 June 30, 2004

                                       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: 000-22407

                          SVB Financial Services, Inc.
             (Exact name of registrant as specified in its charter)

            New Jersey                                           22-3438058
(State of other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

70 East Main Street, Somerville, New Jersey                         08876
(Address of principal executive officers)                         (Zip Code)

                                 (908) 541-9500
              (Registrant's telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last
report)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 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 126-2 of the Exchange Act).

                       |_| Yes           |X| No

As of August 13, 2004 there were 3,863,298 shares of common stock, $2.09 par
value outstanding.

<PAGE>

                          SVB FINANCIAL SERVICES, INC.

                                    FORM 10-Q

                                      INDEX

PART I      -    FINANCIAL INFORMATION

ITEM 1      -    Financial Statements

ITEM 2      -    Management's Discussion and Analysis of Financial Condition and
                 Results of Operations

ITEM 3      -    Quantitative and Qualitative Disclosures about Market Risk

ITEM 4      -    Controls and Procedures

PART II     -    OTHER INFORMATION

ITEM 1      -    Legal Proceedings

ITEM 2      -    Changes in Securities

ITEM 3      -    Defaults Upon Senior Securities

ITEM 4      -    Submission of Matters to a Vote of Security Holders

ITEM 5      -    Other Information

ITEM 6      -    Exhibits and Reports on Form 8-K

SIGNATURES

CERTIFICATIONS

<PAGE>

<TABLE>
<CAPTION>
SVB FINANCIAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS                               June 30,         December 31,
As of June 30, 2004 and December 31, 2003                   2004              2003
                                                         ------------------------------
(in thousands)                                           (Unaudited)
<S>                                                       <C>               <C>
ASSETS
Cash & Due from Banks                                     $  29,400         $  24,983
Federal Funds Sold                                           22,146             6,584
Other Short Term Investments                                  8,091               184
                                                          ---------------------------
Total Cash and Cash Equivalents                              59,637            31,751
                                                          ---------------------------

Interest Bearing Time Deposits                               16,325            13,142

Securities
   Available for Sale, at Fair Value                         52,663            42,855
   Held to Maturity (Fair Value $64,790 in 2004              65,364            58,290
   and $58,578 in 2003)
                                                          ---------------------------
Total Securities                                            118,027           101,145
                                                          ---------------------------

Loans                                                       272,357           271,543
   Allowance for Loan Losses                                 (2,770)           (2,680)
   Unearned Income                                             (356)             (334)
                                                          ---------------------------
Net Loans                                                   269,231           268,529
                                                          ---------------------------

Premises & Equipment, Net                                     8,495             7,356
Bank Owned Life Insurance                                     4,269             4,187
Other Assets                                                  5,849             4,964
                                                          ---------------------------
Total Assets                                              $ 481,833         $ 431,074
                                                          ===========================
LIABILITIES & SHAREHOLDERS' EQUITY
LIABILITIES
Deposits
    Demand
         Non-interest Bearing                             $  63,606         $  59,601
         NOW                                                 93,901            71,813
    Savings                                                  50,673            48,290
    Money Market                                             68,573            56,547
    Time
         Greater than $100,000                               38,396            27,755
         Less than $100,000                                 113,938           115,007
                                                          ---------------------------
Total Deposits                                              429,087           379,013
                                                          ---------------------------

Other Borrowings                                             17,153            18,176
Obligation Under Capital Lease                                  391               397
Subordinated Debentures                                       6,702                --
Guaranteed Preferred Beneficial Interest in the
    Corporation Subordinated Debentures                          --             6,500
                                                          ---------------------------
Total Borrowings                                             24,246            25,073
                                                          ---------------------------
Other Liabilities                                             1,378             1,299
                                                          ---------------------------
Total Liabilities                                           454,711           405,385
                                                          ---------------------------
SHAREHOLDERS' EQUITY
Common Stock $2.09 Par Value: 20,000,000                      8,072             8,041
   Shares Authorized; 3,862,306 Shares in 2004 and
   3,847,294 Shares in 2003 Issued and Outstanding
Additional Paid-in Capital                                   14,875            14,786
Retained Earnings                                             4,515             2,955
Accumulated Other Comprehensive Loss                           (340)              (93)
                                                          ---------------------------
Total Shareholders' Equity                                   27,122            25,689
                                                          ---------------------------
Total Liabilities and Shareholders' Equity                $ 481,833         $ 431,074
                                                          ===========================
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF INCOME                      For the Three Months Ended    For the Six Months Ended
For the Period Ended June 30                                2004          2003           2004           2003
                                                       ------------------------------------------------------
                                                        (Unaudited)   (Unaudited)   (Unaudited)    (Unaudited)
<S>                                                        <C>           <C>           <C>            <C>
(in thousands except per share data)
INTEREST INCOME
Loans                                                      $4,285        $4,186        $ 8,576        $ 8,223
Securities Available for Sale                                 284           440            608            906
Securities Held to Maturity                                   466           461            931            948
Other Short Term Investments                                    9             1              9             10
Interest Bearing Time Deposits                                 98           114            187            238
Federal Funds Sold                                             41            21             58             55
                                                           --------------------------------------------------
Total Interest Income                                       5,183         5,223         10,369         10,380
                                                           --------------------------------------------------

INTEREST EXPENSE
Deposits                                                    1,240         1,393          2,429          2,889
Other Borrowings                                              152           111            293            214
Obligation Under Capital Lease                                  4             5              9             10
Subordinated Debentures                                        79            --            158             --
Guaranteed Preferred Beneficial Interest
   in the Corporation Subordinated Debentures                  --            79             --            160
                                                           --------------------------------------------------
Total Interest Expense                                      1,475         1,588          2,889          3,273
                                                           --------------------------------------------------

Net Interest Income                                         3,708         3,635          7,480          7,107
PROVISION FOR LOAN LOSSES                                      40           132            165            302
                                                           --------------------------------------------------
Net Interest Income after Provision for Loan Losses         3,668         3,503          7,315          6,805
                                                           --------------------------------------------------

OTHER INCOME
Service Charges on Deposit Accounts                           197           216            380            428
Gains on the Sale of Securities Available for Sale              5            29             36             76
Gains on the Sale of Loans                                     30           106            129            152
Bank Owned Life Insurance                                      42            46             82             91
Other Income                                                  186           143            410            300
                                                           --------------------------------------------------
Total Other Income                                            460           540          1,037          1,047
                                                           --------------------------------------------------

OTHER EXPENSE
Salaries and Employee Benefits                              1,541         1,472          3,114          2,992
Occupancy Expense                                             418           443            845            905
Equipment Expense                                             170           163            330            320
Other Expenses                                                897           856          1,723          1,626
                                                           --------------------------------------------------
Total Other Expense                                         3,026         2,934          6,012          5,843
                                                           --------------------------------------------------

Income Before Provision for Income Taxes                    1,102         1,109          2,340          2,009
Provision for Income Taxes                                    372           367            780            661
                                                           --------------------------------------------------
Net Income                                                 $  730        $  742        $ 1,560        $ 1,348
                                                           ==================================================

EARNINGS PER SHARE - Basic (1)                             $ 0.19        $ 0.19        $  0.41        $  0.35
                                                           ==================================================

                                                           ==================================================
EARNINGS PER SHARE - Diluted (1)                           $ 0.18        $ 0.19        $  0.40        $  0.34
                                                           ==================================================
</TABLE>

(1)   Amounts have been restated for stock dividend.

