RIVA BANCSHARES INC
S-1/A, 1999-06-23
STATE COMMERCIAL BANKS
Previous: WOLFPACK CORP, 10SB12G, 1999-06-23
Next: THEINTERNETCORP NET INC, S-4, 1999-06-23



<PAGE>   1


     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 23, 1999


                                                      REGISTRATION NO. 333-78113

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------


                                AMENDMENT NO. 1

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------


                             RIVA BANCSHARES, INC.

             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                 <C>                                 <C>
            DELAWARE                              6712                             58-2398959
(State or other jurisdiction of       (Primary Standard Industrial               (IRS Employer
 incorporation or organization)       Classification Code Number)             Identification No.)
</TABLE>

                              13004 STARBUCK ROAD
                           ST. LOUIS, MISSOURI 63141
                                 (314) 514-8491
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

                               RICHARD C. JENSEN
                     PRESIDENT AND CHIEF EXECUTIVE OFFICER

                             RIVA BANCSHARES, INC.

                              13004 STARBUCK ROAD
                           ST. LOUIS, MISSOURI 63141
                                 (314) 514-8491
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

                                   Copies to:

<TABLE>
<S>                                             <C>
              ROBERT C. SCHWARTZ                               STEVEN R. FINLEY
        SMITH, GAMBRELL & RUSSELL, LLP                    GIBSON, DUNN & CRUTCHER LLP
           PROMENADE II, SUITE 3100                             200 PARK AVENUE
          1230 PEACHTREE STREET, N.E.                   NEW YORK, NEW YORK, 10166-0193
            ATLANTA, GEORGIA 30309                              (212) 351-4000
                (404) 815-3758                               (212) 351-4035 (FAX)
             (404) 685-7058 (FAX)
</TABLE>

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  As soon
as practicable after the effective date of this Registration Statement.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [ ]

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act of 1933, please check the
following box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering.  [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering.  [ ]

     If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]


     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2

                 SUBJECT TO COMPLETION, DATED           , 1999

THE INFORMATION CONTAINED IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                                3,000,000 SHARES

                                     [LOGO]
                             RIVA BANCSHARES, INC.

                                  COMMON STOCK
                            $              PER SHARE

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


This is an initial public offering of common stock of Riva Bancshares, Inc.


There is currently no public market for the shares. We expect that the price to
the public in the offering will be between $10.00 and $12.00. The market price
of the shares after the offering may be higher or lower than the offering price.
Of the 3,000,000 shares we are offering, up to             will be purchased by
an underwriter that is a foreign broker-dealer for sales outside of the United
States.


We have applied to include the common stock on the Nasdaq National Market under
the symbol "RIVA."



INVESTING IN THE COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" BEGINNING ON
PAGE 10.



<TABLE>
<CAPTION>
                                                PER SHARE           TOTAL
                                                ---------           -----
<S>                                             <C>              <C>
Price to the public.....................         $               $
Underwriting discount...................
Proceeds to Riva Bancshares.............
</TABLE>



Riva Bancshares has granted an over-allotment option to the underwriters. Under
this option, the underwriters may elect to purchase a maximum of 450,000 shares
from Riva Bancshares within 30 days following the date of this prospectus to
cover over-allotments.

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

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

YOU SHOULD NOTE THAT THESE SECURITIES ARE NOT BANK ACCOUNTS OR DEPOSITS AND ARE
NOT FEDERALLY INSURED BY THE FDIC OR ANY OTHER STATE OR FEDERAL AGENCY.

CIBC WORLD MARKETS
                      PAULI JOHNSON CAPITAL & RESEARCH
                                    INCORPORATED
                                         KELTON INTERNATIONAL LIMITED

                The date of this prospectus is           , 1999.
<PAGE>   3

[MAP OF STATE OF MISSOURI AND SURROUNDING STATES WITH STARS MARKING OUR TARGETED
                                    MARKETS]
<PAGE>   4

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Prospectus Summary..........................................    4
Risk Factors................................................   10
Forward-looking Statements..................................   16
Use of Proceeds.............................................   16
Dividend Policy.............................................   17
Capitalization..............................................   18
Dilution....................................................   19
Selected Consolidated Financial Data........................   20
Pro Forma Financial Data....................................   22
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................   23
Business....................................................   48
Supervision and Regulation..................................   57
Management..................................................   62
Certain Transactions........................................   68
Principal Shareholders......................................   69
Description of Capital Stock................................   70
Shares Eligible for Future Sale.............................   73
Underwriting................................................   75
Legal Matters...............................................   76
Experts.....................................................   76
Where You Can Find More Information.........................   76
Index to Financial Statements...............................  F-1
</TABLE>


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


Unless otherwise stated, all information contained in this prospectus assumes no
exercise of the over-allotment option to the underwriters.



