PACIFIC CAPITAL BANCORP /CA/ - 10-Q Quarterly Report

PACIFIC CAPITAL BANCORP
(Exact Name of Registrant as Specified in its Charter)

Not Applicable
Former name, former address and former fiscal year,
if changed since last report.

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

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

Common Stock—As of April 30, 2003 there were 34,378,937 shares of the issuer's common stock outstanding.

FINANCIAL STATEMENTS

PACIFIC CAPITAL BANCORP & SUBSIDIARIES

Consolidated Balance Sheets (Unaudited)

(dollars and share amounts in thousands except per share amounts)

PACIFIC CAPITAL BANCORP & SUBSIDIARIES

Consolidated Statements of Income (Unaudited)

(dollars and share amounts in thousands except per share amounts)

PACIFIC CAPITAL BANCORP & SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(dollars in thousands)

PACIFIC CAPITAL BANCORP & SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

(dollars in thousands)

PACIFIC CAPITAL BANCORP AND SUBSIDIARIES

Notes to Consolidated Condensed Financial Statements

March 31, 2003

(Unaudited)

The consolidated financial statements include the parent holding company, Pacific Capital Bancorp ("Bancorp"), and its wholly owned subsidiaries, Pacific Capital Bank, N.A. ("the Bank" or "PCBNA"), two service corporations, and two securitization subsidiaries. The activities of one of the service corporations are minimal; the other is inactive. The securitization subsidiaries are used for the transactions described in Note 8. All references to "the Company" apply to Pacific Capital Bancorp and its subsidiaries. "Bancorp" will be used to refer to the parent company only. Material intercompany balances and transactions have been eliminated.

Prior to March 29, 2002, Bancorp had two wholly owned bank subsidiaries, Santa Barbara Bank & Trust ("SBB&T") and First National Bank of Central California ("FNB"). SBB&T and FNB were merged on that date to form PCBNA. "The Bank" is intended to mean SBB&T and/or FNB, as appropriate, when referring to events or situations prior to March 29, 2002. PCBNA uses the brand names of "Santa Barbara Bank & Trust," "First National Bank of Central California," "South Valley National Bank," and "San Benito Bank" in its various market areas.

The accompanying unaudited consolidated financial statements have been prepared in a condensed format, and therefore do not include all of the information and footnotes required by accounting principles generally accepted in the United States ("GAAP") for complete financial statements. In the opinion of Management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair statement have been reflected in the financial statements. However, the results of operations for the three-month period ended March 31, 2003, are not necessarily indicative of the results to be expected for the full year. Certain amounts reported for 2002 have been reclassified to be consistent with the reporting for 2003.

For the purposes of reporting cash flows, cash and cash equivalents include cash and due from banks, money market funds, Federal funds sold, and securities purchased under agreements to resell.

On April 23, 2002, the Company's Board of Directors approved a 4 for 3 stock split. The stock split was payable June 11, 2002 to shareholders of record May 21, 2002. All per share amounts have been retroactively restated.

The Company's securities are classified as either "held-to-maturity" or "available-for-sale." Securities for which the Company has positive intent and ability to hold until maturity are classified as held-to-maturity. Securities that might be sold prior to maturity because of interest rate changes, to meet liquidity needs, or to better match the repricing characteristics of funding sources are classified as available-for-sale. If the Company were to purchase securities principally for the purpose of selling them in the near term for a gain, they would be classified as trading securities. The Company holds no securities that should be classified as trading securities.

The Company has not purchased any securities arising out of highly leveraged transactions, and its investment policy prohibits the purchase of any securities of less than investment grade.

When a borrower is not making payments as contractually required by the note, the Company must decide whether it is appropriate to continue to accrue interest income. Generally speaking, the Company stops accruing interest when the loan has become delinquent by more than 90 days.

Specific kinds of loans are identified as impaired when it is probable that interest and principal will not be collected according to the contractual terms of the loan agreements. Because this definition is very similar to that used by Management to determine on which loans interest should not be accrued, the Company expects that most impaired loans will be on nonaccrual status. Therefore, in general, the accrual of interest on impaired loans is discontinued, and any uncollected interest is written off against interest income in the current period. No further income is recognized until all recorded amounts of principal are recovered in full or until circumstances have changed such that the loan is no longer regarded as impaired.

Impaired loans are reviewed each quarter to determine whether a valuation allowance for loan loss is required. The amount of the valuation allowance for impaired loans is determined by comparing the recorded investment in each loan with its value measured by one of three methods. The first method is to estimate the expected future cash flows and then discount them at the effective interest rate. The second method is to use the loan's observable market price if the loan is of a kind for which there is a secondary market. The third method is to use the value of the underlying collateral. A valuation allowance is established for any amount by which the recorded investment exceeds the value of the impaired loan. If the value of the loan as determined by the selected method exceeds the recorded investment in the loan, no valuation allowance for that loan is established.

Because the loans currently identified as impaired have unique risk characteristics, the valuation allowance is determined on a loan-by-loan basis.

The Company also provides an allowance for credit losses for other loans. These include: (1) groups of loans for which the allowance is determined by historical loss experience ratios for similar loans; (2) specific loans that are not included in one of the types of loans covered by the concept of "impairment" but for which repayment is nonetheless uncertain; and (3) probable losses incurred in the various loan portfolios, but which have not been specifically identified as of the period end. The amount of the various components of the allowance for credit losses are based on review of individual loans, historical trends, current economic conditions, and other factors. This process is explained in detail in the notes to the Company's Consolidated Financial Statements in its Annual Report on Form 10-K for the year ended December 31, 2002 ("2002 10-K").

Loans that are deemed to be uncollectible are charged-off against the allowance for credit losses. Uncollectibility is determined based on the individual circumstances of the loan and historical trends.

The Company defers and amortizes loan fees collected and origination costs incurred over the lives of the related loans. For each category of loans, the net amount of the unamortized fees and costs are reported as a reduction or addition, respectively, to the balance reported. Because the fees collected are generally less than the origination costs incurred for commercial and consumer loans, the total net deferred or unamortized amounts for these categories are additions to the loan balances.

Property acquired as a result of defaulted loans is included within other assets on the balance sheets. Property from defaulted loans is carried at the lower of the outstanding balance of the related loan at the time of foreclosure or the estimate of the market value of the assets less disposal costs. As of March 31, 2003 and December 31, 2002, the Company held some properties which it had obtained from foreclosure. The carrying amount of these properties was $438,000 as of March 31, 2003 and December 31, 2002.

Goodwill is recorded on the balance sheets in connection with acquisitions of other financial institutions or branches of other institutions. The Company recognized the excess of the purchase price over the estimated fair value of the assets received and liabilities assumed as goodwill. The goodwill is recorded in the Community Banking segment (Note 10). Prior to the effective date of Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"), the purchased goodwill was being amortized over 10 and 15 year periods. Upon adoption of SFAS 142 on January 1, 2002, the Company discontinued this amortization.

Intangible assets, including goodwill, have been and will be reviewed each year to determine if circumstances related to their valuation have been materially affected. In the event that the current market values are determined to be less than the current book values (impairment), a charge against current earnings will be recorded. No such impairment existed at March 31, 2003 or December 31, 2002.

Most of the residential loans sold are sold "servicing released" and the purchaser takes over the collection of the payments. However, some are sold with "servicing retained" and the Company continues to receive the payments from the borrower and forwards the funds to the purchaser. The Company earns a fee for this service. The sales are made without recourse, that is, the purchaser cannot look to the Company in the event the borrower does not perform according to the terms of the note. GAAP requires companies engaged in mortgage banking activities to recognize the rights to service mortgage loans for others as separate assets. For loans originated for sale, a portion of the investment in the loan is ascribed to the right to receive this fee for servicing and this value is recorded as a separate asset.

Components of comprehensive income are changes in the equity accounts other than those changes resulting from investments by owners and distributions to owners. Net income is the primary component of comprehensive income. For the Company, the only component of comprehensive income other than net income is the unrealized gain or loss on securities classified as available-for-sale. The aggregate amount of such changes to equity that have not yet been recognized in net income are reported in the equity portion of the Consolidated Balance Sheets as accumulated other comprehensive income.

When an available-for-sale security is sold, a realized gain or loss will be included in net income and, therefore, in comprehensive income. Consequently, the recognition of any unrealized gain or loss for that security that had been included in comprehensive income in an earlier period must be reversed in the current period to avoid including it twice. These adjustments are reported in the Consolidated Statements of Comprehensive Income as a reclassification adjustment for losses included in net income.

While the Company's products and services are all of the nature of commercial banking, the Company has five reportable segments. There are four specific segments: Community Banking, Commercial Banking, Tax Refund Programs, and Fiduciary. The remaining activities of the Company are reported in a segment titled "All Other".

Detailed information regarding how the Company determines its segments is provided in Note 26 to the Consolidated Financial Statements included in the Company's 2002 10-K. This information includes descriptions of the factors used in identifying these segments, the types and services from which revenues for each segment are derived, charges and credits for funds, and how the specific measure of profit or loss was selected. Readers of these interim statements are referred to that information to better understand the following disclosures for each of the segments. There have been no changes in the basis of segmentation or in the measurement of segment profit or loss from the description given in the annual report.

GAAP permits the Company to use either of two methods for accounting for compensation cost in connection with employee stock options. The first method—termed the "fair value" method—requires issuers to record compensation expense over the period the options are expected to be outstanding prior to exercise, expiration, or cancellation. The amount of compensation expense to be recognized over this term is the "fair value" of the options at the time of the grant as determined by an option pricing model. The option pricing model computes fair value for the options based on the length of their term, the volatility of the stock price in past periods, and other factors. Under this method, the issuer recognizes compensation expense regardless of whether the officer or director eventually exercises the options.

The second method is termed the "intrinsic value" method. Under this accounting method, if options are granted at an exercise price equal to the market value of the stock at the time of the grant, no compensation expense is recognized. GAAP requires that issuers that elect the second method must present pro forma disclosures of net income and earnings per share as if the first method had been elected. The Company uses this second method.

Under the method of accounting for stock options implemented by the Company, no compensation expense is recorded if stock options are granted to employees at an exercise price equal to the fair market value of the stock at the time of the grant.

Had the Company recognized compensation expense over the expected life of the options based on their fair market value as discussed in Note 1, the Company's pro forma salary expense, net income,

and earnings per share for the three-month periods ended March 31, 2003 and 2002 would have been as follows:

		For the Three-Month Periods Ended March 31,
(dollars in thousands)		For the Three-Month Periods Ended March 31,
(dollars in thousands)		2003			2002
Net Income, as reported		$	36,418		$	27,524
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects			(132	)		(192	)

Pro forma net income		$	36,286		$	27,332

Earnings Per Share:
	Basic—as reported	$	1.06		$	0.79
	Basic—pro forma	$	1.05		$	0.78
	Diluted—as reported	$	1.05		$	0.79
	Diluted—pro forma	$	1.04		$	0.78

For purposes of this computation for the first quarter of 2003, the significant assumptions used, computed on a weighted average basis, were:

In April 2002, the FASB issued Statement of Financial Accounting Standards No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections. This standard, which became effective May 15, 2002, rescinded or amended several previous statements. The adoption of this statement did not have a material impact on the Company's results of operations, financial position, or cash flows.

In June 2002, the FASB issued Statement of Financial Accountants Standards No. 146, Accounting for Costs Associated with Exit or Disposal Activities. The Company adopted this statement January 1, 2003. The Company has no plans to exit or dispose of any of its segments or lines of business and therefore does not anticipate that adoption of the statement will result in any material impact on the Company's results of operations, financial position, or cash flows.

In November 2002, the FASB issued Interpretation No. 45, Guarantor's Accounting And Disclosure Requirements of Guarantees ("FIN 45"). This interpretation clarifies previously issued pronouncements. Additional disclosure regarding certain guarantees is required and is provided in Note 11 with respect to the guarantees the Company issues in the course of business with commercial customers with the characteristics included in this interpretation. FIN 45 requires the recognition of the fair market value of the liability incurred in the issuance of these guarantees. However, the implementation did not have a material impact on the Company's results of operations, financial position, or cash flows.

In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation—Transition and Disclosure, an amendment of FASB Statement No. 123 ("SFAS 148"). Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation ("SFAS 123"), permitted two methods of accounting for stock options granted to employees. Because information for prior years was not readily available when SFAS 123 was adopted, only prospective application was permitted. That is, companies adopting the "fair value" method recommended by SFAS 123 were not permitted to restate prior year results as if the statement had been adopted as of the earliest year presented in the financial statements.

SFAS 148 now permits companies voluntarily changing to the "fair value" method to choose between the current prospective transition method and two other transition approaches if the change occurs in 2002 or 2003. After 2003, companies voluntarily changing to the "fair value" method will have to use one of the two new transition approaches. The Company is still considering whether to change to the "fair value" method, and, if so, the appropriate way to address in the valuation of the options the absence of the transferability of options assumed in the standard valuation models.

In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities ("FIN 46"). Certain disclosure requirements of this interpretation are effective for December 31, 2002 financial statements. The accounting requirements are effective for existing entities beginning July 1, 2003 and for newly formed entities beginning February 1, 2003. Previously issued accounting pronouncements require the consolidation of one entity in the financial statements of another if the second entity has a controlling interest in the first. Generally, controlling interest was defined in terms of a proportion of voting rights. In effect, FIN 46 applies broader criteria than just voting rights in determining whether a controlling financial interest in one entity by another exists. Specifically, if by design the owners of the entity have not made an equity investment sufficient to absorb its expected losses and the owners lack any one of three essential characteristics of controlling financial interest, the entity is to be consolidated in the financial statements of its primary beneficiary. The three characteristics are the ability to make decisions about the entity's activities, the obligation to absorb the expected losses of the entity, and the right to receive the expected residual returns of the entity.

The Company has two special-purpose entities used for the securitizations described in Note 8. The special-purpose entity used for the indirect auto loan securitization is exempt from this pronouncement because it is a qualifying special-purpose entity ("QSPE") as described in Statement of Financial Accounting Standards No. 140 ("SFAS 140"), Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. Instead of disclosing its rights and obligations related to this QSPE under the provisions of FIN 46, the Company discloses them under the provisions of SFAS 140.

The special-purpose entity used for the tax refund loan securitization is a variable interest entity within the scope of FIN 46, and is consolidated with the Company.

In the securitization structure, the loans are sold by the special-purpose entity to securitization conduits established by two financial institutions to hold a variety of assets purchased from a number of other financial institutions. These conduits are variable interest entities within the scope of FIN 46. However, they continue to function during the eleven months of the year when they hold none of the refund anticipation loans ("RALs") originated by the Company. Therefore, the Company concludes

that consolidation of these conduits with the Company would not be required by FIN 46 because it is not the primary beneficiary of them and because it exercises no financial control over them.

Management does not believe that the Company has an interest in or is the primary beneficiary of any other such entities. Therefore the implementation of FIN 46 is not expected to have any impact on Company's results of operations, financial position, or cash flows.

In April 2003, the FASB issued Statement of Financial Accounting Standards No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities ("SFAS No. 149"). The provisions of SFAS No.149 amend and clarify financial accounting and reporting for derivative instruments. The changes in SFAS No. 149 improve financial reporting by requiring that contracts with comparable characteristics be accounted for similarly. In particular, SFAS No. 149 (1) clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative discussed in paragraph 6(b) of SFAS No. 133; (2) clarifies when a derivative contains a financing component; (3) amends the definition of an underlying financial instrument to conform it to language used in FASB Interpretation No. 45, Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others; and (4) amends certain other existing pronouncements. Those changes will result in more consistent reporting of contracts as either derivatives or hybrid instruments.

SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, except as stated above and for hedging relationships designated after June 30, 2003. In addition, except as stated above, all provisions of SFAS No.149 should be applied prospectively.

The Company does not expect that adoption of this statement will have any material impact on the Company's results of operations, financial position, or cash flows.

The Company has established policies and procedures to permit limited types and amounts of derivative instruments to help manage its interest rate risk. At various times beginning in 1999, the Company has entered into several interest rate swaps to mitigate interest rate risk. Under the terms of these swaps, the Company pays a fixed rate of interest to the counterparty and receives a floating rate of interest. Such swaps have the effect of converting fixed rate financial instruments into variable or floating rate instruments. Such swaps may be related to specific instruments or specifically identified pools of instruments—loans, securities, or deposits with similar interest rate characteristics or terms.

The Company has also established policies and procedures to sell derivatives, specifically interest rate swaps, to customers to assist them in managing their interest rate risk. Depending on the notional amount of the swap, the Company will cover its position with an interest rate swap purchased from another counterparty with equal but opposite terms so as not to incur any additional interest rate risk. With smaller transactions that mitigate the Company's current interest rate risk position, the Company will not cover its position. The Company's policy limits both the individual notional amount and the aggregate notional amount of these covered and uncovered derivatives.

The Company engages in a very small number of foreign exchange contracts with customers. These may be either spot or future contracts. Future contracts are always covered by an offsetting contract with another counterparty so that there is no risk of loss from changes in the relative price of currencies over the term of the contract.

Other types of derivatives are permitted by the Company's policies, but have not been utilized.

All derivatives are required to be recorded at their current fair value on the balance sheet. Certain derivatives may be designated as either fair value or cash flow accounting hedges and qualify for the deferral of all or a part of changes in their fair value in the basis of the item being hedged or in accumulated other comprehensive income. Changes in the fair value of derivatives that are not related to specific instruments and do not meet the criteria for hedge accounting are included in net income.

The Company's last acquisitions of financial institutions occurred in 2000. One of these was accounted for as a pooling-of-interests. All amounts reported in these notes and the accompanying discussions for the years prior to 2001 have been restated as if this combination had occurred prior to the earliest year for which amounts are reported. The other combination was accounted for as a purchase. The goodwill recorded in connection with this combination is discussed in Note 7.

The Company also acquired the deposits and certain loans of two branches of another financial institution in 2002. This acquisition and the core deposit intangible resulting from it are discussed in Note 7.

Earnings per share for all periods presented in the Consolidated Statements of Income are computed based on the weighted average number of shares outstanding during each year. Diluted earnings per share include the effect of the potential issuance of common shares. For the Company, these include only shares issuable on the exercise of outstanding stock options. Stock options with an exercise price greater than the average market price during the period have been excluded from the computations below because they are anti-dilutive.

The computation of basic and diluted earnings per share for the three-month periods ended March 31, 2003 and 2002, was as follows (share and net income amounts in thousands):

	Three-month Periods
	Basic Earnings Per Share		Diluted Earnings Per Share
Period ended March 31, 2003
Numerator—Net Income	$	36,418	$	36,418

Denominator—weighted average shares outstanding		34,510		34,510

Plus: net shares issued in assumed stock option exercises				265

Diluted denominator				34,775

Earnings per share	$	1.06	$	1.05
Anti-dilutive options excluded				25
Period ended March 31, 2002
Numerator—Net Income	$	27,524	$	27,524

Denominator—weighted average shares outstanding		34,907		34,907

Plus: net shares issued in assumed stock option exercises				157

Diluted denominator				35,064

Earnings per share	$	0.79	$	0.79
Anti-dilutive options excluded				371

The amortized historical cost and estimated market value of debt securities by contractual maturity are shown below. The issuers of certain of the securities have the right to call or prepay obligations before the contractual maturity date. Depending on the contractual terms of the security, the Company may receive a call or prepayment penalty in such instances.