<PAGE>

SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
For the Period Ended June 30, 2004
(Unaudited)

<TABLE>
<CAPTION>
                                                                                      ACCUMULATED
                                                         ADDITIONAL                      OTHER                           TOTAL
                                           COMMON         PAID-IN        RETAINED    COMPREHENSIVE   COMPREHENSIVE   SHAREHOLDERS'
(in thousands)                              STOCK         CAPITAL        EARNINGS         LOSS          INCOME          EQUITY
                                           ---------------------------------------------------------------------------------------
<S>                                        <C>            <C>            <C>            <C>             <C>            <C>
BALANCE, January 1, 2004                   $ 8,041        $14,786        $ 2,955        $   (93)                       $ 25,689
Exercise of Stock Options                       31             89                                                           120
Net Income                                                                 1,560                        $ 1,560           1,560
Accumulated Other Comprehensive
     Income Net of Reclassification
     Adjustment and Taxes                                                                  (247)           (247)           (247)
                                                                                                        -------
Total Comprehensive Income                                                                              $ 1,313
                                           ---------------------------------------------------------------------------------------
BALANCE, June 30, 2004                     $ 8,072        $14,875        $ 4,515        $  (340)                       $ 27,122
                                           =======================================================================================
</TABLE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
For the Period Ended June 30,                         For the Three Months Ended        For the Six Months Ended
                                                          2004            2003            2004            2003
                                                      ----------------------------------------------------------
(in thousands)                                        (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)
<S>                                                     <C>             <C>             <C>             <C>
Net Income                                              $   730         $   742         $ 1,560         $ 1,348
Other Comprehensive Income, Net of Tax
   Unrealized Losses Arising in the
     Period, Net of Reclassification Adjustments           (403)            (31)           (247)            (69)
                                                        --------------------------------------------------------
Comprehensive Income                                    $   327         $   711         $ 1,313         $ 1,279
                                                        ========================================================
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS                               2004          2003
                                                                  --------      --------
For the Period Ended June 30,                                    (Unaudited)   (Unaudited)
(in thousands)
<S>                                                               <C>           <C>
OPERATING ACTIVITIES
Net Income                                                        $  1,560      $  1,348
Adjustments to Reconcile Net Income to
   Net Cash Provided by Operating Activities:
Provision for Loan Losses                                              165           302
Depreciation                                                           376           341
Amortization of Securities Premium                                     302           396
Gains on the Sale of Securities
   Available for Sale                                                  (36)          (76)
Gains on the Sale of Loans                                            (129)         (152)
Increase  in Other Assets                                             (556)         (219)
Increase/(Decrease) in Other Liabilities                                79           (37)
Increase in Cash Surrender Value of Bank Owned Life Insurance          (82)          (91)
Increase in Unearned Income                                             22            --
                                                                  ----------------------
Net Cash Provided By Operating Activities                            1,701         1,812
                                                                  ----------------------
INVESTING ACTIVITIES
(Increase)/Decrease in Interest Bearing Time Deposits               (3,183)          194
Proceeds from the Sale of Securities Available for Sale              2,036         3,980
Proceeds from Maturities of Securities
   Available for Sale                                               12,225        14,607
   Held to Maturity                                                 18,121        17,022
Purchases of Securities
   Available for Sale                                              (24,543)      (24,337)
   Held to Maturity                                                (25,361)      (15,967)
Increase in Loans, Net                                                (760)      (15,788)
Capital Expenditures                                                (1,515)         (431)
Purchase of Bank Owned Life Insurance                                   --        (1,000)
                                                                  ----------------------
Net Cash Used for Investing Activities                             (22,980)      (21,720)
                                                                  ----------------------
FINANCING ACTIVITIES
Net Increase/(Decrease) in Demand Deposits                          26,093          (138)
Net Increase in Savings Deposits                                     2,383         4,941
Net Increase in Money Market Deposits                               12,026         5,430
Net Increase in Time Deposits                                        9,572           746
Proceeds of Other Borrowings
   One Year or Less                                                  3,000         9,000
   Over One Year                                                     2,500         4,000
Repayment of Other Borrowings
   One Year or Less                                                 (6,000)       (4,500)
   Over One Year                                                      (523)       (1,019)
Decrease in Obligation Under Capital Lease                              (6)           (7)
Proceeds from the Exercise of Stock Options                            120            41
                                                                  ----------------------
Net Cash Provided by Financing Activities                           49,165        18,494
                                                                  ----------------------
Increase/(Decrease) in Cash and Cash Equivalents                    27,886        (1,414)
Cash and Cash Equivalents, Beginning of Year                        31,751        39,743
                                                                  ----------------------
Cash and Cash Equivalents, End of Period                          $ 59,637      $ 38,329
                                                                  ======================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash Paid During the Period for Interest                          $  2,908      $  3,344
                                                                  ======================
Cash Paid During the Period for Federal Income Taxes              $  1,050      $    714
                                                                  ======================
</TABLE>

<PAGE>

                          SVB FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2004 (UNAUDITED)

1. SVB Financial Services, Inc., (the "Company") is a bank holding company and
the parent holding company for Somerset Valley Bank ("the Bank"), a full service
commercial bank. SVB Bald Eagle Statutory Trust I and SVB Bald Eagle Statutory
Trust II, subsidiaries of the Company, were created to issue trust preferred
securities to assist the Company to raise additional regulatory capital. The
Bank has one subsidiary, Somerset Valley Investment Company, Inc.. Somerset
Valley Investment Company, Inc. is the parent company of West End One Corp., a
company incorporated in the State of Delaware, which manages an investment
portfolio for the benefit of Somerset Valley Investment Company.

      The consolidated financial statements included herein have been prepared
without an audit pursuant to the rules and regulations of the Securities and
Exchange Commission. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been omitted pursuant to such rules and regulations.
The accompanying condensed consolidated financial statements reflect all
adjustments, which are, in the opinion of management, necessary to a fair
statement of the results for the interim periods presented. Such adjustments are
of a normal recurring nature. These consolidated condensed financial statements
should be read in conjunction with the audited financial statements and the
notes thereto. The results for the six months ended June 30, 2004 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 2004.

      The consolidated financial statements include the accounts of Somerset
Valley Bank. All significant inter-company accounts and transactions have been
eliminated.