The underwriters are offering the shares subject to various conditions and may
reject all or part of any order. The shares should be ready for delivery on or
about             , 1999.


                                        3
<PAGE>   5

                               PROSPECTUS SUMMARY

This summary highlights information contained in other parts of this prospectus.
This summary is not complete and does not contain all of the information you
should consider before investing in our common stock. You should carefully read
this entire prospectus.


                             RIVA BANCSHARES, INC.


OUR BUSINESS


We formed Riva Bancshares, Inc. to create a multi-market bank serving business
customers who are dissatisfied with the impersonal service delivered by
super-regional and national banks. Our strategy is to capitalize on the
opportunities created by widespread consolidation in the banking industry. We
believe we have a significant opportunity to attract and maintain targeted
banking customers within our identified markets. We will offer a broad range of
banking products and services to small and medium-sized businesses, selected
real estate developers and the principals of these businesses. To execute our
strategy, we have assembled a team of five senior executives who have previously
worked together and, as a group, have more than 85 years of in-market banking
experience.



We will capitalize on our management team's lending expertise by emphasizing
commercial/industrial, construction and commercial real estate loans. In
addition, we intend to provide highly personalized and value-added private
banking services, Internet banking and asset management products for business
owners, entrepreneurs, and other professional and executive customers. To
accelerate the implementation of our business plan, we have agreed to acquire
Premier Bank, an independent state-chartered bank with assets of approximately
$58 million and banking centers in Jefferson City and Columbia, Missouri. Upon
completion of the merger, Premier Bank will be renamed Riva Bank.


OUR MARKET OPPORTUNITY

We believe that an opportunity exists as a result of the consolidation in the
banking industry. We believe this consolidation has created an attractive market
segment between the national and super-regional banks, on the one hand, and
community banks on the other hand. Larger financial institutions do not
generally provide the personalized service expected or demanded by many small to
medium-sized businesses and their principals. Smaller community banks lack the
capital strength to provide larger credit facilities and the customer base to
support the delivery of technologically advanced services. Upon completion of
the offering, we will have a lending capacity in excess of $5 million per
borrower. Our executive management team recognized this market opportunity and
elected to leave established careers in the financial services industry to join
with our chief executive officer in executing our business strategy. We have
selected Missouri for our initial activities because of our management team's
extensive experience in this market, local customer relationships, and the
state's favorable economic and demographic environment. We have targeted St.
Louis, Kansas City, Columbia, Jefferson City and Springfield as our initial
markets. Upon the acquisition of Premier Bank, we will have established
management teams in St. Louis, Jefferson City and Columbia and banking centers
in Columbia and Jefferson City. Immediately following the offering, we intend to
open a banking center in St. Louis.

We consider the Missouri economy and its attendant population and deposit growth
conducive to executing our strategy. Missouri has two prominent metropolitan
areas and is experiencing growth in its secondary cities. As of June 30, 1998,
bank deposits totaled approximately $73 billion and the state-wide population
exceeded 5.4 million. In addition, Missouri is adjacent to eight states, which
will facilitate our expansion into additional banking markets.

Missouri has been greatly affected by bank consolidation as out-of-state
financial institutions have entered the state by acquiring Missouri-based banks.
According to the FDIC, as of December 31, 1987, 596 depository institutions were
located in Missouri. By December 31, 1998, there were a total of 383

                                        4
<PAGE>   6

depository institutions in Missouri, representing a decline of approximately 36%
over the referenced period. Several prominent financial institutions including
Boatmen's National Bank, Mark Twain Bank, Roosevelt Bank, Community Federal, and
United Postal Savings, have been acquired by affiliates of NationsBank, N.A. or
Mercantile Bank, N.A. As further evidence of the consolidation, Mercantile
Bancorporation, Inc., the largest independent banking organization headquartered
in Missouri, recently announced that it had entered into an agreement to be
acquired by Firstar Corp., a super-regional bank holding company based in
Milwaukee, Wisconsin.

THE ACQUISITION OF PREMIER BANK


To accelerate the implementation of our business plan, we agreed, in May 1999,
to acquire Premier Bancshares, Inc. and its wholly-owned subsidiary, Premier
Bank. Premier Bank offers us an existing charter as well as banking centers in
two of our five initially-targeted markets. Premier Bank is currently operating
its business in a manner similar to our business plan, targeting small and
medium-sized businesses and providing a high level of service. Premier Bank has
grown its loan portfolio principally through real estate lending. As of March
31, 1999, Premier Bank had total assets of approximately $62.7 million. While
real estate loans represent a significant concentration of Premier Bank's loans,
we intend to broaden the focus of our loan portfolio. We will use the
acquisition of Premier Bank as a platform to expand our operations by building
upon Premier Bank's existing infrastructure, core processing and outsourcing
relationships. As the completion of the initial public offering is dependent
upon the closing of the acquisition, the acquisition of Premier Bank will close
immediately prior to the closing of the offering. The purchase price for Premier
Bank will be $11 million in shares of our common stock, valued at the public
offering price. The number of shares to be issued in the acquisition will vary
depending on the initial public offering price.