The amortized historical cost, market values and gross unrealized gains and losses of securities are as follows:

(in thousands)		Net Carrying Amount		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
March 31, 2003
Held-to-maturity:
	State and municipal securities	$	64,043	$	11,096	$	—		$	75,139

			64,043		11,096		—			75,139

Available-for-sale:
	U.S. Treasury obligations	$	88,346	$	2,721	$	(40	)	$	91,027
	U.S. agency obligations		271,407		11,925		(11	)		283,321
	Collateralized mortgage obligations		76,926		653		(211	)		77,368
	Mortgage-backed securities		221,610		3,052		(421	)		224,241
	Asset-backed securities		27,990		776		—			28,766
	State and municipal securities		103,906		8,390		(44	)		112,252

			790,185		27,517		(727	)		816,975

		$	854,228	$	38,613	$	(727	)	$	892,114

(in thousands)		Net Carrying Amount		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
December 31, 2002
Held-to-maturity:
	State and municipal securities	$	65,846	$	8,770	$	—		$	74,616

			65,846		8,770		—			74,616

Available-for-sale:
	U.S. Treasury obligations	$	66,550	$	2,421	$	—		$	68,971
	U.S. agency obligations		303,579		10,552		(11	)		314,120
	Collateralized mortgage obligations		108,089		1,095		(163	)		109,021
	Mortgage-backed securities		176,933		2,637		(58	)		179,512
	Asset-backed securities		28,372		233		(212	)		28,393
	State and municipal securities		99,956		4,550		(1,094	)		103,412

			783,479		21,488		(1,538	)		803,429

		$	849,325	$	30,258	$	(1,538	)	$	878,045

The Company does not expect to realize any of the unrealized gains or losses related to the securities in the held-to-maturity portfolio. It is the Company's intent to hold these securities to maturity at which time the par value will be received.

Gains or losses may be realized on securities in the available-for-sale portfolio as the result of sales of these securities carried out in response to changes in interest rates or for other reasons related to the management of the components of the balance sheet.

(dollars in thousands)			March 31, 2003		December 31, 2002		March 31, 2002
Real estate:
	Residential		$	670,230	$	691,160	$	647,752
	Non-residential			830,936		816,973		763,365
	Construction			269,013		289,017		304,663
Commercial loans				646,653		653,655		646,514
Home equity loans				118,283		116,704		92,741
Consumer loans				322,032		288,040		257,278
Leases				136,990		134,104		130,708
Municipal tax-exempt obligations				28,683		30,166		29,643

		Total loans		3,022,820		3,019,820		2,872,664
Allowance for credit losses				53,992		53,821		55,725

Net loans			$	2,968,828	$	2,965,999	$	2,816,939

The amounts reported in the table above for March 31, 2002 and December 31, 2002 for the categories of Commercial and Nonresidential Real Estate are different from the amounts previously reported for those categories. As part of the process of reorganizing its business lines as described in Note 26 to its 2002 10-K, the Company is reclassifying some of the loans from Commercial to Nonresidential real estate to better recognize the purpose of the loans rather than the organizational unit in which they were booked.

The loan balances at March 31, 2003, December 31, 2002 and March 31, 2002 are net of approximately $4,676,000, $5,313,000, and $4,844,000 respectively, in deferred net loan fees and origination costs. The leases reported in the table above are fully-financed capital leases of commercial equipment. The Company is not in the business of automobile leasing.

Included within consumer loans at March 31, 2003 were $52.0 million in tax refund anticipation loans. There were no such loans at December 31, 2002 and $39.6 million in such loans at March 31, 2002.

Municipal tax-exempt obligations are loans to cities and special districts. These obligations are not bonded as are the municipal obligations in the securities portfolio.

The following table discloses balance information about the impaired loans and the related allowance (dollars in thousands) as of March 31, 2003, December 31, 2002 and March 31, 2002:

(dollars in thousands)	March 31, 2003		December 31, 2002		March 31, 2002
Loans identified as impaired	$	56,396	$	47,470	$	22,133
Impaired loans for which a valuation allowance has been established	$	50,394	$	41,304	$	22,133
Amount of valuation allowance	$	12,683	$	7,546	$	3,874
Impaired loans for which no valuation allowance has been established	$	6,002	$	6,166	$	—

The following table discloses additional information about impaired loans for the three-month periods ended March 31, 2003 and 2002:

	Three-month Periods Ended March 31,
(dollars in thousands)	2003		2002
Average amount of recorded investment in impaired loans for the period	$	47,323	$	10,816
Interest recognized during the period for impaired loans	$	1	$	38

The valuation allowance for impaired loans of $12.7 million as of March 31, 2003 is included within the allowance for credit losses of $53.9 million in the "All Other Loans" column in the statement of changes in the allowance account for the first three months of 2003 shown below. The amounts related to tax refund anticipation loans and to all other loans are shown separately.

Included in other assets on the balance sheets at March 31, 2003 and December 31, 2002, are deferred tax assets of $17.1 million and $19.6 million, respectively. Deferred tax assets represent the tax impact of expenses recognized as tax deductible for the financial statements that have not been deducted in the Company's tax returns or taxable income reported on a return that has not been recognized in the financial statements as income. Changes in the amount are primarily related to provision expense. The Company cannot deduct its provision expense in its tax return in the same year in which it is recognized for financial statements.

The balance of goodwill at both March 31, 2003 and December 31, 2002 is $30.0 million. The goodwill is recorded within the Community Banking segment. Also recorded on the balance sheet at March 31, 2003 is $0.8 million in originated mortgage servicing rights discussed in Note 8 and an intangible asset of $3.1 million related to the purchase of certain of the assets and liabilities of two branches from another financial institution. The assets and liabilities purchased were moved to nearby branches of the Bank and the other financial institution closed their offices. The purchase was completed on March 29, 2002. The gross amount of this intangible asset is $4.3 million with accumulated amortization of $1.2 million. The Company has determined the $3.1 million must be specifically allocated to the value of the core deposits acquired, and it is recorded in the Community Banking segment.

Amortization expense over the next five years on this core deposit intangible and current other intangibles is expected to be:

Year	Amortization Expense
	(dollars in thousands)
2003	$	637
2004	$	850
2005	$	850
2006	$	696
2007	$	12
Thereafter	$	17

During the first quarter of 2001, the Bank securitized $58.2 million in automobile loans resulting in a gain on sale of approximately $566,000. Retained interest held by the Bank upon completion of this securitization was $3.5 million. The transaction was conducted through the Bank Automobile Loan Securitization Corporation, a wholly owned subsidiary of the Bank. The securities offered consisted of two classes, entitled 6.13% Asset-Backed Notes, Class A, Series 2000-A and 6.90% Asset-Backed Notes, Class B, Series 2000-A.

As of March 31, 2003, pertinent data related to this securitization is as follows:

(in thousands)
Principal amount outstanding	$	15,075
Retained interest	$	2,484
Principal amount of delinquencies greater than 30 days	$	275

(in thousands)	From Inception		First Quarter 2003
Net credit losses	$	563	$	37
Cash flows received for servicing fees	$	409	$	22
Cash flows received on retained interests	$	1,732	$	160

The figures reported above for delinquencies and net credit losses relate to the total principal amount outstanding.

Retained interests are calculated based on the present value of excess cash flows due to the Bank over the life of the securitization. The key assumptions used in determining retained interests are outlined below.

	At Inception	At March 31, 2003
Discount rate	11%	11%
Prepayment rate	26.85%	26.03%
Weighted average life of prepayable assets	51 months	27 months
Default rate	1.00%	1.00%

The impact of changes on these assumptions to the carrying amount of the retained interests have been reflected in the Company's statements of financial position and results of operations.

The calculation of the balance of retained interest is sensitive to changes in key assumptions as noted below:

(in thousands)				Change in Retained Interest
Retained Interest		$	2,484
Default rate:
	10 basis points higher			$	(59	)
	10 basis points lower			$	30
Discount rate:
	1% higher			$	(19	)
	1% lower			$	19
Prepayment rate:
	4% higher				809
	4% lower				(60	)

The balance of the retained interest is marginally sensitive to the changes in the default rate and the discount rate. The balance is significantly sensitive to increases in the prepayment rate because of the relatively short term of the weighted-average life of the loans.

The Company's consumer loan services department acts as the servicer for the securitized automobile loans in compliance with the terms established in the securitization agreements. The servicer is responsible for servicing, managing and administering the receivables and enforcing and making collections on the receivables. The servicer is required to carry out its duties using the degree of skill and care that the servicer exercises in performing similar obligations. This includes payment processing, insurance follow up, loan payoffs and release of collateral. Loan servicing generally consists of collecting payments from borrowers, processing those payments, and delinquent payment collections.

The Company established a special purpose subsidiary corporation in November 2000 named SBB&T RAL Funding Corporation and during the first quarters of 2002 and 2003 securitized RALs into a multi-seller conduit, backed by commercial paper. The Company acted as the servicer for all such RALs during the securitization periods. By March 31, 2002 and 2003, all loans sold into the securitization were either repaid or charged-off, and no securitization-related balances remained.

The Company sells some of the residential mortgages it originates and, for some of these sold loans, servicing is retained. As of March 31, 2003, the Company serviced $149.8 million in residential loans for investors. The Company receives a fee for this service. The right to receive this fee for performing servicing (originated mortgage servicing rights or "OMSR") is of value to the Company and could be sold should the Company choose to do so. The rights are recorded at the net present value of the fees that will be collected. The longer the period of time over which the fees will be collected, the more valuable they are. Prepayment by the borrower of these loans reduces the value of the OMSR because the Company will not receive servicing fees for as long as it would if the loan was paid back over the original term. The capitalized fees are amortized against noninterest revenue over the expected lives of the loans.

As of December 31, 2002, the value of the Company's OMSR was $995,000. During the first quarter of 2003, the rate of prepayments on these loans was such that the Company wrote down the value of the servicing rights to reflect the smaller amount of fees that would be collected. In addition to the normal amortization expense for the quarter, the Company wrote down the value of the asset by

$444,000. The Company sold additional loans in the first quarter of 2003, and consequently recognized additional OMSR related to these sales. The value of the OMSR at March 31, 2003 was $824,000.

The following tables show the individual components of other comprehensive income and the tax impact of each.

	March 31, 2003		December 31, 2002
Federal Home Loan Bank advances	$	188,600	$	176,000
Treasury Tax and Loan amounts due to the FRB		688		12,969
Subordinated debt issued by the Bank		36,000		36,000
Senior debt issued by the Bancorp		40,000		40,000

Total	$	265,288	$	264,969

The Federal Home Loan Bank ("FHLB") advances have the following maturities: $36.1 million in 1 year or less; $72.5 million in 1 to 3 years, and $80.0 million in more than 3 years. The senior debt is due in July 2006 and the subordinated debt is due in July 2011. The Treasury Tax and Loan notes are due on demand.

The Company has a credit-risk sharing agreement with one of the companies that prepares tax returns and through which the Company provides refund anticipation loans. This company franchises its operations. Along with the franchisor, the Company has been named in a suit filed by a group of the franchise owners relating to the credit-risk sharing agreement. The suit was filed in Morris County, New Jersey on September 13, 2002, as the Tax Authority, Inc. v. Jackson Hewitt, Inc. and Santa Barbara Bank and Trust. The suit claims that some of the funds initially retained by the Company in a risk pool to cover losses under the agreement and then paid to the franchisor when loan losses proved less than the amount retained should instead have been paid to the franchisees. The Company has no agreement with the franchisees and has paid the funds to the franchisor according to the terms of its contract with the franchisor. The plaintiffs allege that the funds in question total approximately $26-32 million. The

Company believes that there is no merit to the claim and intends to vigorously defend itself in this matter.

The Company is a defendant in a class action lawsuit brought on behalf of persons who lost funds from their Individual Retirement Accounts ("IRAs") which were invested with Mr. Reed Slatkin, an individual. Mr. Slatkin has pled guilty to having operated a fraudulent scheme which defrauded hundreds of investors. The Company is the custodian of approximately 30 self-directed IRA accounts. The participants of the accounts specifically directed the Trust Division of the Company to invest their IRA funds in a limited partnership operated by Mr. Slatkin. The participants each signed a written investment direction in which they directed the Company to invest their funds in the Slatkin limited partnership, stated that they had verified the security of the investment and the financial strength of the partnership, and held the Company harmless for any and all claims or loss resulting from the investment. Some of the participants are plaintiffs in this lawsuit which was filed in the Superior Court in Los Angeles on May 16, 2002, as Young, et al v. Santa Barbara Bank and Trust. The Company has removed the case to the Federal District Court in Los Angeles. The plaintiffs are seeking compensation from the Company for the loss of funds that were invested in the Slatkin limited partnership at their direction. The Company believes that there is no merit to the claims made in this action and intends to vigorously defend itself.

The Company is a defendant in a class action lawsuit brought on behalf of persons who entered into a refund anticipation loan application and agreement (the "RAL Agreement") with the Company from whose tax refund the Company deducted a debt owed by the applicant to another RAL lender. The lawsuit was filed on March 18, 2003 in the Superior Court in San Francisco, California as Canieva Hood and Congress of California Seniors v. Santa Barbara Bank & Trust, Pacific Capital Bank, N.A., and Jackson-Hewitt, Inc. The Company is a party to a separate cross-collection agreement with each of the other RAL lenders by which it agrees to collect sums due to those other lenders on delinquent RALs by deducting those sums from tax refunds due to its RAL customers and remitting those funds to the RAL lender to whom the debt is owed. This cross-collection procedure is disclosed in the RAL Agreement with the RAL customer and is specifically authorized and agreed to by the customer. The plaintiff does not contest the validity of the debt, but contends that the cross-collection is illegal and requests damages on behalf of the class, injunctive relief against the Company, restitution of sums collected, punitive damages and attorneys' fees. The Company believes that there is no merit to the claims made in this action and intends to vigorously defend itself.

The Company is involved in various litigation of a routine nature which is being handled and defended in the ordinary course of the Company's business. Expenses are being incurred in connection with defending the Company, but in the opinion of Management, based in part on consultation with legal counsel, the resolution of this litigation will not have a material impact on the Company's financial position, results of operations, or cash flows.

Securities totaling approximately $781.1 million and $729.2 million at March 31, 2003 and 2002, respectively, were pledged to secure public funds, trust deposits, bankruptcy deposits, treasury tax and loan deposits, FHLB advances, customer repurchase agreements, and other borrowings as required or permitted by law.

Loans secured by first trust deeds on residential and commercial property of $585.4 million and $582.0 million at March 31, 2003 and 2002, respectively, were pledged to the FHLB as security for borrowings.

In order to meet the financing needs of its customers in the normal course of business, the Company is a party to financial instruments with "off-balance sheet" risk. These financial instruments consist of commitments to extend credit and standby letters of credit.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. The Company has not usually charged fees in connection with loan commitments. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The Company charges a fee for these letters of credit.

The standby letters of credit involve, to varying degrees, exposure to credit risk in excess of the amounts recognized in the consolidated balance sheets. This risk arises from the possibility of the failure of the customer to perform according to the terms of a contract. In such a situation the third party might draw on the standby letter of credit to pay for completion of the contract and the Company would have to look to its customer to repay these funds to the Company with interest. To minimize the risk, the Company uses the same credit policies in making commitments and conditional obligations as it would for a loan to that customer. The decision as to whether collateral should be required is based on the circumstances of each specific commitment or conditional obligation. Because of these practices, Management does not anticipate that any significant losses will arise from such draws.

Changes in market rates of interest for those few commitments and undisbursed loans which have fixed rates of interest represent a possible cause of loss because of the contractual requirement to lend money at a rate that is no longer as great as the market rate at the time the loan is funded. To minimize this risk, if rates are quoted in a commitment, they are generally stated in relation to the Company's prime or base lending rate. These rates vary with prevailing market interest rates. Fixed-rate loan commitments are not usually made for more than three months.

The maximum non-discounted exposure to credit risk is represented by the contractual notional amount of those instruments. The majority of the commitments are for one year or less. The majority of the credit lines and commitments may be withdrawn by the Company subject to applicable legal requirements. As of March 31, 2003 and December 31, 2002, the contractual notional amounts and the maturity of these instruments are as follows:

The Company anticipates that a majority of the above commitments will not be fully drawn on by customers. Consumers do not tend to borrow the maximum amounts available under their home equity lines and businesses typically arrange for credit lines in excess of their expected needs to handle contingencies.

The Company has established an allowance for credit loss on letters of credit. In accordance with GAAP, this allowance is not included as part of the allowance for credit loss reported on the consolidated balance sheets for outstanding loans. Instead, the $3.3 million allowance is included in other liabilities.

The following table discloses cash amounts contractually due from the Company under specific categories of obligations as of March 31, 2003.

The Company had one swap in place at the end of the first quarter of 2003 for managing its own interest rate risk. That swap is related to a specific loan and qualifies as a fair value hedge. The notional amount of this hedge at March 31, 2003 was $28.9 million with a fair value loss of approximately $693,000. This loss is exactly offset by an increase in the value of the loan because the swap and loan have identical terms.

In addition to the interest rate swap the Company has entered into to manage its own interest rate risk, the Company has entered into interest rate swaps and foreign exchange transactions with some of its customers to assist them in managing their interest rate and foreign exchange risks. As of March 31, 2003, there were swaps with a notional amount of $45.8 million and a fair value of $1.8 million. To avoid increasing its own interest rate risk entering into these swap agreements, the Company entered into offsetting swap agreements with other larger financial institutions. The effect of the offsetting swaps to the Company is to neutralize its position. The Company generally earns a spread to compensate it for its services.

GAAP requires companies to disclose the fair value of those financial instruments for which it is practicable to estimate that value and the methods and significant assumptions used to estimate those fair values. This must be done irrespective of whether or not the instruments are recognized on the balance sheets of the Company.

There are several factors which users of these financial statements should keep in mind regarding the fair values disclosed in this note. First, there are uncertainties inherent in the process of estimating the fair value of certain financial instruments. Second, the Company must exclude from its estimate of the fair value of deposit liabilities any consideration of its on-going customer relationships which provide stable sources of investable funds.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

The face value of cash, Federal funds sold, and securities purchased under agreements to resell are their fair value.

For securities and commercial paper, fair value equals quoted market price, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. As explained in Note 1, securities classified as available-for-sale are carried at fair value.

The fair value of loans is estimated by discounting the future contractual cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. These contractual cash flows are adjusted to reflect estimates of uncollectible amounts.

The fair value of demand deposits, money market accounts, and savings accounts is the amount payable on demand as of the period end. The fair value of fixed-maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.

For short-term instruments, the carrying amount is a reasonable estimate of their fair value. For FHLB advances, the fair value is estimated using rates currently quoted by the FHLB for advances of similar remaining maturities. For the senior and subordinated debt issues, the fair value is estimated using approximately the same interest rate spread to treasury securities of comparable term as the notes had when issued.

Fair values for derivative financial instruments are based upon quoted market prices, except in the case of certain options and swaps where pricing models are used.

The fair value of guarantees and letters of credit is based on fees currently charged for similar agreements. The Company does not believe that its loan commitments have a fair value within the context of this note because generally fees have not been charged, the use of the commitment is at the option of the potential borrower, and the commitments are being written at rates comparable to current market rates.

Fair values for off-balance-sheet, credit related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing.

The fair value of the financial guarantees, commitments and other off-balance-sheet instruments are immaterial.

