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 period ended September 30, 2003.

[]       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 0-10652
                                                -------


                              NORTH VALLEY BANCORP
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


           California                                          94-2751350
---------------------------------                       ------------------------
   State or other jurisdiction                          (IRS Employer ID Number)
of incorporation or organization)


  300 Park Marina Circle, Redding, CA                                   96002
----------------------------------------                              ----------
(Address of principal executive offices)                              (Zip code)


Registrant's telephone number, including area code     (530) 226-2900
                                                       --------------


         ---------------------------------------------------------------
         (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 Exchange Act of 1934 during the
preceding 12 months (or for such shorter periods that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

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

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

Common Stock - 6,493,873 shares as of November 13, 2003.
<PAGE>

                                      INDEX

                      NORTH VALLEY BANCORP AND SUBSIDIARIES

PART I.  FINANCIAL INFORMATION
------------------------------

Item 1.  Financial Statements (Unaudited)

           Condensed Consolidated Balance Sheets--September 30, 2003 and
           December 31, 2002

           Condensed Consolidated Statements of Income--For the Three and
           Nine months Ended September 30, 2003 and 2002

           Condensed Consolidated Statements of Cash Flows--For the Nine
           months Ended September 30, 2003 and 2002

           Notes to Condensed Consolidated 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.  Use of Proceeds and Issuer Purchases of Equity 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
----------


                                        2
<PAGE>

PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

<TABLE>
<CAPTION>
                                   NORTH VALLEY BANCORP AND SUBSIDIARIES
                             CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
                                    (In thousands except share amounts)



ASSETS                                                            September 30, 2003     December 31, 2002
                                                                  ------------------     -----------------
<S>                                                                       <C>                   <C>
Cash and due from banks                                                   $   41,818            $   33,900
Federal funds sold                                                            75,910                21,400
                                                                          ----------            ----------
    Total cash and cash equivalents                                          117,728                55,300

Interest-bearing deposits in other financial institutions                         99                   517
Investment securities:
  Available for sale, at fair value                                          139,544               110,475
  Held to maturity, at amortized cost (fair value of $1,823 at
   September 30, 2003 and $1,843 at December 31, 2002)                         1,455                 1,455
Loans and leases, net of allowance for loan and lease losses of
  $6,642 and $6,723 at September 30, 2003 and
  December 31, 2002                                                          365,164               437,843
Premises and equipment, net of accumulated
  depreciation and amortization                                               13,150                13,156
Other real estate                                                                 --                    55
FHLB and FRB stock and other securities                                        3,208                 3,258
Core deposit and other intangibles, net                                        2,398                 2,772
Accrued interest receivable & other assets                                    31,097                30,939
                                                                          ----------            ----------

TOTAL ASSETS                                                              $  673,843            $  655,770
                                                                          ==========            ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Deposits:
  Noninterest-bearing demand                                              $  120,001            $  108,140
  Interest-bearing                                                           475,383               446,913
                                                                          ----------            ----------
    Total deposits                                                           595,384               555,053
Other borrowed funds                                                           9,420                32,888
Accrued interest and other liabilities                                         6,558                 7,800
Company obligated mandatorily  redeemable cumulative
  trust preferred securities of subsidiary grantor trust                      16,000                10,000
                                                                          ----------            ----------
Total liabilities                                                            627,362               605,741
                                                                          ----------            ----------

STOCKHOLDERS' EQUITY:
Preferred stock, no par value: authorized 5,000,000
  shares; none outstanding
Common stock, no par value: authorized 20,000,000
  shares, outstanding 6,570,073 and 6,951,141 at
  September 30, 2003 and December 31, 2002                                    23,700                25,112
Retained earnings                                                             22,583                23,260
Accumulated other comprehensive income, net of tax                               198                 1,657
                                                                          ----------            ----------
Total stockholders' equity                                                    46,481                50,029
                                                                          ----------            ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $  673,843            $  655,770
                                                                          ==========            ==========
</TABLE>


See notes to condensed consolidated financial statements (unaudited).

                                        3
<PAGE>

<TABLE>
<CAPTION>
                                         NORTH VALLEY BANCORP AND SUBSIDIARIES
                                CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                                        (In thousands except per share amounts)


                                                            For the nine months ended,      For the three months ended
                                                                  September 30,                    September 30,
                                                            --------------------------      --------------------------
                                                               2003            2002            2003            2002
                                                            ----------      ----------      ----------      ----------

<S>                                                         <C>             <C>             <C>             <C>
INTEREST INCOME:
Loans and leases including fees                             $   22,019      $   24,400      $    6,870      $    8,319
Securities:
  Taxable                                                        3,142           3,380           1,194           1,049
  Exempt from federal taxes                                        975           1,194             307             398
Federal funds sold                                                 458             265             179              87
                                                            ----------      ----------      ----------      ----------
    Total interest income                                       26,594          29,239           8,550           9,853
                                                            ----------      ----------      ----------      ----------

INTEREST EXPENSE:
Deposits                                                         4,306           6,079           1,313           1,795
Company obligated mandatorily redeemable cumulative trust
  preferred securities of subsidiary grantor trust                 960             768             358             256
Other borrowings                                                   579             674             150             208
                                                            ----------      ----------      ----------      ----------
    Total interest expense                                       5,845           7,521           1,821           2,259
                                                            ----------      ----------      ----------      ----------

NET INTEREST INCOME                                             20,749          21,718           6,729           7,594

PROVISION FOR LOAN AND LEASE LOSSES                                 --           1,375              --             380
                                                            ----------      ----------      ----------      ----------

NET INTEREST INCOME AFTER PROVISION
  FOR LOAN AND LEASE LOSSES                                     20,749          20,343           6,729           7,214

NONINTEREST INCOME:
  Service charges on deposit accounts                            3,575           3,505           1,149             972
  Other fees and charges                                         1,591           1,607             529             692
  Gain on sale of loans                                          1,442             202             370             202
  Gain on sales or calls of securities                             201              27              45              14
  Other                                                          1,732           1,308             574             337
                                                            ----------      ----------      ----------      ----------
    Total noninterest income                                     8,541           6,649           2,667           2,217
                                                            ----------      ----------      ----------      ----------

NONINTEREST EXPENSES:
  Salaries and employee benefits                                10,122           9,289           3,445           3,082
  Occupancy                                                      1,303           1,142             467             361
  Equipment                                                      1,954           1,330             594             485
  Other                                                          7,165           6,495           2,393           2,226
                                                            ----------      ----------      ----------      ----------
    Total noninterest expenses                                  20,544          18,256           6,899           6,154
                                                            ----------      ----------      ----------      ----------

INCOME BEFORE PROVISION FOR INCOME
  TAXES                                                          8,746           8,736           2,497           3,277

PROVISION FOR INCOME TAXES                                       2,696           2,954             680           1,151
                                                            ----------      ----------      ----------      ----------

NET INCOME                                                  $    6,050      $    5,782      $    1,817      $    2,126
                                                            ==========      ==========      ==========      ==========

EARNINGS PER SHARE:
  Basic                                                     $     0.89      $     0.83      $     0.28      $     0.30
                                                            ==========      ==========      ==========      ==========
  Diluted                                                   $     0.85      $     0.80      $     0.26      $     0.29
                                                            ==========      ==========      ==========      ==========
</TABLE>


See notes to condensed consolidated financial statements (unaudited).

                                        4
<PAGE>

<TABLE>
<CAPTION>
                                  NORTH VALLEY BANCORP AND SUBSIDIARIES
                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                                             (In thousands)


                                                                                    For the nine months
                                                                                    Ended September 30,
                                                                                 ------------------------
                                                                                    2003          2002
                                                                                 ----------    ----------
<S>                                                                              <C>           <C>
CASH FLOW FROM OPERATING ACTIVITIES:
  Net income                                                                     $    6,050    $    5,782
    Adjustments to reconcile net income to net cash provided by
      Operating activities:
    Depreciation and amortization                                                     1,707         1,007
    Amortization of premium on securities                                               346           173
    Amortization of core deposit and other intangibles                                  374           360
    Provision for loan and lease losses                                                  --         1,375
    Gain on sale or calls of securities                                                (201)          (27)
    Gain on sale of loans                                                            (1,442)         (202)
    Loan originations from loan sales                                               (72,456)      (24,625)
    Proceeds from loan sales                                                         73,898        24,827
    Effect of changes in:
      Accrued interest receivable                                                       378           142
      Other assets                                                                      (49)       (4,280)
      Accrued interest and other liabilities                                         (1,242)        2,017
                                                                                 ----------    ----------
          Net cash provided by operating activities                                   7,363         6,549
                                                                                 ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Proceeds from sale of other real estate owned                                        55           250
    Net changes in FHLB, FRB and other securities                                       (50)       (1,029)
    Purchases of available for sale securities                                     (110,299)      (39,119)
    Proceeds from sales of available for sale securities                             18,221        12,722
    Proceeds from maturities/calls of available for sale securities                  60,498        26,134
    Net decrease in interest-bearing deposits at financial institutions                 418         1,596
    Net decrease (increase) in loans and leases                                      72,679       (41,891)
    Purchases of premises and equipment, net                                         (1,181)       (2,920)
                                                                                 ----------    ----------
          Net cash provided by (used in) investing activities                        40,341       (44,257)
                                                                                 ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Net increase in deposits                                                         40,331        24,383
    Net (decrease)increase in Federal funds purchased and other borrowed funds      (17,468)       12,184
    Cash dividends paid                                                              (2,020)       (1,680)
    Repurchase of common stock                                                       (6,660)         (395)
    Cash received for stock options exercised                                           368           328
    Compensation expense on stock options/grants                                        173           311
                                                                                 ----------    ----------
          Net cash provided by financing activities                                  14,724        35,131
                                                                                 ----------    ----------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                     62,428        (2,577)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                         55,300        46,375
                                                                                 ----------    ----------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                         $  117,728    $   43,798
                                                                                 ==========    ==========

ADDITIONAL INFORMATION:
    Cash paid during the period for:
    Interest                                                                     $    6,191    $    7,999
                                                                                 ==========    ==========
    Income taxes                                                                 $    2,190    $    4,706
                                                                                 ==========    ==========
</TABLE>


See notes to condensed consolidated financial statements (unaudited).

