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

                                   FORM 10-QSB

(Mark One)

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

For the quarterly period ended June 30, 2003

                                       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 filter (as
defined in Rule 126-2 of the Exchange Act).

                  |_| Yes       |X| No

As of August 12, 2003 there were 3,661,704 shares of common stock, $2.09 par
value outstanding.


<PAGE>

                          SVB FINANCIAL SERVICES, INC.

                                   FORM 10-QSB

                                      INDEX

PART I     -     FINANCIAL INFORMATION

ITEM 1     -     Financial Statements

ITEM 2     -     Management's Discussion and Analysis or Plan of Operation

ITEM 3     -     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>

SVB FINANCIAL SERVICES, INC.
CONSOLIDATED BALANCE SHEETS
As of June 30, 2003 and December 31, 2002

<TABLE>
<CAPTION>
                                                              June 30,   December 31,
                                                                2003        2002
                                                            ------------------------
(in thousands)                                               (Unaudited)

<S>                                                           <C>          <C>
ASSETS
Cash & Due from Banks                                         $  28,263    $  11,672
Federal Funds Sold                                                9,934       20,778
Other Short Term Investments                                        132        7,293
                                                            ------------------------
Total Cash and Cash Equivalents                                  38,329       39,743
                                                            ------------------------
Interest Bearing Time Deposits                                   13,645       13,839

Securities
   Available for Sale, at Fair Value                             52,412       46,569
   Held to Maturity (Fair Value $55,394 in 2003
       and $57,097 in 2002)                                      54,636       56,209
                                                            ------------------------
Total Securities                                                107,048      102,778
                                                            ------------------------

Loans                                                           254,059      238,185
   Allowance for Loan Losses                                     (2,643)      (2,407)
   Unearned Income                                                 (379)        (379)
                                                            ------------------------
Net Loans                                                       251,037      235,399
                                                            ------------------------

Premises & Equipment, Net                                         5,750        5,660
Bank Owned Life Insurance                                         4,091        3,000
Other Assets                                                      4,820        4,565
                                                            ------------------------
Total Assets                                                  $ 424,720    $ 404,984
                                                            ========================
LIABILITIES & SHAREHOLDERS' EQUITY
LIABILITIES
Deposits
Demand
   Non-interest Bearing                                       $  56,374    $  54,221
   NOW                                                           71,135       73,426
Savings                                                          46,255       41,314
Money Market                                                     55,381       49,951
Time
   Greater than $100,000                                         28,265       27,504
   Less than $100,000                                           117,991      118,006
                                                            ------------------------
Total Deposits                                                  375,401      364,422
                                                            ------------------------

Other Borrowings                                                 16,695        9,214
Obligation Under Capital Lease                                      404          411
Guaranteed Preferred Beneficial Interest in the Corporation
   Subordinated Debentures                                        6,500        6,500
                                                            ------------------------
Total Borrowings                                                 23,599       16,125
                                                            ------------------------
Other Liabilities                                                 1,222        1,259
                                                            ------------------------
Total Liabilities                                               400,222      381,806
                                                            ------------------------
SHAREHOLDERS' EQUITY
Common Stock $2.09 Par Value: 20,000,000                          7,639        7,631
   Shares Authorized; 3,654,995 Shares in 2003 and
      3,651,003 Shares in 2002 Issued and Outstanding
Additional Paid-in Capital                                       12,074       12,041
Retained Earnings                                                 4,459        3,111
Accumulated Other Comprehensive Income                              326          395
                                                            ------------------------
Total Shareholders' Equity                                       24,498       23,178
                                                            ------------------------
Total Liabilities and Shareholders' Equity                    $ 424,720    $ 404,984
                                                            ========================
</TABLE>

<PAGE>

SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF INCOME
For the Period Ended June 30

<TABLE>
<CAPTION>
                                                           For the Three Months Ended  For the Six Months Ended
                                                              2003          2002          2003          2002
                                                           -----------------------------------------------------
(in thousands except per share data)                       (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)