EXPERIENCED EXECUTIVE MANAGEMENT TEAM


Our executive management team includes individuals who have significant
experience serving our target markets. Richard C. Jensen, the President and
Chief Executive Officer of Riva Bancshares, has over 30 years of banking
experience, including 25 years in the St. Louis market. Prior to founding Riva
Bancshares, Mr. Jensen served as President of NationsBank St. Louis, formerly
Boatmen's National Bank of St. Louis, which as of June 30, 1998 had
approximately $5.3 billion in total deposits and 71 branches in the St. Louis
market area. We have hired Allan D. Ivie, IV to serve as the President of the
St. Louis market and John S. Rouse as our Chief Credit Officer. We have also
hired Sanford B. Scott as the Senior Vice President of Commercial Real Estate
and Daniel R. Sills as our Chief Financial Officer. All of these senior officers
have worked with Mr. Jensen at either Boatmen's or NationsBank, and the entire
group possesses over 85 years of banking experience in the Missouri markets.
This management team shares the same credit culture, is committed to the highest
level of customer service and responsiveness, and has substantial experience in
serving small and medium-sized businesses in Missouri. In addition, we will
continue to have the resources of current Premier Bank management, including
Bruce W. Wiley, the President of Premier Bank, who will serve as a director and
President of the Columbia and Jefferson City markets. As we expand into new
markets, we will attract local management teams who have significant banking
experience and strong community contacts for local business development.


OUR BANKING MODEL

Our banking model provides for each of our banking centers to have a high degree
of local autonomy in decision-making and lending authority. We will maintain
strict credit policies and procedures at the holding company level, and will
consolidate administrative functions at our company headquarters in St. Louis.
Our business strategy envisions that each banking center will operate as if it
were an independent community bank providing responsive, personalized service.
We will compensate management based on the performance of their banking centers
as well as our overall financial, operating and market performance. As we enter
new markets, we will undertake a marketing campaign using an officer calling
program and community-based promotions. Each market area will be supported by a
local board of directors, which will be provided with financial incentives to
assist in developing banking relationships throughout the community.
                                        5
<PAGE>   7

OUR ADVANTAGE

We believe that we are well positioned to capitalize on the market opportunity
created by the consolidation in the banking industry because of the following:

  - Larger Loans than Local Community Banks.  Our capital structure will allow
    us to make significantly larger loans than smaller community banks.

  - Experienced Management Team.  Our bank presidents and loan officers have
    significant banking experience which has allowed them to develop valuable
    customer relationships within our target markets.

  - Local Decision-Making.  Our management structure is organized to retain
    local decision-making authority so that our officers will be able to provide
    our customers with expedited loan decisions.


  - Multi-Market Banking Franchise.  We intend to expand into other markets
    similar to our identified markets primarily through establishing new
    branches of Riva Bank. We will also regularly evaluate potential
    acquisitions of financial institutions in Missouri, as well as markets in
    the adjacent states, that would complement or expand our business.


  - Personalized Service.  Our staff is committed to providing the type of
    personalized service not generally available at larger financial
    institutions.

  - Competitive Technology.  Our capital resources will allow us to acquire
    technology solutions currently offered by the major national vendors through
    strategic alliances and outsourcing arrangements.

OUR BUSINESS STRATEGY

We will implement our strategy by:

  - Targeting small and medium-sized business customers who demand high levels
    of personalized attention and customer service;

  - Establishing a banking center in St. Louis, expanding into Kansas City and
    Springfield, while continuing to enhance our current operations in Columbia
    and Jefferson City;

  - Staffing banking centers with community-minded and responsive management
    teams that will have significant local decision-making authority;

  - Operating with a few strategically located offices supported by outsourced
    core processing and back room operations to increase efficiencies;

  - Enhancing private banking relationships by offering a broad spectrum of
    products and services, including securities brokerage services and
    investment management services; and

  - Offering our customers the convenience and advantages of Internet banking
    while targeting businesses that have been identified as Internet users to
    leverage our banking centers.

                                        6
<PAGE>   8

                                  THE OFFERING


<TABLE>
      <S>                                          <C>
      Common stock offered.......................  3,000,000 shares(1)

      Common stock to be issued in the Premier
        Bank acquisition.........................  1,000,000 shares(2)

      Common stock to be outstanding after the
        offering and the Premier Bank
        acquisition..............................  4,300,000 shares(3)

      Use of proceeds............................  To provide additional capital to Riva Bank,
                                                     redeem our outstanding preferred stock,
                                                     fund expansion and for other general
                                                     corporate purposes.

