Bridge Capital Holdings Reports Financial Results for the Second Quarter Ended June 30, 2008

Management to Host Conference Call and Webcast on July 18 at 9:00 a.m. Eastern Time


SAN JOSE, CA--(Marketwire - July 17, 2008) - Bridge Capital Holdings (NASDAQ: BBNK), whose subsidiary is Bridge Bank, National Association, announced today its financial results for the second quarter ended June 30, 2008.

The Company reported net income of $1.6 million, or $0.23 per diluted share, for the three months ended June 30, 2008. This represented a decrease of $1.4 million, or 46%, compared to net income of $3.0 million, or $0.43 per diluted share, in the same period one year ago. Net income for the six months ended June 30, 2008 was $3.1 million, or $0.45 per diluted share, a decrease of $2.3 million, or 42%, compared to $5.4 million, or $0.78 per diluted share, for the first six months of 2007.

Second Quarter Highlights

--  Net income of $1.6 million for the second quarter of 2008 represented
    a decrease of $1.4 million, or 46%, compared to $3.0 million for the second
    quarter of 2007 and compared to $1.5 million in the first quarter of 2008.
    
--  Total assets as of June 30, 2008 exceeded $800.0 million for the first
    time, and were funded by core deposit growth.  At June 30, 2008, demand
    deposits and core deposits continued to represent 32% and 87% of total
    deposits, respectively.
    
--  Provision for credit losses of $1.2 million for the second quarter of
    2008 represented a decrease of $1.2 million compared to $2.4 million for
    the first quarter of 2008 and an increase of $200,000 compared to $1.0
    million for the second quarter of 2007.
    
--  Net interest margin for the second quarter of 2008 remained strong at
    6.18% and compared with 6.59% for the first quarter of 2008 and 6.75% for
    the second quarter of 2007.
    
--  Non-interest income of $1.7 million for the second quarter of 2008
    remained consistent with non-interest income of $1.7 million for the first
    quarter of 2008 and decreased from $2.6 million for the second quarter of
    2007.
    
--  Return on average assets and return on average equity were 0.80% and
    9.30%, respectively, for the second quarter of 2008.
    
--  As of June 30, 2008, the Company continued to remain "well-
    capitalized" with a total risk-based capital ratio of 11.72% which
    represented an increase from 11.56% for the same period one year ago.
    

"Our second quarter results were solid in light of the challenges facing our industry and reflect prudent and proactive recognition of specific exposures in our real estate portfolio," said Daniel P. Myers, President and Chief Executive Officer of Bridge Capital Holdings and Bridge Bank. "While we are not immune to current economic challenges, we are well positioned to weather this difficult period due to the strong relative economic health of our primary market in Silicon Valley, our core business banking franchise that is built upon a foundation of diversified lending, our stable core deposits and our strong capital position."

Net Interest Income and Margin

Net interest income of $11.7 million for the quarter ended June 30, 2008 represented a decrease of approximately $200,000, or 2%, from $11.9 million reported for the same quarter one year earlier. Average earning assets of $762.6 million increased $53.6 million, or 8%, compared to $708.9 million for the same quarter in 2007. The Company's loan-to-deposit ratio, a measure of leverage, averaged 97.54% during the quarter ended June 30, 2008, which represented an increase compared to an average of 87.28% for the same quarter of 2007. The increase was a result of faster loan growth relative to deposit funding.

For the six months ended June 30, 2008, net interest income of $23.8 million represented growth of $878,000, or 4%, over $22.9 million for the first six months of 2007. Average earning assets of $748.4 million increased $74.7 million, or 11%, compared to $673.7 million for the same period in 2007. The Company's loan-to-deposit ratio for the six months ended June 30, 2008 was 97.59%, which represented an increase compared to an average of 88.20% for the six months ended June 30, 2007 reflecting faster loan growth relative to deposit funding.