<S>                                                         <C>           <C>           <C>           <C>

INTEREST INCOME
Loans                                                       $  4,186      $  3,990      $  8,223      $  7,763
Securities Available for Sale                                    440           426           906           796
Securities Held to Maturity                                      461           586           948         1,130
Other Short Term Investments                                       1            21            10            49
Interest Bearing Time Deposits                                   114           134           238           266
Federal Funds Sold                                                21            58            55           149
                                                           ---------------------------------------------------
Total Interest Income                                          5,223         5,215        10,380        10,153
                                                           ---------------------------------------------------

INTEREST EXPENSE
Deposits                                                       1,393         1,731         2,889         3,538
Other Borrowings                                                 111            79           214           158
Obligation Under Capital Lease                                     5             9            10            18
Guaranteed Preferred Beneficial Interest
   in the Corporation Subordinated Debentures                     79            57           160           113
                                                           ---------------------------------------------------
Total Interest Expense                                         1,588         1,876         3,273         3,827
                                                           ---------------------------------------------------

Net Interest Income                                            3,635         3,339         7,107         6,326
PROVISION FOR LOAN LOSSES                                        132           135           302           235
                                                           ---------------------------------------------------
Net Interest Income after Provision for Loan Losses            3,503         3,204         6,805         6,091
                                                           ---------------------------------------------------

OTHER INCOME
Service Charges on Deposit Accounts                              216           221           428           414
Gains on the Sale of Securities Available for Sale, Net           29            15            76            23
Gains on the Sale of Loans                                       106            83           152           123
Bank Owned Life Insurance                                         46            --            91            --
Other Income                                                     143           140           300           268
                                                           ---------------------------------------------------
Total Other Income                                               540           459         1,047           828
                                                           ---------------------------------------------------

OTHER EXPENSE
Salaries and Employee Benefits                                 1,472         1,346         2,992         2,656
Occupancy Expense                                                443           384           905           767
Equipment Expense                                                163           135           320           266
Other Expenses                                                   856           770         1,626         1,428
                                                           ---------------------------------------------------
Total Other Expense                                            2,934         2,635         5,843         5,117
                                                           ---------------------------------------------------

Income Before Provision for Income Taxes                       1,109         1,028         2,009         1,802
Provision for Income Taxes                                       367           379           661           675
                                                           ---------------------------------------------------
Net Income                                                  $    742      $    649      $  1,348      $  1,127
                                                           ===================================================

EARNINGS PER SHARE - Basic (1)                              $   0.20      $   0.18      $   0.37      $   0.31
                                                           ===================================================
EARNINGS PER SHARE - Diluted (1)                            $   0.20      $   0.18      $   0.36      $   0.31
                                                           ===================================================
</TABLE>

(1)   Amounts have been restated for stock dividends.


<PAGE>

SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
For the Period Ended June 30, 2003

<TABLE>
<CAPTION>
                                                                                   ACCUMULATED
                                                        ADDITIONAL                    OTHER      COMPREHENSIVE    TOTAL
                                           COMMON        PAID-IN       RETAINED   COMPREHENSIVE     INCOME/    SHAREHOLDERS'
(in thousands)                             STOCK         CAPITAL       EARNINGS   INCOME/(LOSS)     (LOSS)        EQUITY
 (Unaudited)                              ---------------------------------------------------------------------------------
<S>                                        <C>           <C>            <C>           <C>           <C>          <C>
BALANCE, JANUARY 1, 2003                   $7,631        $12,041        $3,111        $395                       $ 23,178
Issuance of Common Stock, Net                   8             33                                                       41
Net Income                                                               1,348                      $1,348          1,348
Accumulated Other Comprehensive
     Income Net of Reclassification
     Adjustment and Taxes                                                              (69)            (69)           (69)
                                                                                                  --------
Total Comprehensive Income                                                                          $1,279
                                          -------------------------------------------------------------------------------
BALANCE, JUNE 30, 2003                     $7,639        $12,074        $4,459        $326                       $ 24,498
                                          ===============================================================================

</TABLE>

CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
For the Period Ended June 30,