      Proposed Nasdaq National Market symbol.....  "RIVA"
</TABLE>


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

(1) Does not include 450,000 shares which may be issued if the underwriters
    decide to exercise their over-allotment option.

(2) Based on an assumed initial public offering price of $11.00 per share.

(3) Includes 300,000 shares of our common stock outstanding prior to the
    offering. Does not include:


    - 500,000 shares of common stock reserved for issuance under our stock
      option plan, of which options to purchase 329,475 shares will be granted
      on the offering date;



    - warrants to purchase 115,798 shares which were issued to founders of Riva
      Bancshares;


    - warrants to purchase 100,000 shares which were issued to investors in a
      June 1998 private placement; and

    - warrants to purchase 210,000 shares to be issued to the underwriters,
      assuming no exercise of the underwriters' over-allotment option.

   All of these outstanding options and warrants, except for the underwriters'
   warrants, are exercisable at the initial public offering price.

Our temporary offices are located at 13004 Starbuck Road, St. Louis, Missouri
63141 and our telephone number is (314) 514-8491. We are currently in the
process of negotiating for permanent office space in the St. Louis metropolitan
area.

                                        7
<PAGE>   9

                  SUMMARY SELECTED CONSOLIDATED FINANCIAL DATA


The following tables set forth the summary of selected consolidated financial
data of Premier Bancshares and Riva Bancshares for the periods indicated.
Premier Bancshares' selected consolidated financial data as of December 31, 1997
and 1998 and for each of the years ended December 31, 1996, 1997, and 1998 are
derived from Premier Bancshares' consolidated financial statements, which have
been audited by KPMG LLP, independent auditors. Riva Bancshares' selected
financial data as of December 31, 1998 and for the period from May 1, 1998
(Inception) to December 31, 1998 are derived from Riva Bancshares' financial
statements, which have been audited by KPMG LLP, independent auditors. These
selected consolidated financial data should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," Riva Bancshares' financial statements and notes and Premier
Bancshares' consolidated financial statements and notes, and financial and other
information included in other parts of this prospectus.



<TABLE>
<CAPTION>
                                                         PREMIER BANCSHARES                              RIVA BANCSHARES
                                      ---------------------------------------------------------   -----------------------------
                                                                                   QUARTERS
                                      PERIOD FROM          YEARS ENDED               ENDED           PERIOD FROM       QUARTER
                                        APRIL 1-           DECEMBER 31,            MARCH 31,         MAY 1, 1998        ENDED
                                      DECEMBER 31,   ------------------------   ---------------    (INCEPTION) TO     MARCH 31,
                                          1995        1996     1997     1998     1998     1999    DECEMBER 31, 1998     1999
                                      ------------   ------   ------   ------   ------   ------   -----------------   ---------
                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
      <S>                             <C>            <C>      <C>      <C>      <C>      <C>      <C>                 <C>
      SUMMARY INCOME STATEMENT:
        Interest income.............    $   515      $1,430   $2,175   $3,440   $  649   $1,058        $    21         $    7
        Interest expense............        302         883    1,309    2,090      409      621             --             --
                                        -------      ------   ------   ------   ------   ------        -------         ------
        Net interest income.........        213         547      866    1,350      240      437             21              7
        Provision for loan losses...         64          80      112      292       36       53             --             --
                                        -------      ------   ------   ------   ------   ------        -------         ------
        Net interest income after
          provision for loan
          losses....................        149         467      754    1,058      204      384             21              7
        Noninterest income..........         12          47       90      169       37       44             --             --
        Noninterest expense.........        324         627      736    1,196      257      441          3,720            199
                                        -------      ------   ------   ------   ------   ------        -------         ------
        Income (loss) before income
          tax expense...............       (163)       (113)     108       31      (16)     (13)        (3,699)          (192)
        Income tax expense..........         --          --       11        9       --       10             --             --
                                        -------      ------   ------   ------   ------   ------        -------         ------
        Net income (loss)...........    $  (163)     $ (113)  $   97   $   22   $  (16)  $  (23)       $(3,699)          (192)
                                        =======      ======   ======   ======   ======   ======        =======         ======
        Basic and dilutive earnings
          (loss) per share..........    $ (4.65)     $(3.54)  $ 2.99   $ 0.55   $(0.44)  $(0.54)       $(12.33)        $(0.64)
                                        =======      ======   ======   ======   ======   ======        =======         ======
      PERFORMANCE RATIOS:
        Net interest margin(1)......       7.13%       3.05%    3.32%    3.23%    2.92%    3.16%
        Efficiency ratio(2).........     140.00      122.02    87.25    97.48    92.88    91.73
        Average shareholders' equity
          to average assets.........      29.53       16.04    10.88     9.24    10.11     7.32
        Return on average assets....      (2.04)      (0.58)    0.34     0.05    (0.18)   (0.15)
        Return on average
          shareholders' equity......      (6.91)      (3.60)    3.15     0.53    (1.79)   (2.06)
</TABLE>


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

(1) Computed by dividing net interest income by average earning assets.