2. Loans

      At June 30, 2004 and December 31, 2003 the composition of outstanding
loans is summarized as follows:

                                               June 30,   December 31,
                                                 2004         2003
                                               --------   ------------
            (in thousands)
            Secured by Real Estate:
               Residential Mortgage            $ 76,139     $ 75,513
               Commercial Mortgage              137,242      131,434
               Construction                      31,566       29,734
            Commercial and Industrial            18,642       23,496
            Loans to Individuals                  8,676       10,397
            Other Loans                              92          969
                                               --------     --------
                                               $272,357     $271,543
                                               ========     ========

      There were no loans past due 90 days or more and still accruing at June
30, 2004 or at December 31, 2003. Loans in non-accrual status totaled $519,000
at June 30, 2004 and $1,012,000 at December 31, 2003. Interest income that would
have been earned for the three and six months ended June 30, 2004 totaled
approximately $12,000 and $32,000 respectively. Interest income that would have
been earned for the three and six months ended June 30, 2003 totaled
approximately $14,000 and $27,000 respectively.

<PAGE>

      Loans considered to be impaired totaled $994,000 at June 30, 2004, a
valuation reserve of $84,000 is attributed to these loans.

3. Allowance for Loan Losses

      The allowance for loan losses is based on estimates and ultimate losses
may vary from the current estimates. These estimates are reviewed periodically
and as adjustments become necessary, they are reflected in operations in the
period in which they become known. An analysis of the allowance for loan losses
is as follows:

                                                  Six Months
                                                    Ended         Year Ended
                                                   June 30,      December 31,
            (in thousands)                          2004            2003
                                                   -------         -------
            Balance January 1,                     $ 2,680         $ 2,407
            Provision Charged to Operations            165             502
            Charge Offs                                (79)           (238)
            Recoveries                                   4               9
                                                   -------         -------
            Balance End of Period                  $ 2,770         $ 2,680
                                                   =======         =======

4. Guaranteed Preferred Beneficial Interest in the Corporation Subordinated
Debentures

      The Company participates in two separate pooled institutional placements
of trust preferred securities arranged by a third party. The Company formed and
purchased the common stock of SVB Bald Eagle Statutory Trust I on July 30, 2001
followed by the funding of the trust preferred securities on July 31, 2001. This
subordinated debenture will be redeemed in the year 2031. At June 30, 2004, the
rate paid on this subordinated debenture of $4.1 million was based on 3-month
LIBOR plus 358 basis points or 4.75% and is adjusted quarterly in January,
April, July and October.

      On June 25, 2002, the Company formed and purchased the common stock of SVB
Bald Eagle Statutory Trust II followed by the funding of the trust preferred
securities on June 26, 2002. This subordinated debenture will be redeemed in the
year 2032. At June 30, 2004, the rate paid on this subordinated debenture of
$2.6 million based on 3-month LIBOR plus 345 basis points or 5.04% and is
adjusted quarterly in March, June, September and December.

5. Letter of Credits

      The Company issues financial and performance standby letters of credit,
both of which are subject to the disclosure and initial recognition and
measurement provisions of FIN No. 45. Financial and performance standby letters
of credit are conditional commitments issued by the Bank to assure the financial
and performance obligations of a customer to a third party. At June 30, 2004,
the Company was contingently liable on financial letters of credit totaling
$5,591,000, of which $298,000 were originated in the first six months of this
year. The Company's commitments under standby letters of credit expire at
various dates through March 17, 2006. Amounts due under these letters of credit
would be reduced by any proceeds that the Company would be able to obtain in
liquidating the collateral for the loans, which varies depending on the
customer. The Bank generally holds collateral and/or obtains personal guarantees
supporting these commitments. The extent of collateral held for these
commitments at June 30, 2004 varied from 0% to 100%, and averaged 19%.

<PAGE>

6. New Accounting Pronouncements

      Variable Interest Entities

      Management has determined that SVB Bald Eagle Statutory Trust I and SVB
Bald Eagle Statutory Trust II qualify as variable interest entities under FIN
46, as revised. SVB Bald Eagle Statutory Trust I and SVB Bald Eagle Statutory
Trust II preferred entities issued mandatorily redeemable preferred stock to
investors and loaned the proceeds to the Company. SVB Bald Eagle Statutory Trust
I and SVB Bald Eagle Statutory Trust II are included in the Company's
consolidated balance sheet and statements of income as of and for the year ended
December 31, 2003. Subsequent to the issuance of FIN 46 in January 2003, the
FASB issued a revised interpretation, FIN 46(R) Consolidation of Variable
Interest Entities, the provisions of which must be applied to certain variable
interest entities by March 31, 2004.

     The Company adopted the provisions under the revised interpretation in the
first quarter of 2004. Accordingly, the Company no longer consolidates SVB Bald
Eagle Statutory Trust I and SVB Bald Eagle Statutory Trust II. FIN 46(R)
precludes consideration of the call option embedded in the preferred stock when
determining if the Company has the right to a majority of SVB Bald Eagle
Statutory Trust I and SVB Bald Eagle Statutory Trust II expected residual
returns. The deconsolidation in the investment in the common stock of SVB Bald
Eagle Statutory Trust I and SVB Bald Eagle Statutory Trust II caused the
entities to be included in other assets as of June 30, 2004 and the
corresponding increase in outstanding debt of $202,000. In addition, the income
received on the Company's common stock investment is included in other income.
The adoption of FIN 46(R) did not have a material impact on the financial
position or results of operations. The Federal Reserve has issued proposed
guidance on the regulatory capital treatment for the trust preferred securities
issued by SVB Bald Eagle Statutory Trust I and SVB Bald Eagle Statutory Trust II
as a result of the adoption of FIN 46(R). The proposed rule would retain the
current maximum percentage of total capital permitted for trust preferred
securities at 25%, but would enact other changes to the rules governing trust
preferred securities that affect their use as part of the collection of entities
known as "restricted core capital elements". The rule would take effect March
31, 2007; however, a three year transition period starting now and leading up to
that date would allow bank holding companies to continue to count trust
preferred securities as Tier 1 Capital after applying FIN 46(R). Management has
evaluated the effects of the proposed rule and does not anticipate a material
impact on its capital ratios when the proposed rule is finalized.

     Securities

     In November 2003, the Emerging Issues Task Force (EITF) of the FASB issued
EITF Abstract 03-1, The Meaning of Other-Than-Temporary Impairment and its
Application to Certain Investments (EITF 03-1). The quantitative and qualitative
disclosure provisions of EITF 03-1 were effective for years ending after
December 15, 2003 and were included in the Corporation's 2003 Form 10-K . In
March 2004, the EITF issued a Consensus on Issue 03-1 requiring that the
provisions of EITF 03-1 be applied for reporting periods beginning after June
15, 2004 to investments accounted for under SFAS No. 115 and 124. EITF 03-1
establishes a three-step approach for determining whether an investment is
considered impaired, whether that impairment is other-than-temporary, and the
measurement of an impairment loss. The Corporation is in the process of
determining the impact that this EITF will have on its financial statements.


      Loan Commitments

      The SEC recently released Staff Accounting Bulletin (SAB) No. 105,
Application of Accounting Principles to Loan Commitments. SAB 105 provides
guidance about the measurement of loan commitments recognized at fair value
under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging
Activities. SAB 105 also requires companies to disclose their accounting policy
for those loan commitments including methods and assumptions used to estimate
fair value and associated hedging strategies. SAB 105 is effective for all loan
commitments accounted for as derivatives that are entered into after March 31,
2004. The adoption of SAB 105 is not expected to have a material effect on our
consolidated financial statements.