<TABLE>
<CAPTION>
                                                    For the Three Months Ended  For the Six Months Ended
                                                        2003         2002          2003           2002
                                                    -----------------------------------------------------
(in thousands)                                      (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)

<S>                                                     <C>          <C>          <C>            <C>
Net Income                                              $742         $649         $1,348         $1,127
Other Comprehensive Income, Net of Tax
   Unrealized (Losses)/Gains Arising in  the
     Period, Net of Reclassification Adjustments         (31)         268            (69)            70
                                                    ---------------------------------------------------
Comprehensive Income                                    $711         $917         $1,279         $1,197
                                                    ===================================================
</TABLE>


<PAGE>

SVB FINANCIAL SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Period Ended June 30,
<TABLE>
<CAPTION>

                                                                             2003          2002
                                                                         -------------------------
(in thousands)                                                           (Unaudited)   (Unaudited)
<S>                                                                         <C>           <C>
OPERATING ACTIVITIES
Net Income                                                                  $  1,348      $  1,127
Adjustments to Reconcile Net Income to
   Net Cash Provided by Operating Activities:
Provision for Loan Losses                                                        302           235
Depreciation and Amortization                                                    341           310
Amortization of Securities Premium                                               396           231
Gains on the Sale of Securities
   Available for Sale, Net                                                       (76)          (23)
Gains on the Sale of Loans                                                      (152)         (123)
Increase in Other Assets                                                        (219)         (491)
(Decrease)/Increase in Other Liabilities                                         (37)          210
Increase in Cash Surrender Value of Bank Owned Life Insurance                    (91)           --
Increase in Unearned Income                                                       --           122
                                                                         -------------------------
Net Cash Provided By Operating Activities                                      1,812         1,598
                                                                         -------------------------
INVESTING ACTIVITIES
Decrease/(Increase) in Interest Bearing Time Deposits                            194        (2,385)
Proceeds from the Sale of Securities
   Available for Sale                                                          3,980         2,529
Proceeds from Maturities of Securities
   Available for Sale                                                         14,607         5,142
   Held to Maturity                                                           17,022        10,063
Purchases of Securities
   Available for Sale                                                        (24,337)      (19,484)
   Held to Maturity                                                          (15,967)      (20,822)
Increase in Loans, Net                                                       (15,788)      (15,839)
Capital Expenditures                                                            (431)         (820)
Purchase of Bank Owned Life Insurance                                         (1,000)           --
                                                                         -------------------------
Net Cash Used for Investing Activities                                       (21,720)      (41,616)
                                                                         -------------------------
FINANCING ACTIVITIES
Net (Decrease)/Increase in Demand Deposits                                      (138)       11,515
Net Increase in Savings Deposits                                               4,941         7,513
Net Increase in Money Market Deposits                                          5,430        13,733
Net Increase in Time Deposits                                                    746         6,318
Proceeds of Other Borrowings
   One Year or Less                                                            9,000         1,000
   Over One Year                                                               4,000         2,000
Repayment of Other Borrowings
   One Year or Less                                                           (4,500)       (1,000)
   Over One Year                                                              (1,019)          (15)
Decrease in Obligation Under Capital Lease                                        (7)           (4)
Issuance of Guaranteed Preferred Beneficial Interest in the Corporation
      Subordinated Debentures                                                     --         2,500
Proceeds from the Issuance of Common Stock, Net                                   41           793
                                                                         -------------------------
Net Cash Provided by Financing Activities                                     18,494        44,353
                                                                         -------------------------
(Decrease)/Increase in Cash and Cash Equivalents                              (1,414)        4,335
Cash and Cash Equivalents, Beginning of Year                                  39,743        31,687
                                                                         -------------------------
Cash and Cash Equivalents, End of Period                                    $ 38,329      $ 36,022
                                                                         =========================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash Paid During the Year for Interest                                      $  3,344      $  3,898
                                                                         =========================
Cash Paid During the Year for Federal Income Taxes                          $    714      $    625
                                                                         =========================
</TABLE>


<PAGE>

                          SVB FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2003 (UNAUDITED)

1. SVB Financial Services, Inc., (the "Company"), 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.. During the
first quarter of 2002, Somerset Valley Investment Company, Inc. became 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, 2003 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 2003.