Changes in short-term interest rates also impact growth in net interest income as the interest rate earned on a majority of the Company's assets, specifically the loan portfolio, adjust with changes in short-term market rates. As such, the nature of the Company's balance sheet is that, over time as short-term interest rates change, income on interest earning assets has a greater impact on net interest income than interest paid on liabilities. The Company's prime rate averaged 5.08% and 5.65% in the quarter and six months ended June 30, 2008, respectively, compared to 8.25% and 8.25% in the same periods, respectively, one year earlier.

The Company's net interest margin for the quarter ended June 30, 2008 was 6.18% compared to 6.75% for the same period in 2007. The decline was primarily the result of lower short term interest rates, lower loan fee contribution and an increase in nonaccrual loans offset, in part, by income from interest rate swaps. During the quarter ended June 30, 2008, the net settlement from interest rate swaps contributed $602,000 to support net interest income compared to a loss of $106,000 for the quarter ended June 30, 2007.

The Company's net interest margin for the six months ended June 30, 2008 was 6.38% compared to 6.81% for the same period one year earlier primarily as a result of the decrease in short term interest rates offset, in part, by an increase in loan related fees and income from interest rate swaps. During the six months ended June 30, 2008, the Company recognized $400,000 as a success fee resulting from the completion of a capital raising event of a loan client. In addition, the net settlement from interest rate swaps contributed $941,000 to support net interest income in the six months ended June 30, 2008 compared to a loss of $204,000 for the same period in 2007.

Non-Interest Income

The Company's non-interest income for the quarter and six months ended June 30, 2008 was $1.7 million and $3.4 million, respectively, compared to $2.6 million and $3.9 million, respectively for the same periods one year ago. For the quarter and six months ended June 30, 2008 international fee income was $290,000 and $534,000, respectively, compared to $195,000 and $272,000, respectively, for the same periods in 2007. Additionally, included in non-interest income for the quarter and six months ended June 30, 2008 was a hedge accounting adjustment of $172,000 and $451,000, respectively, pertaining to the Company's interest rate swap, and the recognition of a gain on the sale of securities of $298,000.

During the quarter and six months ended June 30, 2008, the Company sold SBA loans totaling $8.0 million and $16.6 million, respectively, compared to $31.2 million and $54.7 million, respectively, for the same periods in 2007. The loans sold during the second quarter of 2007 included $11.3 million of un-guaranteed loans which resulted in an additional $1.2 million of non-interest income from the gain on sale for that period.

Net interest income and non-interest income comprised total revenue of $13.4 million for the three months ended June 30, 2008 compared to $14.5 million for the same period one year earlier, representing a decrease of $1.1 million, or 8%.

Non-Interest Expense

Non-interest expense was $9.5 million and $18.2 million for the quarter and six months ended June 30, 2008, respectively, compared to $8.4 million and $16.3 million, respectively for the same periods in 2007. The increase in non-interest expense was primarily due to an increase in salary and benefits expense associated with the Company's expansion. Salary and benefits expense for the quarter ended June 30, 2008 was $5.9 million, an increase of $647,000 over $5.3 million in the same period of 2007. Salary and benefits expense for the six months ended June 30, 2008 was $11.6 million, an increase of $1.3 million over $10.3 million in the same period of 2007. As of June 30, 2008 the Company employed 178 full-time equivalents (FTE) compared to 161 FTE on the same date one year earlier.

The Company's efficiency ratio, the ratio of non-interest expense to revenues, was 70.77% and 67.23% for the quarter and six months ended June 30, 2008, respectively, compared to 57.93% and 60.77%, respectively for the same periods one year earlier.

Balance Sheet

Bridge Capital Holdings reported total assets at June 30, 2008 of $810.4 million, compared to $763.8 million at June 30, 2007, representing growth of $46.6 million, or 6%.