(2) Computed by dividing noninterest expense by the sum of net interest income
    and noninterest income.

                                        8
<PAGE>   10


<TABLE>
<CAPTION>
                                                        PREMIER BANCSHARES                              RIVA BANCSHARES
                                      ------------------------------------------------------   ----------------------------------
                                                 AT DECEMBER 31,
                                      -------------------------------------         AT                AT                 AT
                                       1995      1996      1997      1998     MARCH 31, 1999   DECEMBER 31, 1998   MARCH 31, 1999
                                      -------   -------   -------   -------   --------------   -----------------   --------------
                                                                        (dollars in thousands)
      <S>                             <C>       <C>       <C>       <C>       <C>              <C>                 <C>
      SUMMARY BALANCE SHEET DATA:
       Investment securities........  $ 5,398   $ 6,256   $ 5,418   $ 6,478      $ 6,500             $ --               $ --
       Loans, net...................    6,264    15,206    23,342    41,171       45,139               --                 --
       Earning assets...............   13,808    23,543    31,060    53,170       56,580              712                519
       Total assets.................   15,082    25,652    33,717    57,756       62,741              712                519
       Noninterest-bearing
         deposits...................      341     2,576     1,478     2,817        2,444               --                 --
       Total deposits...............   11,507    22,268    28,353    48,816       53,915               --                 --
       Federal Home Loan Bank
         advances...................       --        --       940     3,445        3,421               --                 --
       Note payable.................      300       300     1,050       750          775               --                 --
       Shareholders' equity.........  $ 3,191   $ 3,016   $ 3,222   $ 4,438      $ 4,379             $708               $516
                                      =======   =======   =======   =======      =======             ====               ====
      ASSET QUALITY RATIOS:
       Allowance for loan losses to
         total loans................     1.00%     0.78%     0.89%     1.05%        1.07%
       Non-performing loans to total
         loans......................       --        --      0.69      0.23         0.03
       Net charge-offs to average
         loans......................       --      0.22      0.12      0.20         0.03
      CAPITAL RATIOS:
       Shareholders' equity to
         assets.....................    21.16%    11.76%     9.56%     7.68%        6.98%
       Total capital to
         risk-weighted assets.......    38.75     18.63     18.17     11.62        10.60
       Tier 1 capital to
         risk-weighted assets.......    38.00     17.92     17.06     10.57         9.54
       Tier 1 capital to average
         assets.....................    22.46     12.97     10.05      7.87         7.27
</TABLE>


                                        9
<PAGE>   11

                                  RISK FACTORS


An investment in our common stock involves a high degree of risk. You should
carefully consider the risks below and other information in this prospectus
before deciding to invest in our common stock. If any of the following risks
actually occur, our business, financial condition or results of operations could
be materially and adversely affected. In this event, the trading price of our
common stock could decline, and you may lose all or part of your investment.



RIVA BANCSHARES HAS NO OPERATING HISTORY UPON WHICH TO BASE AN ESTIMATE OF OUR
FUTURE PERFORMANCE



We have no operating history on which to base any estimate of future
performance. We incorporated Riva Bancshares on May 1, 1998 and have not engaged
in any banking operations. Our prospects must be considered in light of the
risks, expenses and difficulties frequently encountered by companies in their
early stages of development. We are at risk of not successfully addressing the
following:


  - expansion into our identified markets;

  - building our customer base;

  - developing and retaining customer loyalty;

  - responding to competitive developments;

  - attracting, retaining and motivating qualified management and employees;

  - maintaining efficient operations through outsourcing of back office
    operations; and

  - upgrading our technologies, products and services.

IF WE FAIL TO MANAGE GROWTH AS WE PURSUE OUR EXPANSION STRATEGY, IT COULD
NEGATIVELY AFFECT OUR OPERATIONS

Failure to manage our growth effectively or failure to attract and retain
qualified personnel could have a material adverse effect on our business, future
prospects, financial condition or results of operations, and could adversely
affect our ability to successfully implement our business strategy.

We intend to pursue an aggressive growth strategy and our results of operations
will be affected by our ability to:

  - identify suitable markets;

  - build our customer base;

  - maintain credit quality;

  - attract sufficient deposits to fund our anticipated loan growth;

  - attract qualified bank management in each of our targeted markets;

  - negotiate agreements with acceptable terms for the acquisition of existing
    banks; and

  - maintain adequate regulatory capital.