                                        5
<PAGE>

                      NORTH VALLEY BANCORP AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


NOTE A - BASIS OF PRESENTATION

         The accompanying unaudited condensed consolidated financial statements
of North Valley Bancorp and subsidiaries (the "Company") have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim financial information and with the instructions to Form 10-Q
and Article 10 of Regulation S-X of the Securities and Exchange Commission. In
the opinion of management, all adjustments (consisting solely of normal
recurring accruals) considered necessary for a fair presentation of the results
for the interim periods presented have been included. They do not, however,
include all the information and footnotes required by accounting principles
generally accepted in the United States of America for annual financial
statements. For further information, refer to the consolidated financial
statements and notes thereto included in the Company's Annual Report on Form
10-K for the fiscal year ended December 31, 2002. Operating results for the nine
months ended September 30, 2003 are not necessarily indicative of the results
that may be expected for any subsequent period or for the year ended December
31, 2003.

         The condensed consolidated financial statements include the accounts of
the Company and its wholly owned subsidiaries (North Valley Bank ("NVB"), Six
Rivers Bank ("SRB"), North Valley Capital Trust I, North Valley Capital Trust
II, North Valley Trading Company, which is inactive, and Bank Processing, Inc.
("BPI"). Significant intercompany items and transactions have been eliminated in
consolidation.

         The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions. These estimates and assumptions affect the reported amounts of
assets and liabilities at the date of the consolidated financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from these estimates.


NOTE B - SECURITIES

         At September 30, 2003 and December 31, 2002, the amortized cost of
securities and their approximate fair value were as follows:

<TABLE>
<CAPTION>
     (in thousands)                                             Gross           Gross         Carrying
                                              Amortized      Unrealized      Unrealized        Amount
     Available for sale securities:              Cost           Gains          Losses       (Fair Value)
                                             ------------   ------------    ------------    ------------
<S>                                          <C>            <C>             <C>             <C>
     September 30, 2003
       Securities of U.S. government
         agencies and corporations           $     12,593   $         73                    $     12,666
       Obligations of states and political
         subdivisions                              19,355            946    $       (327)         19,974
       Mortgage backed securities                  89,021            830          (1,070)         88,781
       Corporate securities                         6,033            330             (17)          6,346
       Other securities                            12,313             27            (563)         11,777
                                             ------------   ------------    ------------    ------------
                                             $    139,315   $      2,206    $     (1,977)   $    139,544
                                             ============   ============    ============    ============

     December 31, 2002
       Securities of U.S. government
         agencies and corporations           $     11,220   $          9                    $     11,229
       Obligations of states and political
         subdivisions                              23,580          1,138    $        (67)         24,651
       Mortgage backed securities                  59,915          1,108              (4)         61,019
       Corporate securities                         8,976            520                           9,496
       Other securities                             4,088                             (8)          4,080
                                             ------------   ------------    ------------    ------------
                                             $    107,779   $      2,775    $        (79)   $    110,475
                                             ============   ============    ============    ============
</TABLE>

                                        6
<PAGE>

<TABLE>
<CAPTION>
                                             Carrying
                                              Amount        Gross        Gross
                                            (Amortized   Unrealized   Unrealized
     Held to maturity securities:              Cost)        Gains       Losses     Fair Value
                                            ----------   ----------   ----------   ----------
<S>                                         <C>          <C>          <C>          <C>
     September 30, 2003
     ------------------
       Obligation of states and political
         subdivisions                       $    1,455   $      368   $       --   $    1,823
                                            ==========   ==========   ==========   ==========


                                             Carrying
                                              Amount        Gross        Gross
                                            (Amortized   Unrealized   Unrealized
     Held to maturity securities:              Cost)        Gains       Losses     Fair Value
                                            ----------   ----------   ----------   ----------
     December 31, 2002
     -----------------
       Obligation of states and political
         Subdivisions                       $    1,455   $      388   $       --   $    1,843
                                            ==========   ==========   ==========   ==========
</TABLE>


         Gross realized gains on sales or calls of available-for-sale securities
were $245,000 and $56,000 for the nine months ended September 30, 2003 and 2002.
Gross realized losses on sales or calls of available-for-sale securities were
$44,000 and $29,000 for the nine months ended September 30, 2003 and 2002.

         There were no sales or transfers of held-to-maturity securities for the
nine months ended September 30, 2003 and 2002.

         Scheduled maturities of held-to-maturity and available-for-sale
securities (other than equity securities with an amortized cost of approximately
$12,313,000 and a fair value of approximately $11,777,000) at September 30,
2003, are shown below (in thousands). The Company invests in mortgage backed
securities ("MBSs") issued by the Federal National Mortgage Association, the
Federal Home Loan Mortgage Corporation and Government National Mortgage
Association. Actual maturities of MBSs and other securities may differ from
contractual maturities because borrowers have the right to prepay mortgages
without penalty or call obligations with or without call penalties. The Company
uses the "Wall Street" consensus average life at the time the security is
purchased to schedule maturities of these MBSs and adjusts scheduled maturities
periodically based upon changes in the Wall Street estimates.

<TABLE>
<CAPTION>
                                          Held to Maturity Securities    Available for Sale Securities
                                          ---------------------------    -----------------------------
                                            Amortized
                                               Cost                                      Fair Value
                                            (Carrying                       Amortized    (Carrying
                                              Amount)    Fair Value            Cost        Amount)
                                            ----------   ----------         ----------   ----------
<S>                                         <C>          <C>                <C>          <C>
     Due in 1 year or less                                                  $   25,628   $   25,963
     Due after 1 year through 5 years                                           43,609       43,925
     Due after 5 years through 10 years                                         15,239       15,268
     Due after 10 years                     $    1,455   $    1,823             42,526       42,611
                                            ----------   ----------         ----------   ----------

                                            $    1,455   $    1,823         $  127,002   $  127,767
                                            ==========   ==========         ==========   ==========
</TABLE>


         At September 30, 2003 and December 31, 2002 securities having fair
value amounts of approximately $28,515,000 and $65,052,000 were pledged to
secure public deposits, short-term borrowings, treasury, tax and loan balances
and for other purposes required by law or contract.

                                        7
<PAGE>

NOTE C - STOCK-BASED COMPENSATION

         At September 30, 2003, the Company has three stock-based compensation
plans, the North Valley Bancorp 1989 Director Stock Option Plan, the 1998
Employee Stock Incentive Plan and the 1999 Director Stock Option Plan. The
Company accounts for these plan under the recognition and measurement principles
of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related
interpretations. No stock-based compensation cost is reflected in net income
under the Employee Plan, as all options granted under this plan had an exercise
price equal to the market value of the underlying common stock on the date of
grant. Compensation expense is recognized in the financial statements for the
differences between the fair value of the options at the date of the grant and
the exercise price at 85% of the fair value for the Director Plans.

         The following table illustrates the effect on net income and earnings
per share if the Company had applied the fair value recognition provisions of
FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based
compensation. Pro forma adjustments to the Company's net earnings and earnings
per share are disclosed during the years in which the options become vested.


<TABLE>
<CAPTION>
                                                      Nine months ended September 30,   Three months ended September 30,
                                                      -------------------------------   --------------------------------
     (in thousands)                                          2003        2002                   2003        2002
                                                           --------    --------               --------    --------

<S>                                                        <C>         <C>                    <C>         <C>
     Net income, as reported                               $  6,050    $  5,782               $  1,817    $  2,126
     Add: total stock-based compensation expense
       included in net income, net of tax                       103         187                     44          37
     Deduct: total stock-based compensation expense
       determined under the fair value based method
       for all awards, net of related tax effects              (275)       (298)                   (91)        (99)
     Net income, pro forma                                 $  5,878    $  5,671               $  1,770    $  2,064

     Basic earnings per common share:
     As reported                                           $   0.89    $   0.83               $   0.28    $   0.30
     Pro forma                                             $   0.87    $   0.81               $   0.27    $   0.30

     Diluted earnings per common and equivalent
     share:
     As reported                                           $   0.85    $   0.80               $   0.26    $   0.29
     Pro forma                                             $   0.83    $   0.80               $   0.25    $   0.29
</TABLE>



--------------------------------------------------------------------------------

         The fair value of each option granted during the periods presented is
estimated on the date of grant using an option-pricing model with the following
assumptions:

                                            Nine months ended September 30,
                                            -------------------------------
                                                2003               2002
                                              --------           --------

     Dividend yield                             2.87%              3.29%

     Expected volatility                       18.97%             18.29%

     Risk-Free interest rate                    5.00%              5.00%

     Expected option life                      7 years            7 years

--------------------------------------------------------------------------------

                                        8
<PAGE>

NOTE D - COMPREHENSIVE INCOME

         Comprehensive income includes net income and other comprehensive income
or loss. The Company's only sources of other comprehensive income are unrealized
gains and losses on available-for-sale investment securities and adjustments to
the minimum pension liability. Reclassification adjustments resulting from gains
or losses on investment securities that were realized and included in net income
of the current period that also had been included in other comprehensive income
as unrealized holding gains or losses in the period in which they arose are
excluded from comprehensive income of the current period. The Company's total
comprehensive income was as follows:

<TABLE>
<CAPTION>
                                              Nine months ended September 30,    Three months ended September 30,
                                              -------------------------------    --------------------------------
(in thousands)                                       2003        2002                    2003        2002
                                                   --------    --------                --------    --------