The Company reported total gross loans outstanding at June 30, 2008 of $708.8 million, which represented an increase of $102.7 million, or 17%, over $606.1 million as of June 30, 2007. The growth in the loan portfolio was primarily centered in commercial and industrial loans and commercial real estate loans. In addition, as of June 30, 2008, 59% of the loan portfolio consisted of non-real estate loans.

The Company's total deposits were $716.8 million as of June 30, 2008, compared to total deposits of $681.1 million as of June 30, 2007. The increase in deposits represented growth of $35.7 million, or 5%, compared to June 30, 2007. As of June 30, 2008, demand deposits and core deposits continued to represent 32% and 87% of total deposits, respectively.

For the quarter and six months ended June 30, 2008, the Company's return on average assets were 0.80% and 0.79%, respectively, and compared to 1.57% and 1.51%, respectively, for the same periods on year earlier. For the quarter and six months ended June 30, 2008, the Company's return on average equity was 9.30% and 9.19%, respectively, and compared to 22.09% and 20.85%, respectively for the same periods in 2007. Return on average equity for the second quarter and six months ended June 30, 2008 was reduced, in part, by the impact of appreciation in the value of interest rate swaps of approximately $4.1 million which increased average other comprehensive income by approximately $2.9 million and $2.8 million, respectively.

Credit Quality

The allowance for loan losses was $11.3 million, or 1.59% of total loans, at June 30, 2008, compared to $8.6 million, or 1.32% of total loans, at December 31, 2007. The provision for credit losses for the three and six months ended June 30, 2008 was $1.2 million and $3.6 million, respectively, compared to $1.0 million and $1.2 million, respectively, for the same periods in 2007.

At June 30, 2008 nonperforming assets totaled $23.3 million, or 2.87% of total assets, compared to $15.9 million, or 2.03% of total assets, on March 31, 2008, and $5.3 million, or 0.69% of total assets, on December 31, 2007. The nonperforming assets at June 30, 2008 consisted of eight lending relationships totaling $22.3 million that were on non-accrual status and determined to be impaired based upon the criteria set forth in SFAS No. 114, undeveloped land valued at $658,000 categorized as "other real estate owned," and one commercial property valued at $325,000 categorized as "other real estate owned."

Included in the non-performing loans were three lending relationships, two of which were also included in nonperforming assets at March 31, 2008, totaling $19.6 million at June 30, 2008 that were collateralized by undeveloped land. The largest of the relationships, representing $10.0 million, is secured by farmland in the Coachella Valley area of Southern California. Based upon a recent appraisal, this loan is adequately collateralized and did not require an impairment reserve. The second relationship, representing $7.6 million, represents two loans secured by lots for luxury single family construction in Monterey County. These loans and the related estimated loss exposure were included in nonperforming loans and the allowance for loan losses at March 31, 2008. There were no changes to the status of these loans as of June 30, 2008. The third relationship is a land development loan for $2.0 million in Fresno County. This loan was included in non-performing assets at March 31, 2008 and during the second quarter was paid down by $1.7 million.

Also included in the non-performing loans was a construction loan totaling $1.8 million as of June 30, 2008. The loan is secured by three completed luxury homes in the hills of the East Bay region of the San Francisco Bay area. This loan was included in non-performing assets at March 31, 2008 and during the second quarter the Company charged-off $792,000. As such, this loan no longer had an indicated potential loss exposure and did not require an impairment reserve. The three other relationships comprising the balance of non-performing loans at June 30, 2008 consisted of two SBA loans totaling $402,000 and a technology division relationship consisting of three loans totaling approximately $500,000 secured by accounts receivable and business assets.

At June 30, 2008, the allowance for loan and lease losses included approximately $1.8 million representing the estimated impairment related to nonperforming loans.

The Company's loan charge-offs totaled $885,000 during the second quarter ended June 30, 2008 compared to $943,000 for the same period one year earlier. The Company recognized $1,000 in loan recoveries and no loan recoveries for the three months ended June 30, 2008 and 2007, respectively.