The carrying amount and estimated fair values of the Company's financial instruments as of March 31, 2003 and December 31, 2002, are as follows:

			As of March 31, 2003						As of December 31, 2002
(dollars in thousands)			Carrying Amount			Fair Value			Carrying Amount			Fair Value
Financial assets:
	Cash and due from banks		$	138,358		$	138,358		$	151,540		$	151,540
	Federal funds sold			204,500			204,500			—			—
	Securities available-for-sale			816,975			816,975			803,429			803,429
	Securities held-to-maturity			64,043			75,139			65,846			74,616
	Net loans			2,968,828			3,040,399			2,965,999			3,103,098
		Total financial assets		4,192,704			4,275,371			3,986,814			4,132,683
Financial liabilities:
	Deposits			3,640,016			3,656,240			3,516,077			3,526,666
	Long-term debt, FHLB Advances			264,600			281,541			252,000			268,821
	Repurchase agreements, Federal funds purchased, and Treasury Tax & Loan			33,182			33,177			42,691			42,699
	Total financial liabilities			3,937,798			3,970,958			3,810,768			3,838,186
Interest rate swap contracts				(693	)		(693	)		(1,089	)		(1,089	)

The following table presents information for each segment regarding assets, profit or loss, and specific items of revenue and expense that are included in that measure of segment profit or loss as reviewed by the chief operating decision maker.

The following table reconciles total revenues and profit for the segments to total revenues and pre-tax income, respectively, in the consolidated statements of income for the three-month periods ended March 31, 2003 and 2002.

	Three months ended March 31,
(dollars in thousands)	2003			2002
Total revenues for reportable segments	$	157,620		$	151,480
Elimination of intersegment revenues		(27,863	)		(34,957	)
Elimination of taxable equivalent adjustment		(1,657	)		(1,503	)

Total consolidated revenues	$	128,100		$	115,020

Total profit or loss for reportable segments	$	59,463		$	45,776
Elimination of taxable equivalent adjustment		(1,657	)		(1,503	)

Income before income taxes	$	57,806		$	44,273

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

Pacific Capital Bancorp and its wholly owned subsidiaries (together referred to as "the Company") earned $36.4 million for the quarter ended March 31, 2003, compared to $27.5 million in the first quarter last year, an increase of $8.9 million or 32.3%. Diluted earnings per share for the first quarter of 2003 were $1.05 compared to $0.79 earned in the first quarter of 2002.

In various sections of this discussion and analysis, attention is called to the significant impacts on the Company's balance sheet and year to date income statement caused by its tax refund anticipation loans ("RAL") and refund transfer ("RT") programs. Because they relate to the filing of individual tax returns, these programs are activities primarily during the first and second quarters of each year. The results of operations and actions taken by the Company to manage these programs are discussed in section below titled "Refund Anticipation Loan and Refund Transfer Programs." Included in the discussion is a summary statement of the results of operations for the programs.

These programs comprise one of the Company's operating segments for purposes of segment reporting in Note 14 to the consolidated financial statements. As such, Management believes that separately reporting operating results for the programs is consistent with GAAP. Because there are only two other financial institutions with nationwide refund programs of similar size to those of the Company, Management computes a number of amounts and ratios exclusive of the balances and operating results of these programs. Management does this so that it may compare the results of the Company's traditional banking operations with the results of other financial institutions. For the last several years, the Company's Management has conducted conference calls with analysts and investors in connection with its quarterly earnings releases. During these calls, investors and analysts have expressed through their questions an interest in knowing the usual performance ratios exclusive of the RAL and RT programs. The Company's Management believes analysts and investors request this information for the same reason that Management uses it internally; namely, to provide more comparability with virtually all of the rest of the Company's peers that do not operate such programs. Consequently, the Company has provided these amounts and ratios both with and without the balances and results of the RAL and RT programs in its press releases and in its periodic quarterly and annual reports on Forms 10-Q and 10-K, respectively.

Note D to this discussion includes a table that provides a reconciliation for all numbers and ratios reported in this discussion exclusive of the RAL/RT balances or results. The table provides the consolidated number or ratio, the RAL/RT adjustment, and the number or ratio exclusive of the RAL/RT adjustment.

In addition to the non-GAAP measures computed related to the Company's balances and results exclusive of its RAL and RT programs, this filing contains other financial information determined by methods other than in accordance with GAAP. Management uses these non-GAAP measures in their analysis of the business and its performance. In particular, net interest income, net interest margin and operating efficiency are calculated on a fully tax-equivalent basis ("FTE").

Management believes that the measures calculated on a FTE basis provide a useful picture of net interest income, net interest margin and operating efficiency for comparative purposes. Net interest income and net interest margin on a FTE basis is determined by adjusting net interest income to reflect tax-exempt interest income on an equivalent before-tax basis. The efficiency ratio also uses net interest income on a FTE basis. The FTE calculation is explained in Note A. Notes designated by a letter are found at the end of this analysis and discussion. Notes designated by a number are notes to the financial statements which they follow.

Compared to the first quarter of 2002, net interest income (the difference between interest income and interest expense) for the first quarter of 2003 increased by $14.1 million, an increase of 23.1%. In general, balances of both earning assets and interest-bearing liabilities increased while rates earned and paid were lower compared to the first quarter of 2002. Interest on loans for the first quarter increased 18.1%, from $67.2 million for 2002 to $79.3 million for 2003. Exclusive of fees on RALs, interest and fees on loans decreased $1.0 million from the first quarter of 2002 to the first quarter of 2003 due primarily to the Federal Open Market Committee's ("FOMC") 50 basis point decrease in target Federal funds rate in November 2002.

Average loan balances increased from $3.09 billion during the first quarter of 2002, to $3.44 billion during the same quarter of 2003, a 11.5% increase. Average RALs included in these average loans figures for 2002 and 2003 were $261 million and $468 million, respectively. Average interest-bearing deposits and liabilities increased $103.4 million or 3.4%. Despite the growth in deposits, interest expense decreased $3.3 million or 18.9% due to the lower rate environment in the first quarter of 2003 compared to 2002.

Provision expense decreased from $14.1 million in the first quarter of 2002 to $11.6 million in the first quarter of 2003. Provision expense for loans other than RALs decreased from $9.5 million to $4.4 million for the same respective periods as the Company's nonperforming loans and potential problem loans stabilized from the prior quarter.

Noninterest revenue increased by $2.3 million or 6.4% over the same quarter of 2002. Exclusive of the impact of fees from the refund transfer program and the gain on sale of RALs through a securitization, noninterest revenues increased $2.0 million or 16.0%. Operating expense was $44.4 million in the first quarter of 2003 compared to $39.1 million in the same quarter of 2002. An explanation of these increases is presented later in this discussion in the section below titled "Operating Expense."

The above changes resulted in an operating efficiency ratio of 38.49% for the first quarter of 2003 compared to 39.54% for the first quarter of 2002. This ratio measures what proportion of a dollar of operating income it takes to earn that dollar. In 2003, the Company's return on average assets ("ROA") for the first quarter was 3.13% compared to 2.54% for the first quarter of 2002, and the return on average equity ("ROE") was 39.25% compared to 33.96%. These annualized ratios are significantly impacted by the highly seasonal tax refund programs. Exclusive of the impact of the RAL/RT programs in both periods, the ROA was 1.24% for the first quarter of 2003, compared to 1.05%, for the same period in 2002. Exclusive of the impact of the RAL/RT programs in both periods, the operating efficiency ratio for the first quarter of 2003 was 60.30% and 54.95% in the first quarter of 2002.

The increase in the operating efficiency ratio exclusive of the impact of the RAL/RT programs from the first quarter of 2002 to the first quarter of 2003 is the result of a faster rate in the growth of operating expenses than in net revenues. Reasons for this are explained in the section below titled "Operating Expense."

The Company is a bank holding company. All references to "the Company" apply to Pacific Capital Bancorp and its subsidiaries on a consolidated basis. "Bancorp" will be used to refer to the parent company only. At the end of business March 29, 2002, the Company merged its major subsidiaries, Santa Barbara Bank & Trust ("SBB&T") and First National Bank of Central California ("FNB") including its affiliates South Valley National Bank and San Benito Bank ("SBB") into a single nationally chartered bank, Pacific Capital Bank, N.A. ("the Bank"). "The Bank" is intended also to mean SBB&T and/or FNB, as appropriate, when referring to events or situations prior to March 29, 2002. The Bank will continue to use the four brand names listed above in their respective market areas.

The Bank is a member of the Federal Reserve System. The Bank offers a full range of retail and commercial banking services. These include commercial, real estate, and consumer loans, a wide variety of deposit products, and full trust services.

Bancorp has four other subsidiaries. PCB Services Corporation (formerly Pacific Capital Commercial Mortgage, Inc.) was used through the middle of 2001 to broker commercial mortgages to other financial institutions and now has only insignificant activities. Pacific Capital Services Corporation is an inactive corporation. SBB&T Automobile Loan Securitization Corporation and SBB&T RAL Funding Corporation are used in the automobile loan and RAL securitizations, respectively, that are described in Note 8.

This quarterly report on Form 10-Q, including the discussion and analysis, contains forward-looking statements with respect to the financial condition, results of operation and business of the Company that are based on management's beliefs as well as assumptions made by and information currently available to the Company's management. These include statements that relate to or are dependent on estimates or assumptions relating to the prospects of continued loan and deposit growth, improved credit quality, the trend and intensity of changes in interest rates, and the operating characteristics of the Company's income tax refund programs. The subjects of these forward-looking statements involve certain risks and uncertainties, many of which are beyond the Company's control. Such statements are intended to be covered by the safe-harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and this statement is being included for the purpose of invoking these safe-harbor provisions. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) increased competitive pressure among financial services companies; (2) changes in the interest rate environment reducing interest margins or increasing interest rate risk; (3) deterioration in general economic conditions, internationally, nationally or in the State of California; (4) reduced demand for or earnings derived from the Company's income tax refund loan and refund transfer programs; (5) judicial, legislative or regulatory changes adversely affecting the business in which the Company engages; (6) the occurrence of future events such as the terrorist acts of September 11, 2001 or unforeseen consequences of military action in the Middle East; and (7) other risks detailed in the Pacific Capital Bancorp 2002 Annual Report on Form 10-K filed with the Securities and Exchange Commission ("2002 10-K"). Forward-looking statements speak only as of the date they are made, and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

A number of critical accounting policies are used in the preparation of the Consolidated Financial Statements which this discussion accompanies.

The preparation of Consolidated Financial Statements in accordance with GAAP requires Management to make certain estimates and assumptions which affect the amounts of reported assets and liabilities as well as contingent assets and liabilities as of the date of these financial statements. These estimates and assumptions also affect the reported amounts of revenues and expenses during the reporting period(s). Although Management believes these estimates and assumptions to be reasonably accurate, actual results may differ.

An estimate of the amount of the probable losses incurred in the Company's loan portfolio is used in determining the amount of the allowance for credit losses and therefore the periodic charge to income for the provision for credit losses expense. A description of the method of developing the estimate is described in the section below titled "Credit Quality and the Allowance for Credit Losses" and in Note 1 to the Consolidated Financial Statements presented in the Company's 2002 10-K. If the actual losses incurred in fact materially exceed the estimate of probable losses developed by Management, then the Allowance for Credit Losses will be understated and the Company will have to record additional provision expense in future periods as the actual amount of losses are recognized. If the losses currently in the portfolio are materially less than the estimate then the Company will reverse the excess allowance through provision expense in future periods.

The Company's deferred tax assets are explained in the section below titled "Income Tax" and in Note 15 to the Consolidated Financial Statements presented in the Company's 2002 10-K. The Company uses an estimate of future earnings to support its position that the benefit of its deferred tax assets will be realized. If future income should prove non-existent or less than the amount of the deferred tax assets within the tax years to which they may be applied, the assets will not be realized and the Company's net income will be reduced.

The Company uses certain estimates regarding its employees to determine its liability for Post Retirement Health Benefits. These estimates include life expectancy, length of time before retirement, and future rates of growth of medical costs. Should these estimates prove materially wrong such that the liability is understated, the Company will either incur more expense to provide the benefits or it will need to amend the plan to limit benefits.

The Company uses certain estimates in determining the residual value of the securitization of indirect auto loans described in Note 8 to the financial statements which this discussion accompanies. The assumptions and estimates used for the discount, prepayment, and default rates are shown in that note. If later experience shows that the estimates for the prepayment and default rates are too low by a material amount, the Company would have to write down the residual value and a loss would have to be recognized. If later experience shows that the estimates for the prepayment and default rates are too high by a material amount, the Company would write up the residual value and a gain would be recognized.

The Company uses estimates of the amount of residential loans that will be fully paid by borrowers before the scheduled maturity in determining the value of the mortgage servicing rights it retained despite selling the loans to other investors. Should the Company underestimate the speed of such prepayments, the value of the mortgage servicing rights will be less than their carrying amount and they will have to be written down through a charge to income. Estimates of prepayment speeds are also used in determining the estimated average life of mortgage-backed securities and collateralized mortgage obligations. Any premium paid at the time of purchase is amortized over the estimated life of the security. Prepayments by borrowers on the underlying mortgages shorten the estimated remaining life causing the premium to be amortized faster. If the Company failed to revise its estimates of prepayment speeds, the Company could have received all of the par value of its investment back and yet have unamortized premium which would have been written off in one period. Estimates for these prepayment speeds are revised monthly by the Company.

Certain assets of the Company are recorded at fair value, or the lower of cost or fair value. In some cases, the fair value used is an estimate. Included among these assets are securities that are available for sale investment securities, goodwill and other intangible assets, and other real estate owned and impaired loans. These estimates may change from period to period as they are impacted by changes in interest rates and other market conditions. Losses not anticipated or greater than anticipated could result if the Company were forced to sell one of these assets and discovered that its

estimate of fair value had been too high. Gains not anticipated or greater than anticipated could result if the Company were to sell one of these assets and discovered that its estimate of fair value had been too low. Estimates of fair value are arrived at as follows:

Available-for-sale securities: The fair values of most securities classified as available-for-sale are based on quoted market prices. If quoted market prices are not available, estimates of the fair values are extrapolated from the quoted prices of similar instruments.

Goodwill and other intangible assets: As discussed in Note 7 to the Consolidated Financial Statements which this discussion accompanies, the Company must assess goodwill and other intangible assets each year for impairment. This assessment involves estimating cash flows for future periods. If the future cash flows were materially less than the estimates, the Company would be required to take a charge against earnings to write down the asset to the lower fair value.

Other real estate owned and impaired loans: The fair value of other real estate owned or collateral supporting impaired loans is generally determined from appraisals obtained from independent appraisers. The Company also must estimate the costs to dispose of the property. This is generally done based on experience with similar properties. When determining the valuation allowance for impaired loans, the Company may use the discounted cash flow method which may include estimates of borrower revenue, expenses, capital expenditures and disposals of capital assets, along with estimates of future economic conditions including forecasts of interest rates and other economic factors which management believes would impact estimated future customer cash flows.

The accounting and reporting policies of the Company are in accordance with GAAP and conform to practices within the banking industry. As such there are few alternatives available to the Company in its accounting for items of income or expense or for assets and liabilities. The few areas where choices are available are as follows:

Depreciation of fixed assets: The Company selects lives of assets over which to depreciate or amortize the cost based on the expected period it will benefit the Company. The Company's methods of depreciation and the lives of fixed assets are described in Note 1 to the Consolidated Financial Statements presented in the Company's 2002 10-K. If a method is used or a life is chosen that results in a material amount of the cost not having been amortized when the asset provides no further benefit to the Company, then a loss will be incurred for the unamortized cost of the asset when it is disposed of or replaced.

Amortization of the cost of other assets: The Company's methods of amortizing assets other than fixed assets are described in notes to these statements or in the 2002 10-K. As with fixed assets, if the method of amortization or the amortization term results in unamortized cost when the asset has no further value, a loss will be recognized.

Stock options: When the Company adopted Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123") in 1996, it elected to continue to use the method of accounting for stock options that did not recognize compensation expense at the time options were granted. As required by SFAS 123, pro forma amounts of compensation expense and the pro forma impact on net income and earnings per share are disclosed each year in the Company's Annual Reports on Form 10-K as if the Company had elected to instead use the accounting method that recognizes compensation expense. For the year 2002, had the Company elected the second method of accounting for its stock options, the impact would have been to lower net income and earnings per share by less than 1%.

In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure, an amendment of FASB Statement No. 123 ("SFAS 148"). This statement requires the disclosure to be presented each quarter. The Company's disclosure is found in Note 1 to the consolidated financial statements. For the first quarter of 2003, had the Company elected the second method of accounting for its stock options, the impact would have been to lower its net income and fully diluted earnings per share by less than 1%.

The Company's financial results have been or will be impacted by several new accounting pronouncements. These pronouncements and the nature of their impact are discussed in Notes 1 and 12 to the consolidated financial statements.

The risk environment for the Company changed due to the terrorist attacks of September 11, 2001, as it has for all other banks. The Federal Reserve Bank immediately injected a large amount of liquidity into the country's banking system to assist the clearing of payments between banks. Concurrent with this action was a tightening of procedures to prevent money laundering, increased scrutiny of foreign transactions, and requests from authorities to review customer lists for contacts with certain individuals suspected of connection with the attacks or other acts detrimental to the interests of the United States. Much of the extra liquidity was removed from the system by the beginning of the first quarter of 2002. The Company has been able to adjust to these new changes without material impact.

The attacks occurred at a time when the nation's economy was already slowing. Certain segments of the economy, for example air travel and hospitality, were especially impacted as consumers and companies have cut back on travel. The Company has considered these factors in assessing the adequacy of its allowance for credit loss, but further attacks or more significant economic decline in its markets could cause additional credit deterioration.

Since September 11, 2001 there have been occasional warnings of possible terrorist activity in this country. While no such events have occurred up to the time this document was written, further incidents, especially ones targeting the country's financial systems could have a negative impact on the Company.

As of this writing, there seems to be no clear consensus as to whether there will be a significant impact on the nation's economy from the war in Iraq. Commentators have expressed opinions that prolonged presence of US military forces in the region would be both expensive and could provoke further terrorist actions. Either of these consequences could have an impact on the economy and therefore on the results of operations for the Company.

The table below shows the growth in average total assets and deposits since 1998. Annual averages are shown for 1998, 1999, and 2000; quarterly averages are shown for 2001, 2002, and 2003. Because significant but unusual cash flows sometimes occur at the end of a quarter and at year-end, the overall trend in the Company's growth is better shown by the use of average balances for the periods.

(dollars in millions)	Average Assets		Average Deposits		Percent of Assets Funded by Deposits
1998	$	2,631	$	2,322	88.3	%
1999		2,780		2,405	86.7
2000		3,666		3,141	85.7
1st Quarter 2001		4,027		3,392	84.2
2nd Quarter 2001		3,808		3,187	83.7
3rd Quarter 2001		3,786		3,163	83.5
4th Quarter 2001		3,821		3,203	83.8
1st Quarter 2002		4,390		3,691	84.1
2nd Quarter 2002		4,045		3,269	80.8
3rd Quarter 2002		4,036		3,318	82.2
4th Quarter 2002		4,161		3,448	82.9
1st Quarter 2003		4,723		3,811	80.7

Deposit balances also have been included in the table because an important factor in the profitability of the Company is the portion of assets that are funded by deposits. Beginning in 1999, as reflected in Table 1, the Company relied more on nondeposit funding sources. Generally, these nondeposit sources of funding are primarily borrowed funds from other financial institutions. This occurred as loan growth in general exceeded deposit growth and because matching the maturities of assets (see "Interest Rate Sensitivity" below) was more easily accomplished by borrowing from the FHLB than by trying to obtain longer term certificates of deposit. Because interest rates on such borrowings are generally higher than the interest rates paid on deposits, the Company must carefully monitor the interest rate earned on the funds borrowed to ensure that the extra expense is covered by the rates earned on the assets acquired. However, as discussed below in the section titled "Long-term Debt, Other Borrowings, and Related Interest Expense," such borrowings may have certain advantages in a declining interest rate environment.