<S>                                                <C>         <C>                     <C>         <C>
Net income                                         $  6,050    $  5,782                $  1,817    $  2,126
Other comprehensive income (loss):
  Holding (loss) gain arising during period          (1,604)      2,047                    (947)      1,293
  Reclassification adjustment, net of tax               145          18                      32           9
                                                   --------    --------                --------    --------
                                                     (1,459)      2,065                    (915)      1,302
                                                   --------    --------                --------    --------

Total comprehensive income                         $  4,591    $  7,847                $    902    $  3,428
                                                   ========    ========                ========    ========
</TABLE>


NOTE E - EARNINGS PER SHARE

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

         There was no difference in the numerator, net income, used in the
calculation of basic earnings per share and diluted earnings per share. The
denominator used in the calculation of basic earnings per share and diluted
earnings per share for the three and nine-month period ended September 30, 2003
and 2002 is reconciled as follows:

<TABLE>
<CAPTION>
                                              Nine months ended September 30,    Three months ended September 30,
                                              -------------------------------    --------------------------------
(In thousands except earnings per share)             2003        2002                    2003        2002
                                                   --------    --------                --------    --------

<S>                                                <C>         <C>                     <C>         <C>
Calculation of Basic Earnings Per Share

Numerator - net income                             $  6,050    $  5,782                $  1,817    $  2,126
Denominator - weighted average common
    shares outstanding                                6,781       7,005                   6,599       6,933
                                                   --------    --------                --------    --------

Basic Earnings Per Share                           $   0.89    $   0.83                $   0.28    $   0.31
                                                   ========    ========                ========    ========

Calculation of Diluted Earnings Per Share

Numerator - net income                             $  6,050    $  5,782                $  1,817    $  2,126
Denominator - weighted average common
    shares outstanding                                6,781       7,005                   6,599       6,933
    Dilutive effect of outstanding options              358         200                     388         315
                                                   --------    --------                --------    --------
                                                      7,139       7,205                   6,986       7,248
                                                   --------    --------                --------    --------

Diluted Earnings Per Share                         $   0.85    $   0.80                $   0.26    $   0.29
                                                   ========    ========                ========    ========
</TABLE>


NOTE F - SEGMENT DISCLOSURE

         The Company operates as three business segments: North Valley Bank, Six
Rivers Bank and Other. Management analyzes the operations of NVB, SRB and Other
separately. Other consists of North Valley Bancorp a multi-bank holding company
registered with and subject to regulation and supervision by the Board of
Governors of the Federal Reserve System and Bank Processing Inc, a California
corporation, both of which provide services to NVB and SRB. Management allocates
the costs of Bancorp and BPI to NVB and SRB based primarily on usage through a
variety of statistical data. NVB and SRB are separately chartered institutions
each with its own Board of Directors and regulated independently of each other.

         The accounting policies of the segments are the same as those described
in Note 1 to the Consolidated Financial Statements included in the Company's
annual report on Form 10-K for the fiscal year ended December 31, 2002. The
Company evaluates performance based on operating results before income taxes not
including nonrecurring gains or losses.

                                        9
<PAGE>

         The Company derives a majority of its revenues from interest income and
the chief operating decision maker relies primarily on net interest income and
non-interest income to assess the performance of the segments and make decisions
about resources to be allocated to the segment. Therefore, the total revenues
for the segments reported below consists of net interest income plus noninterest
income for the nine months ended September 30, 2003 and 2002.

         The Company does not have operating segments other than those reported.
Parent company financial information is included in the Other category in the
disclosures below along with the activity of BPI, North Valley Trading Co, North
Valley Capital Trust I and North Valley Capital Trust II and represents the
Company's Other operating segment.

         The Company does not have a single external customer from whom it
derives 10 percent or more of its revenues and who operates in one geographical
area.

         Information about reportable segments, and reconciliation of such
information to the condensed consolidated financial statements as of and for the
nine month periods ended September 30, 2003, and September 30, 2002, is set
forth below:

<TABLE>
<CAPTION>
     Nine months ended:                       NVB          SRB         Other         Total
     September 30, 2003:                   ----------   ----------   ----------    ----------

<S>                                        <C>          <C>          <C>           <C>
     Total revenues                        $   21,518   $    8,480   $     (708)   $   29,290
     Net income (loss)                     $    5,740   $    1,226   $     (916)   $    6,050
     Interest income                       $   18,493   $    8,094   $        7    $   26,594
     Interest expense                      $    2,941   $    1,948   $      956    $    5,845
     Depreciation and amortization         $    1,546   $      710   $      171    $    2,427
     Provision for loan and lease losses   $       --   $       --   $       --    $       --
     Total assets                          $  456,328   $  215,431   $    2,084    $  673,843

     September 30, 2002:

     Total revenues                        $   24,942   $   10,598   $      348    $   35,888
     Net income (loss)                     $    5,251   $    1,097   $     (566)   $    5,782
     Interest income                       $   20,194   $    9,045   $       --    $   29,239
     Interest expense                      $    4,243   $    2,516   $      762    $    7,521
     Depreciation and amortization         $      712   $      646   $       55    $    1,413
     Provision for loan and lease losses   $    1,215   $      160   $       --    $    1,375
     Total assets                          $  422,374   $  215,529   $    2,065    $  639,968
</TABLE>


NOTE G- STOCK REPURCHASE PROGRAM

         On July 28, 2003, the Board of Directors authorized a new common stock
repurchase program. The program calls for the repurchase of up to 3.0% of the
Company's outstanding shares, or approximately 199,000 shares based on
approximately 6,638,000 shares outstanding at July 28, 2003 after giving effect
to the 3 for 2 stock split paid on May 15, 2003 to holders of record on April
15, 2003.

         The following tables summarize the stock repurchase activity for the
Company's current Stock Repurchase Program and the previous Program announced on
April 28, 2003:

<TABLE>
<CAPTION>
3.0% Repurchase Announced July 28, 2003    Month of Activity    Shares         Total
                                                                Repurchased    Consideration

<S>                                        <C>                  <C>            <C>
                                           August               90,000         $1,419,506
                                           November             76,200         $1,217,846



3.0% Repurchase Announced April 28, 2003   Month of Activity    Shares         Total
                                                                Repurchased    Consideration

                                           May                  87,300         $1,347,158
                                           June                 58,909         $  921,868
                                           July                 59,159         $  917,158
</TABLE>

                                       10
<PAGE>

NOTE H - STOCK SPLIT

         On March 12, 2003, the Company announced a 3 for 2 stock split in the
form of a dividend payable to holders of common stock on April 15, 2003, the
record date. The stock dividend was distributed on May 15, 2003 with each
shareholder receiving one additional share for every two shares held on the
record date. Partial shares were paid in cash based upon the market price on the
record date. All share and earnings per share figures in this report have been
adjusted retroactively to reflect the 3-for-2 stock split.


NOTE I - NEW ACCOUNTING PRONOUNCEMENTS

         In December 2002, the FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation--Transition and Disclosure--an amendment of FASB
Statement No. 123. This Statement amends SFAS No. 123, Accounting for
Stock-Based Compensation, to provide alternative methods of transition for a
voluntary change to the fair value based method of accounting for stock-based
compensation. In addition, this Statement amends the disclosure requirements of
SFAS No. 123 to require prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based compensation
and the effect of the method used on reported results. The transition guidance
and annual disclosure provisions of SFAS No. 148 are effective for fiscal years
ending after December 15, 2002. The interim disclosure provisions are effective
for financial reporting containing financial statements for interim periods
beginning after December 15, 2002. Because the Company accounts for the
compensation cost associated with its stock option plans under the intrinsic
value method, the alternative methods of transition will not apply to the
Company. The additional interim disclosure requirements of the Statement are
included in these financial statements. In management's opinion, the adoption of
this Statement did not have a material impact on the Company's consolidated
financial position or results of its operations or its cash flows.

         In November 2002, the Financial Accounting Standards Board (FASB)
issued Interpretation No. 45, Guarantor's Accounting and Disclosure Requirements
for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN
45). FIN 45 requires that a liability for the fair value of an obligation for
guarantees issued or modified after December 31, 2002 be recorded in the
financial statements of the guarantor. Guarantees existing before the
implementation of FIN 45 are required to be disclosed in financial statements
issued after December 15, 2002. While the Company has various guarantees
included in contracts in the normal course of business, primarily in the form of
indemnities, these guarantees would only result in immaterial increases in
future costs, and do not represent significant commitments or contingent
liabilities of the indebtedness of others.

         In January 2003, the FASB issued Interpretation No. 46, Consolidation
of Variable Interest Entities (FIN 46), which requires the consolidation of
variable interest entities, as defined. FIN 46 is currently applicable to
variable interest entities created after January 31, 2003. In October 2003, the
FASB agreed to defer the effective date of FIN 46 for variable interests held by
public companies in all entities that were acquired prior to February 1, 2003.
This deferral is to allow time for certain implementation issues to be addressed
through the issuance of a potential modification to the interpretation. The
deferral revised the effective date for consolidation of these entities to the
period ended December 31, 2003 for calendar year end companies. Based on the
current rules, the Company does not believe that the implementation of the
interpretation will have a material impact on the Company's financial position
or results of operations.

         On April 30, 2003, the FASB issued Statement No. 149, Amendment of
Statement 133 on Derivative Instruments and Hedging Activities. This Statement
amends and clarifies the accounting for derivative instruments by providing
guidance related to circumstances under which a contract with a net investment
meets the characteristics of a derivative as discussed in Statement 133. The
Statement also clarifies when a derivative contains a financing component. The
Statement is intended to result in more consistent reporting for derivative
contracts and must be applied prospectively for contracts entered into or
modified after September 30, 2003, except for hedging relationships designated
after September 30, 2003. In management's opinion, adoption of this statement is
not expected to have a material effect on the Company's consolidated financial
position or results of operations.