"While nonperforming loans increased during the quarter, they are centered in two loans and we believe we have fully accommodated the estimated exposure in the allowance at June 30, 2008," said Thomas A. Sa, Executive Vice President and Chief Financial Officer of Bridge Capital Holdings and Bridge Bank. "The increased reserve levels combined with the strength of our capital position and deposit base provide a solid foundation for the future."

Capital Adequacy

At June 30, 2008, shareholders' equity totaled $69.1 million, which included approximately $1.9 million in other comprehensive income as the result of increased value of interest rate swaps and the Bank's investment portfolio. Shareholders' equity at June 30, 2008 compared to $55.0 million on the same date one year earlier. As a result, the Company's total risk-based capital ratio, tier one capital ratio, and leverage ratio of 11.72%, 10.47%, and 10.63%, respectively, were all substantially above the regulatory standards for "well-capitalized" institutions of 10.00%, 6.00%, 5.00%, respectively.

Conference Call and Webcast

Management will host a conference call tomorrow, July 18, 2008 at 9:00 a.m. Eastern time/6:00 a.m. Pacific time to further discuss the Company's financial results and answer questions.

Individuals interested in participating in the conference call may do so by dialing 800.891.6020 from the United States, or 702.696.4830 from outside the United States. Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company's Web site at www.bridgebank.com.

A telephone replay will be available for 48 hours following the conclusion of the call by dialing 800.642.1687 from the United States, or 706.645.9291 from outside the United States, and entering reservation code 55037290. A webcast replay will be available for 90 days.

About Bridge Capital Holdings

Bridge Capital Holdings is the holding company for Bridge Bank, National Association. Bridge Capital Holdings was formed on October 1, 2004 and holds a Global Select listing on The NASDAQ Stock Market under the trading symbol BBNK. For additional information, visit the Bridge Capital Holdings website at http://www.bridgecapitalholdings.com.

About Bridge Bank, N.A.

Bridge Bank, N.A. is Silicon Valley's full-service professional business bank. The Bank is dedicated to meeting the financial needs of small, middle market, and emerging technology businesses. Bridge Bank provides its clients with a comprehensive package of business banking solutions delivered through experienced, professional bankers. For additional information, visit the Bridge Bank website at http://www.bridgebank.com.

Forward-Looking Statements

Certain matters discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, and are subject to the safe harbors created by that Act. Forward-looking statements describe future plans, strategies, and expectations, and are based on currently available information, expectations, assumptions, projections, and management's judgment about the Bank, the banking industry and general economic conditions. These forward-looking statements are subject to certain risks and uncertainties that could cause the actual results, performance or achievements to differ materially from those expressed, suggested or implied by the forward looking statements.

These risks and uncertainties include, but are not limited to: (1) competitive pressures in the banking industry; (2) changes in interest rate environment; (3) general economic conditions, nationally, regionally, and in operating markets; (4) changes in the regulatory environment; (5) changes in business conditions and inflation; (6) changes in securities markets; (7) future credit loss experience; (8) the ability to satisfy requirements related to the Sarbanes-Oxley Act and other regulation on internal control; (9) civil disturbances or terrorist threats or acts, or apprehension about the possible future occurrences of acts of this type; and (10) the involvement of the United States in war or other hostilities.

The reader should refer to the more complete discussion of such risks in Bridge Capital Holdings' annual reports on Forms 10-K and quarterly reports on Forms 10-Q on file with the Securities Exchange Commission.