While the Company has been making more use of nondeposit funding sources in the last three or four years, the percent of the Company's assets funded by deposits for the first quarter of 2003 of 80.7% is still indicative of substantially less reliance on nondeposit funding sources than the comparable figure of 68.3% for the Company's peers of $1 billion to $10 billion in assets (See Note B.)

There are three primary reasons for the overall growth trend shown above for the Company. The first is the acquisition of other financial institutions. The acquisition in 2000 of Los Robles Bank added $172 million to the Company's assets and $155 million to deposits. Because the Company's mergers with FNB and SBB were accounted for by the pooling of interest method, asset and deposit totals for periods prior to the mergers have been restated to include their balances and so do not impact the totals shown in the above table. However, growth at these institutions subsequent to the mergers is reflected in the table above.

Secondly, the Company's experience with acquisitions and mergers has been contrary to the general pattern in which banks lose customers of the acquired institution. Depositors of banks acquired by or merged with the Company have kept their deposits with the Company. The Company attributes this to its efforts to maintain the acquired institution's character and management in place. The impact of this reason has been less in the last several years as the frequency of acquisitions in the financial industry has slowed.

Third, the Bank has opened two new offices in Ventura County and one new office in northern Santa Barbara County during the period covered by the table. The company acquired some of the assets and deposits of two of the branches of another financial institution on March 29, 2002.

Average assets and deposits increase during the first quarters of each year and then generally decrease in the second quarter. The major reason for this is the Company's tax refund loan program. The growth in assets is from the loans held by the Company. The growth in deposits is due both to certificates of deposit used as one of the sources of funding for the refund loans and to the outstanding checks issued for loans and transfers (See Note C).

Banks act as financial intermediaries. As such, they take in funds from depositors and then either lend the funds to borrowers or invest the funds in securities and other instruments. The Company earns interest income on loans and securities and pays interest expense on deposits and other borrowings. Net interest income is the difference in dollars between the interest income earned and the interest expense paid. On an annual basis, net interest income represents approximately 70%-75% of the Company's net revenues.

Table 2 shows the average balances of the major categories of earning assets and liabilities for the three-month periods ended March 31, 2003 and 2002 together with the related interest income and expense. Table 3, an analysis of volume and rate variances, explains how much of the difference in interest income or expense compared to the corresponding period of 2002 is due to changes in the balances (volume) and how much is due to changes in rates. For example, Table 2 shows that for the first quarter of 2003, real estate loans averaged $1.9 billion, interest income for them was $30.8 million, and the average rate received was 6.36%. In the quarter of 2002, real estate loans averaged $1.8 billion, interest income for them was $31.4 million, and the average rate received was 6.79%. Table 3 shows that the $563 thousand increase in interest income for these loans from the first quarter of 2002 compared to the first quarter of 2003 is the net result of a $1.4 million increase in interest income due to higher balances in 2003, and a decrease of $2.0 million due to lower rates during 2003.

Table 2 also discloses the net interest margin for the reported periods. Net interest margin is the ratio of net interest income to average earning assets. This ratio is useful in allowing the Company to monitor the spread between interest income and interest expense from month to month and year to year irrespective of the growth of the Company's assets. If the Company is able to maintain the net interest margin as the Company grows, the amount of net interest income will increase. If the net interest margin decreases, net interest income can still increase, but earning assets must increase at a higher rate. The increased volume of earning assets serves to replace the net interest income that is lost by the decreasing rate.

As shown in Table 2, the net interest margin—7.03%—and net interest income—$76.7 million—for the first quarter of 2003 were higher than the comparable figures—6.19% and $62.5 million—for the first quarter of 2002. As noted at the start of this discussion, the RAL and RT programs have a significant impact on the Company's operating results and this is most pronounced during the first quarter. However, interest income from RALs is not affected by the interest rate environment. Therefore, to analyze the impact of changes in interest rates on the Company's net interest income and net interest margin, it is informative to compare the net interest margin excluding the effect of the RAL balances and interest income and excluding any direct liabilities used to fund the RALs and the related interest expense. Exclusive of the RAL program (the RT program does not directly impact balances or interest income) the net interest margin for the first quarter of 2003 was 4.97% compared to 5.03% for the first quarter of 2002 (See Note D).

The Federal Reserve Bank's (FRB) target Federal funds rate averaged 1.75% in the first quarter of 2002 and averaged 1.25% in the first quarter of 2003. The interest rate yield curve was flatter during the first quarter of 2002 than during the first quarter of 2003 (See Note E). During the fourth quarter

of 2002 and the first quarter of 2003, the Company made some changes to the composition of assets and liabilities as it responded to the lower interest rate environment. During the first quarter of 2003, a strong consensus seemed to develop among economic commentators that the FOMC would decrease rates again.

While slightly lower than a year ago, the Company's net interest margin in the first quarter of 2003, exclusive of RALs, benefited from average earning assets increasing by $125.0 million from the first quarter of 2002 to the first quarter of 2003 compared to an increase of $28.7 million in interest bearing liabilities. In addition, the increase in earning assets occurred in the higher yielding loan and securities portfolios while the short term and overnight funds balances decreased. Specifically, compared to the first quarter of 2002, average loans for the first quarter of 2003 were $147.7 million (5.22%) higher, securities were $37.4 million (4.63%) higher, and Federal funds and other short-term investments were $60.1 million (30.8%) lower.

Because such large proportions of the Company's balance sheet are made up of interest-earning assets and interest-bearing liabilities, and because such a large proportion of its earnings is dependent on the spread between interest earned and interest paid, it is critical that the Company measure and manage the sensitivity of the value of its financial instruments and its earnings to changes in interest

rates. Measurement is done by estimating the impact of hypothetical changes in interest rates on net economic value and on net interest income over the next twelve months. Net economic value is the net present value of the cash flows arising from assets and liabilities discounted at their acquired rate plus or minus the specified assumed changes in rates.

Estimating changes in net interest income or net economic value from increases or decreases in balances is relatively straight forward. Estimating changes that would result from increases or decreases in interest rates is substantially more difficult. Estimation is complicated by a number of factors: (1) some financial instruments have interest rates that are fixed for their term, others that vary with rates, and still others that are fixed for a period and then reprice using then current rates; (2) the rates paid on some deposit accounts are set by contract while others are priced at the option of the Company according to then current market conditions; (3) the rates for some loans vary with the market, but only within a limited range; (4) consumers may prepay loans or withdraw deposits if interest rates move to their disadvantage, effectively forcing a repricing sooner than would be called for by the contractual terms of the instrument; and (5) external interest rates which are used as indices for various products offered by the Company do not change at the same time or to the same extent as the Federal Reserve Board's target Federal funds rate, the usual reference rate.

To address the complexity resulting from these and other factors, a standard practice developed in the industry is to compute the impacts of hypothetical interest rate "shocks" on the Company's asset and liability balances. A shock is an immediate change in all interest rates. The resulting impacts indicate how much of the Company's net interest income and net economic value are "at risk" (would deviate from the base level—Note G) if rates were to change in this manner.

Although interest rates normally would not change suddenly in this manner, this exercise is valuable in identifying exposures to risk and in providing comparability both with other institutions and between periods. The results reported below for the Company's December 31, 2002, and March 31, 2003 balances 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 such sudden changes:

		Shocked by -2%		Base Case (in thousands)		Shocked by +2%
As of December 31, 2002
	Net interest income	(14.82	)%	$	225,119	+6.41	%
	Net economic value	+25.54	%	$	470,522	(25.76	)%
As of March 31, 2003
	Net interest income	(15.36	)%	$	218,323	+11.10	%
	Net economic value	+17.18	%	$	503,772	(7.20	)%

In general, differences in the results from one period to the next are due to changes in (1) the maturities and/or repricing opportunities of the financial instruments held and (2) the assumptions used regarding how responsive the rates for specific instruments are to the hypothetical 2% change in market rates.

Because the measurement period for changes in net interest income is one year, the impact on net interest income from these hypothetical changes in interest rates will depend on whether more assets or liabilities will reprice within the twelve-month period. An asset or liability reprices because either (a) it matures or is sold and is replaced with a new asset or liability priced at current market rates or (b) its contractual terms call for a periodic resetting of the interest rate. If the Company has more assets repricing within one year than it has liabilities, then net interest income will increase with increases in

rates and decrease as rates decline. The opposite effects will be observed if more liabilities than assets reprice in the next twelve months.

The Company remains "asset sensitive," i.e. it has more assets than liabilities repricing in the next year. Consequently, its net interest income would decrease if rates were to decline and increase if rates were to rise.

The market value of fixed rate securities or loans increase as rates decline because the fixed rate is then higher than the current market level. Conversely the market value declines when rates rise because the instrument is earning at a lower rate than the current level. In other words, the price of the security or loan changes in response to changes in market rates to bring the effective yield on the instrument equal to the rate on new instruments. The longer the maturity of the asset, the more sensitive is its market value to changes in interest rates, because the mismatch of the instrument's coupon rate will differ from the market rate for a longer time. The market value of fixed rate liabilities changes in exactly the opposite manner. For example, they are less valuable (more costly) to the Company when rates decline because the Company must continue to pay the higher rate until they mature.

As indicated above, net economic value in this context is the sum of the net present value of the cash flows associated with the Company's financial assets and liabilities. The net economic value of variable rate instruments does not change with increases or decreases in rates because their rates change with the market. Therefore the Company's net economic value increases or decreases as interest rates change depending on the relative proportion and maturities of fixed rate assets and liabilities and the relative terms of these instruments. The Company has more fixed rate assets than liabilities and they generally have longer maturities. Therefore, it is expected that the net economic value of the Company's portfolio will decrease when rates rise and increase when rates decline.

It is also expected that the change in the net economic value resulting from a given change in interest rates would be greater than the change in the net interest income. This occurs because the expected change in net interest income is measured only over the next twelve months while the change in net economic value is the present value of the cash flows over the entire maturity term of the assets and liabilities.

Financial instruments do not respond in parallel fashion to rising or falling interest rates. This can cause an asymmetry in the magnitude of changes in net interest income and net economic value resulting from the hypothetical increases and decreases in rates. In other words, the same percentage of increase and decrease in the hypothetical interest rate will not necessarily cause the same percentage change in net interest income or net economic value. An asymmetrical or nonparallel response occurs because various contractual limits and non-contractual factors come into play. An example of a contractual limit is the "interest rate cap" on some residential real estate loans, which may limit the amount that the loan rate may increase, but not limit the amount it may decrease. An example of a non-contractual factor is the assumption of the extent to which rates paid on administered accounts would be changed by the Company were market rates to go up or down by 200 basis points.

In addition, the degree of asymmetry can change as the base rate changes from period to period and as there are changes in the Company's product mix. For example, if savings accounts are paying 4% when one measures the impact of a 2% decrease in market rates, the measured responsiveness of the rate paid on these accounts to that decrease will be greater than the responsiveness if the current rate is 3% when the measurement is done. This is because the Company cannot assume that it will be able to lower the rates paid on these deposits as much from a 3% base as from a 4% base. Another example of non-contractual factors coming into play relates to consumer variable rate loans that have interest rate caps. To the extent those loans are a larger proportion of the portfolio than in a previous period, the caps on loan rates would have more of an adverse impact on the overall result if rates were to rise.

For these measurements, the Company makes certain assumptions that significantly impact the results. The most significant assumption is the use of a "static" balance sheet—the Company does not project changes in the size or mix of the various assets and liabilities. However, as noted above, the Company does in fact make changes to the size and mix of the various asset and liability balances in response to interest rate changes. Additional assumptions include the duration of the Company's non-maturity deposits because they have no contractual maturity, and the extent to which the Company would adjust the rates paid on its administered rate deposits as external yields change. With respect to the differences between the December 31, 2002 and the March 31, 2003 results for net interest income, the change is due primarily to the changes in assumptions regarding the extent to which deposit rates would be raised or lowered in the event of a 200 basis point increase or decrease and to changes in the assumptions with respect to prepayment speeds on residential mortgages. With respect to net economic value, the change is due primarily to changes in the assumptions regarding the duration of nonmaturity deposits and prepayment speeds.

As interest rates change, the assumptions regarding responsiveness to further change must be reviewed, and any changes will affect the computed results. These assumptions are reviewed each quarter and are changed as deemed appropriate to reflect the best information available to Management.

The Company's exposure to interest rate risk and how it addresses this risk is discussed in more detail in Management's Discussion and Analysis in the 2002 10-K.

While occasionally there may be slight decreases in average deposits from one quarter to the next, the overall trend is one of growth as shown in Table 1. As noted in the discussion accompanying the table, there is a significant increase in deposits during the first quarter of each year related to the tax refund programs. These deposits include brokered certificates of deposit used to fund the loans. These deposits bear a higher interest rate than other deposits and the rate paid on time deposits as shown in Table 2 reflect this higher rate.

The table below shows the major categories of deposits as of March 31, 2003 and 2002 and as of December 31, 2002. This table does not show as much difference between total deposits as of December 31, 2002 and March 31, 2003 as is shown between the average deposits for the fourth quarter of 2002 and for the first quarter of 2003. Most of the deposits used to fund the RAL program mature within the first quarter and so are included in the average balance but not in the period-end balance.

(dollars in thousands)			March 31, 2003		December 31, 2002		March 31, 2002
Noninterest bearing deposits			$	867,220	$	823,883	$	807,058
Interest bearing deposits:
	NOW accounts			446,102		452,863		403,482
	Money market deposit accounts			838,025		801,274		741,654
	Other savings deposits			256,513		241,383		228,776
	Time certificates of $100,000 or more			761,710		723,802		670,785
	Other time deposits			470,446		472,872		503,716

		Total deposits	$	3,640,016	$	3,516,077	$	3,355,471

The table below shows the interest expense for the major categories of deposits for the three-month periods ended March 31, 2003 and 2002.

		Interest Expense for the Three-Month Periods Ended March 31,
(dollars in thousands)		2003		2002
NOW accounts		$	106	$	178
Money market deposit accounts			2,372		2,407
Other savings deposits			269		339
Time certificates of $100,000 or more			3,828		5,134
Other time deposits			3,329		5,870

	Total interest on deposits	$	9,904	$	13,928

The table in Note 5 to the consolidated financial statements which this discussion accompanies shows the balances by loan type for March 31, 2003, December 31, 2002, and March 31, 2002. The end-of-period loan balances as of March 31, 2003 have increased by $3.0 million compared to December 31, 2002 and by $150.2 million compared to March 31, 2002. Of this increase from year-end 2002, $52.0 million relates to RALs. The RALs are included in consumer loans in the table in Note 5 to the consolidated financial statements. Because this program relates to tax refunds, there were no such loans in the portfolio at December 31, 2002. Included in consumer loans in the table for March 31, 2002 are $39.6 million in RALs. Exclusive of RALs, loans have increased by $137.8 million year over year.

Within the average balance of consumer loans in Table 2 are some of the tax refund loans. About 85% or more of tax refund loans are made in the first quarter of each year with the remainder in the second quarter. Tax refund loans that were sold into the securitization and the fees charged on those loans were excluded from Table 2.

Without the effect of tax refund loans, average yields for loans for the three-month period ended March 31, 2003 was 6.79%, and for the three-month period ended March 31, 2002 was 7.27%. The decreases in average rates earned in 2003 compared to 2002 is reflective of the FOMC's November 2002 50 basis point decrease in interest rates. Along with most other financial institutions, the Company decreased its prime rate to reflect the change in market rates.

Most of the residential real estate loans held are adjustable rate mortgages (ARMS) that have initial "teaser" rates. The yield increases for these loans as the teaser rates expire. Applicants for these loans are qualified based on the fully-indexed rate.

The allowance for credit losses is provided in recognition that not all loans will be fully paid according to their contractual terms. The Company is required by regulation, generally accepted accounting principles, and safe and sound banking practices to maintain an allowance that is adequate to absorb losses that are inherent in the portfolio of loans and leases, including those not yet identified. The methodology used to determine the adequacy of the allowance for credit loss is discussed in detail in Note 1 to the 2002 10-K. This methodology involves estimating the amount of credit loss inherent in each of the loan and lease portfolios by taking into account such factors as historical charge-off rates, economic conditions, and concentrations by industry, geography, and collateral type. In addition, generally accepted accounting principles require the establishment of a valuation allowance for impaired loans as described in Note 5 to the financial statements.

Part of the methodology used by the Company to determine the adequacy of the allowance for credit losses involves grading loans. The Company uses a 10-point scale. Grades 1 through 5 are considered "Pass" grades and there are no specific credit concerns regarding the loans to which these grades have been assigned. Grade 6 is also considered a "Pass" grade, but there is some factor which causes the Company to monitor them more closely. Generally this factor does not pertain to the specific loan, but instead relates to the industry or geography in which the customer does business.

Grades 7 and 8 correspond to the regulatory designations of "Special Mention" and "Substandard." They are generally still performing according to contractual terms, i.e. the customer is making principal and interest payments on time, or at most they are one or two months delinquent in their payments. However, even if currently performing, the Company is aware of factors specific to the loans which cause heightened concern regarding eventual payment. Examples of such factors would be declining sales for a business customer or loss of a job for a consumer customer. In the case of a Grade 7 loan, the factor or situation is potential but if it occurs, it is probable that the customer will not be able to continue to perform according to the contract terms. In the case of a Grade 8 loan, generally the factor or situation has occurred and continuation of the situation will cause default by the customer. Some of the Grade 8 loans will be classified as nonaccrual, i.e., the Company will not be recognizing interest on the loans and all payments will be applied to principal.

Grade 9 corresponds to the regulatory designation of "Doubtful," and they are three months or more delinquent. Generally the Company has stopped accruing interest on them unless they are well secured and the Company is actively pursuing collection efforts. Grade 10 corresponds to the regulatory designation of "Loss." The only loans graded 10 would be those in the process of being charged-off.

Special considerations apply when loans are determined to be impaired. These considerations, described in Note 5 to the financial statements which this discussion accompanies, affect the amount of allowance that the Company allocates to these loans.

At any point in time there will be some loans in each of the grades 7 through 9. The amount of loan balances in each grade will increase in periods of economic slowdown or recession, but the totals for each grade will not generally increase at the same time. Instead, depending on the pace or intensity of the slowdown and how quickly it impacts customers, there will generally be an increase in grades 7 and 8, later an increase in 9, and later still an increase in charge-offs.