      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, 2003 and December 31, 2002 the composition of outstanding
loans is summarized as follows:

                                                   June 30,     December 31,
                                                     2003           2002
                                                 ------------   ------------
          (in thousands)
          Secured by Real Estate:
             Residential Mortgage                  $ 75,998       $ 73,084
             Commercial Mortgage                    120,559        102,623
             Construction                            22,067         25,011
          Commercial and Industrial                  23,168         24,229
          Loans to Individuals for Automobiles        2,644          3,732
          Loans to Individuals                        9,530          8,592
          Other Loans                                    93            914
                                                   --------       --------
                                                   $254,059       $238,185
                                                   ========       ========

      There were no loans past due 90 days or more and still accruing at June
30, 2003 or at December 31, 2002. Loans in non-accrual status totaled $1,079,000
at June 30, 2003 and $658,000 at December 31, 2002. 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. Interest income that would have
been earned for the three and six months ended June 30, 2002 totaled
approximately $11,000 and $20,000, respectively.

      Loans considered to be impaired totaled $1,132,000 at June 30, 2003, a
valuation reserve of $297,000 is attributed to these loans.


<PAGE>

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)                          2003               2002
                                           -----------       ------------
      Balance January 1,                     $ 2,407           $ 2,111
      Provision Charged to Operations            302               455
      Charge Offs                                (70)             (206)
      Recoveries                                   4                47
                                             -------           -------
      Balance End of Period                  $ 2,643           $ 2,407
                                             =======           =======

4. Guaranteed Preferred Beneficial Interest in 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, 2003, the
rate paid on this subordinated debenture of $4.0 million was based on 3-month
LIBOR plus 358 basis points or 4.88% 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, 2003, the rate paid on this subordinated debenture of
$2.5 million based on 3-month LIBOR plus 345 basis points or 4.46% and is
adjusted quarterly in March, June, September and December.

5. New Accounting Pronouncement

      In November 2002, the Financial Accounting Standards Board issued FASB
Interpretation No. 45 ("FIN No. 45"), "Guarantor's Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of
Others." The Company adopted the disclosure provisions of FIN No. 45 in the
fourth quarter of 2002 and, for guarantees issued or modified after December 31,
2002, adopted the initial recognition and measurement provisions on January 1,
2003. Adoption of the initial recognition and measurement provisions did not
materially impact the Company's financial condition or results of operations at
or for the six months ended June 30, 2003.

      While certain guarantees are only subject to the disclosure provisions of
this Interpretation, others are subject to both the disclosure and initial
recognition and measurement provisions. For guarantees that fall within the
scope of the initial recognition and measurement provisions, FIN No. 45 requires
a guarantor to recognize, at the inception of a guarantee, a liability for the
fair value of the obligation undertaken in issuing the guarantee. Under the
previous accounting rules, the Company did not record a liability when
guaranteeing obligations unless it became probable that the Company would have
to perform under the guarantee.

      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, 2003,
the Company was contingently liable on financial letters of credit totaling


<PAGE>

$6,134,000, of which $2,539,000 were originated in the first six months of this
year. The Company's commitments under standby letters of credit expire at
various dates through June 30, 2004. 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, 2003 varied from 0% to 100%, and averaged 31%.

     In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN No. 46"). FIN No. 46 requires a variable
interest entity to be consolidated by a Company if that Company is subject to a
majority of the risk of loss from the variable interest entity's activities or
entitled to receive a majority of the entity's residual returns, or both. FIN
No. 46 also requires disclosures about variable interest entities that a Company
is not required to consolidate, but in which it has a significant variable
interest. The consolidation requirements of FIN No. 46 apply immediately to
variable interest entities created after January 31, 2003. The consolidation
requirements apply to existing entities in the first fiscal year or interim
period beginning after June 15, 2003. Certain of the disclosure requirements
apply in all financial statements issued after January 31, 2003, regardless of
when the variable interest entity was established. The Company is currently
evaluating the impact that FIN No. 46 will have on its consolidated financial
position and results of operations.