-Financial Tables Follow-



                  BRIDGE CAPITAL HOLDINGS AND SUBSIDIARY
        INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                          (Dollars in Thousands)


                           Three months ended           Six months ended
                     -------------------------------  --------------------
                     06/30/08   03/31/08   06/30/07   06/30/08   06/30/07
                     ---------  ---------  ---------  ---------  ---------
INTEREST INCOME
Loans                $  14,248  $  15,227  $  15,433  $  29,475  $  29,617
Federal funds sold         146        177        753        323      1,277
Investment
 securities
 available for sale        518        617        750      1,135      1,420
Other                       36          -          -         36          -
                     ---------  ---------  ---------  ---------  ---------
     Total interest
      income            14,948     16,021     16,936     30,969     32,314
                     ---------  ---------  ---------  ---------  ---------

INTEREST EXPENSE
Deposits:
    Interest-bearing
     demand                  3          4         10          7         23
    Money market and
     savings             1,997      2,581      3,628      4,578      6,625
    Certificates of
     deposit               941      1,088      1,112      2,029      2,268
Other                      283        315        260        599        520
                     ---------  ---------  ---------  ---------  ---------
    Total interest
     expense             3,224      3,988      5,010      7,213      9,436
                     ---------  ---------  ---------  ---------  ---------

Net interest income     11,724     12,033     11,926     23,756     22,878
Provision for credit
 losses                  1,200      2,370      1,000      3,570      1,200
                     ---------  ---------  ---------  ---------  ---------
Net interest income
 after provision
 for credit
 losses                 10,524      9,663     10,926     20,186     21,678
                     ---------  ---------  ---------  ---------  ---------

NON-INTEREST INCOME
Service charges on
 deposit accounts          258        229        181        487        332
Gain on sale of SBA
 loans                     186        283      1,890        469      2,622
Other non-interest
 income                  1,271      1,159        542      2,430        953
                     ---------  ---------  ---------  ---------  ---------
     Total non-
      interest income    1,715      1,671      2,613      3,386      3,907
                     ---------  ---------  ---------  ---------  ---------

OPERATING EXPENSES
Salaries and
 benefits                5,912      5,650      5,265     11,562     10,267
Premises and fixed
 assets                  1,156      1,105      1,026      2,261      1,975
Other                    2,443      1,981      2,131      4,424      4,034
                     ---------  ---------  ---------  ---------  ---------
     Total operating
      expenses           9,511      8,736      8,422     18,247     16,276
                     ---------  ---------  ---------  ---------  ---------

Income before income
 taxes                   2,728      2,598      5,117      5,325      9,309
Income taxes             1,124      1,076      2,134      2,199      3,882

                     ---------  ---------  ---------  ---------  ---------
NET INCOME           $   1,604  $   1,522  $   2,983  $   3,126  $   5,427
                     =========  =========  =========  =========  =========

EARNINGS PER SHARE
Basic earnings per
 share               $    0.25  $    0.24  $    0.47  $    0.49  $    0.85
                     =========  =========  =========  =========  =========
Diluted earnings per
 share               $    0.23  $    0.22  $    0.43  $    0.45  $    0.78
                     =========  =========  =========  =========  =========
Average common
 shares outstanding  6,492,647  6,434,900  6,381,493  6,463,773  6,356,192
                     =========  =========  =========  =========  =========
Average common and
 equivalent shares
 outstanding         6,861,043  6,954,014  6,933,273  6,909,913  6,908,338
                     =========  =========  =========  =========  =========

PERFORMANCE MEASURES
Return on average
 assets                   0.80%      0.79%      1.57%      0.79%      1.51%
Return on average
 equity                   9.30%      9.07%     22.09%      9.19%     20.85%
Efficiency ratio         70.77%     63.75%     57.93%     67.23%     60.77%




                  BRIDGE CAPITAL HOLDINGS AND SUBSIDIARY
              INTERIM CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                          (Dollars in Thousands)