         In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity. This
Statement establishes standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and
equity. It requires that an issuer classify a financial instrument that is
within its scope as a liability (or an asset in some circumstances). This
Statement is effective for financial instruments entered into or modified by the
Company after May 31, 2003, and otherwise is effective at the beginning of the
first interim period beginning after September15, 2003. The Company has
previously accounted for its mandatorily redeemable cumulative trust preferred
securities in a manner consistent with the Statement and, in management's
opinion, adoption of this Statement did not have a material effect on the
Company's consolidated financial position or results of operations.


NOTE J - COMPANY OBLIGATED MANDATORILY REDEEMABLE CUMULATIVE TRUST PREFERRED
SECURITIES OF SUBSIDIARY GRANTOR TRUST

         During the first quarter of 2003, the Company formed North Valley
Capital Trust II as a special purpose entity ("SPE") which is consolidated into
the Company's financial statements. North Valley Capital Trust II is a Delaware
business trust wholly owned by the Company and formed for the purpose of issuing
Company obligated mandatorily redeemable cumulative trust preferred securities
of Subsidiary Grantor Trust holding solely junior subordinated debentures.

                                       11
<PAGE>

         On April 10, 2003, North Valley Capital Trust II issued 6,000 Trust
Preferred Securities with a liquidation value of $1,000 for gross proceeds of
$6,000,000. The entire proceeds of the issuance were invested by North Valley
Capital Trust II in $6,000,000 aggregate principal amount of 6.448% subordinated
debentures due in 2033 (the Subordinated Debentures) issued by the Company. The
Subordinated Debentures represent the sole assets of North Valley Capital Trust
II.

         Holders of the trust preferred securities are entitled to cumulative
cash distributions at an annual rate of 6.448% of the liquidation amount of
$1,000 per security. The Company has the option to defer payment of the
distributions for a period of up to five years, as long as the Company is not in
default in the payment of interest on the Subordinated Debentures. The Company
has guaranteed, on a subordinated basis, distributions and other payments due on
the trust preferred securities (the Guarantee). The Guarantee, when taken
together with the Company's obligations under the Subordinated Debentures, the
Indenture Agreement pursuant to which the subordinated Debentures were issued
and the Company's obligations under the Trust Agreement governing the subsidiary
trust, provide a full and unconditional guarantee of amounts due on the Trust
Preferred Securities. Under applicable regulatory guidelines, all of the Trust
Preferred Securities currently qualify as Tier I Capital.

                                       12
<PAGE>

NOTE K - SUBSEQUENT EVENTS

         The Board of Directors of the Company has authorized the execution of a
Plan of Reorganization and Merger Agreement and the filing of the appropriate
applications with the California Department of Financial Institutions and the
Federal Reserve Bank of San Francisco to obtain approval of a proposed
combination and merger of the Company's bank subsidiaries, Six Rivers Bank and
North Valley Bank. The Merger Agreement contemplates a merger of Six Rivers Bank
into North Valley Bank with North Valley Bank surviving and continuing its
operations as a wholly-owned subsidiary of the Company.

         Following the merger, it is expected that (i) the name "Six Rivers
Bank, a Division of North Valley Bank" will be used to identify the former
offices of Six Rivers Bank as an operating division of North Valley Bank; (ii)
the former directors of Six Rivers Bank who are currently not directors of the
Company will remain affiliated with the Company in an advisory capacity; (iii)
the former officers of Six Rivers Bank will serve in similar capacities with
such operating division; (iv) the current directors and officers of the Company
will remain unchanged; (v) two of the current directors of Six Rivers Bank, who
also serve on the Board of Directors of Company, will be appointed to the North
Valley Bank Board of Directors; and (vi) the shareholders equity and financial
condition of the Company on a consolidated basis, will not change in any
material respect.

         It is anticipated that the merger will become effective in the first
quarter of 2004. Consummation of the transactions contemplated by the Merger
Agreement, including the merger, are subject to the prior approval of the
California Department of Financial Institutions and the Federal Reserve Bank of
San Francisco.

         On a separate matter, the Board of Directors of the Company has
accepted the resignation of Douglas M. Treadway as a Director of Company and as
a Director of North Valley Bank, effective October 24, 2003. Mr. Treadway
previously held the position of President of Shasta Community College in
Redding, California. This past summer, Mr. Treadway took a new position as
President of Ohlone College in Fremont, California, and as a result of this new
position relocated his residence to Fremont, California. Mr. Treadway advised
the Board of Directors that the reason for his resignation was that with the
responsibilities of his new position and the distance from Redding, it would be
extremely difficult for him to devote sufficient time and effort to the
performance of his duties as a Director

         The Board of Directors of the Company has determined that it will not
name a replacement for Mr. Treadway at the present time, and therefore intends
to reduce the size of the Board of Directors from ten members to nine members.


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

         Certain statements in this Form 10-Q (excluding statements of fact or
historical financial information) involve forward-looking information within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended, and are subject to the
"safe harbor" created by those sections. These forward-looking statements
involve certain risks and uncertainties that could cause actual results to
differ materially from those in the forward-looking statements. Such risks and
uncertainties include, but are not limited to, the following factors:
competitive pressure in the banking industry increases significantly; changes in
the interest rate environment reduce margins; general economic conditions,
either nationally or regionally, are less favorable than expected, resulting in,
among other things, a deterioration in credit quality and an increase in the
provision for possible loan losses; changes in the regulatory environment;
changes in business conditions, particularly in Shasta and Humboldt Counties;
volatility of rate sensitive deposits; operational risks including data
processing system failures or fraud; asset/liability matching risks and
liquidity risks; and changes in the securities markets. In addition, recent
events, including those of September 11, 2001, and efforts of the U.S.
Government to combat terrorism, have increased the uncertainty related to the
national and California economic outlook and could have an effect on the future
operations of the Company or its customers, including borrowers.

Critical Accounting Policies
----------------------------

General

         North Valley Bancorp's financial statements are prepared in accordance
with accounting principles generally accepted in the United States of America
(GAAP). The financial information contained within these statements is, to a
significant extent, financial information that is based on measures of the
financial effects of transactions and events that have already occurred. A
variety of factors could affect the ultimate value that is obtained either when
earning income, recognizing an expense, recovering an asset or relieving a
liability. North Valley Bancorp uses historical loss factors as one factor in
determining the inherent loss that may be present in its loan portfolio. Actual
losses could differ significantly from the historical factors that are used.
Other estimates used by North Valley Bancorp are related to the expected useful
lives of its depreciable assets. In addition, GAAP itself may change from one
previously acceptable method to another method. Although the economics of our
transactions would be the same, the timing of events that would impact our
transactions could change. Certain amounts in 2002 have been reclassified to
conform with the 2003 financial statement presentation.

                                       13
<PAGE>

Allowance for Loan and Lease Losses

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

         The allowance for loan and lease losses has two basic components: the
formula allowance and the specific allowance. Each of these components is
determined based upon estimates that can and do change when the actual events
occur. The formula allowance uses a historical loss view, adjusted for
qualitative factors, as an indicator of future losses and therefore this
estimate could differ from losses that occur in the future. However, since this
history is updated with the most recent loss information, the errors that might
otherwise occur are mitigated. The specific allowance uses various techniques to
arrive at an estimate of loss for specific loans. Historical loss information,
expected cash flows and fair market value of collateral are used to estimate
those losses. The use of these values is inherently subjective and our actual
losses could be greater or less than the estimates. The qualitative factors
capture losses that are attributable to various economic events, industry or
geographic sectors whose impact on the portfolio have occurred but have yet to
be recognized in either the historical or specific allowances including model
imprecision. For further information regarding our allowance for credit losses,
see "Allowance for Loan and Lease Losses" on page 18.

Corporate Reform Legislation

         President George W. Bush signed the Sarbanes-Oxley Act of 2002 (the
"Act") on July 30, 2002, which responds to recent issues in corporate governance
and accountability. Among other matters, key provisions of the Act provide for:

     o   Expanded oversight of the accounting profession by creating a new
         independent oversight board to be monitored by the SEC.

     o   Revised rules on auditor independence to restrict the nature of
         non-audit services provided to audit clients and to require such
         services to be pre-approved by the audit committee.

     o   Improved corporate responsibility through mandatory listing standards
         relating to audit committees, certifications of periodic reports by the
         CEO and CFO, and makes it a crime for an issuer to interfere with an
         audit.

     o   Enhanced financial disclosures, including periodic reviews for the
         largest issuers and real time disclosure of material company
         information.

     o   Enhanced criminal penalties for a broad array of white-collar crimes
         and increases in the statute of limitations for securities fraud
         lawsuits.

         The SEC has adopted a number of rule changes to implement the
provisions of the Act. The SEC has also approved new rules proposed and adopted
by the Nasdaq Stock Market to strengthen corporate governance standards for
listed companies, such as the Company. The Company does not currently anticipate
that compliance with the Act (including the rules adopted pursuant to the Act)
will have a material effect upon its financial position or results of its
operations or its cash flows.

Overview
--------

         North Valley Bancorp (the "Company") is a multi-bank holding company
registered with and subject to regulation and supervision by the Board of
Governors of the Federal Reserve System (the "Board of Governors"). The Company
was incorporated in 1980 in the State of California. The Company wholly owns its
principal subsidiaries, North Valley Bank ("NVB"), Six Rivers Bank ("SRB"),
North Valley Capital Trust I, North Valley Capital Trust II, North Valley
Trading Company, which is inactive, and Bank Processing, Inc. ("BPI"). The sole
subsidiary of NVB, which is inactive, is North Valley Basic Securities (the
"Securities Company").

         The Company conducts a commercial and retail banking business with NVB
operating fourteen full service banking offices, including two supermarket
branches, in Shasta and Trinity Counties and with SRB operating seven full
service banking offices in Humboldt, Del Norte and Mendocino counties. The
Company operates as three business segments - NVB, SRB, and Other - providing
demand, savings, money market deposit accounts, and time deposits, and making
commercial, real estate and consumer loans. The Company also offers investment
services, installment note collections, issues cashier's checks and money
orders, sells travelers' checks and provides safe deposit boxes and other
customary banking services. The Company's primary source of revenues is interest
income from its loan and investment securities portfolios. The Company is not
dependent on any single customer for more than 10% of the Company's revenues.