WE WILL HAVE BROAD DISCRETION IN USING THE PROCEEDS OF THE OFFERING


We will have broad discretion in the application of the net proceeds of this
offering. The timing and specific application of the net proceeds will remain in
the sole discretion of our management. Upon completion of the offering, we
intend to contribute approximately $20 million of the net proceeds to the
capital of Riva Bank to support the growth of its loan portfolio by increasing
its legal lending limit, and to use approximately $1 million to redeem the
outstanding Series A Preferred Stock. The remainder of the net proceeds will be
applied in the future as needed to implement our business plan, including the
opening of a banking center in the St. Louis market. We intend to accomplish our
expansion primarily through the opening of additional banking centers in our
identified markets, but our expansion in our target markets could include one or
more acquisitions of existing financial institutions. You will not have the
opportunity


                                       10
<PAGE>   12

to evaluate the economic, financial and other relevant information which will be
utilized by us in determining the application of such proceeds.

OUR SUCCESS LARGELY DEPENDS UPON THE SKILL AND EXPERIENCE OF OUR SENIOR
MANAGEMENT TEAM

The success of our operations will depend upon the services of Richard C.
Jensen, our President and Chief Executive Officer, as well as other senior
officers and managers. The loss of any of these individuals could have a
material adverse effect on our business, future prospects, financial condition
or results of operations. We do not have key man life insurance with respect to
any of our officers. Our future success also depends on our ability to identify,
attract and retain qualified senior officers and other employees in our
identified markets.

WE WILL BE VERY DEPENDENT ON THIRD PARTY SUPPLIERS

We are dependent on third parties to provide a number of our core processing
functions. Our financial condition may suffer if the third parties we depend on
for outsourcing our back office operations, data processing and other products
and services either increase the cost of their services or fail to maintain the
operational integrity of their networks. As a result, the failure of the systems
of any of our third party providers could adversely affect our business
operations and financial condition.

OUR RESULTS OF OPERATIONS WILL BE SIGNIFICANTLY AFFECTED BY THE ABILITY OF OUR
BORROWERS TO REPAY THEIR LOANS

Lending money is an essential part of the banking business. However, borrowers
do not always repay their loans. The risk of non-payment is affected by:

  - credit risks of a particular borrower;

  - changes in economic and industry conditions;

  - the duration of the loan; and

  - in the case of a collateralized loan, uncertainties as to the future value
    of the collateral.

Generally, commercial/industrial, construction and commercial real estate loans
present a greater risk of non-payment by a borrower than other types of loans.
Our focus on making these types of loans, especially our concentration in
commercial real estate loans, will make us more susceptible to the risk of non-
payment than other banks with a more diversified loan portfolio.

OUR FINANCIAL CONDITION AND OTHER RESULTS OF OPERATIONS WOULD BE ADVERSELY
AFFECTED IF OUR ALLOWANCE FOR LOAN LOSSES IS NOT SUFFICIENT TO ABSORB ACTUAL
LOSSES

There is no precise method of predicting loan losses. We can give no assurance
that our allowance for loan losses will be sufficient to absorb actual loan
losses. Excess loan losses could have a material adverse effect on our financial
condition and results of operations. We will attempt to maintain an appropriate
allowance for loan losses to provide for potential losses in our loan portfolio.
We will periodically determine the amount of the allowance for loan losses based
upon consideration of several factors, including:

  - an ongoing review of the quality, mix and size of the overall loan
    portfolio;

  - historical loan loss experience;

  - evaluation of non-performing loans;

  - assessment of economic conditions and their effects on the existing
    portfolio; and

  - the amount and quality of collateral, including guarantees, securing loans.

OUR FINANCIAL CONDITION MAY BE ADVERSELY AFFECTED BY OUR INABILITY TO ATTRACT
SUFFICIENT DEPOSITS TO FUND OUR ANTICIPATED LOAN GROWTH

We anticipate that we will need to attract significant levels of deposits to
fund our anticipated loan growth. Our ability to attract and maintain such
deposit levels will depend on our ability to attract new deposit

                                       11
<PAGE>   13

customers. To the extent that funds generated by our deposit customers are
insufficient to fund our loan growth, we may need to raise additional funds
through public or private financings. We can give no assurance that we would be
able to obtain these funds on terms that are favorable to us.

WE MAY NOT BE ABLE TO EXPAND THROUGH BRANCHING OR FIND SUITABLE ACQUISITION
CANDIDATES


We can give no assurance that we will be able to expand our existing market
presence or successfully enter new markets. In entering new markets, we may
encounter competitors with greater financial and operational resources. In our
attempt to establish new branches of Riva Bank, we may be unable to find
attractive locations, negotiate favorable lease terms, attract customers and may
encounter additional problems experienced by new branches.


Although we intend to expand primarily through selective branch openings, we
intend to evaluate potential acquisitions that would complement or expand our
business. In doing so, we expect to compete with other potential bidders, many
of which may have greater financial resources than we have. Failure to find
suitable acquisition candidates or expand our market presence would adversely
affect our ability to successfully implement our business strategy.