However, not all problem or potential problem loans continue to decline in credit quality. As business customers adjust their business plans or consumers adjust their spending levels, their loans may migrate to better grades even if recovery does not occur until later. Other loans will remain in one grade throughout the economic cycle, improving only with the eventual recovery. In addition, different categories of loans migrate through the grades differently when the economy slows or goes into recession. Unsecured loans tend to migrate faster than secured loans and consumer loans tend to migrate to poorer credit quality faster than commercial loans (Note F). Because of these factors—that totals in each grade do not increase at the same time, that loans migrate at different rates, and that some do not migrate or even improve—it is to be expected that credit quality measurements may lag economic indicators. For example, a loan graded 7 because lower sales were anticipated could be downgraded to 8 because the anticipated event occurred even though from a broad perspective, the economy may not appear to be worsening. It has been the experience of the Company that not only does the increase in nonperforming loans lag indicators that show a slowdown in economic activity, nonperforming loans to commercial customers are likely to be classified as such for a longer period of

time than special mention or substandard loans. This occurs because the triggering event must be removed or overcome and a new pattern of performance must emerge before the grading will be improved. This may only occur some months after the economy demonstrably improves. Similarly, charge-offs, the last step in migration, may be higher as the economy has stabilized or is even improving. These charge-offs are the result of the ability of some customers to pay their debt being so damaged by the economic slowdown that they do not recover even when the economy does.

Generally, more allowance will be allocated to loans as they decline in credit quality. Consequently, as loan balances increase in grades 7 through 9, it would be expected that the allowance would increase through additional charges to provision expense. However, banks seldom provide an allowance of 100% of the loan balance. If the prospects are that poor for repayment, the loan is charged-off. Therefore, charge-offs entail extra provision expense to cover the portion of the loan balance for which allowance had not been provided. Otherwise, the remaining allowance would be insufficient to cover the risk of loss in the other loans.

The Company defines "potential problem loans" as loans graded 7 and loans graded 8 on which the Company is still accruing interest. "Nonperforming loans" are those loans graded 8 that are not accruing interest or are loans 90 days or more delinquent but still accruing interest and loans graded 9. RALs are charged off if not paid within 4 weeks so at March 31, there are none delinquent enough to be classified as potential problem loans or nonaccrual.

The table below shows total potential problem loans and nonperforming loans as of each of the last six quarters. Also included in the table are the net charge-offs, allowance, and provision expense. The top half of the table discloses the figures for all loans. The bottom half discloses the figures for loans other than RALs. This disclosure is provided because in relating the credit quality statistics disclosed in Table 9 to economy, the impact of RALs tends to obscure the trends of other loans as the seasonal patterns of this program are unrelated to the economic cycle. The discussion of the trends that follows Table 7 addresses the second half of the table, the portion that excludes RALs. Because the factors impacting the credit quality issues for the RAL program are unique to that program, they discussed separately in the section below titled "Refund Anticipation Loan and Refund Transfer Programs."

TABLE 7—POTENTIAL PROBLEM AND NONPERFORMING LOANS, NET CHARGE-OFFS, ALLOWANCE, AND PROVISION

(dollars in thousands)	March 31, 2003			September 30, 2002	June 30, 2002		March 31, 2002		December 31, 2001
Including RALs:
Potential problem loans	$	126,297	$	122,730	$	127,188		$	177,969	$	174,587	$	138,253
Nonperforming loans	$	58,075	$	61,527	$	49,786		$	31,495	$	20,700	$	20,119
Net charge-offs	$	11,446	$	3,967	$	2,276		$	1,299	$	7,236	$	2,022
Allowance for credit losses	$	53,992	$	53,821	$	55,341		$	59,122	$	55,725	$	48,872
Provision expense for loans	$	11,617	$	2,447	$	(1,505	)	$	4,696	$	14,089	$	7,007
Exclusive of RALs:
Potential problem loans	$	126,297	$	122,730	$	127,188		$	177,969	$	174,587	$	138,253
Nonperforming loans	$	58,075	$	61,527	$	49,786		$	31,495	$	20,700	$	20,119
Net charge-offs	$	4,326	$	4,592	$	2,935		$	1,619	$	3,527	$	3,258
Allowance for credit losses	$	53,903	$	53,821	$	55,341		$	59,122	$	54,807	$	48,872
Provision expense for loans	$	4,408	$	3,072	$	(846	)	$	5,934	$	9,462	$	8,837

The Company began to experience an increase in potential problem loans beginning with the third quarter of 2001. Certain loans to customers involved in the hospitality industry were quickly downgraded as travel was severely curtailed in the aftermath of the terrorist attacks on New York and Washington D.C. The economy was already starting to slow when those events occurred and charge-offs had been higher than the previous quarter, especially in the consumer and leasing portfolios.

As the impact of the economic slowdown continued into the fourth quarter of 2001, the Company placed more of its commercial and commercial real estate loans in grades 7 and 8 as specific situations that could cause default were identified or actually occurred. However, payments were continuing to be made on time and so there was only a slight increase in nonperforming loans. The Company increased its allowance through additional provision expense to recognize the increase in probable losses incurred in the portfolio. In addition, additional provision expense addressed the increase in charge-offs in the consumer and small business portfolios.

Potential problem loans continued to increase in the first quarter of 2002, but commercial and commercial real estate customers were still making their payments and there was no increase in nonperforming loans. Charge-offs exclusive of RALs remained virtually identical to the preceding quarter. The Company again increased its allowance to provide for the additional probable losses estimated to be occurring with the increase in the potential problem loans.

During the second quarter of 2002 there was a stabilization in the potential problem loan balances as the loans downgraded into this classification about equaled the amount being upgraded to a pass grade or being classified as nonaccrual because of additional doubt as to the customer's ability to fully pay the debt. Nonperforming loans increased in the second quarter of 2002 compared to the first, but charge-offs decreased. The increase in nonperforming loans led to $4.3 million in additional allowance to be provided. However, with the lower charge-off amount, this was provided with an expense charge at roughly two thirds what it had been in the prior two quarters.

In the third quarter of 2002, potential problem loans decreased by $50.7 million. Three loans with total outstanding balances of approximately $30 million were either upgraded or were repaid. This improvement in credit quality or repayment provided approximately $1.7 million in allowance that was then available for other loans. In addition, approximately $2.1 million of other potential problem loans were upgraded. The Company also reclassified $18.3 million from potential problem loans to nonaccrual loans. Approximately $16 million of this increase related to one loan. Weaknesses in this loan had been identified in the first quarter of 2002 and the Company had provided allowance for it in excess of the normal historical loss rate for its then current grade in both the first and second quarters of 2002. When the Company specifically reviews a credit for probable loss, it attempts to estimate both the probability of the loss and the amount of the loss. Based on its assessment during the third quarter of the probability that loss had occurred in this loan, the Company recognized that while the estimated loss was no greater than its estimate had been in the second quarter, the loss was more certain. It therefore classified the loan as nonaccrual but did not provide more allowance for the loan than it had provided in the second quarter. This situation is not unusual in instances where the loan is collateralized. Better information about the cash flows of the borrower may be obtained such that it becomes more certain that the borrower will default. However, the value of the collateral remains the same and therefore the estimate of the amount of the allowance necessary to cover any loss also does not change. Lastly, there was a net increase in loans outstanding which would normally require an increase in the allowance for credit losses.

The net result of these actions was to lower the amount of the allowance considered necessary to cover probable losses estimated to have been incurred in the loan portfolio. This was accomplished by reversing $846,000 from our allowance for credit losses through a negative provision expense for loans other than RALs.

As explained in detail in the notes to the Company's 2002 10-K, loans not specifically reviewed each quarter have an allowance provided for them by applying historical loss rates to outstanding balances. These historical loss rates are modified based on a number of factors described in the 2002 10-K. Among these are the Company's judgment of current economic conditions in its market areas, because the historical loss rates cover periods of economic expansion and contraction. For example, if it is the Company's judgment that economic conditions have deteriorated during the quarter, then it will increase the allowance over what would be necessary simply based on historical loss rates on the assumption that more losses are likely to have occurred in the portfolios than would otherwise be the case. At the end of the third quarter of 2002, the best information available to the Company indicated that while recovery had not begun in its market areas, economic conditions had stabilized. In the Company's methodology for determining an adequate allowance for credit losses, this resulted in a lower need for provision expense compared to prior quarters when the Company had concluded that the economy was deteriorating.

In the fourth quarter of 2002, the economy appeared to stabilize with most economic forecasts predicting no significant further deterioration, but rather just a longer time until recovery. The Company experienced higher charge-offs in the fourth quarter compared to the third, some new potential problem loans, and a $15 million loan was classified as nonaccrual. Like the loan mentioned above that was reclassified as nonaccrual in the third quarter of 2002, this loan was performing according to contractual terms. This loan is well-collateralized. However, there was enough uncertainty regarding the borrowers ability to continue to keep the loan current that the Company determined that it was not appropriate to continue to accrue interest on it. Also, as with the loan in third quarter, the Company had already provided in previous quarters for any expected loss. Consequently, provision expense was not impacted by the change in classification of this loan.

In the first quarter of 2003, there was not much change in the economic outlook as most companies seemed unwilling to commit to expansion while the military situation in the Mideast remained unclear. For the Company, potential problem loans, nonperforming loans, and charge-offs remained at the approximately the same levels as the previous quarter.

The following table sets forth the allocation of the allowance for all adversely graded loans by classification as of March 31, 2003 and 2002.

Table 9 shows the amounts of nonperforming loans and nonperforming assets for the Company at the end of the first quarter of 2003 and at the end of the previous four quarters. A set of standard credit quality ratios for the Company and its peers is also provided. Nonperforming assets include nonperforming loans and foreclosed collateral (generally real estate). There is no standard industry definition for "potential problem loans" so while the Company's totals for the last six quarters are shown in the Table 7, peer comparisons are not available.

As with Table 7, the Company's ratios are computed both with and without RALs, the allowance related specifically to RALs, and charged-off RALs. Again, with only two other banks having nationwide RAL programs, Management believes that better comparability of credit quality performance may be obtained by reviewing credit quality exclusive of the impact of the RAL program.

Shown for both the Company and its peers are the coverage ratio of the allowance to total loans and the ratio of nonperforming loans to total loans. While the Company does not determine its allowance for credit loss by attempting to achieve particular target ratios, the Company nonetheless

computes its ratios and compares them with peer ratios as a check on its methodology. Also shown for comparative purposes are the Company and peer ratios of nonperforming loans to total loans and nonperforming assets to total assets.

When the economy is changing, comparing the Company's ratios at the end of the current quarter with peers' ratios at the end of the prior quarter must be done cautiously. The Company's allowance as of the end of the current quarter may reflect impacts from the economy on the Company's borrowers which will only become apparent in the peer statistics when they are published near the end of the next quarter.

The ratio of allowance for credit losses to nonperforming loans is a common ratio reported for banks. The Company's ratio of allowance for credit losses compared to nonperforming loans at March 31, 2003 (93%) was lower than the ratio for its peers (164%) at December 31, 2002. Approximately $31 million of the nonperforming loans are comprised of the two nonaccrual loans specifically mentioned above. Approximately $7 million of the allowance is allocated to them.

The following table shows the types of loans included among nonperforming and potential problem loans as of March 31, 2003.

(dollars in thousands)			Nonperforming Loans		Potential Problem Loans other than Nonperforming
Loans secured by real estate:
	Construction and land development		$	20,913	$	7,283
	Agricultural			2,003		7,671
	Home equity lines			612		3,907
		1-4 family mortgage		2,537		13,372
	Multifamily			—		756
	Non-residential, nonfarm			17,946		46,485
Commercial and industrial				10,644		35,414
Leases				1,952		8,044
Other Consumer Loans				1,468		3,086
Other				—		279

	Total		$	58,075	$	126,297

Table 11 shows the ratio of net charge-offs to average loans both with and without RALs.

	2003 YTD Annualized		2002		2001		2000		1999
Pacific Capital Bancorp (including tax refund loans)	1.35	%	0.50	%	0.48	%	0.46	%	0.37	%
Pacific Capital Bancorp (excluding tax refund loans)	0.59	%	0.44	%	0.33	%	0.33	%	0.23	%
FDIC Peers (Note B)	n/a		0.88	%	1.03	%	0.70	%	0.68	%

At the date this discussion was prepared, most economic analysts do not seem to expect any significant recovery during the remainder of 2003. If the pace of recovery is slow, the Company expects that potential problem loans will remain stable and nonperforming loans will remain stable or show slight improvement. Nonetheless, charge-offs might be higher in the second half of 2003 than the annualized rate for the first quarter. As noted in previous reports, Management believes that the slow or recessionary economy of the last two years has lasted long enough that the ability of some customers to pay their loans has been irreparably damaged. The Company is not aware of additional significant loans which are likely to be classified as nonperforming in the next several quarters.

The amount of allowance for credit losses allocated to nonperforming loans, potential problem loans, impaired loans and to all other loans are determined based on the factors and methodology discussed in Note 1 to the Company's 2002 10-K. Based on these considerations, Management believes that the allowance for credit losses at March 31, 2003 represents its best estimate of the allowance necessary to cover the probable losses incurred in the loan and lease portfolios as of that date.

Uninvested cash is a nonearning asset, so the Bank strives to maintain the minimum balances necessary for efficient operations. Cash in excess of the amount needed each day to fund loans, invest in securities, or cover deposit withdrawals is sold to other institutions as Federal funds or invested with other institutions on a collateralized basis as securities purchased under agreements to resell ("reverse repurchase agreements"). Federal funds sold are unsecured borrowings between financial institutions. The reverse repurchase agreements are investments which are collateralized by securities or loans of the borrower and mature on a daily basis. The Company requires the investments to be over-collateralized by 102% for securities and 105% for loans. The sales of Federal funds are done on an overnight basis as well. The amount of Federal funds sold and reverse repurchase agreements purchased during the quarter is an indication of Management's estimation during the quarter of immediate cash needs, the difference between funds supplied by depositors compared to funds lent to borrowers, and relative yields of alternative investment vehicles.

As shown in Table 2, the average balance of these short-term investments for the first three months of 2003 was less than for the first three months of 2002. With the very low target interest rate for Federal funds (1.25%) established by the FOMC during the last quarter of 2002, there was an incentive to invest any available cash in other instruments to improve the yield. With liquidity readily available through low cost borrowings, the Company did not need to keep as high a balance in liquid assets to fund the RAL program or manage its liquidity position.

In the first quarter of 2003 the Company averaged approximately $286 million in collateralized mortgage obligations ("CMOs") and mortgage-backed securities ("MBSs") compared to $112 million in the first quarter of 2002. Both types of securities represent the right to receive interest and principal payments from underlying mortgages. Some of these securities were purchased at a premium. As with any purchased premium on securities, the premium is amortized against interest income over the life of the security. The amortization lowers the carrying amount of the security to the par value that will be received at maturity and reduces the interest income earned. In the case of single maturity debt instruments like US Treasury securities, it is relatively simple to compute the amount of premium to be amortized each month to obtain a level effective yield. In the case of CMOs and MBSs the calculation is more complicated. The amortization is based on paydown of the principal. Prepayments by the mortgage customers accelerate the amortization of the premium in two ways. First, the premium associated with the balance they paid off must immediately be amortized against income. Second, their

prepayment shortens the average life of the remaining outstanding amount of the security over which the remaining premium is to be amortized.

Prepayment speeds increased substantially during 2002 and the first quarter of 2003 as interest rates remained at relatively low levels. In the first quarter of 2003, the Company amortized approximately $1.2 million of premium (0.42% of the average balance) compared to $38,000 in the first quarter of 2002 (0.03% of the average balance). This accounts for about two-thirds of the reduction in the average rate for taxable securities in Table 2 from 5.09% for the first quarter of 2002 to 4.19% for the first quarter of 2003.

Federal funds purchased are exactly the converse of Federal funds sold in that they are overnight borrowings from other financial institutions used by the Company's subsidiaries as needed to manage their daily liquidity positions. At various times during each quarter, the Company may experience loans growing or other cash outflows occurring at a higher rate than cash inflows from deposit growth. In these situations, the Company first uses its short-term investments to provide the needed funds—see the above section of this discussion—and then borrows funds overnight in the form of Federal funds purchased until cash flows are again balanced.

Small amounts of Federal funds are purchased from other local financial institutions as an accommodation to them, i.e. the Company provides the smaller institution with an opportunity to place funds at a better rate, for the relatively small amounts they sell, than they could obtain in the general market. The Company either earns a spread on what it can sell the funds for or reduces the expense on what it would otherwise have to borrow for its own liquidity needs.

As described in the previous section, the Company uses reverse repurchase agreements as a means of investing short-term excess cash. While the Company could borrow money overnight in the same repurchase agreement market that it lends funds, it instead generally uses repurchase agreements as a "retail" product. Funds in amounts that exceed FDIC deposit insurance coverage are borrowed from customers for periods of one week to two months. An exception to this general pattern occurs in the first quarter of each year as the Company uses repurchase agreements to borrow funds from other financial institutions to support the funding needs of the RAL program. Whether the repurchase agreements are with retail customers or other financial institutions, the borrowings are collateralized by securities held by the Company in its investment portfolios.

Table 12 indicates the average balances (dollars in millions), the rates for these borrowings and the proportions of total assets funded by them over the last seven quarters. The increased amounts in the first quarters of 2002 and 2003 are obvious in this table.

TABLE 12—FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE (dollars in millions)

Quarter Ended	Average Outstanding		Average Rate		Percentage of Average Total Assets
June 2001	$	92.1	3.10	%	2.4	%
September 2001		70.7	3.45	%	1.9	%
December 2001		69.1	1.47	%	1.8	%
March 2002		151.6	1.32	%	3.5	%
June 2002		90.7	1.49	%	2.2	%
September 2002		57.6	1.75	%	1.4	%
December 2002		36.0	1.10	%	0.9	%
March 2003		138.6	1.38	%	2.9	%

Treasury Tax and Loan demand notes, borrowings from the FRB, advances from the FHLB, and the senior and subordinated notes are reported on the Consolidated Balance Sheets as long-term debt and other borrowings.

Treasury Tax and Loan demand notes are amounts received from customers that are due to the Internal Revenue Service for payroll and other taxes. Banks may immediately forward these funds to the IRS, or may retain the funds and pay interest on them. The Company elects to retain these funds.

As a backup source of short-term liquidity, banks may borrow funds from the FRB. The Company borrowed funds from this source only a few times during the quarter.

SBB&T and FNB were both members of the FHLB and could obtain short-term advances for liquidity purposes as well as the longer-term borrowings they completed for interest rate risk management. With the consolidation of SBB&T and FNB into the Bank at the end of the first quarter of 2002, the bank charters were surrendered and the memberships were terminated. A new application was made by the Bank for membership in the FHLB, but the application could not be processed until financial statements were prepared for the combined entity for the first quarter of 2002. Rather than lose this source of liquidity during the application process, Management had the two banks borrow $50 million in advances from the FHLB just prior to the consolidation. This additional borrowing is partially the cause of the higher balances in other borrowings during the second quarter of 2002. These advances were repaid in June when they matured. The Bank's application for membership in the FHLB was also approved in June.

Table 13 indicates the average balances that are outstanding (dollars in millions) and the rates and the proportion of total assets funded by long-term debt over the last seven quarters.