                                       14
<PAGE>

Earnings Summary
----------------

<TABLE>
<CAPTION>
                                          Nine months ended September 30,     Three months ended September 30,
                                          ------------------------------      -------------------------------
(in thousands except per share amounts)       2003              2002              2003               2002
                                          ------------      ------------      ------------       ------------

<S>                                       <C>               <C>               <C>                <C>
Net interest income                       $     20,749      $     21,718      $      6,729       $      7,594
Provision for loan and lease losses                 --             1,375                --                380
Noninterest income                               8,541             6,649             2,667              2,217
Noninterest expense                             20,544            18,256             6,899              6,154
Provision for income taxes                       2,696             2,954               680              1,151
                                          ------------      ------------      ------------       ------------
Net income                                $      6,050      $      5,782      $      1,817       $      2,126
                                          ============      ============      ============       ============

Earnings Per Share
   Basic                                  $       0.89      $       0.83      $       0.28       $       0.30
   Diluted                                $       0.85      $       0.80      $       0.26       $       0.29

Annualized Return on Average Assets               1.21%             1.27%             1.07%              1.36%
Annualized Return on Average Equity              16.61%            17.06%            15.82%             17.90%
</TABLE>

         The Company's consolidated net income for the nine months ended
September 30, 2003 was $6,050,000, or $0.85 per diluted share, compared to
$5,782,000, or $0.80 diluted earnings per share for the same period in 2002.
Return on average assets was 1.21% and return on average equity was 16.61% for
the nine months ended September 30, 2003, a decrease from the 1.27% and 17.06%
for the same period in 2002.

         For the nine months ended September 30, 2003, the Company took no
provision for loan losses. This compares to $1,375,000 for the same period in
2002. The decreased level of provision is due to the results of the Company's
analysis for measuring the adequacy of the allowance for loan losses. Factors
include size and mix of loan portfolio, non-performing loan levels,
charge-off/recovery activity and other qualitative factors including economic
activity. Management believes that the current level of allowance for loan and
lease losses as of September 30, 2003 of $6,642,000 or 1.79% of total loans and
leases is adequate at this time. The allowance for loan and lease losses was
$6,723,000 or 1.52% of total loans and leases at December 31, 2002. For further
information regarding our allowance for loan and lease losses, see "Allowance
for Loan and Lease Losses" on page 18.

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

          Net interest income is the principal source of the Company's operating
earnings and represents the difference between interest earned on loans and
leases and other investments and interest paid on deposits and other borrowings.
The amount of interest income and expense is affected by changes in the volume
and mix of earning assets and interest-bearing deposits, along with changes in
interest rates.

          The following table is a summary of the Company's net interest income,
presented on a fully taxable equivalent (FTE) basis for tax-exempt investments
included in earning assets, for the periods indicated:

<TABLE>
<CAPTION>
                            Nine months ended September 30   Three months ended September 30,
                            ------------------------------   --------------------------------
(In thousands)                  2003              2002            2003              2002
                            ------------      ------------    ------------      ------------
<S>                         <C>               <C>             <C>               <C>
Interest income             $     26,594      $     29,239    $      8,550      $      9,853
Less: Interest expense             5,845             7,521           1,821             2,259
FTE adjustment                       564               589             197               196
                            ------------      ------------    ------------      ------------
Net interest income (FTE)   $     21,313      $     22,306    $      6,926      $      7,790
                            ============      ============    ============      ============
</TABLE>

         Net interest income has been adjusted to a fully taxable equivalent
basis (FTE) for tax-exempt investments included in earning assets. The decrease
in net interest income (FTE) for both the three- and nine-month periods ended
September 30, 2003 resulted primarily from lower average total loan volumes
coupled with lower overall yields on earning assets partially offset by a
decrease in interest expense. Management has been proactive in attempting to
manage the Company's net interest margin, that is, trying to maximize current
net interest income without placing an undue risk on future earnings. This has
thus far resulted in a decrease in the net interest margin in the short term but
has positioned the Company well for any further changes in interest rates.
Management made the strategic decision late in 2002 to sell all fixed rate
mortgages originated by the Company due to the overall low level of interest
rates and the additional interest rate risk the Company would take on by
maintaining these loans within the loan portfolio. While this strategy has
decreased the current net interest margin of the Company, it has also positioned
the Company to take advantage of future changes in interest rates.

         While average interest earning assets for the nine months ended
September 30, 2003 increased by $46,310,000 or 8.5% from the same period last
year, yields on average earning assets decreased 117 basis points from 7.30% to
6.13%. Most of the yield decrease is due to the change in the mix of earning
assets from loans to lower-yielding investments and fed funds. Average interest
bearing liabilities increased by $39,543,000 or 8.6% for the nine months ended
September 30, 2003 compared to the same period in 2002 while the average rate
paid on those liabilities decreased 63 basis points from 2.20% to 1.57%. The

                                       15
<PAGE>

Company's net interest margin (FTE) decreased from 5.46% for the nine month
period ended September 30, 2002 to 4.81% for the same period ended September 30,
2003.

         The following table is a summary of the Company's net interest margin
(FTE) for the periods indicated:

<TABLE>
<CAPTION>
                                            Nine months ended September 30,   Three months ended September 30,
                                            -------------------------------   --------------------------------
                                                   2003        2002                   2003        2002
                                                   ----        ----                   ----        ----
<S>                                                <C>         <C>                    <C>         <C>
Yield on earning assets                            6.13%       7.30%                  5.75%       7.16%
Rate paid on interest-bearing liabilities          1.57%       2.20%                  1.44%       1.95%
                                                   ----        ----                   ----        ----
  Net interest spread                              4.56%       5.10%                  4.31%       5.21%
                                                   ====        ====                   ====        ====
  Net interest margin                              4.81%       5.46%                  4.55%       5.55%
                                                   ====        ====                   ====        ====
</TABLE>

Noninterest Income
------------------

         The following table is a summary of the Company's noninterest income
for the periods indicated:

<TABLE>
<CAPTION>
Noninterest Income                          Nine months ended September 30,   Three months ended September 30,
  (In thousands)                            -------------------------------   --------------------------------
                                                   2003         2002                 2003          2002
                                                ----------   ----------           ----------    ----------
<S>                                             <C>          <C>                  <C>           <C>
  Service charges on deposit accounts           $    3,575   $    3,505           $    1,149    $      972
  Other fees and charges                             1,591        1,607                  529           692
  Gain on sale of loans                              1,442          202                  370           202
  Gain on sale or calls of securities                  201           27                   45            14
  Other                                              1,732        1,308                  574           337
                                                ----------   ----------           ----------    ----------
Total noninterest income                        $    8,541   $    6,649           $    2,667    $    2,217
                                                ==========   ==========           ==========    ==========
</TABLE>

         Non-interest income increased from $6,649,000 for the nine months ended
September 30, 2002 to $8,541,000 for the same period in 2003. Service charges on
deposits and other fees and charges were nearly flat from the nine months ended
September 30, 2002 to the same period in 2003. The Company recorded $1,442,000
in gains on sales of mortgages for the nine months ended September 30, 2003
compared to $202,000 for the same period in 2002. Please see the paragraph below
for a discussion of mortgage loan sales. The Company also recorded $201,000 in
gains on sales and calls of investment securities in 2003 compared to $27,000
for the nine months ended September 30, 2002. Other income increased from
$1,308,000 for the nine months ended September 30, 2002 to $1,732,000 for the
same period in 2003. The increase in other income was primarily due to an
increase on earnings on life insurance holdings which were purchased to fund the
Company's salary continuation plan.

         During the fourth quarter of 2002, the Company began to sell new
production conforming first trust deed mortgage loans into the secondary market
and retaining the servicing on these loans. This is part of a strategy to
maintain a shorter duration within the loan portfolio due to the historically
low interest rate environment and maintain a diverse product mix within the loan
portfolio. While this strategy may serve to reduce the overall yield on earning
assets in the near-term, the benefit is that when rates do start to move back
up, the Company will be in a better position to respond to rate changes and
maintain a consistent net interest margin. Management will continue to monitor
this strategy and may change it in light of any significant interest rate
movements or other factors. As of December 31, 2002 and September 30, 2003, the
Company held a small portion of its loan portfolio classified as
available-for-sale. Such amounts were not separately shown on the balance sheet
as such amounts were not material to the financial condition of the Company.

Noninterest Expense
-------------------

         The following table is a summary of the Company's noninterest expense
for the periods indicated:

<TABLE>
<CAPTION>
                                            Nine months ended September 30,   Three months ended September 30,
                                            -------------------------------   --------------------------------
(In thousands)                                     2003         2002                 2003          2002
                                                ----------   ----------           ----------    ----------
<S>                                             <C>          <C>                  <C>           <C>
Salaries & employee benefits                    $   10,122   $    9,289           $    3,445    $    3,082
Equipment expense                                    1,954        1,330                  594           485
Occupancy expense                                    1,303        1,142                  467           361
Marketing                                              805          806                  254           259
Data processing expenses                               126          178                   46            35
ATM expense                                            729          678                  231           240
Printing & supplies                                    399          447                  118           173
Postage                                                384          418                  120           151
Messenger expense                                      250          278                   85            77
Professional services                                  740          698                  255           220
Other                                                3,732        2,992                1,284         1,071
                                                ----------   ----------           ----------    ----------
    Total Noninterest expense                   $   20,544   $   18,256           $    6,899    $    6,154
                                                ==========   ==========           ==========    ==========
</TABLE>

                                       16
<PAGE>

         Noninterest expense totaled $20,544,000 for the nine months ended
September 30, 2003, compared to $18,256,000 for the same period in 2002.
Salaries and benefits increased by $833,000 or 9.0% to $10,122,000 for the nine
months ended September 30, 2003 compared to $9,289,000 for the same period in
2002. The increase in salary expense was due to regular merit increases and new
employees associated with a new branch facility and an increase in workman's
compensation insurance but was partially offset by a reduction in employees in
BPI due to the change in core operating system which requires less personnel.
Equipment expense increased for the nine months ended September 30, 2003 due to
the opening of one new branch in August of 2002 and an increase in depreciation
expense associated with the Company's new core operating system. Most other
expense categories for the three and nine months ended September 30, 2003
experienced relatively small increases or decreases from the same respective
periods in 2002 with the exception of other expense. Other expense totaled
$3,732,000 for the nine months ended September 30, 2003, an increase of $740,000
or 24.7%. This was mainly due to increased communication costs associated with
the new core operating system as well as normal internal growth. The Company's
efficiency ratio for the first nine months of 2003 was 70.1%, an increase over
the 64.4% efficiency ratio achieved for the first nine months of 2002. This is
primarily due to a decrease in revenues in 2003 from prior periods and to a
lesser extent, an increase in non-interest expense in 2003.