      Stock Options

      On March 31, 2004, the Financial Accounting Standards Board (FASB) issued
a proposed Statement, Share-Based Payment an Amendment of FASB Statements No.
123 and APB No. 95, that addresses the accounting for share-based payment
transactions in which an enterprise receives employee services in exchange for
(a) equity instruments of the enterprise or (b) liabilities that are based on
the fair value of the enterprise's equity instruments or that may be settled by
the issuance of such equity instruments. Under the FASB's proposal, all forms of
share-based payments to employees, including employee stock options, would be
treated the same as other forms of compensation by recognizing the related cost
in the income statement. The expense of the award would generally be measured at
fair value at the grant date. Current accounting guidance requires that the
expense relating to so-called fixed plan employee

<PAGE>

stock options only be disclosed in the footnotes to the financial statements.
The proposed Statement would eliminate the ability to account for share-based
compensation transactions using APB Opinion No. 25, Accounting for Stock Issued
to Employees. The Company is currently evaluating this proposed statement and
its effects on its results of operations.

7. Stock-Based Compensation

      For the three months ended June 30, 2004, there were no stock options
granted. For the six months ended June 30, 2004, there were 117,050 stock
options granted. The fair value of each option granted during this period was
$3.21 and was estimated on the date of grant using the Black Scholes pricing
model with the following assumptions: no dividend yield, expected volatility
13.00%, a risk-free interest rate of 2.73% and an expected life of 5.00 years.

      Had compensation costs for the first six months been determined based on
the fair value of the options at the grant dates consistent with the method SFAS
No. 123 "Accounting for Stock-Based Compensation," the Company's net income and
earnings per share, basic and diluted, would have been as reduced to the
proforma amounts indicated below for the three and six month periods ended June
30:

                                      For the Three Months    For the Six Months

                                          Ended June 30        Ended June 30
--------------------------------------------------------------------------------
(in thousands except per share data)     2004       2003      2004        2003
--------------------------------------------------------------------------------

Net Income as Reported                  $ 730      $ 742     $1,560      $1,348

Less: Stock-Based Compensation Costs        -       (547)      (248)       (565)
                                        ---------------------------------------

Proforma Net Income                     $ 730      $ 195     $1,312      $  783

Earnings Per Share Basic

     As Reported                        $0.19      $0.19     $ 0.41      $ 0.35

     Proforma                           $0.19      $0.04     $ 0.34      $ 0.19

Earnings Per Share Diluted

     As Reported                        $0.18      $0.19     $ 0.40      $ 0.34

     Proforma                           $0.18      $0.04     $ 0.33      $ 0.19

<PAGE>

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

CRITICAL ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

      The Company's business is dynamic and complex. Consequently, management
must exercise judgment in choosing and applying accounting policies and
methodologies. These choices are important; not only are they necessary to
comply with accounting principles generally accepted in the United States, they
also reflect the exercise of management's judgment in determining the most
appropriate manner in which to record and report the Company's overall financial
performance. All accounting policies are important, and all policies contained
in Note 2 ("Significant Accounting Policies"), which begins on page 8 of the
Annual Report to Shareholders for 2003, should be reviewed for greater
understanding of how the Company's financial performance is recorded and
reported.

      In management's opinion, some areas of accounting are likely to have a
more significant effect than others on the Company's financial results and
expose those results to potentially greater volatility. This is because they
apply to areas of relatively greater business importance and/or require
management to exercise judgment in making assumptions and estimates that affect
amounts reported in the financial statements. Because these assumptions and
estimates are based on current circumstances, they may change over time or prove
to be inaccurate based on actual experience. For the Company, the area that
relies most heavily on the use of assumptions and estimates includes, but is not
limited to, accounting for the allowance for loan losses. Our accounting
policies related to these areas are discussed in this report under the section
labeled "Allowance for Loan Losses."

Overview

      Management of SVB Financial Services, Inc. (the "Company") is not aware of
any known trends, events or uncertainties that will have or are reasonably
likely to have a material effect on the Company's liquidity, capital resources
or results of operations. The following discussion and analysis should be read
in conjunction with the detailed information and consolidated financial
statements, including notes thereto, included elsewhere in this report. This
discussion and analysis is generally the financial condition and results of
operations for the three month periods ended June 30, 2004 and 2003. The
consolidated financial condition and results of operations of the Company are
essentially those of the Bank. Therefore, the analysis that follows is directed
to the performance of the Bank. Such financial condition and results of
operations are not intended to be indicative of future performance.

      In addition to historical information, this discussion and analysis
contains forward-looking statements. The forward-looking statements contained
herein are subject to certain risks and uncertainties that could cause actual
results to differ materially from those projected in the forward-looking
statements. Important factors that might cause such a difference include, but
are not limited to, those discussed in the section entitled "Management's
Discussion and Analysis of Financial Condition and Results of Operations."
Readers are cautioned not to place undue reliance on these forward-looking
statements, which reflect management's analysis only as the date hereof. The
Company undertakes no obligation to publicly revise or update these forward-
looking statements to reflect events or circumstances that arise after the date
hereof.

<PAGE>

Non Banking Products and Affiliations

      The Company has a service agreement with Aurora Financial Group, Inc. to
provide origination/processing and closing services for residential mortgage
loans. The Company sells mortgage loans to Aurora Financial Group, Inc. on a
non-recourse basis and receives fee income. An employee of Aurora Financial
Group, Inc. is on-site for these purposes.

      The Company acts as an agent for AIG Annuity Insurance Company under an
agreement defining the terms and conditions under which the Company's licensed
producers generate fixed insurance products.

      The Company also maintains a dual employee arrangement with Linsco Private
Ledger to obtain commissions for the sale of variable annuities, mutual funds
and other investment products.

Results of Operations

      Net income for the three months ended June 30, 2004 was $730,000 a
decrease of $12,000 or 2% as compared to the same period in 2003. Earnings per
share-Basic were $0.19 in 2004 and 2003. Earnings per share-Diluted were $0.18
in 2004 and $0.19 in 2003. Earnings per share have been restated for the stock
dividend.

      Net income for the six months ended June 30, 2004 was $1,560,000 an
increase of $212,000 or 16% as compared to the same period in 2003. Earnings per
share-Basic were $0.41 in 2004 and $0.35 in 2003. Earnings per share-Diluted
were $0.40 in 2004 and $0.34 in 2003.

Net Interest Income

      Net interest income for the three months ended June 30, 2004 was
$3,708,000 an increase of $73,000 or 2% as compared to the same period in 2003.

      Average earning assets increased $39 million or 10% over the comparable
periods. Average loans which were the Company's highest yielding earning asset
represented 66% of earnings assets in each of the periods. At the same time
average investments, the Company's second highest yielding earning asset,
declined by $3 million and represented 25% of earning assets in 2004 and 28% in
2003. The remaining growth in earning assets took the form of short term
investments and Federal Funds sold which increased a combined $16 million. Part
of this change in mix occurred because during the second quarter of 2004 total
loans declined by $7 million. Management decided that this decline was temporary
in nature and chose to keep excess funds in more liquid types of investments.