                     06/30/08   03/31/08   12/31/07   09/30/07   06/30/07
                     ---------  ---------  ---------  ---------  ---------
ASSETS
Cash and due from
 banks               $  31,458  $  25,138  $  27,440  $  19,076  $  21,274
Federal funds sold      12,765     16,880     13,395     70,155     39,790
Interest-bearing
 deposits                5,606          -          -          -          -
Investment
 securities
 available for sale     28,879     46,823     55,482     66,071     73,362
Loans:
  Commercial           293,034    271,390    272,660    264,360    258,978
  SBA                   64,725     61,472     56,945     63,205     56,176
  Real estate
   construction         99,712     85,522     85,378     83,030    104,652
  Land development      60,117     60,783     56,196     58,938     52,733
  Real estate other    132,341    128,134    114,846     85,500     81,566
  Factoring and
   asset-based
   lending              46,819     53,108     57,662     43,942     42,683
  Other                 12,048     10,898      9,042     12,231      9,341
                     ---------  ---------  ---------  ---------  ---------
     Loans, gross      708,796    671,307    652,729    611,206    606,129
  Unearned fee
   income               (2,071)    (1,664)    (1,856)    (1,616)    (1,483)
  Allowance for
   credit losses       (11,294)   (10,978)    (8,608)    (8,003)    (7,590)
                     ---------  ---------  ---------  ---------  ---------
     Loans, net        695,431    658,665    642,265    601,587    597,056
Premises and
 equipment, net          5,093      5,045      5,005      4,618      4,966
Accrued interest
 receivable              3,325      4,074      4,400      4,748      4,608
Other assets            27,795     28,381     26,845     23,622     22,741
                     ---------  ---------  ---------  ---------  ---------
     Total assets    $ 810,352  $ 785,006  $ 774,832  $ 789,877  $ 763,797
                     =========  =========  =========  =========  =========

LIABILITIES
Deposits:
  Demand noninterest-
   bearing           $ 229,329  $ 200,567  $ 198,641  $ 201,133  $ 218,651
  Demand
   interest-bearing      4,439      4,587      5,350      4,271      4,563
  Money market and
   savings             386,332    386,369    372,923    418,503    372,470
  Time                  96,714     97,719     94,442     78,943     85,442
                     ---------  ---------  ---------  ---------  ---------
     Total deposits    716,814    689,242    671,356    702,850    681,126
                     ---------  ---------  ---------  ---------  ---------

Junior subordinated
 debt securities        17,527     17,527     17,527     17,527     17,527
Other borrowings             -          -     10,000          -          -
Accrued interest
 payable                   224        190        210        298        276
Other liabilities        6,674      9,176     10,655      9,187      9,882
                     ---------  ---------  ---------  ---------  ---------
     Total
      liabilities      741,239    716,135    709,748    729,862    708,811
                     ---------  ---------  ---------  ---------  ---------

SHAREHOLDERS' EQUITY
Common stock            38,703     38,040     37,697     36,888     36,466
Retained earnings       28,535     26,931     25,409     22,722     19,970
Accumulated other
 comprehensive
 (loss)                  1,875      3,900      1,978        405     (1,450)
                     ---------  ---------  ---------  ---------  ---------
     Total shareholders'
      equity            69,113     68,871     65,084     60,015     54,986
                     ---------  ---------  ---------  ---------  ---------
     Total liabilities
      and shareholders'
      equity         $ 810,352  $ 785,006  $ 774,832  $ 789,877  $ 763,797
                     =========  =========  =========  =========  =========

CAPITAL ADEQUACY
Tier I leverage
 ratio                   10.63%     10.52%     10.66%     10.20%     10.13%
Tier I risk-based
 capital ratio           10.47%     10.47%     10.54%     10.68%     10.48%
Total risk-based
 capital ratio           11.72%     11.72%     11.67%     11.80%     11.56%
Total equity/ total
 assets                   8.53%      8.77%      8.40%      7.60%      7.20%
Book value per share $   10.50  $   10.58  $   10.04  $    9.32  $    8.56


                  BRIDGE CAPITAL HOLDINGS AND SUBSIDIARY
  INTERIM CONSOLIDATED AVERAGE BALANCE SHEET AND YIELD DATA (UNAUDITED)
                          (Dollars in Thousands)