     The Company has also evaluated the impact of FIN No. 46 on variable
interest entities consolidated by the Company prior to the issuance of FIN No.
46. Management has determined that SVB Bald Eagle Statutory Trust I and SVB Bald
Eagle Statutory Trust II ("The Trusts") qualify as variable interest entities
under FIN No. 46. The Trusts issued mandatorily redeemable preferred stock to
investors and loaned the proceeds to the Company. The Trusts hold, as its sole
asset, subordinated debentures issued by the Company in 2002 and 2001. The
timing and amount of payments on the subordinated debentures are the same as the
timing and amount of payments by The Trusts on the mandatorily redeemable
preferred stock. The Trusts are currently included in the Company's consolidated
balance sheet and statements of income. Management believes that The Trusts
should continue to be included in the Company's consolidated financial
statements after the effective date of FIN No. 46. However, as additional
interpretations related to entities similar to The Trusts become available,
management will reevaluate its conclusion that The Trusts should be included in
the consolidated financial statements and its potential impact to its Tier I
capital calculation under such interpretations.

      In April 2003, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 149 "Amendment of Statement 133 on
Derivative Instruments and Hedging Activities" ("SFAS No. 149"). SFAS No. 149 is
generally effective for contracts entered into or modified after June 30, 2003
and for hedging relationships designated after June 30, 2003. All provisions of
this Statement shall be applied prospectively. Based on the Corporation's
current business operations, management expects that the provisions of SFAS No.
149 will not materially impact the Corporation's financial condition, results of
operations, or disclosures.

      The FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity," on May 15,
2003. SFAS No. 150 changes the classification in the statement of financial
position of certain common financial instruments from either equity or mezzanine
presentation to liabilities and requires an issuer of those financial statements
to recognize changes in fair value or redemption amount, as applicable, in
earnings. SFAS No. 150 is effective for public companies for financial
instruments entered into or modified after May 31, 2003 and is effective at the
beginning of the first interim period beginning after June 15, 2003. Management
has not entered into any financial instruments that would qualify under SFAS No.
150. The Company currently classifies its Guaranteed Preferred Beneficial
Interest in the Company's Subordinated Debt as a liability. As a result,
management does not anticipate the adoption of SFAS No. 150 to have a material
impact on the Company's financial position or results of operations.

6. Stock-Based Compensation

      For the three months ended June 30, 2003, there were 160,500 stock options
granted. The fair value of each option granted during this period is estimated
on the date of grant using the Black Scholes pricing model with the following
weighted-average assumptions: no dividend yield, expected volatility of 32.52%,
a risk-free interest rate of 2.86% and an expected life of 5.00 years. There
were no options granted during 2002.

      For the six months ended June 30, 2003, there were 165,842 stock options
granted. The fair value of each option granted during this period is estimated
on the date of grant using the Black Scholes pricing model with the following
assumptions: no dividend yield, expected volatility 32.43%, a risk-free interest
rate of 2.85% and an expected life of 5.00 years.


<PAGE>

      Had compensation costs for the quarter 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 month and six month periods ended June 30, 2003:

<TABLE>
<CAPTION>
                                         For the Three Months      For the Six Months
                                             Ended June 30           Ended June 30
--------------------------------------------------------------------------------------
(in thousands except per share data)        2003        2002        2003         2002
--------------------------------------------------------------------------------------
<S>                                        <C>         <C>        <C>          <C>
Net Income as Reported                     $  742      $  649     $ 1,348      $ 1,127
Less: Stock-Based Compensation Costs         (547)         --        (565)          --
                                          -------     --------------------------------
Proforma Net Income                        $  195      $  649     $   783      $ 1,127
Earnings Per Share Basic
     As Reported                           $ 0.20      $ 0.18     $  0.37      $  0.31
     Proforma                              $ 0.04      $ 0.18     $  0.20      $  0.31
Earnings Per Share Diluted
     As Reported                           $ 0.20      $ 0.18     $  0.36      $  0.31
     Proforma                              $ 0.04      $ 0.18     $  0.20      $  0.31
</TABLE>

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 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 this area are described further in this report under the section
labeled "Allowance for Loan Losses."