Quarter Ended	Average Outstanding		Average Rate		Percentage of Average Total Assets
June 2001	$	118.0	6.09	%	3.1	%
September 2001		172.7	6.90	%	4.6	%
December 2001		175.8	6.51	%	4.6	%
March 2002		181.4	6.89	%	4.1	%
June 2002		268.8	5.80	%	6.6	%
September 2002		251.3	6.10	%	6.2	%
December 2002		253.2	6.27	%	6.1	%
March 2003		256.9	6.08	%	5.4	%

The Company uses long-term debt both to supplement other sources of funding for loan growth and as a means of mitigating the market risk incurred through the growth in fixed rate loans. One of the methods of managing interest rate risk is to match repricing characteristics of assets and liabilities. When fixed-rate assets are matched by similar term fixed-rate liabilities, the deterioration in the value of the asset when interest rates rise is offset by the benefit to the Company from holding the matching debt at lower than market rates. Most customers do not want CDs with maturities longer than a few years. The Company can borrow funds from the FHLB at longer terms to match the loan maturities.

The subordinated note and senior note were issued in July 2001 by the Bank and by Bancorp, respectively. The subordinated debt was structured to qualify as Tier II regulatory capital both for the

Bank and for the Company. It was issued to permit continued loan growth and expansion of the RAL program at the Bank. The proceeds from the senior debt provided cash to retire some of the Company's outstanding shares, to pay the note mentioned in the succeeding paragraph, and to fund some of the cash dividends during the last few quarters. This avoided the need to fund these dividends through dividends from the bank which would lower its capital.

Noninterest revenue consists of income earned other than interest. The largest individual component of noninterest revenue is the fees earned on tax refund transfers, about 90% of which occur in the first quarter. These fees and other operating income and expense of the tax refund programs are explained below in the section titled "Refund Anticipation Loan and Refund Transfer Programs." The $10.2 million gain on sale of RALs that occurred in the first quarter of 2002, and the $8.0 million gain on sale that occurred in the first quarter of 2003, are also discussed in detail in "Refund Anticipation Loan and Refund Transfer Programs."

Service charges on deposit accounts and trust and investment services fees are the next largest components of noninterest revenue. Service charges have increased along with the growth in deposit balances. Management fees on trust accounts are generally based on the market value of assets under administration, most of which are equity securities. Fees decreased $145,000 or 4.0% from the same quarter a year ago as the equity markets have declined.

Other categories of noninterest revenue include various service charges, fees, and miscellaneous income.

The largest component of noninterest expense is staff expense. There usually is some increase in this expense each quarter caused by the addition of staff as the Company continues to grow. Other factors cause some variation in staff expense from quarter to quarter. Staff expense will usually increase in the early part of each year because adjustments arising from the annual salary review for all Company exempt employees are effective March 1. In addition, some temporary staff is added in the first quarter for the RAL program.

Employee bonuses are paid from a bonus pool, the amount of which is set by the Board of Directors based on the Company meeting or exceeding its goals for net income and specific business unit goals. For most employees, the Company accrues compensation expense for the pool for employee bonuses throughout the year based on projected progress in meeting the goals. The amount accrued each quarter is adjusted as the year progresses and as it becomes clearer whether these goals will be achieved. Almost all of the bonuses for employees responsible for the RAL/RT business are accrued in the first quarter when the income is earned. With pretax income from the programs up 37% over last year, the bonus accrual for 2003 is also higher.

Staff size is closely monitored in relation to the growth in the Company's revenues and assets. The following table compares salary and benefit costs as a percentage of revenues and assets for the three-month periods ended March 31, 2003 and 2002.

	Three Months Ended March 31,
	2003		2002
Salary and benefits as a percentage of net revenues	20.69	%	20.50	%
Salary and benefits as a percentage of average assets	0.50	%	0.45	%

Included within salaries and benefits are sales commissions. A number of the Company's sales staff are paid exclusively or almost exclusively by commissions based on sales. With residential loan volume up substantially, commissions for that department have increased by approximately $434,000 over the same quarter of 2002.

Included within benefits are payroll taxes. Payroll taxes for the first quarter of 2003 were $535,000 higher than the total for the first quarter of 2002. Payroll taxes are not due until salaries and bonuses are paid. Some of the increase in payroll taxes relates to exempt salary adjustments, the majority of which take place in the first quarter and some relate to the bonuses paid in 2003 for 2002 performance. Net income for 2002 increased by 33.4% over net income for 2001, whereas net income for 2001 was 9.0% more than net income for 2000. Consequently, the bonus paid in 2003 was higher than the amount paid in 2002 for 2001 performance, and the payroll taxes paid in the first quarter of 2003 were correspondingly higher than those paid in the first quarter of 2002.

Included within benefits is the Company's workers' compensation insurance expense. Most companies in California have seen substantial increases over the last year or so in the cost of this coverage. The Company's expense for the first quarter of 2003 increased $185,000 or 115% over the first quarter of 2002.

Equipment expense fluctuates over time as needs change, maintenance is performed, and equipment is purchased.

The Company leases rather than owns most of its premises. Many of the leases provide for annual rent adjustments.

The following table shows some of the major items of operating expense for the three-months ended March 31, 2003 and 2002 that are not specifically listed in the consolidated statements of income.

		Three Months Ended March 31,
(dollars in thousands)		2003		2002
Noninterest expense
	Marketing	$	901	$	583
	Consultants		1,473		965
	Amortization of core deposit intangibles		212		2

Consultant expense in the three-month period ended March 31, 2003 is higher than in corresponding periods of 2002. The Company has engaged consultants to assist it in meeting the new regulatory requirements discussed in the section below titled "Regulation."

The core deposit intangible was recognized in connection with the purchase of the deposits from another financial institution on March 29, 2002. The amortization expense shown in the table for the first quarter of 2002 relates to a previous branch acquisition done in 1996.

A common means of measuring the operating efficiency for banks is a ratio that divides the noninterest or operating expense of the bank by its net revenues. Net revenues are stated on a tax equivalent basis and represent interest income and noninterest income less interest expense. As was mentioned in the Summary above, the Company's operating efficiency ratio for the first quarter of 2003 was 38.49% compared to 39.54% for the first quarter of 2002. Stated differently, this means that the Company recognized about one cent less in operating expenses to earn each dollar of net revenues in the first quarter of 2003 than in the same period of 2002. The Company's first quarter ratios are significantly impacted by the large amount of income generated each first quarter by the RAL and RT programs. When the components of this ratio are adjusted by the amounts shown in Table 19 in Note D, the operating ratio for the Company for the first quarter of 2003 exclusive of RAL/RT results was 60.30% compared to 54.95% in the first quarter of 2002.

Table 15 and the text in this section mention the categories of operating expense in the first quarter of 2003 that exceeded the amounts recognized in the same period of 2002.In all, noninterest expense (the numerator of the ratio) increased 14.2% while net revenues (the denominator) increased 4.1%.

The reason for the lower rate of growth in net revenues is primarily the current economy-the lower interest rate environment impacts net interest income and the problematic outlook impacts the stock market and therefore trust fees. As explained in the section "Interest Rate Sensitivity," while average earning assets exclusive of RALs were up by 3.3%, tax equivalent net interest income, affected by the lower rates and accelerated prepayments, was up only 1.9%.

Income tax expense is comprised of a current tax provision and a deferred tax provision for both Federal income tax and state franchise tax. The current tax provision recognizes an expense for what must be paid to taxing authorities for taxable income earned this year. The deferred tax provision recognizes an expense or benefit related to items of income or expense that are included in or deducted from taxable income in a period different than when the items are recognized in the financial statements under generally accepted accounting principles. Examples of such timing differences and the impact of the major items are shown in Note 8 to the Consolidated Financial Statements in the Company's Annual Report on Form 10-K.

With each period end, it is necessary for Management to make certain estimates and assumptions to compute the provision for income tax. Management uses the best information available to develop these estimates and assumptions, but generally some of these estimates and assumptions are revised when the Company files its tax return in the middle of the following year. In accordance with generally accepted accounting principles, revisions to estimates are recorded as income tax expense or benefit in the period in which they become known.

Liquidity is the ability to raise funds on a timely basis at acceptable cost in order to meet cash needs, such as might be caused by fluctuations in deposit levels, customers' credit needs, and attractive investment opportunities. The Company's objective is to maintain adequate liquidity at all times. The Company has defined and manages three types of liquidity: (1) "immediate liquidity," which is the ability to raise funds today to meet today's cash obligations, (2) "intermediate liquidity," which is the ability to raise funds during the next few weeks to meet cash obligations over that time period, and (3) "long term liquidity," which is the ability to raise funds over the entire planning horizon to meet anticipated cash needs due to strategic balance sheet changes. Adequate liquidity is achieved by (a) holding liquid assets, (b) maintaining the ability to raise deposits or borrow funds, and (c) keeping access open to capital markets.

Immediate liquidity is provided by the prior day's balance of Federal funds sold and repurchase agreements, any cash in excess of the Federal Reserve balance requirement, unused Federal funds lines

from other banks, and unused repurchase agreement facilities with other banks or brokers. The Company maintains total sources of immediate liquidity of not less than 5% of total assets, increasing to higher targets during RAL/RT season. At March 31, 2003, the Company's immediate liquidity was substantially in excess of the 5% target.

Sources of intermediate liquidity include maturities or sales of commercial paper and securities classified as available-for-sale, securities classified as held-to-maturity maturing within three months, term repurchase agreements, advances from the FHLB, and deposit increases from special programs. The Company projects intermediate liquidity needs and sources over the next several weeks based on historical trends, seasonal factors, and special transactions. Appropriate action is then taken to cover any anticipated unmet needs. At March 31, 2003, the Company's intermediate liquidity was adequate to meet all projected needs.

Long term liquidity is provided by special programs to increase core deposits, reducing the size of the investment portfolios, selling or securitizing loans, and accessing capital markets. The Company's policy is to address cash needs over the entire planning horizon from actions and events such as market expansions, acquisitions, increased competition for deposits, anticipated loan demand, economic conditions and the regulatory outlook. At March 31, 2003, the Company's long term liquidity was adequate to meet cash needs anticipated over its planning horizon.

The Company sold approximately $23 million of commercial real estate loans in early 2002. These sales were completed to test the liquidity of portions of its loan portfolio. Just as the Company occasionally borrows funds on its uncommitted lines from other financial institutions simply to test the availability of funds under those lines, the Company occasionally sells portions of its loan portfolio it would otherwise keep to test its ability to liquidate that portion of the portfolio should it be necessary.

As discussed below in the section titled "Refund Anticipation Loan and Refund Transfer Programs," the Company uses a securitization vehicle to sell a portion of the RALs during the first quarter. This securitization represents a significant source of liquidity for the Company for this program.

The following table presents a comparison of several important amounts and ratios for the three-month periods ended March 31, 2003 and 2002.

		Three-month Periods Ended March 31,
(dollars in thousands)		2003			2002			Change
Amounts:
	Net Income	$	36,418		$	27,524		$	8,894
	Average Total Assets	$	4,722,973		$	4,390,850		$	332,123
	Average Total Equity	$	376,253		$	328,742		$	47,511
Ratios:
	Equity to Total Assets (period end)		9.08	%		8.25	%		0.83	%
	Annualized Return on Average Assets		3.13	%		2.54	%		0.59	%
	Annualized Return on Average Equity		39.25	%		33.96	%		5.29	%

The operating earnings of the bank are the largest source of capital for the Company. For reasons mentioned in various sections of this discussion, Management expects that there will be variations from quarter to quarter in operating earnings. Areas of uncertainty or seasonal variations include asset quality, loan demand, and the tax refund loan and transfer programs. A substantial increase in charge-offs might require the Company to record a larger provision for loan loss to restore the allowance to an adequate level, and this would negatively impact earnings. Income from the tax refund loan and transfer programs, occurring almost entirely in the first quarter, introduces significant seasonality and causes the return on average assets and return on average equity ratios to be substantially higher in the first quarter of each year than they will be in subsequent quarters. This seasonality also impacts the year-to-date ratios in subsequent quarters.

Capital must be managed at both the Company and at the bank level. The FRB sets minimum capital guidelines for U.S. banks and bank holding companies based on the relative risk of the various types of assets. The guidelines require banks to have risk-based capital equivalent to at least 8% of risk adjusted assets. To be classified as "well capitalized", the Company is required to have risk-based capital equivalent to at least 10% of risk adjusted assets. As of March 31, 2003, the Company's total risk-based capital ratio was 12.74%. The Company must also maintain a Tier I capital (total shareholder equity less goodwill and other intangibles) to risk adjusted assets ratio of 6%, and 5% of average tangible assets. As of March 31, 2003, Tier I capital was 10.42% of risk adjusted assets and 7.54% of average tangible assets.

The total risk-based capital ratio of 12.74% includes the effect of the $36 million in subordinated debt at the Bank which qualifies as Tier II capital for the Bank and for the Company. As indicated in the discussion of the subordinated note in the section above titled "Other Borrowings, Long-term Debt and Related Interest Expense," this note was issued in the third quarter of 2001 to assist the Company in maintaining the required capital ratios at the Bank as its general loan portfolios and the refund loan program continue to grow.

While the earnings of its wholly-owned subsidiaries are recognized as earnings of the Company, generally dividends must be declared and paid by the subsidiary Bank to provide Bancorp with the funds for it to pay dividends to its shareholders. As a nationally-chartered bank, the Bank's ability to pay dividends is governed by federal law and regulations. Generally banks may dividend their earnings from the last three years to their parent company. In its second year of operations, the Bank is limited to its 2002 and 2003 earnings. Earnings to date in 2002 and 2003 are more than adequate to meet the cash required to maintain the current declared quarterly dividend rate of $0.20 per share.

In July 2001, the Company also issued $40 million in senior debt at the Bancorp level. These funds were used to repay the note issued to partially fund the purchase of Los Robles Bank, to pay the quarterly cash dividends to shareholders over the next several quarters, to cover various expenses of Bancorp not reimbursable by the subsidiary banks, and provided some of the funds used to repurchase shares of the Company's stock during the second half of 2001 and the first quarter of 2002 under a $20 million repurchase plan approved by the Company's Board of Directors.

In the second quarter of 2002, the Board of Directors authorized a second stock buy back plan. The plan provided for up to $20 million to be used to repurchase shares of the Company's stock from time to time as Management deemed the price to be favorable. As of March 31, 2003, the Company had repurchased approximately 685,000 shares at an average price of $26.14 per share for a total price of $17.9 million under this plan. In March 2003 the Board of Directors authorized another $20 million to be used to repurchase shares of the Company's stock from time to time as Management deems the price to be favorable.

Dividends are paid each quarter in February, May, August and November. The quarterly dividend rate was $0.18 per share until the first quarter of 2003. It was increased to $0.20 per share in the second quarter of 2003. The dividend rate is reviewed each quarter and increases are periodically authorized to stay within the Company's target range of a payout ratio of 35%-40% of net income.

There are no material commitments for capital expenditures or "off-balance sheet" financing arrangements planned at this time. However, as the Company pursues its stated plan to expand beyond its current market areas, Management will consider opportunities to form strategic partnerships with other financial institutions that have compatible management philosophies and corporate cultures and that share the Company's commitment to superior customer service and community support. Such transactions, will be accounted for as a purchase of the other institution by the Company. To the extent that consideration is paid in cash rather than Company stock, the assets of the Company would increase by more than its equity and therefore the ratio of capital to assets would decrease. In addition,

depending on the size of the institution acquired, Bancorp might be required to borrow funds for the cash consideration.

The Company is closely regulated by Federal and State agencies. The Company and its subsidiaries may only engage in lines of business that have been approved by their respective regulators, and cannot open or close branch offices without their approval. Disclosure of the terms and conditions of loans made to customers and deposits accepted from customers are both heavily regulated as to content. The Bank is required by the provisions of the CRA to make significant efforts to ensure that access to banking services is available to all members of the communities served.

As a bank holding company, Bancorp is primarily regulated by the FRB. As a nationally-chartered member bank of the Federal Reserve System, the Bank's primary Federal regulator is the Office of the Comptroller of the Currency (OCC). Both of these regulatory agencies conduct periodic examinations of the Company and/or its subsidiaries to ascertain their compliance with laws, regulations, and safe and sound banking practices. The primary reason for the merger of the banking charters of SBB&T and FNB into one nationally-chartered bank was to simplify the regulatory environment for the Company. Prior to the merger, SBB&T had the FRB as its primary Federal regulator and was also regulated by the California Department of Financial Institutions while FNB was regulated by the OCC.

The regulatory agencies may take action against bank holding companies and banks should they fail to maintain adequate capital or to comply with specific laws and regulations. Such action could take the form of restrictions on the payment of dividends to shareholders, requirements to obtain more capital from investors, or restrictions on operations. The Company and the Bank have the highest capital classification, "well capitalized," given by the regulatory agencies and therefore are not subject to any of these restrictions. Management expects the Company and the Bank to continue to be classified as well capitalized in the future.

While financial institutions have been required by regulation to report large cash transactions to assist in preventing money laundering activities, the USA Patriot Act of 2001 and subsequent implementing regulations have imposed significant additional reporting requirements to limit the access to funds by terrorists. The Company, along with all other financial institutions must not only report cash transactions above a certain threshold, it must now report activities deemed by the banking regulators to be "suspicious." To comply with this new level of reporting requirement, the Company has installed new "rule-based" software to detect suspicious activity. The Company has also implemented new manual procedures for detecting suspicious activity. It has provided new training for its employees in how to confirm whether the suspicious activity detected is in fact questionable or whether it represents the normal business activity for the specific customer.

Provisions in the Sarbanes-Oxley Act of 2002 require all public companies to include certifications signed by its chief executive officer and chief financial officer in their periodic reportings to the Securities and Exchange Commission. Companies' independent auditors will be required to attest to management's assertion in 2003 annual reports relating to the effectiveness of the companies' disclosure controls in ensuring financial reporting that appropriately reflect companies' financial condition and results of operations. This requirement is expected to significantly increase audit fees for companies as companies seek assistance from their accountants in documenting their disclosure controls and as the auditors spend more time testing the effectiveness of those controls.

results of operations. This requirement is expected to increase salaries as staff time is devoted to this project in addition to their normal business responsibilities and to significantly increase audit fees for companies as they seek assistance from their accountants in documenting their disclosure controls and as the auditors spend more time testing the effectiveness of those controls.

Since 1992, the Company has extended tax refund anticipation loans to taxpayers who have filed their returns electronically with the IRS and do not want to wait for the IRS to send them their refund check. The Company earns a fixed fee per loan for advancing the funds rather than by applying an interest rate to the balance for the time the loan is outstanding. Nonetheless, the fees are required by GAAP to be classified as interest income. The Company also provides refund transfers to customers who do not want or do not qualify for loans. The transfer product facilitates the receipt of the refund by the customer by authorizing the customer's tax preparer to print a check for the customer after the refund has been received by the Company from the IRS. Fees for this service are included in non-interest income among other service charges, commissions, and fees. Because of the mid-April tax filing deadline, almost all of the loans and transfers are made and repaid during the first quarter of the year.

If a taxpayer meets the Company's credit criteria for the refund loan product, and wishes to receive a loan with the refund as security, the taxpayer applies for and receives an advance less the transaction fees, which are considered finance charges. The Company is repaid directly by the IRS and then remits any refund amount over the amount of the loan to the taxpayer.

Congress has given the IRS a mandate to increase the number of returns that are filed electronically in order to reduce IRS processing and storage costs. Greater use of the refund loan and transfer programs helps the IRS to meet this mandate because these programs facilitate electronic filing.