                                 Three months ended June 30,
                -----------------------------------------------------------
                            2008                          2007
                ----------------------------- -----------------------------
                            Yields   Interest             Yields   Interest
                  Average     or      Income/   Average     or      Income/
                  Balance    Rates    Expense   Balance    Rates    Expense
                --------- --------  --------- --------- --------  ---------
ASSETS
Interest
 earning
 assets(2):
  Loans (1)     $ 688,358     8.32% $  14,248 $ 592,461    10.45% $  15,433
  Federal funds
   sold            27,876     2.11%       146    57,851     5.22%       753
  Investment
   securities      41,973     4.96%       518    58,615     5.13%       750
  Other             4,369     3.31%        36         -     0.00%         -
                --------- --------  --------- --------- --------  ---------
Total interest
 earning assets   762,576     7.88%    14,948   708,927     9.58%    16,936
                --------- --------  --------- --------- --------  ---------

Noninterest-
 earning assets:
  Cash and due
   from banks      20,546                        29,985
  All other
   assets (3)      23,570                        20,993
                ---------                     ---------
      TOTAL     $ 806,692                     $ 759,905
                =========                     =========

LIABILITIES AND
  SHAREHOLDERS'
   EQUITY
Interest-bearing
 liabilities:
  Deposits:
   Demand       $   5,519     0.22% $       3 $   5,408     0.74% $      10
   Money market
    and savings   381,882     2.10%     1,997   376,293     3.87%     3,629
   Time            97,726     3.87%       941    91,712     4.86%     1,111
Other              21,834     5.21%       283    17,527     5.95%       260
                --------- --------  --------- --------- --------  ---------
Total interest-
 bearing
 liabilities      506,961     2.56%     3,224   490,940     4.09%     5,010
                --------- --------  --------- --------- --------  ---------

Noninterest-
 bearing
 liabilities:
   Demand
    deposits      220,572                       205,360
   Accrued
    expenses
    and other
    liabilities     9,789                         9,434
Shareholders'
 equity            69,370                        54,171
                ---------                     ---------
    TOTAL       $ 806,692                     $ 759,905
                =========                     =========

                          --------  ---------           --------  ---------
Net interest
 income and
 margin                       6.18% $  11,724               6.75% $  11,926
                          ========  =========           ========  =========

(1) Loan fee amortization of $1.4 million and $1.5 million, respectively,
    is included in interest income.  Nonperforming loans have been included
    in average loan balances.
(2) Interest income is reflected on an actual basis, not a fully taxable
    equivalent basis.  Yields are based on amortized cost.
(3) Net of average allowance for credit losses of $11.0 million and $7.5
    million, respectively.


                  BRIDGE CAPITAL HOLDINGS AND SUBSIDIARY
  INTERIM CONSOLIDATED AVERAGE BALANCE SHEET AND YIELD DATA (UNAUDITED)
                          (Dollars in Thousands)




                                Six months ended June 30,
                -----------------------------------------------------------
                            2008                          2007
                ----------------------------- -----------------------------
                            Yields   Interest             Yields   Interest
                  Average       or    Income/   Average       or    Income/
                  Balance    Rates    Expense   Balance    Rates    Expense
                --------- --------  --------- --------- --------  ---------
ASSETS
Interest
 earning assets
 (2):
  Loans (1)     $ 674,220     8.79% $  29,475 $ 568,542    10.45% $  29,617
  Federal funds
   sold            26,028     2.50%       323    49,241     5.20%     1,277
  Investment
   securities      45,937     4.97%     1,135    55,883     5.10%     1,420
  Other             2,188     3.31%        36         -     0.00%         -
                --------- --------  --------- --------- --------  ---------
Total interest
 earning assets   748,373     8.32%    30,969   673,666     9.62%    32,314
                --------- --------  --------- --------- --------  ---------