Income Taxes
------------

         The provision for income taxes for the nine months ended September 30,
2003 was $2,696,000 as compared to $2,954,000 for the same period in 2002. The
effective income tax rate for state and federal income taxes was 30.8% for the
nine months ended September 30, 2003 compared to 33.8% for the same period in
2002. The effective income tax rate for the three months ended September 30,
2003 was 27.2 compared to 33.8% for the same period in 2002. The decrease in the
effective rate for 2003 is due to a lower overall revenue base as well as an
increase in investments that are exempt from federal taxes. The difference in
the effective tax rate compared to the statutory tax rate (approximately 42.05%)
is primarily the result of the Company's investment in municipal securities,
FNMA Preferred Stock, and life insurance policies whose income is exempt from
Federal taxes. In addition, the Company receives special tax benefits from the
State of California Franchise Tax Board for operating in designated `Enterprise
Zones'.

Impaired, Nonaccrual, Past Due and Restructured Loans and Leases and Other
--------------------------------------------------------------------------
Nonperforming Assets
--------------------

         The Company considers a loan or lease impaired if, based on current
information and events, it is probable that the Company will be unable to
collect the scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement. The measurement of impaired loans
and leases is generally based on the present value of expected future cash flows
discounted at the historical effective interest rate, except that all
collateral-dependent loans and leases are measured for impairment based on the
fair value of the collateral.

         At September 30, 2003, the recorded investment in loans and leases for
which impairment has been recognized was approximately $1,752,000 with a related
valuation allowance as determined under FAS 114, which is included in the
specific allowance of $646,000. For the period ended September 30, 2003 the
average recorded investment in loans and leases for which impairment has been
recognized was approximately $1,475,000. During the portion of the year that the
loans and leases were impaired, the Company recognized interest income of
approximately $48,000 for cash payments received in 2003.

         At December 31, 2002, the recorded investment in loans and leases for
which impairment had been recognized was approximately $1,452,000 with a related
valuation allowance of $365,000. For the year ended December 31, 2002, the
average recorded investment in loans and leases for which impairment had been
recognized was approximately $948,000. During the portion of the year that the
loans and leases were impaired, the Company recognized interest income of
approximately $63,000 for cash payments received in 2002.

         Loans on which the accrual of interest has been discontinued are
designated as nonaccrual loans. Accrual of interest on loans is discontinued
either when reasonable doubt exists as to the full and timely collection of
interest or principal, or when a loan becomes contractually past due by 90 days
or more with respect to interest or principal (except that when management
believes a loan is well secured and in the process of collection, interest
accruals are continued on loans deemed by management to be fully collectible).
When a loan is placed on nonaccrual status, all interest previously accrued but
not collected is reversed against current period interest income. Income on such
loans is then recognized only to the extent that cash is received and where the
future collection of principal is probable. Interest accruals are resumed on
such loans when, in the judgment of management, the loans are estimated to be
fully collectible as to both principal and interest. The increase in
nonperforming loans was primarily due to the addition of four nonperforming
single-family residential loans, which are all in the process of collection.

         Non-performing assets at September 30, 2003, and December 31, 2002, are
summarized as follows:

                                       17
<PAGE>

<TABLE>
<CAPTION>
                                                                 September 30,    December 31,
                                                                     2003             2002
                                                                 -------------    -------------

<S>                                                              <C>              <C>
Nonaccrual loans and leases                                      $       1,627    $       1,452
Loans and leases 90 days past due and still accruing interest            1,684              864
                                                                 -------------    -------------

Total nonperforming loans and leases                                     3,311            2,316
Other real estate                                                           --               55
                                                                 -------------    -------------

Total nonperforming assets                                       $       3,311    $       2,371
                                                                 =============    =============

Nonaccrual loans and leases to total gross loans and leases               0.44%            0.33%

Nonperforming loans and leases to total gross loans and leases            0.89%            0.52%

Total nonperforming assets to total assets                                0.49%            0.36%
</TABLE>


Allowance for Loan and Lease Losses
-----------------------------------

         A summary of the allowance for loan and lease losses at September 30,
2003 and September 30, 2002 is as follows:

<TABLE>
<CAPTION>
                                                                                September 30,    September 30,
(In thousands)                                                                      2003             2002
                                                                                -------------    -------------
<S>                                                                             <C>              <C>
Balance beginning of period                                                     $       6,723    $       5,786
Provision for loan and lease losses                                                        --            1,375
Net charge-offs                                                                            81              695
                                                                                -------------    -------------

Balance end of period                                                           $       6,642    $       6,466
                                                                                =============    =============

Allowance for loan and lease losses to nonaccrual loans and leases                     408.24%          449.97%

Allowance for loan and lease losses to nonperforming loans and leases                  200.60%          249.17%

Allowance for loan and lease losses to total gross loans and leases                      1.79%            1.48%

Ratio of net charge-offs to average loans and leases outstanding (annualized)            0.03%            0.22%
</TABLE>


         The allowance for loan and lease losses is established through a
provision for loan and lease losses based on management's evaluation of the
risks inherent in the loan and lease portfolio. In determining levels of risk,
management considers a variety of factors, including, but not limited to, asset
classifications, economic trends, industry experience and trends, geographic
concentrations, estimated collateral values, historical loan and lease loss
experience, and the Company's underwriting policies. The allowance for loan and
lease losses is maintained at an amount management considers adequate to cover
losses in loans and leases receivable, which are considered probable and
estimable. While management uses the best information available to make these
estimates, future adjustments to allowances may be necessary due to economic,
operating, regulatory, and other conditions that may be beyond the Company's
control. In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Company's allowance for loan and
lease losses. Such agencies may require the Company to recognize additions to
the allowance based on judgments different from those of management.

                                       18
<PAGE>

         The allowance for loan and lease losses is comprised of two primary
types of allowances:

             1.   Formula Allowance

                  Formula allowances are based upon loan and lease loss factors
                  that reflect management's estimate of the inherent loss in
                  various segments of pools within the loan and lease portfolio.
                  The loss factor is multiplied by the portfolio segment (e.g.
                  multifamily permanent mortgages) balance to derive the formula
                  allowance amount. The loss factors are updated periodically by
                  the Company to reflect current information that has an effect
                  on the amount of loss inherent in each segment.

                  The formula allowance is adjusted for qualitative factors that
                  are based upon management's evaluation of conditions that are
                  not directly measured in the determination of the formula and
                  specific allowances. The evaluation of inherent loss with
                  respect to these conditions is subject to a higher degree of
                  uncertainty because they are not identified with specific
                  problem credits or historical performance of loan and lease
                  portfolio segments. The conditions evaluated in connection
                  with the unallocated allowance at September 30, 2003 included
                  the following, which existed at the balance sheet date:

                       o   General business and economic conditions effecting
                           the Company's key lending areas

                       o   Real estate values in Northern California

                       o   Loan volumes and concentrations, including trends in
                           past due and nonperforming loans

                       o   Seasoning of the loan portfolio

                       o   Status of the current business cycle

                       o   Specific industry or market conditions within
                           portfolio segments

                       o   Model imprecision

             2.   Specific Allowance

                  Specific allowances are established in cases where management
                  has identified significant conditions or circumstances related
                  to an individually impaired credit. In other words, these
                  allowances are specific to the loss inherent in a particular
                  loan. The amount for a specific allowance is calculated in
                  accordance with SFAS No. 114, "Accounting By Creditors For
                  Impairment Of A Loan".

         The $6,642,000 in formula and specific allowances reflects management's
estimate of the inherent loss in various pools or segments in the portfolio, and
includes adjustments for general economic conditions, trends in the portfolio
and changes in the mix of the portfolio. The level of formula allowance is
consistent from 2002 to 2003.

         Management anticipates that as the Company continues to implement its
strategic plan the Company will:

o   generate further growth in loans receivable held for investment

o   emphasize the origination and purchase of income property real estate loans

o   continue expansion of commercial business lending

         As a result, future provisions will be required and the ratio of the
allowance for loan and lease losses to loans outstanding may increase.
Experience across the financial services industry indicates that commercial
business and income property loans may present greater risks than residential
real estate loans, and therefore should be accompanied by suitably higher levels
of reserves.