EVEN IF WE ARE ABLE TO FIND SUITABLE ACQUISITION CANDIDATES, WE MAY NOT BE ABLE
TO INTEGRATE ACQUISITIONS WITH OUR EXISTING OPERATIONS

The process of opening new bank locations and evaluating, negotiating and
integrating acquisition transactions will divert management time and resources.
We can give no assurance that we will be able to integrate successfully or
operate profitably any newly-established banking center or acquired financial
institution. We may experience disruption and incur unexpected expenses in
integrating these acquisitions. Failure to successfully integrate these
acquisitions could negatively affect our operations.

OUR BUSINESS COULD BE ADVERSELY AFFECTED IF WE ARE UNABLE TO OBTAIN REGULATORY
APPROVALS IN A TIMELY MANNER


The establishment of branches or the acquisitions of banks in our identified
markets and other market areas will be subject to our receiving the necessary
regulatory approvals. Premier Bank has applied for approval to open a branch in
the St. Louis market. Failure to obtain this approval as well as future
regulatory approvals in a timely manner could have a material adverse effect on
our business, future prospects, financial condition or results of operations.


WE COULD BE ADVERSELY AFFECTED BY CHANGES IN THE LAW, ESPECIALLY CHANGES
DEREGULATING THE BANKING INDUSTRY

We will operate in a highly regulated environment and will be subject to
supervision and regulation by several governmental regulatory agencies,
including the Federal Reserve Board, the FDIC, and the Missouri Division of
Finance. These regulations are generally intended to provide protection for
depositors and customers rather than for the benefit of investors. We will be
subject to changes in federal and state law, regulations, governmental policies,
income tax laws and accounting principles. Deregulation could adversely affect
the banking industry as a whole, including our operations. The effects of these
changes could adversely affect our future operations.

INTEREST RATE VOLATILITY COULD SIGNIFICANTLY HARM OUR BUSINESS

Our results of operations will be materially affected by the monetary and fiscal
policies of the federal government and the regulatory policies of governmental
authorities. Our profitability will be dependent to a large extent on our net
interest income, which is the difference between our income on interest-earning
assets, such as loans, and our expense on interest-bearing liabilities, such as
deposits. A change in market interest rates could adversely affect our earnings.
Consequently, we will be particularly sensitive to interest rate fluctuations.
As we plan to hold most of the loans we originate internally, we will face a
greater risk of rapid changes in interest rates than banks which sell their
loans in secondary markets.
                                       12
<PAGE>   14

WE WILL BE COMPETING WITH MANY LARGER FINANCIAL INSTITUTIONS WHICH HAVE FAR
GREATER FINANCIAL RESOURCES THAN WE HAVE

Competition among financial institutions in the state of Missouri and our
identified markets is intense. We will compete with other bank holding
companies, state and national commercial banks, savings and loan associations,
consumer finance companies, credit unions, securities brokerages, insurance
companies, mortgage banking companies, money market mutual funds, asset-based
non-bank lenders and other financial institutions. Many of these competitors
have greater financial resources and lending limits, larger branch networks, and
are able to offer a broader range of products and services than we can. Failure
to compete effectively for deposit, loan and other banking customers in our
identified markets could have a material adverse effect on our business, future
prospects, financial condition or results of operations.

IF A MARKET FOR OUR COMMON STOCK DOES NOT DEVELOP, YOU MAY NOT BE ABLE TO SELL
YOUR SHARES AS QUICKLY AS YOU MAY LIKE

There is no established public market for our common stock. We can not
guarantee:

  - that any market for our common stock will develop;

  - that any market for our common stock that develops will be liquid;

  - that you will be able to sell the common stock you buy in this offering; or

  - that you will be able to sell the common stock you buy in this offering at
    any particular price.

Although we expect to have our common stock approved for quotation on The Nasdaq
National Market, an active trading market may not develop or continue after this
offering.

FUTURE SALES OF OUR COMMON STOCK COULD DEPRESS THE PRICE OF OUR COMMON STOCK


Sales of a substantial number of shares of common stock in the public market
following this offering, or the perception that sales could occur, could
adversely affect the market price for our common stock. After the offering, we
will have 4,300,000 shares of common stock outstanding (assuming no exercise of
the underwriters' over-allotment option and assuming that 1,000,000 shares will
be issued in the merger). In addition, we have a stock option plan under which
we have reserved options to purchase 500,000 shares of our common stock as well
as outstanding warrants to purchase 425,798 shares of common stock. Of the
4,300,000 shares which will be outstanding after the offering, the 3,000,000
shares being sold in this offering will be eligible for sale in the open market
without restriction, except for shares purchased by "affiliates" of Riva
Bancshares. 300,000 shares of common stock will be "restricted securities" as
that term is defined in Rule 144 of the Securities Act of 1933 and will become
eligible for sale pursuant to Rule 144 approximately 90 days after the closing
of the merger. Our officers, directors and some of our existing shareholders,
who hold an aggregate of 200,000 shares of common stock, have agreed not to sell
any of their shares for 180 days following the closing of the offering without
the prior written consent of the underwriters. Following the expiration of this
180-day lock-up period, these shares will be eligible for sale in the public
market subject to compliance with certain volume limitations and other
conditions of Rule 144. The market price of the common stock could be materially
adversely affected by the sale or availability for sale of shares now held by
our existing shareholders or of shares which may be issued under our stock
option plan.