      The growth in earning assets was funded primarily by the growth in average
interest bearing deposits of $28 million all of which was in the form of core
deposits; such as, savings, money market and NOW accounts which generally carry
a lower interest rate than time deposits. Average Federal Home Loan Bank
advances increased $5 million as management saw these instruments as an
attractive alternative for fixed rate, fixed term funds compared to time
deposits. The remainder of earning asset growth was funded by non-interest
bearing time deposits.

     The United States continues to experience the lowest interest rates in 45
years. The Federal funds rate was lowered to 1.00% in June 2003. On June 30,
2004, the rate increased for the first time since May 17, 2000 to 1.25%. At the
same time, the prime lending rate which the Company uses to price a large
portion of its loan portfolio was raised from 4.00% to 4.25%.

<PAGE>

      During this period of low interest rates, the yields on all earning asset
categories declined as assets priced with floating rates saw declines while
assets maturing were generally reinvested at lower rates. For example, the yield
on loans and investments dropped 48 basis points (hundreds of a percentage
point) over the comparable quarters. This decline in yield combined with the
change in earning asset mix mentioned above caused the yield on earning assets
to decline by 54 basis points to 4.99%.

      The cost of funding earning assets also declined during this period by 26
basis points to 1.42%. Interest bearing deposits declined 32 basis points while
Federal Home Loan Bank advances actually increased 9 basis points as the Company
borrowed longer term advances to fund loans.

      As a result, the net interest margin declined by 28 basis points to 3.57%,
the Company's lowest quarterly level.

      While the growth of the Company's balance sheet provided approximately
$205,000 in additional net interest income, the reduction in the net interest
margin reduced net interest income $133,000 leaving an increase in the
comparable quarters of $72,000 or 2%.

Provision for Loan Losses

     The provision for loan losses was $40,000 in the three months ended June
30, 2004 as compared to $132,000 for the same period in 2003. The decrease in
the provision was a result of the Company's most recent analysis of the loan
portfolio, a decline in the amount of non performing loans of $493,000 since
December 31, 2003 and a reduction in loan balances of $7 million during the most
recent quarter. The allowance for loan losses was 534% of non performing loans
as of June 30, 2004 compared to 265% at December 31, 2003.

Other Income

      Total other income for the three months ended June 30, 2004 decreased
$80,000 or 15% from the same period in 2003. Gains on the sale of loans
decreased $76,000 or 72% over the comparable periods. The Company is a preferred
SBA lender and, as such, originates SBA loans and sells the government
guaranteed portions in the secondary market while retaining the servicing. The
amount of gains recognized on SBA loans is dependent on the volume of new SBA
loans generated each quarter.

      Gains on the sale of securities decreased by $24,000 or 83% from the same
period in 2003. Securities are sold from time to time in response to the
Company's need for liquidity to fund loan demand or to respond to changes in
interest rates, asset/liability strategy or prepayment risk. Gains or losses are
dependent upon prevailing interest rates. Fixed rate investments will lose value
in a rising rate environment and gain value in a falling rate environment. Gains
and losses on sales of securities will vary widely from quarter to quarter.

      Service charges on deposit accounts declined $19,000. Overdraft, wire
transfer and sweep account service charges accounted for most of the decline.

      Other income increased $43,000 or 30% over the comparable periods. Fees
from the sale of annuities and mutual funds increased by $12,000. The remainder
was a result of the increase in the cash surrender value of insurance policies
purchased as part of the Company's SERP Plan.

<PAGE>

Other Expense

      Total other expense increased $92,000 or 3% during the three months ended
June 30, 2004 in comparison with the same period in 2003.

      Salaries and Benefits expense increased $69,000 or 5% over the comparable
periods. Annual salary increases and additions to staff for the Reading Ridge
office, as well as, a 7% increase in overall benefit costs accounted for much of
the increase. Partially offsetting these amounts was a $46,000 reduction in the
amounts accrued for year-end bonuses, as a result of the decline in net income.

      Even with opening an additional branch, the Company was able to reduce its
occupancy cost by $25,000 or 6% over the comparable quarters. The Company's
lease obligation for the original Hillsborough office expired in December 2003.
The Company also purchased the facilities at 103 and 117 West End Avenue in
Somerville and thereby eliminated those lease obligations.

      Other expenses increased $41,000 or 5% over the comparable periods. At the
end of the second quarter of 2003, the Company outsourced its item processing
operations to Fiserv. This outsourcing combined with overall increases in
transaction volume caused data processing to increase $58,000. Directors fees
increased $19,000 as retainers were added to Director compensation. Marketing
and business development expense increased $15,000 as a result of additional
advertising and the opening of the Reading Ridge office. These were partially
offset by decreases in correspondent bank fees ($42,000), legal fees ($44,000)
and telephone expense ($12,000).

<PAGE>

Financial Condition
June 30, 2004 compared to December 31, 2003

      At June 30, 2004, total assets were $482 million an increase of $51
million or 12% from December 31, 2003. This increase was funded by growth in
deposits of $50 million. Most of the deposit growth occurred within three
categories. NOW accounts increased by $22 million, Money Market accounts by $12
million and time deposits greater than $100,000 by $11 million.

      The NOW and Money Market accounts contain deposits of municipalities and
businesses, such as attorney and title insurance company accounts which can be
volatile. Almost half of the growth in deposits was placed in Federal funds sold
and other short term investments, which increased $23 million.

      Loans increased $814,000 since December 31, 2003. After increasing $8
million during the first quarter of 2004, loans declined $7 million during the
second quarter, due to a number of payoffs on commercial loans.

Asset Quality

      There were no loans past due 90 days or more and still accruing as of June
30, 2004. There were no loans past due 90 days and still accruing as of December
31, 2003.

      Loans in a non-accrual status totaled $519,000 at June 30, 2004 and
represented 0.19% of total loans. Loans in non-accrual status totaled $1,012,000
at December 31, 2003 and represented 0.37% of total loans.

      The Company had no other real estate owned at June 30, 2004 or December
31, 2003.

Allowance for Loan Losses

      The Company maintains an allowance for loan losses at a level deemed
sufficient to absorb losses, which are inherent in the loan portfolio at each
balance sheet date. Management determines the adequacy of the allowance on a
monthly basis to ensure that the provision for loan losses has been charged
against earnings in an amount necessary to maintain the allowance at a level
that is appropriate based on management's assessment of probable estimated
losses. The Company's methodology for assessing the appropriateness of the
allowance for loan losses consists of several key elements. These elements
include a specific allowance for all commercial loans based upon a risk rating
assigned to the loan, an allowance for homogeneous types of loans such as
consumer installment loans, residential mortgage loans and home equity loans,
and an additional allowance for loans deemed to be impaired and an unallocated
portion. The Company consistently applies the following comprehensive
methodology:

      All commercial loans are assigned a two-digit risk rating at the time of
closing. The first digit of the rating refers to the strength of the borrower
based on their financial condition and past history. Current economic conditions
and the effect on the borrower's business are also taken into account. The
second digit refers to the collateral strength and liquidity, with zero being
assigned to unsecured loans. An allowance amount is then assigned to each risk
rating. Since, in its thirteen-year history, the Company has had very few
commercial loan losses, the amount of the allowance is based on the experience
of management and their judgment with respect to these types of loans. A risk
rating may be changed with the approval of the senior loan officer. A rating
change may be requested if the individual loan officer or the Bank's credit
analyst is aware of a change in the borrower's financial condition. In addition,
approximately 60% of the dollar amount of commercial loans are reviewed on an
annual basis by an outside independent loan review firm at which time a change
to the risk rating may be recommended.