The Company's volume of RAL and RT transactions has increased significantly over the last several years. As recently as 1998, the Company processed approximately 650,000 transactions. In 2002, it processed approximately 3.8 million transactions and it expects to process approximately 4.5 million transactions in 2003. The product mix for the program in 2002 was one third RALs, two thirds RTs. The product mix for 2003 is expected to be about the same.

While the Company is one of very few financial institutions in the country which operate these electronic loan and transfer programs, the electronic processing of payments involved in these programs is similar to other payment processing regularly done by the Company and other commercial banks for their customers such as direct deposits and electronic bill paying. The refund loan and transfer programs had significant impacts on the Company's activities and results of operations during the first three months of 2002 and 2003. These impacts and other details of the programs are discussed in the following five sections.

Because the programs relate to the filing of income tax returns, activity is concentrated in the first quarter of each year. This causes first quarter net income to average about 35% to 40% of each year's net income. For 2002, the first quarter's net income was 36.8% of the net income for the year. This seasonality significantly impacts a number of performance ratios, including ROA, ROE and the operating efficiency ratio. These impacts are apparent in both the first quarter of each year and the year-to-date ratios in subsequent quarters. As indicated above, the Company provides computations of these ratios without the impact of RAL and RT income and the related direct expenses for better comparability of the "traditional" banking activities with peer ratios.

As the RAL program has increased in loan volume, the Company has had to use more sophisticated funding arrangements.

Prior to 2000, the Company funded the loans by first drawing down its overnight liquid assets and then by borrowing overnight. The borrowing was done through use of its unsecured Federal funds credit lines with other financial institutions and by entering into repurchase agreements with other financial institutions that used the Company's securities as collateral for the overnight borrowings.

In 2000, the Company again used liquid assets and borrowed overnight to fund the loans. These sources are the least expensive and the most efficient in that the borrowing is done only on the days that it is needed. However, unless the overnight lines are committed lines for which fees are paid, they are subject to availability. Should funds not be available in sufficient quantities, the Company would not be able to meet its commitments. Therefore, Management added three other sources to the funding mix to ensure sufficient funds. First, the Company increased its borrowings from the FHLB during this period. Second, brokerage firms were engaged to sell certificates of deposit. Third, a backup committed credit line was obtained from another financial institution to provide funds if volumes exceeded expectations.

The certificates of deposit were issued with terms of two, three, and six months. Funding exclusively with two-month terms would have been preferable because the funding need is concentrated in only the first three weeks of February, but they were not available in sufficient quantity.

The impact of using this method of funding was that the Company had an excess of funds after the loans began to be repaid by the IRS in substantial quantities, which had a negative impact on profitability.

Therefore, for the 2001 season, the Company made arrangements to finance some of the RALs through a securitization. In addition, the Company used its liquid assets, borrowed overnight funds, and issued brokered CDs to fund the remainder of the loans. The securitization had a higher rate of interest, but it was more efficient by providing funds only during the height of the refund season.

The same mix of funding was used in the first quarter of 2002. However, the securitization was structured as a sale of the loans. This required a different accounting for fees and expenses related to the loans which were securitized. These loans represented about one half of the total loans. This different accounting is described below. The securitization was completely paid off in the first quarter of 2002.

In general, as the volume of the program has increased, the cost of the funding has increased relative to overnight funds, but the funding has also become more efficient in better matching the funding to the specific days needed.

For the first quarter of 2003, the Company used the same sources as in 2002 with the addition of a committed Federal funds line obtained from another financial institution. This line provided up to $400 million on an overnight basis. The Company was also able to use one month CDs exclusively. This helped to concentrate funding only in the period when needed. The securitization was structured essentially as in the prior year but was for a slightly smaller amount and fewer loans were sold into it to minimize this most expensive of funding sources.

The Company does not market these products directly to consumers. Instead, the Company markets to electronic filers, which are companies that have developed software for use by tax preparers or individuals for the preparation of tax returns. The fees for RALs and RTs vary depending on the contracts with the electronic filers. Taxpayers are provided with a statement of the fees for the two

products and, in the case of the RALs, with an Annual Percentage Rate (APR) computation for the loan based on an estimate of the time that the loan will be outstanding. If payment by the IRS is delayed past the estimated term, the customer's fee does not change.

The fees for the RAL product are higher than the fees for the RT product because of the credit risk and funding costs involved.

There is a higher credit risk associated with refund loans than with other types of loans because (1) the Company does not have personal contact with the customers of this product; (2) the customers conduct no business with the Company other than this once-a-year transaction; and (3) contact subsequent to the payment of the advance, if there is a problem with the tax return, may be difficult because many of these taxpayers have no permanent address.

Credit risk has been lowered in the last three years because of the debt indicator provided by the IRS. This electronic signal indicates whether the IRS or other Federal agencies have placed liens against the taxpayer's refund because of amounts owed for past taxes, delinquent student loans, etc. The lower credit risk allowed the banks involved with the RAL product to lower their fees. However, the charge-off rate for RALs still remains approximately three times higher than for the rest of the Company's loan portfolios.

As indicated above, the Company borrows substantial funds during the first quarter to lend to RAL customers. With the exception of the use of uncommitted overnight funds, the shorter funding sources are more expensive because the lender needs to recover its costs over the shorter period of time. Consequently fees must usually be paid in addition to daily interest, and the cost to the Company is greater than the typical deposit sources used to fund other loans.

There are risks related to the programs related to credit, the availability of sufficient funding at reasonable rates, risks associated with the IRS, litigation, and regulatory or legislative risk.

Credit risk is managed by the use of the debt indicator supplied by the IRS supplemented by the use of credit reports. A high proportion of loans charged-off each year are collected in subsequent years. When the customer applies for loan or transfer the following year, any charged-off amount from the prior year(s) is deducted from the amount of the current loan proceeds or transfer amount as permitted by the terms of the original loan agreement.

The Company's liquidity risk is increased during the first quarter due to the RAL program. The Company has committed to the electronic filers and tax preparers that it will make RALs available to their customers under the terms of its contracts with them. This requires the Company to develop sufficient sources of liquidity to fund these loans. The sources of this funding are described above in "Funding Impact on Various Balance Sheet and Income and Expense Accounts." Some of the sources are committed lines and some are uncommitted. In the case of uncommitted sources, the Company arranges for approximately twice the amount expected to be needed to ensure an adequate amount is available.

For many of the taxpayers wishing to use this product, a major portion of the refund is due to eligibility for the Earned Income Tax Credit (EIC). Such returns are subject to more scrutiny by the IRS than refunds that are primarily based on excess withholding. Each year the IRS reviews many of these EIC returns as part of its "revenue protection" program. Such review can cause a delay in payment of a loan made on the return. Such delays reduce the profitability of the program because there is no interest charged for the time the loan is outstanding.

The usefulness of the debt indicator is dependent on the IRS having received data from other Federal agencies on liens to which the refunds are subject.

As discussed in Note 11 of the financial statements, the Company is currently involved in two lawsuits related to the RAL program. The Company does not expect that these suits will have any material impact on its financial condition or operating results.

Concern has been expressed by consumer advocates regarding the high APR for the loans and they have exerted pressure on state legislatures and regulators to prohibit RALs or limit the amount of the fee that may be charged. The APR is relatively high compared to other consumer loans because they are outstanding for a short time. When the fee is annualized in the APR computation, a high APR is computed. It is Management's position that the amount of the fee is reasonable given the credit risk, the funding costs, and processing expense. From the Company's point of view, the high APR is the result of the fact that the Company cannot recover the costs of the loan over a longer period of time through periodic interest charges as is done with other lending products. (Note H)

As indicated above, the securitization arrangement used in 2002 and 2003 involved a "true" sale of the loans into the securitization vehicle. Under the terms of the securitization, the loans were sold for their face amount less a discount representing the Company's retained interest in the loans. There are fees associated with the securitization that the Company is charged based on the size of the commitment to purchase and how much of the commitment is utilized. Any of the sold loans not paid by the IRS would be charged against the Company's retained portion until that amount was exhausted. Losses on defaulted loans in excess of the discount would be recognized by the securitization purchasers. The loans sold into the securitization are not included in Table 2 and the fees received on them are not included in either Table 2 or Table 3.

For the RAL securitization, with the exception of the fees charged to the Company for the securitization, the only accounting impact from securitizing a portion of the loans is to change the category on the income statement where the operating results are reported. All of the cash flows associated with the RALs sold to the Company's securitization partners were reported net as a gain on sale of loans. This gain account is reported as a separate line on the statements of income as noninterest revenue. The cash flows associated with these RALs are the fee income received from the customer, the interest expense paid to fund the loans, and the provision expense for defaulted loans.

Normally, the securitization of loans impacts the timing of the recognition of income. That is, income from the loans may be recognized by the seller in different periods than it would be if the loans were not sold. Typically, a gain on sale is recognized at the time of sale that accelerates income recognition. In the case of the RAL securitization, because it is initiated and closed within the same quarter, there is no acceleration of income, and the amount of income is the same as it would be if the loans were not sold. Because of the securitization, fees which otherwise would be reported as interest income are reported in the gain account.

The Company would incur interest expense and fees to obtain funding for these loans if they were not sold. To the extent that the fees associated with the securitization are more or less than fees would be on similarly sized credit facility, the expenses would differ from what would be experienced if the loans were not sold. However, in general, the only impact on expenses by securitizing the loans is to change the reporting of these charges from interest expense to an offset against the gain on sale.

The default rate of the loans is unaffected by whether they are sold, and in both years, defaulted loans were less than the Company's retained interest, so the only impact of the securitization on defaulted loans is to reclassify the loss from provision expense to an offset against the gain on sale.

The following table summarizes the components of the gain on sale of RAL loans for the first quarters of 2003 and 2002.

	Three Months Ended March 31,
(dollars in thousands)	2003			2002
RAL fees	$	12,472		$	14,023
Fees paid to investor		(612	)		(1,018	)
Commitment fees paid		(800	)		(900	)
Provision expense		(3,029	)		(1,935	)

Net gain on sale of RAL loans	$	8,031		$	10,170

The following table summarizes operating results for the RAL and RT programs for the first quarters of 2003 and 2002.

	For the Three-Month Periods Ended March 31,
(dollars in thousands)	2003			2002
Interest income from RALs	$	29,803		$	16,646
Interest expense on funding		(1,557	)		(1,713	)
Intersegment revenues		1,455			3,500
Internal charge for funds		(2,377	)		(609	)

Net interest income		27,324			17,824
Provision for credit losses—RALs		(7,209	)		(4,627	)
Refund transfer fees		16,460			13,968
Gain on sale of loans		8,031			10,170
Operating expense		(4,816	)		(8,359	)

Income before taxes	$	39,790		$	28,976

Charge-offs	$	9,142		$	5,807
Recoveries		(2,022	)		(2,098	)

Net charge-offs	$	7,120		$	3,709

The allowance table in Note 5 to the financial statements shows the activity in the allowance for RAL losses separate from the activity for other loans. Based on experience from prior years, many of the loans may yet be paid during the remainder of this year or during the 2004 filing season. While the charge-offs above do not include the $3.0 million charged-off for RALs sold into the securitization, any recoveries received on those loans accrue to the Company.

Following past practice, the Company expects to charge-off any remaining uncollected refund loans by June 30. There is no credit risk associated with the refund transfers because checks are issued only after receipt of the refund payment from the IRS.

Charge-offs in 2002 had been exceptionally low, approximately 83 basis points compared to 130-150 in prior years. This was a result of a variety of factors, most significantly the extra credit review steps taken by the Company and fewer loans being selected by the IRS for review. A higher proportion

of loans appears to be delinquent at the end of the first quarter of 2003 than in the prior year and the Company expects net charge-offs to be approximately 95 basis points by the end of the second quarter. Part of the reason for this is that with charge-offs lower in the prior year, relatively fewer recoveries from 2002 have been collected compared to recoveries made in 2002 from prior years charge-offs. The Company will be reviewing payment patterns in the second quarter to ascertain other reasons for this.

Additional loans and transfers were made between the end of the first quarter of 2003 and the tax filing deadline of April 15. This activity represents a small proportion of the total activity for the season, but some additional revenues will be generated from this activity. Because the Company does not recognize interest income on the loans or transfer income until the IRS has remitted the refunds to it, there will also be some revenue recognized from loans and transfers made prior to March 31, 2003. The Company also continues to process small numbers of RTs subsequent to April 15 each year.

During the first quarter, the Company charged-off most loans that had been outstanding more than four weeks. In addition it provided an allowance for credit loss in an amount estimated to cover losses on the remaining outstanding loans. During the second quarter, the Company will likely receive payments on some of these loans that were charged off and on loans charged off in prior years. In addition, some of the outstanding loans which appeared collectible at March 31 will become delinquent and need to be charged off. These activities will require adjustments to the provision for credit loss by charging or crediting income for the second quarter. Management does not anticipate that the adjustments will be significant. As in prior years, any outstanding loans will be charged off at June 30. Since there will be no refund loans outstanding after June 30 against which an allowance should be provided, collections that are eventually received on these loans will be recognized as a reduction of RAL provision expense.

Lastly, during the second quarter, as well as during the rest of 2003, the tax refund programs will continue to incur expenses for salaries, occupancy, legal, data processing, etc.

Note A—For Tables 2 and 3, the yield on tax-exempt state and municipal securities and loans has been computed on a tax equivalent basis. To compute the tax equivalent yield for these securities and loans one must first add to the actual interest earned an amount such that if the resulting total were fully taxed (at the Company's incremental tax rate of 42.05%), the after-tax income would be equivalent to the actual tax-exempt income. This tax equivalent income is then divided by the average balance to obtain the tax equivalent yield. The dollar amount of the adjustment is shown at the bottom of Table 2 as "Tax equivalent income included in interest income from non-taxable securities and loans."

Note B—To obtain information on the performance ratios for peer banks, the Company primarily uses The FDIC Quarterly Banking Profile, published by the FDIC Division of Research and Statistics. This publication provides information about all FDIC insured banks and certain subsets based on size and geographical location. Geographically, the Company is included in a subset that includes 12 Western States plus the Pacific Islands. By asset size, the Company is included in the group of financial institutions with total assets from $1-10 billion. The information in this publication is based on year-to-date information provided by banks each quarter. It takes about 2-3 months to process the information. Therefore, the published data is always one quarter behind the Company's information. For this quarter, the peer information is for the fourth quarter of 2002. All peer information in this discussion and analysis is reported in or has been derived from information reported in this publication.

Note C—Most of the loans or transfers are paid to the taxpayer by means of a cashier's check issued by the tax preparer. The Company records the check as a deposit liability when it is issued and then removes the check from the deposit totals when it is paid by the Company.

Note D—The three tables below shows the balances and amounts of interest income and expense that are excluded in computing the amounts and ratios disclosed in various sections of Management's Discussion and Analysis:

TABLE 19—RAL AMOUNTS USED IN COMPUTATION OF NET INTEREST MARGIN EXCLUSIVE OF RAL

	Three Months Ended March 31, 2003				Three Months Ended March 31, 2002
	Consolidated		Excluding RALs		Consolidated		Excluding RALs
Return on average assets	3.13	%	1.24	%	2.54	%	1.05	%
Operating efficiency	38.49	%	60.30	%	39.54	%	54.95	%
Net interest margin	7.03	%	4.97	%	6.19	%	5.03	%

TABLE 21—CALCULATION OF RATIOS OF NET CHARGE-OFFS INCLUDING AND EXCLUDING RALs

Generally, interest income earned on loans is a function of the outstanding balance multiplied by the rate specified in the loan agreement. For RALs, however, the interest income is unrelated to the length of time the loan is outstanding and there is no explicit interest rate. The flat fee charged is instead simply recognized as income when the loan is collected from the IRS. Because relatively few loans are made during the second quarter each year, the average balance of RALs in these quarters is primarily related to the speed of payment by the IRS of loans made in the first quarter and also related to when during the quarter delinquent loans are charged-off.

Note E—Market interest rates available for financial instruments may be plotted on a graph by their maturities, with the rates on the Y-axis and maturities on the X-axis. The line that connects the points will normally be a curve sloping up to the right because generally short term instruments have lower rates and long term instruments have higher rates. Based on expectations in the markets with respect to interest rate changes, the shape and slope of the curve will change. When there is a wider divergence between short term and long term rates, the slope will become steeper. When there is a narrower difference between short term and long term rates, the slope will become flatter. Occasionally, the slope (or a portion of the slope) inverts and short-term rates are actually higher than long term rates.

Note F—In fact, because consumer small business loans including leasing loans are generally charged-off as soon as they become 120 days delinquent, they will frequently migrate directly to loss

from a pass or grade 7 classification without appearing from a reporting standpoint, simply because there is only a one in three chance that a quarter-end will occur while they are in nonaccrual status.

Note G—The base case amount for net interest income is not the Company's forecast of the net interest income for the next twelve months. As indicated in the text, the computation assumes a static balance sheet. That is, the product mix remains as it currently is, with financial instruments that mature within the next twelve months being replaced by similar instruments at current market rates.

Note H—To understand what appears to be a high APR for RALs, it may help to see the credit cost of the average RAL expressed as an APR. The average RAL is approximately $2,600. The Company expects that it will charge-off an average of about 95 basis points. 95 basis points for an average loan would be $24.70. Expressed as an APR, the $24.70 would be 34.7%. Funding and processing costs are incurred in addition to the credit costs.

Quantitative and qualitative disclosures about market risk are located in Management's Discussion and Analysis of Financial Condition and Results of Operations in the section on interest rate sensitivity.

Within the 90 days prior to the filing date of this quarterly report, Pacific Capital Bancorp carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in our periodic SEC filings. There have been no significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation.

The Company has been named in a lawsuit filed by certain tax preparers. The suit is described in Note 11 to the Consolidated Financial Statements which this discussion accompanies. The Company does not expect that the suit will have any material impact on its financial condition or operating results.

The Company has been named in a class action lawsuit related to the cross-collection agreement it has with other providers of refund anticipation loans. The suit is also described in Note 11. The Company does not expect that the suit will have any material impact on its financial condition or operating results.

The Company has been named in a lawsuit filed by certain customers. The suit is also described in Note 11. The Company does not expect that the suit will have any material impact on its financial condition or operating results.

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

No matters were submitted to a vote of security holders in the first quarter of 2003.

The Company's Annual Meeting of stockholders was held on April 22, 2003. A total of 34,512,117 shares of common stock were outstanding and entitled to vote as of the record date for the meeting. The following matters were submitted to a vote of the security holders:

	Votes For			Votes Withheld
Edward E. Birch	29,109,769	84.35	%	306,274
Richard M. Davis	29,089,694	84.29	%	326,349
Richard S. Hambleton, Jr.	29,117,896	84.37	%	298,147
Dale E. Hanst	29,084,404	84.27	%	331,639
D. Vernon Horton	29,121,524	84.38	%	294,519
Roger C. Knopf	29,046,469	84.16	%	369,574
Clayton C. Larson	29,108,390	84.34	%	307,653
Gerald T. McCullough	29,016,781	84.08	%	399,262
Richard A. Nightingale	29,116,897	84.37	%	299,176
Kathy J. Odell	29,084,119	84.27	%	331,924
David W. Spainhour	29,086,685	84.28	%	329,358
William S. Thomas, Jr.	29,121,385	84.38	%	294,658

Ratification of appointment of PricewaterhouseCoopers as the Company's independent accountants:

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

(Mark One)
ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2003
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to

California (State or other jurisdiction of incorporation or organization)	95-3673456 (I.R.S. Employer Identification No.)