Liquidity
---------

         The objective of liquidity management is to ensure the continuous
availability of funds to meet the demands of depositors and borrowers.
Collection of principal and interest on loans and leases, the liquidations and
maturities of investment securities, deposits with other banks, customer
deposits and short term borrowing, when needed, are primary sources of funds

                                       19
<PAGE>

that contribute to liquidity. Unused lines of credit from correspondent banks to
provide federal funds for $23,000,000 as of September 30, 2003 were available to
provide liquidity. The Company has a revolving, unsecured line of credit for
$3,000,000 with a correspondent bank as of September 30, 2003. In addition, NVB
and SRB are both members of the Federal Home Loan Bank ("FHLB") System providing
additional borrowing capacity of $42,361,000 secured by certain loans and
investment securities as of September 30, 2003. The Company also has a line of
credit with Federal Reserve Bank of San Francisco ("FRB") of $4,390,000 secured
by first deeds of trust on eligible commercial real estate loans and leases. As
of September 30, 2003, borrowings consisted of $9,000,000 in medium-term FHLB
advances, long-term borrowings of $242,000 were outstanding with the FHLB,
$178,000 was outstanding with the FRB under the Treasury, Tax, and Loan program
and $16,000,000 was outstanding in the form of Company obligated mandatorily
redeemable cumulative trust preferred securities.

         The Company manages both assets and liabilities by monitoring asset and
liability mixes, volumes, maturities, yields and rates in order to preserve
liquidity and earnings stability. Total liquid assets (cash and due from banks,
federal funds sold, and investment securities) totaled $258,826,000 and
$167,747,000 (or 38.4% and 25.6% of total assets) at September 30, 2003 and
December 31, 2002, respectively. The increase in liquid assets is due to growth
in deposits and a decrease in total loans outstanding. As previously discussed,
this is due to the strategy of selling all new fixed-rate mortgages.

         Core deposits, defined as demand deposits, interest bearing demand
deposits, regular savings, money market deposit accounts and time deposits of
less than $100,000, continue to provide a relatively stable and low cost source
of funds. Core deposits totaled $545,328,000 and $506,162,000 at September 30,
2003 and December 31, 2002, respectively.

         In assessing liquidity, historical information such as seasonal loan
demand, local economic cycles and the economy in general are considered along
with current ratios, management goals and unique characteristics of the Company.
Management believes the Company is in compliance with its policies relating to
liquidity.

Interest Rate Sensitivity
-------------------------

         The Company constantly monitors earning asset and deposit levels,
developments and trends in interest rates, liquidity, capital adequacy and
marketplace opportunities. Management responds to all of these to protect and
possibly enhance net interest income while managing risks within acceptable
levels as set forth in the Company's policies. In addition, alternative business
plans and contemplated transactions are also analyzed for their impact. This
process, known as asset/liability management, is carried out by changing the
maturities and relative proportions of the various types of loans, investments,
deposits and other borrowings in the ways prescribed above.

         The tool used to manage and analyze the interest rate sensitivity of a
financial institution is known as a simulation model and is performed with
specialized software built for this specific purpose for financial institutions.
This model allows management to analyze three specific types of risks: market
risk, mismatch risk, and basis risk.

Market Risk

         Market risk results from the fact that the market values of assets or
liabilities on which the interest rate is fixed will increase or decrease with
changes in market interest rates. If the Company invests in a fixed-rate, long
term security and then interest rates rise, the security is worth less than a
comparable security just issued because the older security pays less interest
than the newly issued security. If the security had to be sold before maturity,
then the Company would incur a loss on the sale. Conversely, if interest rates
fall after a fixed-rate security is purchased, its value increases, because it
is paying at a higher rate than newly issued securities. The fixed rate
liabilities of the Company, like certificates of deposit and fixed-rate
borrowings, also change in value with changes in interest rates. As rates drop,
they become more valuable to the depositor and hence more costly to the Company.
As rates rise, they become more valuable to the Company. Therefore, while the
value changes when rates move in either direction, the adverse impacts of market
risk to the Company's fixed-rate assets are due to rising rates and for the
Company's fixed-rate liabilities, they are due to falling rates. In general, the
change in market value due to changes in interest rates is greater in financial
instruments that have longer remaining maturities. Therefore, the exposure to
market risk of assets is lessened by managing the amount of fixed-rate assets
and by keeping maturities relatively short. These steps, however, must be
balanced against the need for adequate interest income because variable-rate and
shorter-term assets generally yield less interest than longer-term or fixed-rate
assets.

Mismatch Risk

         The second interest-related risk, mismatch risk, arises from the fact
that when interest rates change, the changes do not occur equally in the rates
of interest earned and paid because of differences in the contractual terms of
the assets and liabilities held. A difference in the contractual terms, a
mismatch, can cause adverse impacts on net interest income.

         The Company has a certain portion of its loan portfolio tied to the
national prime rate. If these rates are lowered because of general market
conditions, e.g., the prime rate decreases in response to a rate decrease by the
Federal Reserve Open Market Committee ("FOMC"), these loans will be repriced. If
the Company were at the same time to have a large proportion of its deposits in
long-term fixed-rate certificates, interest earned on loans would decline while
interest paid on the certificates would remain at higher levels for a period of
time until they mature. Therefore net interest income would decrease
immediately. A decrease in net interest income could also occur with rising
interest rates if the Company had a large portfolio of fixed-rate loans and
securities that was funded by deposit accounts on which the rate is steadily
rising.

                                       20
<PAGE>

         This exposure to mismatch risk is managed by attempting to match the
maturities and repricing opportunities of assets and liabilities. This may be
done by varying the terms and conditions of the products that are offered to
depositors and borrowers. For example, if many depositors want shorter-term
certificates while most borrowers are requesting longer-term fixed rate loans,
the Company will adjust the interest rates on the certificates and loans to try
to match up demand for similar maturities. The Company can then partially fill
in mismatches by purchasing securities or borrowing funds from the FHLB with the
appropriate maturity or repricing characteristics.

Basis Risk

         The first interest-related risk, basis risk, arises from the fact that
interest rates rarely change in a parallel or equal manner. The interest rates
associated with the various assets and liabilities differ in how often they
change, the extent to which they change, and whether they change sooner or later
than other interest rates. For example, while the repricing of a specific asset
and a specific liability may occur at roughly the same time, the interest rate
on the liability may rise one percent in response to rising market rates while
the asset increases only one-half percent. While the Company would appear to be
evenly matched with respect to mismatch risk, it would suffer a decrease in net
interest income. This exposure to basis risk is the type of interest risk least
able to be managed, but is also the least dramatic. Avoiding concentration in
only a few types of assets or liabilities is the best means of increasing the
chance that the average interest received and paid will move in tandem. The
wider diversification means that many different rates, each with their own
volatility characteristics, will come into play.

Net Interest Income and Net Economic Value Simulations

         To quantify the extent of all of these risks both in its current
position and in transactions it might take in the future, the Company uses
computer modeling to simulate the impact of different interest rate scenarios on
net interest income and on net economic value. Net economic value or the market
value of portfolio equity is defined as the difference between the market value
of financial assets and liabilities. These hypothetical scenarios include both
sudden and gradual interest rate changes, and interest rate changes in both
directions. This modeling is the primary means the Company uses for interest
rate risk management decisions.

         The hypothetical impact of sudden interest rate shocks applied to the
Company's asset and liability balances are modeled quarterly. The results of
this modeling indicate how much of the Company's net interest income and net
economic value are "at risk" (deviation from the base level) from various sudden
rate changes. This exercise is valuable in identifying risk exposures. The
results for the Company's most recent simulation analysis indicate that the
Company's net interest income at risk over a one-year period and net economic
value at risk from 2% shocks are within normal expectations for sudden changes
and do not materially differ from those of December 31, 2002.

         For this simulation analysis, the Company has made certain assumptions
about the duration of its non-maturity deposits that are important to
determining net economic value at risk.

Segment Discussion
------------------

         Management recognizes that each of the subsidiary banks operate in a
different market and also have unique operating challenges. NVB has historically
operated in a more efficient and profitable manner than does SRB. This is
primarily due to the operating history and infrastructure of SRB. Since the
merger with SRB in October 2000, management has been focused on making SRB a
more efficient organization and has had some success in making SRB more
profitable. For the nine months ended September 30, 2003, total revenues at NVB
and SRB decreased 13.7% and 20% while net income increased by 9.3% and 11.8%,
respectively. As noted on page 13, the Company has authorized the merging of SRB
with and into NVB. This transaction is expected to be completed in the fourth
quarter of 2004. Management will continue to separately analyze the performance
of each subsidiary bank until such merger is executed.


Financial Condition as of September 30, 2003 As Compared to December 31, 2002
-----------------------------------------------------------------------------

         Total assets at September 30, 2003, were $673,843,000, compared to
December 31, 2002 assets of $655,770,000. Investment securities and federal
funds sold grew to $216,909,000 at September 30, 2003, compared to $133,330,000
at December 31, 2002.

         Net loans and leases, the Company's major component of earning assets,
decreased during the first nine months of 2003 to $365,164,000 at September 30,
2003 from $437,843,000 at December 31, 2002. The Company's average loan to
deposit ratio was 80.2% for the year ended December 31, 2002 and 71.0% for the
nine months ended September 30, 2003. The decrease in loans outstanding is
primarily due to the continued selling of the Company's fixed-rate single-family
mortgage production as discussed on page 16 of this report.

         Total deposits increased to $595,384,000 at September 30, 2003 compared
to $555,053,000 at December 31, 2002 driven by an increase in
noninterest-bearing checking, interest-bearing checking, and savings
collectively, of $47,653,000 and a decrease in time deposits of $7,322,000. The
decrease in time deposits is mainly due to the low rate environment in which
customers are more inclined to keep their deposits in shorter duration deposit
products. The increase in demand and interest bearing demand balances is

                                       21
<PAGE>

attributed to the success of the "Positively Free Checking" program. This change
in the deposit mix from December 31, 2002 has had a positive effect on the
Company's cost of funds (excluding non-interest checking), which was reduced
from 2.20% for the nine months ended September 30, 2002 to 1.57% for the same
period in 2003.