      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 Corporation is currently reviewing the components of the proposed
SOP and the impact it will have on its consolidated financial position and
results of operations.


<PAGE>

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. 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.

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 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 first six months of 2003 was $1,348,000, an increase of
$221,000 or 20% as compared to the same period in 2002. Earnings per share-Basic
were $.37 in 2003 and $.31 in 2002. Earnings per share-Diluted were $.36 in 2003
and $.31 in 2002. Earnings per share have been restated for the stock dividends.

Net Interest Income
-------------------

      Net interest income for the first six months of 2003 was $7,107,000
compared to $6,326,000 during 2002, an increase of $781,000 or 12%.

      This increase can be mainly attributed to growth in average earning assets
of $38.9 million. Average earning assets for the period ending June 30, 2003
were $376.8 million, which represented a 12% increase from 2002. Loans averaged
$245.7 million during the first half of 2003, an increase of $28.8 million or
13%. This increase in loan balances caused interest income to increase $984,000.
Investment securities averaged $105.1 million, an increase of $20.4 million or
24% from the same period last year.

<PAGE>

      The yield on loans decreased from 7.21% in 2002 to 6.75% during 2003. The
decrease in yield caused interest income on loans to decline by $524,000.
Investment securities experienced a decrease of 111 basis points in total yield
to 3.56% causing interest income to decline by $474,000, which more than offset
the increase in growth. These decreases can be attributed to the 50 basis point
reduction of the prime rate in November of 2002 and the decrease in market
yields. The yield on earning assets was 5.56% for the first six months of 2003
and 6.06% for the same period in 2002. Overall, interest income increased
$227,000.

      The overall cost of interest-bearing liabilities decreased from 2.66%
during 2002 to 1.98% this year. Average interest-bearing deposits were $312.9
million for the first six months of 2003, an increase of $34.1 million or 12%
from last year. The increase in interest-bearing deposits caused interest
expense to grow by $394,000. Declines in rates paid on all types of deposits
caused interest expense to decrease $1,043,000. The Bank continues to maintain
an aggressive, yet competitive effort to control its interest costs, which has
helped to almost offset the effect of the decline in the yield of earning
assets. Federal Home Loan Bank advances accounted for $5.3 million of the
increase in total interest-bearing liabilities.

      Growth in the balance sheet in conjunction with an effort to reduce
interest costs caused net interest income to increase $781,000 over 2002. The
net interest margin improved from 3.78% in 2002 to 3.80% this year.

Provision for Loan Losses
-------------------------

      The provision for loan losses was $302,000 in the first six months of 2003
as compared to $235,000 during the first six months of 2002. The increase in
provision is based on the Company's most recent analysis and an increase in
loans in non-accrual status of $537,000 since June 30, 2002, of this amount
$421,000 occurred in the first six months of 2003.

Other Income
------------

      During the first six months of 2003, total other income increased $219,000
or 26% from 2002. An increase in the cash value of bank owned life insurance
represented $91,000 of this amount and fees from the sale of annuities and
mutual funds were $74,000. Both of these sources of non-interest income
represented 75% of the increase over 2002. Service charges on deposit accounts
increased $14,000 from the same period last year.

      The Bank recognized an increase in the net gains on the sale of securities
available for sale of $53,000 from the first half of 2002.

      Gains on the sale of loans increased $29,000 or 24% from the same period
in 2002. 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.

      Other income increased $32,000 or 12% as compared to 2002.

Other Expense
-------------

      Total other expense for the first six months of 2003 increased $726,000 or
14% for the same period last year. This growth is attributable to the increase
in total assets of $50.7 million or 14% since June 30, 2002.