1021 Anacapa St., 3rd Floor Santa Barbara, California (Address of principal executive offices)	93101 (Zip Code)

PART I. FINANCIAL INFORMATION
	Item 1.	Financial Statements:
		Consolidated Balance Sheets March 31, 2003 and December 31, 2002	4
		Consolidated Statements of Income Three-Month Periods Ended March 31, 2003 and 2002	5
		Consolidated Statements of Cash Flows Three-Month Periods Ended March 31, 2003 and 2002	6
		Consolidated Statements of Comprehensive Income Three-Month Periods Ended March 31, 2003 and 2002	7
		Notes to Consolidated Financial Statements	8
The financial statements included in this Form 10-Q should be read with reference to Pacific Capital Bancorp's Annual Report on Form 10-K for the fiscal year ended December 31, 2002.
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	29
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	68
	Item 4.	Controls and Procedures	68
PART II. OTHER INFORMATION
	Item 1	Legal proceedings	69
	Item 2	Changes in Securities and Use of Proceeds	69
	Item 3	Defaults Upon Senior Securities	69
	Item 4	Submission of Matters to a vote of security holders	69
	Item 5	Other information	70
	Item 6	Exhibits and Reports on Form 8-K	70
SIGNATURES			71

					March 31, 2003		December 31, 2002
Assets:
	Cash and due from banks				$	138,358	$	151,540
	Federal funds sold and securities purchased under agreements to resell					204,500		—

			Cash and cash equivalents			342,858		151,540

	Securities (Note 4):
		Held-to-maturity				64,043		65,846
		Available-for-sale, at fair value				816,975		803,429
	Loans, net of allowance of $53,992 at
		March 31, 2003 and $53,821 at December 31, 2002 (Note 5)				2,968,828		2,965,999
	Premises and equipment, net					70,070		67,367
	Accrued interest receivable					17,965		19,104
	Goodwill (Note 7)					30,048		30,048
	Other intangible assets (Notes 7 and 8)					3,887		4,270
	Other assets (Note 6)					107,995		111,610

			Total assets		$	4,422,669	$	4,219,213

Liabilities:
	Deposits:
		Noninterest bearing demand deposits			$	867,220	$	823,883
		Interest bearing deposits				2,772,796		2,692,194

			Total Deposits			3,640,016		3,516,077
	Federal funds purchased and securities sold under agreements to repurchase					32,494		29,723
	Long-term debt and other borrowings (Note 10)					265,288		264,969
	Accrued interest payable and other liabilities					83,262		37,369

			Total liabilities			4,021,060		3,848,138

Commitments and contingencies (Note 11)
Shareholders' equity
	Common stock (no par value; $0.25 per share stated value; 80,000 authorized; 34,392 outstanding at March 31, 2003 and 34,550 at December 31, 2002)					8,602		8,641
	Surplus					90,683		94,314
	Accumulated other comprehensive income (Note 9)					15,525		11,561
	Retained earnings					286,799		256,559

			Total shareholders' equity			401,609		371,075

				Total liabilities and shareholders' equity	$	4,422,669	$	4,219,213

				For the Three-Month Periods Ended March 31,
				2003		2002
Interest income:
	Loans			$	79,322	$	67,196
	Securities				9,476		10,534
	Federal funds sold and securities purchased under agreements to resell				450		721
	Commercial paper				—		50

		Total interest income			89,248		78,501

Interest expense:
	Deposits				9,904		13,928
	Securities sold under agreements to repurchase and Federal funds purchased				471		493
	Other borrowed funds				3,855		3,124

		Total interest expense			14,230		17,545

Net interest income					75,018		60,956
Provision/(benefit) for credit losses (Note 5)					11,617		14,089

	Net interest income after provision for credit losses				63,401		46,867

Non interest revenue:
	Service charges on deposits				3,723		3,454
	Trust fees				3,514		3,659
	Refund transfer fees				16,460		13,968
	Other service charges, commissions and fees, net				4,937		3,873
	Net gain on sale of tax refund loans				8,031		10,170
	Net gain on securities transactions				60		69
	Other income				2,127		1,326

		Total noninterest revenue			38,852		36,519

Operating expense:
	Salaries and benefits				23,542		19,967
	Net occupancy expense				3,504		3,457
	Equipment expense				2,166		1,894
	Other expense				15,235		13,795

		Total operating expense			44,447		39,113

Income before income taxes					57,806		44,273
Applicable income taxes					21,388		16,749

			Net income	$	36,418	$	27,524

Earnings per share—basic (Note 3)				$	1.06	$	0.79
Earnings per share—diluted (Note 3)				$	1.05	$	0.79
Average number of shares—basic					34,510		34,907
Average number of shares—diluted					34,775		35,064
Dividends declared per share				$	0.18	$	0.17
Dividends paid per share				$	0.18	$	0.17

				For the Three-Month Periods Ended March 31,
				2003			2002
Cash flows from operating activities:
	Net Income			$	36,418		$	27,524
	Adjustments to reconcile net income to net cash provided by operations:
		Depreciation and amortization			2,453			2,205
		Provision for credit losses			11,617			14,089
		Net amortization of discounts and premiums for securities and commercial paper			435			(913	)
		Net change in deferred loan origination fees and costs			(638	)		(64	)
		Net gain on sales and calls of securities			(60	)		(69	)
		Change in accrued interest receivable and other assets			2,053			(70,943	)
		Change in accrued interest payable and other liabilities			45,893			44,630

			Net cash provided by operating activities		98,171			16,459

Cash flows from investing activities:
	Proceeds from sales of AFS securities				22,704			3,238
	Proceeds from calls, maturities, and partial paydowns of AFS securities				74,079			59,193
	Proceeds from calls and maturities of HTM securities				2,680			8,111
	Purchase of AFS securities				(104,745	)		(167,589	)
	Proceeds from sale or maturity of commercial paper				—			50,000
	Purchase of commercial paper				—			(49,862	)
	Net increase in loans made to customers				(13,808	)		(80,744	)
	Purchase or investment in premises and equipment				(4,944	)		(4,348	)

		Net cash used in used in investing activities			(24,034	)		(182,001	)

Cash flows from financing activities:
	Net increase (decrease) in deposits				123,939			(10,104	)
	Net increase in borrowings with maturities of 90 days or less				2,771			71,767
	Proceeds from long-term debt and other borrowing				20,200			101,500
	Payments on long-term debt and other borrowing				(19,881	)		(59,590	)
	Cash paid for retirement of stock				(4,744	)		(5,010	)
	Proceeds from issuance of common stock				1,074			935
	Dividends paid				(6,178	)		(5,902	)

		Net cash provided by financing activities			117,181			93,596

	Net increase (decrease) in cash and cash equivalents				191,318			(71,946	)
	Cash and cash equivalents at beginning of period				151,540			230,957
Cash and cash equivalents at end of period				$	342,858		$	159,011

Supplemental disclosure:
	Interest paid during period			$	16,205		$	19,548
	Income taxes paid during period			$	—		$	1,300

Risk free interest rate:		2.83%
Expected life:		4 years for 5-year options, 5 years for 10-year options
Expected volatility:		0.2139
Expected dividend:		$0.80 per year

		March 31, 2003						December 31, 2002
(dollars in thousands)		Held-to- Maturity		Available- for-Sale		Total		Held-to- Maturity		Available- for-Sale		Total
Net carrying amount:
	In one year or less	$	9,728	$	95,335	$	105,063	$	3,564	$	135,541	$	139,105
	After one year through five years		6,088		474,419		480,507		13,291		417,354		430,645
	After five years through ten years		14,594		116,783		131,377		14,997		29,317		44,314
	After ten years		33,633		103,648		137,281		33,994		201,267		235,261

Total Securities		$	64,043	$	790,185	$	854,228	$	65,846	$	783,479	$	849,325

Estimated fair value:
	In one year or less	$	10,292	$	96,773	$	107,065	$	3,608	$	137,421	$	141,029
	After one year through five years		6,869		490,834		497,703		14,388		431,744		446,132
	After five years through ten years		17,472		118,033		135,505		17,422		29,970		47,392
	After ten years		40,506		111,335		151,841		39,198		204,294		243,492

Total Securities		$	75,139	$	816,975	$	892,114	$	74,616	$	803,429	$	878,045

(in thousands)	All Other Loans			Tax Refund Loans			Total
Balance, December 31, 2002	$	53,821		$	—		$	53,821
Provision for credit losses		4,408			7,209			11,617
Credit losses charged against allowance		(5,925	)		(9,142	)		(15,067	)
Recoveries added to allowance		1,599			2,022			3,621

Balance, March 31, 2003	$	53,903		$	89		$	53,992

Balance, December 31, 2001	$	48,872		$	—		$	48,872
Provision for credit losses		9,462			4,627			14,089
Credit losses charged against allowance		(4,399	)		(5,807	)		(10,206	)
Recoveries added to allowance		872			2,098			2,970

Balance, March 31, 2002	$	54,807		$	918		$	55,725

				For the Three-Month Period Ended March 31, 2003						For the Three-Month Period Ended March 31, 2002
(dollars in thousands)				Before-Tax Amount		Tax Benefit		Net-of-Tax Amount		Before-Tax Amount			Tax (Benefit)/ Expense			Net-of-Tax Amount
Other comprehensive income:
	Net unrealized gain (loss) on securities:
		Net unrealized holding gains (losses) arising during period		$	6,900	$	2,901	$	3,999	$	(5,401	)	$	(2,271	)	$	(3,130	)
		Less: reclassification adjustment for gains included in net income			60		25		35		69			29			40

			Other comprehensive income (loss)	$	6,840	$	2,876	$	3,964	$	(5,332	)	$	(2,300	)	$	(3,170	)

	As of March 31, 2003
(dollars in thousands)	Less than one year		One to three years		Three to five years		More than five years		Total		As of December 31, 2002
Commercial lines of credit	$	272,535	$	78,861	$	34,436	$	54,686	$	440,518	$	519,385
Consumer lines of credit		1,375		117		500		137,644		139,636		131,087
Standby letters of credit		35,198		27,217		5,294		3,010		70,719		66,777

(dollars in thousands)	Community Banking		Commercial Banking		Refund Programs		Fiduciary		All Other			Total
Three months ended March 31, 2003
Revenues from external customers	$	31,792	$	24,597	$	56,512	$	3,577	$	13,279		$	129,757
Intersegment revenues		16,603		—		1,455		359		9,446			27,863

Total revenues	$	48,395	$	24,597	$	57,967	$	3,936	$	22,725		$	157,620

Profit (Loss)	$	20,521	$	14,781	$	39,790	$	2,322	$	(17,951	)	$	59,463
Interest income		24,119		24,134		29,803		—		12,849			90,905
Interest expense		8,751		—		1,557		—		3,922			14,230
Internal charge for funds		8,448		7,739		2,377		1		9,298			27,863
Depreciation		921		41		135		29		1,327			2,453
Total assets		1,657,217		1,562,991		165,187		1,833		1,035,441			4,422,669
Capital expenditures		—		—		—		—		4,944			4,944

(dollars in thousands)	Community Banking		Commercial Banking		Refund Programs		Fiduciary		All Other			Total
Three months ended March 31, 2002
Revenues from external customers	$	31,527	$	27,888	$	42,475	$	3,736	$	10,897		$	116,523
Intersegment revenues		25,602		—		3,500		630		5,225			34,957

Total revenues	$	57,129	$	27,888	$	45,975	$	4,366	$	16,122		$	151,480

Profit (Loss)	$	18,883	$	14,177	$	28,976	$	2,023	$	(18,284	)	$	45,776
Interest income		22,811		27,538		16,646		—		13,009			80,004
Interest expense		12,038		—		1,713		277		3,517			17,545
Internal charge for funds		12,239		11,410		609		615		10,084			34,957
Depreciation		739		56		119		195		1,096			2,205
Total assets		1,643,300		1,576,669		45,126		2,353		856,061			4,123,509
Capital expenditures		—		—		—		—		4,348			4,348

				Three months ended March 31, 2003 vs March 31, 2002
(dollars in thousands)				Change in Average Balance			Change in Income/ Expense			Rate			Volume
Increase (decrease) in:
Assets:
	Money market instruments:
		Commercial paper		$	(8,440	)	$	(50	)	$	(25	)	$	(25	)
		Federal funds sold			(51,684	)		(271	)		(91	)		(180	)

			Total money market investment		(60,124	)		(321	)		(116	)		(205	)

	Securities:
		Taxable			40,960			(994	)		(1,484	)		490
		Non-taxable			(3,531	)		(99	)		(17	)		(82	)

			Total securities		37,429			(1,093	)		(1,501	)		408

	Loans:
		Commercial loans			(31,880	)		(2,080	)		(1,475	)		(605	)
		Real estate loans			87,960			(563	)		(2,003	)		1,440
		Consumer loans			298,040			14,959			2,106			12,853

			Total loans		354,120			12,316			(1,372	)		13,688

Total earning assets					331,425			10,902			(2,989	)		13,891

Liabilities:
Interest bearing deposits:
	Savings and interest bearing transaction accounts				164,961			(177	)		(520	)		343
	Time certificates of deposit				(116,675	)		(3,847	)		(2,978	)		(869	)

			Total interest bearing deposits		48,286			(4,024	)		(3,498	)		(526	)

Borrowed funds:
	Repos and Federal funds purchased				(13,001	)		(22	)		21			(43	)
	Other borrowings				68,102			731			(303	)		1,034

		Total borrowed funds			55,101			709			(282	)		991

	Total interest bearing liabilities			$	103,387			(3,315	)		(3,780	)		465

Tax Equivalent Net Interest Income							$	14,217		$	791		$	13,426

Consumer loans other than RALs				$	91,627		$	1,802		$	72		$	1,730

(dollars in thousands)		March 31, 2003		March 31, 2002
Doubtful		$	8,550	$	4,567
Substandard			14,229		14,103
Special Mention			6,114		8,537

	Total	$	28,893	$	27,207

(dollars in thousands)	March 31, 2003			December 31, 2002			September 30, 2002			June 30, 2002			March 31, 2002
COMPANY AMOUNTS:
Loans delinquent 90 days or more	$	380		$	1,709		$	5,958		$	4,056		$	1,609
Nonaccrual loans		57,695			59,818			43,828			27,439			19,091

Total nonperforming loans		58,075			61,527			49,786			31,495			20,700
Foreclosed collateral		438			438			—			—			—

Total nonperforming assets	$	58,513		$	61,965		$	49,786		$	31,495		$	20,700

Allowance for credit losses other than RALs	$	53,903		$	53,821		$	55,341		$	59,122		$	54,807
Allowance for RALs		89			—			—			—			918

Total allowance	$	53,992		$	53,821		$	55,341		$	59,122		$	55,725

COMPANY RATIOS (Including RALs):
Coverage ratio of allowance for credit losses to total loans		1.79	%		1.82	%		1.94	%		2.05	%		1.94	%
Coverage ratio of allowance for credit losses to nonperforming loans		93	%		87	%		111	%		188	%		269	%
Ratio of nonperforming loans to total loans		1.92	%		2.08	%		1.74	%		1.09	%		0.72	%
Ratio of nonperforming assets to total assets		1.32	%		1.47	%		1.22	%		0.78	%		0.50	%
Ratio of allowance for credit losses to potential problem loans and nonperforming loans		29.28	%		29.21	%		31.27	%		28.23	%		28.53	%
COMPANY RATIOS (Exclusive of RALs):
Coverage ratio of allowance for credit losses to total loans		1.81	%		1.78	%		1.90	%		2.05	%		1.93	%
Coverage ratio of allowance for credit losses to nonperforming loans		93	%		87	%		111	%		188	%		265	%
Ratio of nonperforming loans to total loans		1.95	%		2.04	%		1.71	%		1.09	%		0.73	%
Ratio of nonperforming assets to total assets		1.38	%		1.47	%		1.22	%		0.78	%		0.51	%
Ratio of allowance for credit losses to potential problem loans and nonperforming loans		29.24	%		29.21	%		31.27	%		28.23	%		28.06	%
FDIC PEER GROUP RATIOS: (Note B)
Coverage ratio of allowance for credit losses to total loans		n/a			1.74	%		1.79	%		1.81	%		1.79	%
Coverage ratio of allowance for credit losses to nonperforming loans		n/a			164	%		163	%		173	%		161	%
Ratio of nonperforming loans to total loans		n/a			1.06	%		1.10	%		1.04	%		1.11	%
Ratio of nonperforming assets to total assets		n/a			0.72	%		0.74	%		0.73	%		0.77	%

	Three Months Ended March 31, 2003									Three Months Ended March 31, 2002
(dollars in thousands)	Consolidated			RAL/RT			Excluding RAL/RT			Consolidated			RAL/RT			Excluding RAL/RT
Average consumer loans	$	861,529		$	467,839		$	393,690		$	474,830		$	261,426		$	213,404
Average loans		3,440,391			467,839			2,972,552			3,086,271			261,426			2,824,845
Average total assets		4,722,973			345,977			4,376,996			4,390,850			261,638			4,129,212
Average earning assets		4,421,175			467,839			3,953,336			4,089,750			261,426			3,828,324
Average certificates of deposit		2,763,927			40,947			2,722,980			2,715,641			212,521			2,503,120
Average interest bearing liabilities		3,162,077			40,947			3,121,130			3,058,690			(33,789	)		3,092,479
Consumer loans interest income		37,562			29,803			7,759			21,411			16,646			4,765
Loan interest income		79,322			29,803			49,519			67,196			16,646			50,550
Interest income		89,248			29,803			59,445			78,501			16,646			61,855
Interest expense		(14,230	)		(1,557	)		(12,673	)		(17,545	)		(1,713	)		(15,832	)
Net interest income		75,018			28,246			46,772			60,956			14,933			46,023
Net interest income (tax equivalent)		76,675			28,246			48,429			62,459			14,933			47,526

			2003 YTD Annualized			2002			2001			2000			1999
Total Including RALs
	Net charge-offs		$	11,446		$	14,778		$	12,924		$	10,908		$	7,088
	Average loans		$	3,440,391		$	2,942,082		$	2,678,225		$	2,388,740		$	1,908,227

		Ratio		1.35	%		0.50	%		0.48	%		0.46	%		0.37	%

Total Excluding RALs
	Net charge-offs		$	4,326		$	12,673		$	8,730		$	7,741		$	4,427
	Average loans		$	2,972,552		$	2,874,091		$	2,619,325		$	2,328,576		$	1,895,836

		Ratio		0.59	%		0.44	%		0.33	%		0.33	%		0.23	%

Exhibit Number		Item Description
4.1		Amended and Restated Stockholders Rights Agreement, dated as of April 22, 2003, between Pacific Capital Bancorp and Mellon Investor Services LLC, as Rights Agent.
10.1		Pacific Capital Bancorp Management Retention Plan as amended effective February 27, 2003.
99.1		Certifications of Chief Executive Officer and Principal Accounting Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Subject				Filing Date
Item 7.		Financial Statements and Exhibits		April 23, 2003
		Press release announcing earnings for first quarter of 2003.

PACIFIC CAPITAL BANCORP

	/s/ WILLIAM S. THOMAS, JR. William S. Thomas, Jr. President Chief Executive Officer	May 13, 2003

	/s/ DONALD LAFLER Donald Lafler Executive Vice President Chief Financial Officer	May 13, 2003