         The Company maintains capital to support future growth and dividend
payouts while trying to effectively manage the capital on hand. From the
depositor standpoint, a greater amount of capital on hand relative to total
assets is generally viewed as positive. At the same time, from the standpoint of
the shareholder, a greater amount of capital on hand may not be viewed as
positive because it limits the Company's ability to earn a high rate of return
on stockholders' equity (ROE). Stockholders' equity decreased to $46,481,000 as
of September 30, 2003, as compared to $50,029,000 at December 31, 2002. The
decrease was primarily due to the repurchase of NOVB common stock in the amount
of $6,659,000, cash dividends paid out in the amount of $2,020,000, partially
offset by net income of $6,050,000. Under current regulations, management
believes that the Company meets all capital adequacy requirements and both of
the Company's subsidiary banks were considered well capitalized at September 30,
2003 and December 31, 2002.

         The Company's and the Banks capital amounts (in thousands) and
risk-based capital ratios are presented below.

<TABLE>
<CAPTION>
                                                                                       To Be Well Capitalized
                                                                  For Capital         Under Prompt Corrective
                                        Actual                 Adequacy Purposes         Action Provisions
                                -----------------------    ------------------------   -----------------------
                                                            Minimum       Minimum      Minimum       Minimum
                                  Amount        Ratio        Amount        Ratio        Amount        Ratio
                                ----------   ----------    ----------   ----------    ----------   ----------
<S>                             <C>               <C>      <C>                <C>     <C>               <C>
Company
As of September 30, 2003:
  Total capital
    (to risk weighted assets)   $   65,100        14.15%   $   36,805         8.00%          N/A          N/A
  Tier I capital
    (to risk weighted assets)   $   59,237        12.88%   $   18,402         4.00%          N/A          N/A
  Tier I capital
    (to average assets)         $   59,237         8.79%   $   26,958         4.00%          N/A          N/A
As of December 31, 2002:
  Total capital
    (to risk weighted assets)   $   61,581        12.58%   $   39,157         8.00%          N/A          N/A
  Tier I capital
    (to risk weighted assets)   $   55,455        11.33%   $   19,578         4.00%          N/A          N/A
  Tier I capital
    (to average assets)         $   55,455         8.59%   $   25,815         4.00%          N/A          N/A

North Valley Bank
As of September 30, 2003:
  Total capital
    (to risk weighted assets)   $   43,721        13.42%   $   26,070         8.00%   $   32,588        10.00%
  Tier I capital
    (to risk weighted assets)   $   39,696        12.18%   $   13,035         4.00%   $   19,553         6.00%
  Tier I capital
    (to average assets)         $   39,696         8.64%   $   18,383         4.00%   $   22,979         5.00%
As of December 31, 2002:
  Total capital
    (to risk weighted assets)   $   41,380        12.12%   $   27,316         8.00%   $   34,146        10.00%
  Tier I capital
    (to risk weighted assets)   $   37,192        10.89%   $   13,658         4.00%   $   20,487         6.00%
  Tier I capital
    (to average assets)         $   37,192         8.61%   $   17,279         4.00%   $   21,598         5.00%

Six Rivers Bank
As of September 30, 2003:
  Total capital
    (to risk weighted assets)   $   20,179        15.27%   $   10,572         8.00%   $   13,216        10.00%
  Tier I capital
    (to risk weighted assets)   $   18,515        14.01%   $    5,286         4.00%   $    7,929         6.00%
  Tier I capital
    (to average assets)         $   18,515         8.78%   $    8,435         4.00%   $   10,544         5.00%
As of December 31, 2002:
  Total capital
    (to risk weighted assets)   $   18,958        13.03%   $   11,641         8.00%   $   14,551        10.00%
  Tier I capital
    (to risk weighted assets)   $   17,130        11.77%   $    5,821         4.00%   $    8,731         6.00%
  Tier I capital
    (to average assets)         $   17,130         8.24%   $    8,316         4.00%   $   10,394         5.00%
</TABLE>

                                       22
<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

         In Management's opinion there has not been a material change in the
Company's market risk profile for the nine months ended September 30, 2003
compared to December 31, 2002. Please see page 20 for discussion on Interest
Rate Sensitivity.

ITEM 4.  CONTROLS AND PROCEDURES
--------------------------------

         Disclosure Controls and Procedures: An evaluation of the Company's
disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)) was carried out under the supervision and with the participation
of the Company's Chief Executive Officer, Chief Financial Officer and other
members of the Company's senior management as of the end of the Company's fiscal
quarter ended September 30, 2003. The Company's Chief Executive Officer and
Chief Financial Officer concluded that the Company's disclosure controls and
procedures as currently in effect are effective in ensuring that the information
required to be disclosed by the Company in the reports it files or submits under
the Exchange Act is (i) accumulated and communicated to the Company's management
(including the Chief Executive Officer and Chief Financial Officer) to allow
timely decisions regarding required disclosure, and (ii) recorded, processed,
summarized and reported within the time periods specified in the Commission's
rules and forms.

         Internal Control Over Financial Reporting: An evaluation of any changes
in the Company's internal control over financial reporting (as defined in
Exchange Act Rules 13a-15(f) and 15d-15(f)), that occurred during the Company's
fiscal quarter ended September 30, 2003, was carried out under the supervision
and with the participation of the Company's Chief Executive Officer, Chief
Financial Officer and other members of the Company's senior management. The
Company's Chief Executive Officer and Chief Financial Officer concluded that no
change identified in connection with such evaluation has materially affected, or
is reasonably likely to materially affect, the Company's internal control over
financial reporting.


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

Item 1.  Legal Proceedings

         There are no material legal proceedings pending against the Company or
against any of its property. The Company, because of the nature of its business,
is generally subject to various legal actions, threatened or filed, which
involve ordinary, routine litigation incidental to its business. Some of the
pending cases seek punitive damages in addition to other relief. Although the
amount of the ultimate exposure, if any, cannot be determined at this time, the
Company does not expect that the final outcome of threatened or filed suits will
have a materially adverse effect on its consolidated financial position.

Item 2.  Use of Proceeds and Issuer Purchases of Equity  Securities

         Issuer Purchases of Equity Securities

<TABLE>
<CAPTION>
         -------------------------------------------------------------------------------------------------------------
         Period            Total Number of    Average Price     Identity of        Number of           Maximum
                           Shares             Paid per Share    Broker-dealers     Shares              number of
                           Purchased                            Used to Effect     Purchased as        Shares that May
                                                                Purchases          Part of Publicly    Yet Be
                                                                                   Announced           Purchased Under
                                                                                   Plans or            the Plans or
                                                                                   Programs            Programs
         -------------------------------------------------------------------------------------------------------------
<S>                        <C>                <C>               <C>                <C>                 <C>
         July 1 through    59,159             $15.50            Hoefer & Arnett    59,159              0
         July 31, 2003
         -------------------------------------------------------------------------------------------------------------
         August 1          90,000             $15.77            Hoefer & Arnett    90,000              109,000
         through August                                         & Dain Rauscher
         31, 2003
         -------------------------------------------------------------------------------------------------------------
         September 1       0                  Not applicable    Not applicable     Not applicable      109,000
         through
         September 30,
         2003
         -------------------------------------------------------------------------------------------------------------
         Total             149,159                                                 149,159
         -------------------------------------------------------------------------------------------------------------
</TABLE>

         Footnote 1: On April 28, 2003, the Board of Directors of the Company
         authorized a stock repurchase program which called for the repurchase
         of up to three percent (3%) of the Company's then outstanding shares of
         common stock. The repurchases were made from time to time in the open
         market and were structured to comply with Commission Rule 10b-18. All
         of the 59,159 shares reflected in the table above for the period July
         1, 2003, through July 31, 2003, were made in open market transactions
         and then retired. Combined with repurchases made in May and June of
         2003, this brought the total number of shares repurchased under the
         April 28, 2003, program to 205,368, or approximately three percent (3%)
         of outstanding shares, and the program was terminated.

                                       23
<PAGE>

         Footnote 2: On July 28, 2003, the Board of Directors of the Company
         authorized a new stock repurchase program which calls for the
         repurchase of up to three percent (3%) of the Company's then
         outstanding shares of common stock (approximately 199,000 shares). The
         repurchases are to be made from time to time in the open market and
         structured to comply with Commission Rule 10b-18. All of the 90,000
         shares reflected in the table above for the period August 1, 2003,
         through August 31, 2003, were purchased in open market transactions and
         then retired. The Board of Directors has reserved the right to suspend,
         terminate, modify or cancel this repurchase program at any time for any
         reason.

         Footnote 3: All prices shown under the column for "Average Price Paid
         Per Share" in the table above have been adjusted for the 3 for 2 stock
         split paid by the Company on May 15, 2003.


Item 3.  Defaults Upon Senior Securities

         Not applicable


Item 4.  Submission of Matters to a Vote of Security Holders

         Not applicable


Item 5.  Other Information

         Not applicable


Item 6.  Exhibits and Reports on Form 8-K

         (a)   Exhibits:

               Exhibit 31 - Rule 13a-14(a)/15d-14(a) Certifications
                  Exhibit 31.1 - CEO Rule 13a-14(a)/15d-14(a) Certifications
                  Exhibit 31.2 - CFO Rule 13a-14(a)/15d-14(a) Certifications

               Exhibit 32 - Section 1350 Certifications - Certification Pursuant
               to Section 906 of the Sarbanes-Oxley Act of 2002 with Respect to
               the North Valley Bancorp Quarterly Report on Form 10-Q for the
               Quarter ended September 30, 2003

         (b)   Reports on Form 8-K during the quarter ended September 30, 2003:

               Filed July 18, 2003 - 2003 Second Quarter Earnings Announcement
               Filed August 12, 2003 - Stock Repurchase Plan Announcement
               Filed September 4, 2003 - Cash Dividend Announcement

                                       24
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


NORTH VALLEY BANCORP
--------------------
(Registrant)


Date     November 13, 2003
         -----------------


By:
--


/s/ MICHAEL J. CUSHMAN
----------------------
Michael J. Cushman
President & Chief Executive Officer


/s/ EDWARD J. CZAJKA
--------------------
Edward J. Czajka
Executive Vice President & Chief Financial Officer


                                       25