Noninterest-
 earning assets:
  Cash and due
   from banks      19,521                        30,426
  All other
   assets (3)      24,612                        20,116
                ---------                     ---------
      TOTAL     $ 792,506                     $ 724,208
                =========                     =========

LIABILITIES AND
  SHAREHOLDERS'
  EQUITY
Interest-bearing
 liabilities:
  Deposits:
    Demand      $   5,236     0.27% $       7 $   5,462     0.84% $      23
    Money market
     and savings  374,902     2.46%     4,578   346,552     3.83%     6,625
    Time           97,872     4.17%     2,029    94,855     4.80%     2,268
Other              22,588     5.33%       599    17,527     5.95%       520
                --------- --------  --------- --------- --------  ---------
Total
 interest-
 bearing
 liabilities      500,598     2.90%     7,213   464,396     4.07%     9,436
                --------- --------  --------- --------- --------  ---------

Noninterest-
 bearing
 liabilities:
  Demand
   deposits       212,880                       197,723
  Accrued
   expenses
   and other
   liabilities     10,609                         9,602
Shareholders'
 equity            68,419                        52,487
                ---------                     ---------
  TOTAL         $ 792,506                     $ 724,208
                =========                     =========

                          --------  ---------           --------  ---------
Net interest
 income and
 margin                       6.38% $  23,756               6.81% $  22,878
                          ========  =========           ========  =========




(1) Loan fee amortization of $3.1 million and $2.8 million, respectively,
    is included in interest income.  Nonperforming loans have been included
    in average loan balances.
(2) Interest income is reflected on an actual basis, not a fully taxable
    equivalent basis.  Yields are based on amortized cost.
(3) Net of average allowance for credit losses of $9.9 million and $7.4
    million, respectively.



                  BRIDGE CAPITAL HOLDINGS AND SUBSIDIARY
               INTERIM CONSOLIDATED CREDIT DATA (UNAUDITED)
                          (Dollars in Thousands)




                          06/30/08  03/31/08  12/31/07  09/30/07  06/30/07
                          --------  --------  --------  --------  --------
ALLOWANCE FOR CREDIT
 LOSSES
Balance, beginning of
 period                   $ 10,978  $  8,608  $  8,003  $  7,590  $  7,533
Provision for credit
 losses, quarterly           1,200     2,370       600       475     1,000
Charge-offs, quarterly        (885)        -         -      (312)     (943)
Recoveries, quarterly            1         -         5       250         -
                          --------  --------  --------  --------  --------
Balance, end of period    $ 11,294  $ 10,978  $  8,608  $  8,003  $  7,590
                          ========  ========  ========  ========  ========


NONPERFORMING ASSETS
Loans accounted for on a
 non-accrual basis        $ 22,290  $ 15,578  $  4,914  $      -  $      -
Loans restructured and in
 compliance with modified
 terms                           -         -         -         -         -
Other loans with
 principal or interest
 contractually past due
 90 days or more                 -         -         -         -         -
                          --------  --------  --------  --------  --------
  Nonperforming loans       22,290    15,578     4,914         -         -
Other real estate owned        979       348       425       425       425
                          --------  --------  --------  --------  --------
  Nonperforming assets    $ 23,269  $ 15,926  $  5,339  $    425  $    425
                          ========  ========  ========  ========  ========


ASSET QUALITY
Allowance for credit
 losses / gross loans         1.59%     1.64%     1.32%     1.31%     1.25%
Allowance for credit
 losses / nonperforming
 loans                       50.67%    70.47%   175.17%     0.00%     0.00%
Nonperforming assets /
 total assets                 2.87%     2.03%     0.69%     0.05%     0.06%
Nonperforming loans /
 gross loans                  3.14%     2.32%     0.75%     0.00%     0.00%
Net quarterly charge-offs
 / gross loans                0.12%     0.00%     0.00%     0.01%     0.16%