<PAGE>

      The allowance for homogenous loans is established based on a number of
factors, including current economic conditions and the loss experience with
these types of loans as well as management's judgment.

      The AICPA's Accounting Standards Executive Committee has issued an
exposure draft of a proposed Statement of Position (SOP), "Allowance for Credit
Losses." The proposed SOP addresses the recognition and measurement by creditors
of the allowance for credit losses related to all loans, as that term is defined
in Financial Accounting Standards Board (FASB) Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan," with
certain exceptions. If adopted, the proposed SOP would apply to all creditors
other than state and local governmental entities and federal governmental
entities. The Company is currently reviewing the components of the proposed SOP
and the impact it will have on its consolidated financial position and results
of operations.

      Loans are deemed to be impaired if they are 60 days or more past due for
principal or interest or are in a non-accrual status. If there is insufficient
collateral to pay the amount of the loan an allowance is determined over and
above the amount required by the risk rating by taking the difference between
the carrying amount of the loan and the present value of expected future cash
flows discounted at the loan's current rate less any amounts already established
by the risk rating.

      The Company also maintains an unallocated allowance. The unallocated
allowance is used to cover any factors or conditions, which may cause a
potential loan loss but are not specifically identifiable. This amount totaled
$152,000 at June 30, 2004. It is prudent to maintain an unallocated portion of
the allowance because no matter how detailed an analysis of potential loan
losses is performed, these estimates by definition lack precision.

      Since all identified losses are immediately charged off, no portion of the
allowance for loan losses is restricted to any individual loan or groups of
loans, and the entire allowance is available to absorb any and all loan losses.

      A loan is placed in a non-accrual status at the time when ultimate
collectibility of principal or interest, wholly or partially, is in doubt. Past
due loans are those loans which were contractually past due 90 days or more as
to interest or principal payments but are well secured and in the process of
collection.

      At June 30, 2004, the allowance for loan losses was $2.8 million and
represented 1.02% of total loans and 534% of non-performing loans compared to an
allowance for loan losses at December 31, 2003 of $2.7 million or 0.99% of total
loans and 265% of non-performing loans.

      Net charge-offs for the first six months of 2004 totaled $75,000 compared
to $229,000 for the year ended December 31, 2003. Of the 2003 charge-offs,
$139,000 occurred during the third quarter and represented one loan.

Capital Resources

      Total Shareholders' Equity was $27.1 million at June 30, 2004 compared to
$25.7 million at December 31, 2003. Subordinated debentures in the amount of
$6.5 million are also included in the calculation of regulatory capital ratios
with certain limitations, as permitted by FDIC regulations.

<PAGE>

      Under the FDIC Improvement Act of 1991, banks are required to maintain a
minimum ratio of total capital to risk based assets of 8% of which at least 4%
must be in the form of Tier I Capital (primarily Shareholders' Equity). The
following are the Company's capital ratios at the end of the periods indicated.

                                                     June 30,      December 31,
                                                       2004            2003
                                                     --------      ------------

      Leverage Ratio                                   7.08%           7.39%
      Tier 1 Capital to Risk Weighted Assets           9.98%          10.06%
      Total Capital to Risk Weighted Assets           10.83%          10.94%

Liquidity

      Cash and Cash Equivalents totaled $60 million at June 30, 2004, an
increase of $28 million since December 31, 2003.

      The increase in Cash and Cash Equivalents resulted from a combination of
various components of the balance sheet. Net cash provided by financing
activities was $49 million. Deposits funded all of this increase as Other
Borrowings declined by $1 million. Demand deposits increased $26 million, Money
Market deposits increased $12 million, time deposits increased $10 million and
savings deposits increased $2 million. Since most of these accounts have
volatile balances, only $23 million was used for investing activities with a net
of $18 million used for the purchase of securities.

<PAGE>

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      Interest rate risk is defined as the sensitivity of the Company's current
and future earnings as well as its capital to changes in the level of market
interest rates. The Company's exposure to interest rate risk results from, among
other things, the difference in maturities on interest earning assets and
interest bearing liabilities. The relationship between the interest rate
sensitivity of the Bank's assets and liabilities is continually monitored by the
Bank's Asset/Liability Management Committee (the "ALCO"). The purpose of the
ALCO is to review and monitor the volume, mix and pricing of the interest
earning assets and interest bearing liabilities consistent with the Bank's
overall liquidity, capital, growth, profitability and interest rate risk goals.

      Loans make up the largest portion of the Bank's assets. In making
commercial loans, the emphasis is placed on either floating rate loans tied to
the Prime Lending Rate or fixed rate loans with prepayment penalties depending
upon the Bank's overall rate sensitivity position. Fixed rate commercial loans
are generally written so that the rates can be adjusted within 3 to 7 years with
payouts up to 25 years. Mortgage loans are currently written to be adjusted
annually after the first 3, 5 or 10-year term with payouts up to 30 years. Home
equity lines of credit are tied to the Prime Lending Rate although special
promotions may offer a fixed rate for periods of not greater than one year.
These loans also contain interest rate floors. Fixed rate home equity loans are
offered with a maturity of 5 or 10 years, amortizing over a 15-year period.
Installment loans are written at fixed rates amortizing over 1 to 5 years.

      The Bank utilizes its securities to manage its liquidity and rate
sensitivity. Fixed rate agency and corporate securities are purchased for terms
of less than 5 years. Adjustable rate securities require an estimated average
life at time of purchase of 10 years or less. Callable securities can be
purchased for terms of 5 years or less with a call period of 3 months to 2
years. Fixed rate mortgage-backed securities are purchased with estimated
average lives at the time of purchase of not more than 5 years. These securities
are reviewed for changes in yield and average life resulting from changes in
interest rates. The Bank also invests in FDIC insured CDs of other financial
institutions with a maturity of 3 months to 3 years for amounts up to $100,000.

      Short-term rate sensitivity is also managed through the investment into
high quality short-term Money Market securities, US Government Agency securities
and/or US Treasury securities made available through Money Market funds, which
can be liquidated at anytime. In general, the day-to-day rate sensitivity is
managed through the sale or purchase of Federal Funds from approved
correspondent banks all of which must be "well- capitalized" as defined by the
FDIC.

      A significant portion of the Bank's assets have been funded with
Certificates of Deposits ("CDs") including jumbo CDs. Unlike other deposit
products, such as checking and savings accounts, CDs carry a high degree of
interest rate sensitivity and competitiveness of the Bank's interest rates. The
Bank has attempted to price its CDs competitively. Interest rates on savings
accounts, NOW and Money Market accounts are variable and can be changed at the
discretion of the Company. These accounts are not tied to any particular index.