      Due to the growth in assets and the effort to expand services, the Company
has had to hire additional personnel. During 2002, the Company established a
department to administer to Company's efforts to sell insurance, annuities and


<PAGE>

mutual funds. In addition, the Company opened the Warren office in late 2002,
which added to an increase in expenses. These additions, together with normal
salary increases and higher benefit costs, caused salary and benefits to
increase $336,000 or 13% from the same period last year.

      Rent on our Warren branch, along with increases in rent due to the
relocation of our lending offices, resulted in a $138,000 or 18% increase in
occupancy costs. Additionally, depreciation expenses related to building and
improvement costs for these locations contributed to this increase.

      Equipment expense increased $54,000 or 20% from 2002 due to increased
depreciation on furniture and equipment and an increase in equipment rentals for
the locations mentioned above.

      Other expense increased $198,000 or 14% from the same period last year.
Advertising expenses, legal expenses, insurance costs and data processing
expenses represented $53,000, $51,000, $32,000 and $18,000 of this increase,
respectively.

Financial Condition
June 30, 2003 compared to December 31, 2002
-------------------------------------------

      Total assets were $424.7 million at June 30, 2003 increasing $19.7 million
from December 31, 2002. Total loans increased $15.9 million. Loans secured by
real estate and loans to individuals increased by $17.9 million and $938,000,
respectively, while commercial and industrial loans and loans to individuals for
automobiles each decreased $1.1 million. Other loans also reflected a decrease
of $821,000. Investment securities grew by $4.3 million.

      Total deposits increased $11.0 million during the first six months of
2003. Money market accounts, savings accounts and non-interest bearing accounts
increased $5.4 million, $4.9 million and $2.2 million, respectively. NOW
accounts decreased $2.3 million during 2003.

Asset Quality
-------------

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

      Loans in a non-accrual status totaled $1,079,000 at June 30, 2003 and
represented 0.42% of total loans. Loans in non-accrual status totaled $658,000
at December 31, 2002 and represented 0.28% of total loans.

      The Company had no other real estate owned at June 30, 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.


<PAGE>

      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 ten-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.

      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 Corporation 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. 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, 2003, the allowance for loan losses was $2.6 million and
represented 1.04% of total loans and 200.38% of non-performing loans compared to
an allowance for loan losses at December 31, 2002 of $2.4 million or 1.01% of
total loans and 263.06% of non-performing loans.

      Net charge-offs for the first six months of 2003 totaled $66,000 compared
to $159,000 for the year ended December 31, 2002. Most of the charge-offs for
2002 were concentrated in one loan, which occurred during the first quarter.


<PAGE>

Capital Resources
-----------------

      Total Shareholders' Equity was $24.5 million at June 30, 2003 compared to
$23.2 million at December 31, 2002. Subordinated debentures in the amount of
$6.5 million are also included in the calculation of regulatory capital ratios
with certain limitations.

      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,
                                                       2003          2002
                                                    ----------   ------------
         Tier 1 Capital to Risk Weighted Assets       10.32%        10.22%
         Total Capital to Risk Weighted Assets        11.24%        11.09%
         Leverage Ratio                                7.15%         7.53%

Liquidity
---------

      Cash and Cash Equivalents totaled $38.3 million at June 30, 2003, a
decrease of $1.4 million since December 31, 2002.

      The decrease in Cash and Cash Equivalents resulted from a combination of
various components of the balance sheet. Net cash used for investing activities
totaled $21.7 million. Of this total, $15.8 million was used to increase loan
balances and $4.7 million was used in net purchases of investment securities.
Partially offsetting these usages $11.0 million was provided by a net increase
in the Bank's deposits and $7.5 million was provided through FHLB advances.

ITEM 3 - 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
            ---------------------------------------------------

            None.

ITEM 5-     Other Information
            -----------------

            The common stock of the Company is traded on the Nasdaq National
            Market, under the trading symbol SVBF. On June 30, 2003, the closing
            bid of the Company's common stock was $16.32 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 have been two reports on Form 8-K filed during the second
            quarter of 2003.

                  April 14, 2003--------First Quarter Earnings Release
                  May 14, 2003----------Application for Flemington Branch


<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 13, 2003