      As members of the Federal Home Loan Bank, the Company can borrow advances
at a fixed or floating rate and on a non-amortizing or amortizing basis. These
advances can be for terms ranging from overnight to up to 30 years. The advances
can be matched against various earning assets.

      The nature of the Bank's current operations is such that it is not subject
to foreign currency exchange or commodity price risk. Additionally, neither the
Company nor the Bank owns any trading assets. At June 30, 2004, the Bank did not
have any hedging transactions in place.

<PAGE>

INTEREST RATE SENSITIVITY ANALYSIS

      One measure of the Bank's interest rate sensitivity is through the use of
a sensitivity gap analysis. The interest rate sensitivity gap is defined as the
difference between the amount of interest earning assets maturing or repricing
within a specific time period and the amount of interest bearing liabilities
maturing or repricing within that same time period. A gap is positive when the
amount of interest earning assets maturing or repricing exceeds the amount of
interest bearing liabilities maturing or repricing within that same period and
is negative when the amount of interest bearing liabilities maturing or
repricing exceeds the amount of interest earning assets maturing or repricing
within the same period. Accordingly, during a period of rising interest rates,
an institution with a negative gap position would not be in as favorable a
position, compared to an institution with a positive gap, to invest in higher
yielding assets. A negative gap may result in the yield on an institution's
interest earning assets increasing at a slower rate than the increase in an
institution's cost of interest bearing liabilities than if it had a positive
gap. During a period of falling interest rates, an institution with a negative
gap would experience a repricing of its interest earning assets at a slower rate
than its interest bearing liabilities, which consequently, may result in its net
interest income growing at a faster rate than an institution with a positive gap
position.

      The ALCO attempts to maintain the Company's cumulative gap ratios at
+/-15% for 90 days or less, +/- 20% for four to six months and +/-25% for
between six months and one year.

      The following table depicts the Company's gap position as of June 30,
2004.

INTEREST RATE SENSITIVITY AT JUNE 30, 2004

<TABLE>
<CAPTION>
                                                                     MATURITY OR REPRICING IN (1)
                                                  DUE IN        BETWEEN         AFTER            NON-
                                                 90 DAYS      91 DAYS -          ONE           INTEREST
($ in thousands)                                 OR LESS       ONE YEAR          YEAR           BEARING          TOTAL
----------------------------------------------------------------------------------------------------------------------
<S>                                            <C>            <C>             <C>             <C>            <C>
ASSETS:
Securities                                     $  13,205      $  32,912       $  71,910       $      --      $ 118,027
Federal Funds Sold                                22,146             --              --              --         22,146
Other Short Term Investments                       8,091             --              --              --          8,091
Interest Bearing Time Deposits                     2,390          7,466           6,469              --         16,325
Loans                                             74,292         13,049         184,497             163        272,001
Allowance For Loan Losses                             --             --              --          (2,770)        (2,770)
Non-interest Earning Assets                           --             --              --          48,013         48,013
----------------------------------------------------------------------------------------------------------------------
Total Assets                                   $ 120,124      $  53,427       $ 262,876       $  45,406      $ 481,833
======================================================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest Bearing Liabilities:
Money Market                                   $  17,143      $  26,743       $  24,687       $      --      $  68,573
NOW                                                5,634         33,804          54,463              --         93,901
Savings Deposits                                   6,081         20,269          24,323              --         50,673
Time Deposits over $100,000                       15,058         14,313           9,025              --         38,396
Other Time Deposits                               32,961         45,046          35,931              --        113,938
Other Borrowings                                      --          3,000          14,153              --         17,153
Obligation Under Capital Lease                         3             11             377              --            391
Subordinated Debentures                            6,702             --              --              --          6,702
----------------------------------------------------------------------------------------------------------------------
Total Interest Bearing Liabilities                83,582        143,186         162,959              --        389,727
----------------------------------------------------------------------------------------------------------------------
Non-interest Bearing Demand Deposits               5,724          8,905          48,977              --         63,606
Other Liabilities                                     --             --              --           1,378          1,378
Stockholder's Equity                                  --             --              --          27,122         27,122
----------------------------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity     $  89,306      $ 152,091       $ 211,936       $  28,500      $ 481,833
----------------------------------------------------------------------------------------------------------------------
Interest Rate Sensitivity Gap                  $  30,818      $ (98,664)      $  50,940       $  16,906
----------------------------------------------------------------------------------------------------------------------
Cumulative Gap                                 $  30,818      $ (67,846)      $ (16,906)
----------------------------------------------------------------------------------------------------------------------
Cumulative Gap to Total Assets                      6.40%        (14.08)%         (3.51)%
======================================================================================================================
</TABLE>

(1)   The following are the assumptions that were used to prepare the Gap
      analysis:

      (A)   Interest rates increased on June 30, 2004, i.e. a prime rate of
            4.25% and a Federal Funds rate of 1.25%.

      (B)   Callable agency securities are spread at their call dates or
            maturity date depending upon the relationship of the rate of the
            securities to the treasury yield curve as dictated by the rates
            listed in (A).

      (C)   Prepayments on mortgage-backed securities as well as various types
            of loans are based on estimates in relationship to the rates listed
            in (A).

      (D)   Loans are spread based on the earlier of their actual maturity date
            or the date of their first potential rate adjustment.

      (E)   The maturity or decay rate of non maturity deposits, i.e. Money
            Market, NOW, Savings and non-interest bearing Demand deposits is
            estimated.

      (F)   Time deposits are spread based on their actual maturity dates.

<PAGE>

      While gap analysis is a general indicator of the potential effect that
changing interest rates may have on net interest income, the gap itself does not
present a complete picture of interest rate sensitivity. First, changes in the
general level of interest rates do not affect all categories of assets and
liabilities equally or simultaneously. Second, assumptions must be made to
construct a gap analysis. Management can influence the actual repricing of the
deposits independent of the gap assumption. Third, certain securities are
callable and, therefore, repriceable prior to their maturity dates depending on
the level of interest rates. The cash flows of certain loans and mortgage-backed
securities and the repricing of those cash flows will vary under different
interest rates. Fourth, the gap analysis represents a one-day position and
cannot incorporate a changing mix of assets and liabilities over time as
interest rates change. Volatility in interest rates can also result in
disintermediation, which is the flow of funds away from financial institutions
into direct investments, such as U.S. Government and corporate securities and
other investment vehicles, including mutual funds, which, because of the absence
of federal insurance premiums and reserve requirements, generally pay higher
rates of return than financial institutions.

      As indicated in the previous table, the Bank has had a positive gap
position in the period of 1 to 90 days. During periods of continual increases in
short-term rates the Company will generally experience expansion of its net
interest margin.

      In 2003, the Federal Funds rate and the Prime Lending Rate remained flat
for 5 months and were then reduced 25 basis points in June to 1.00% and 4.00%,
respectively. These rates had not been this low since 1958. They remained at
this level until June 30, 2004 when they were increased to 1.25% and 4.25%,
respectively. In the second quarter of 2004, the Company's net interest margin
declined to its lowest quarterly level ever at 3.57%. The decline was primarily
related to a change in the mix of earning assets as opposed to the interest rate
environment. For further discussion see "Net Interest Income."

      Past performance is no indication of future results. The net interest
margin can be affected by more than the change in the level of interest rates.
Such items as the changes in the mix of assets and liabilities and a change in
the competitive factors governing the pricing of assets and liabilities can also
greatly impact the net interest margin.

      An additional analysis of the Bank's interest rate risk is a forecast of
changes in the Bank's Market Value of Portfolio Equity (MVPE) under alternative
interest rate environments. The MVPE is defined as the net present value of the
Bank's existing assets, liabilities and off-balance sheet instruments. The
calculated estimated change in MVPE for the Bank at June 30, 2004 is as follows:

CHANGE IN INTEREST (in thousands)            MVPE AMOUNT                $ CHANGE
================================================================================
+200 Basis Points                            $35,384                    $(2,636)
Base Amount Rate                              38,020                         --
-200 Basis Points                             39,086                      1,066
--------------------------------------------------------------------------------

<PAGE>

      The policy of the Company requires that a parallel shock of +/-200 basis
points may not change the MVPE by more than 1% of total assets. For June 30,
2004, this amount would be $4.8 million.

      It is important to note that as of June 30, 2004 a downward parallel shock
of 200 basis points could not be applied to all assets and liabilities. For
example, at June 30, 2004 the Federal Funds rate was at 1.25%. Certain loans
rates, such as home equity loans, have contractual floors which at quarter end
June 30, 2004 were above the current market rates. In addition, certain deposit
rates could not realistically be reduced by 200 basis points. Assumptions were
made as to implied floors for these rates. The Company also uses simulation
models to measure the impact of changing interest rates on its operations. The
simulation model attempts to capture the cash flow and repricing characteristics
of the current assets and liabilities on the Company's balance sheet.
Assumptions regarding such things as prepayments, rate change behaviors, levels
and composition of new balance sheet activity and new product lines are
incorporated into the simulation model. Net interest income is simulated over a
twelve month horizon under a variety of yield changes subject to certain limits
agreed to by ALCO. The Company uses three interest rate scenarios provided by
Global Insight, a third party econometric modeling service.

      The first scenario is a projection by Global Insight of what rates are
most likely to be over a twelve month time horizon given the most recent set of
facts and circumstances. The remaining scenarios are a rising and a declining
rate scenario that are purely hypothetical in nature. These three scenarios are
then compared to the base case of a flat rate scenario. The following table
depicts the approximate change in net interest income after taxes (35% tax rate)
under the three rate scenarios at June 30, 2004.

                                 Point To Point          Dollar Change In
                                 Change In The           Thousands In Net
                                 Prime Lending           Interest Income
                                 Rate Over               From Flat Rate
         Scenarios               Twelve Months           Scenario
      ----------------           --------------          ----------------
      ($ in thousands)

      Most Likely                       1.50%                    $   553
      Rising                            3.25%                      1,051
      Declining                         (.25)%                      (111)

      It should be noted that the declining rate scenario provided by Global
Insight indicated rates to be flat and not declining. Management modified the
scenario to reflect a 25 basis point decline. Actual results may differ from the
simulated results due to such factors as the timing, magnitude and frequency of
interest rate changes, changes in market conditions, management strategies and
differences in actual versus forecasted balance sheet composition and activity.

<PAGE>

ITEM 4 - CONTROLS AND PROCEDURES

      The Company's Chief Executive Officer and Chief Financial Officer
(collectively, the "Certifying Officers") are responsible for establishing and
maintaining disclosure controls and procedures for the Company. Such officers
have concluded (based upon their evaluation of these controls and procedures as
of a date within 90 days of the filing of this report) that the Company's
disclosure controls and procedures are effective to ensure that information
required to be disclosed by the Company in this report is accumulated and
communicated to the Company's management, including its principal executive
officers as appropriate, to allow timely decisions regarding required
disclosure.

      The Certifying Officers also have indicated that there were no significant
changes in the Company's internal controls or other factors that could
significantly affect such controls subsequent to the date of their evaluation,
and there were no corrective actions with regard to significant deficiencies and
material weaknesses.

<PAGE>

                            PART II-OTHER INFORMATION

ITEM 1-     Legal Proceedings

            The Company is party in the ordinary course of business to
            litigation involving collection matters, contract claims and other
            miscellaneous causes of action arising from its business. Management
            does not consider that such proceedings depart from usual routine
            litigation and, in its judgment, the Company's financial position
            and results of operations will not be affected materially by such
            proceedings.

ITEM 2-     Changes in Securities

            None.

ITEM 3-     Defaults upon Senior Securities

            None.

ITEM 4-     Submission of Matters to a Vote of Security Holders

            On April 29, 2004, the Company held its annual meeting of
            shareholders for the purpose of electing two directors to serve
            until the 2007 annual meeting. The following are the results of the
            election:

                                              For          Withheld      Abstain
                                              ---          --------      -------
                   Bernard Bernstein       3,302,432         10,376         --
                   Robert P. Corcoran      3,101,737        211,071         --

ITEM 5-     Other Information

            The common stock of the Company is traded on the Nasdaq National
            Market Small-Cap, under the trading symbol SVBF. On June 30, 2004,
            the closing bid of the Company's common stock was $18.04 per share.

            The Company has a web site located at www.somersetvalleybank.com.

ITEM 6-     Exhibits and Reports on Form 8-K

            (a)   Exhibits

                  31    Certifications

                  32    906 Certification

            (b)   Form 8-K

                  There has been one report on Form 8-K filed during the second
                  quarter of 2004.

                        April 19, 2004------Press release announcing second
                        quarter earnings

<PAGE>

                                   SIGNATURES

I, Robert P. Corcoran, hereby certify that the periodic report being filed
herewith containing financial statements fully complies with the requirements of
section 13(a) or 15(d) of the Securities Exchange Act of 1934 (16 U.S. C. 78m or
78o(d)) and that information contained in said periodic report fairly presents,
in all material respects, the financial condition and results of operations of
SVB Financial Services, Inc. for the period covered by said periodic report.

                                        SVB FINANCIAL SERVICES, INC.
                                        (Registrant)


                                        /s/ Robert P. Corcoran
                                        ------------------------------------
                                        Robert P. Corcoran
                                        Chief Executive Officer

I, Keith B. McCarthy, hereby certify that the periodic report being filed
herewith containing financial statements fully complies with the requirements of
section 13(a) or 15(d) of the Securities Exchange Act of 1934 (16 U.S. C. 78m or
78o(d)) and that information contained in said periodic report fairly presents,
in all material respects, the financial condition and results of operations of
SVB Financial Services, Inc. for the period covered by said periodic report.

                                        SVB FINANCIAL SERVICES, INC.
                                        (Registrant)


                                        /s/ Keith B. McCarthy
                                        ------------------------------------
                                        Keith B. McCarthy
                                        Chief Financial Officer
                                        Chief Accounting Officer

Dated: August 16, 2004