FUTURE SALES OF OUR COMMON STOCK BY SHAREHOLDERS OF PREMIER BANCSHARES COULD
DEPRESS THE PRICE OF OUR COMMON STOCK


Sales of a substantial number of shares of our common stock by shareholders of
Premier Bancshares following the offering could adversely affect the market
price for our common stock. Assuming an initial public offering price of $11.00
per share, in connection with the acquisition of Premier, 1,000,000 shares of
our common stock will be issued to shareholders of Premier Bancshares which will
be approximately 23% of the outstanding shares after the offering. Under the
terms of the merger agreement, these 1,000,000 shares may be sold in increasing
amounts during the 120-day period following the offering. After this


                                       13
<PAGE>   15


120-day period, all Premier Bancshares' shareholders, except affiliates, will be
able to sell their shares without restriction.



In addition, Premier Bank and its directors have agreed not to sell any of their
shares for 180 days following the offering. Following the expiration of this
180-day lock period, these shares will be eligible for sale in the public market
subject to compliance with certain volume limitations and other conditions of
Rule 145 of the Securities Act of 1933.


OUR SUCCESS WILL BE DEPENDENT UPON ECONOMIC CONDITIONS IN MISSOURI AND THE
SURROUNDING STATES

Our success will significantly depend upon economic conditions in Missouri and
the markets in which we will operate. A prolonged economic downturn or recession
in Missouri or in any of our identified markets, could cause our non-performing
assets to increase, which would cause operating losses, impaired liquidity and
the erosion of capital. Such an economic dislocation or recession could result
from a variety of causes, including a prolonged downturn in various industries
upon which these markets depend, or natural disasters such as floods, tornadoes
or earthquakes. Future adverse changes in the Missouri economy or the local
economies of our identified markets could have a material adverse effect on our
business, future prospects, financial condition or results of operations.

WE DO NOT EXPECT TO PAY DIVIDENDS ON OUR COMMON STOCK FOR THE FORESEEABLE FUTURE


We intend to retain any earnings to enhance Riva Bank's capital structure for
the foreseeable future. As a holding company, Riva Bancshares will have no
significant independent sources of revenue. The principal source of funds to pay
dividends on our common stock, to service indebtedness and to fund operations
will be cash dividends and other payments that we receive from Riva Bank.
Accordingly, any dividends paid to our shareholders will depend on Riva Bank's
earnings, capital requirements, financial conditions and other factors
considered relevant by our board of directors.


WE WILL BE RESTRICTED IN OUR ABILITY TO PAY DIVIDENDS TO OUR SHAREHOLDERS


Premier Bank, which is a Missouri state-chartered bank, is restricted in its
ability to pay dividends under state banking laws and regulations. As of May 31,
1999, Premier Bank was unable to pay cash dividends on its common stock without
regulatory approval. In addition, sound banking practices require the
maintenance of adequate levels of capital. Federal regulatory authorities have
adopted standards for the maintenance of capital of banks, and adherence to such
standards may further limit the ability of banks to pay dividends. Therefore,
any money which is used to provide additional capital for Riva Bank after the
acquisition will be difficult for the holding company to recapture for its own
purposes.


OUR ABILITY TO EFFECTIVELY TARGET THE INTERNET BANKING MARKET WILL LARGELY
DEPEND ON OUR ABILITY TO IMPLEMENT THESE SERVICES AND REMAIN COMPETITIVE WITH
OTHER BANKS OFFERING SUCH SERVICES

The success of our Internet banking products and services will depend in large
part on our ability to implement and maintain the appropriate technology. This
includes finding a competitive provider of these services as well as our ability
to remain competitive with banks that are already using the Internet. If we are
unable to implement and maintain the appropriate technology efficiently, it
could affect our results of operations and our ability to compete with financial
institutions. In addition, as we will specifically target those businesses which
will be more likely to use the Internet for their banking needs, the success of
our Internet banking focus will be linked to the overall success of the
Internet.

IT IS POSSIBLE THAT OUR COMPUTER SYSTEMS, OR THOSE OF OUR DATA PROCESSING
VENDOR, WILL FAIL TO OPERATE PROPERLY BEGINNING JANUARY 1, 2000

As the year 2000 approaches, an important business issue has emerged regarding
existing application software programs and operating systems. Many existing
application software and operating products were designed to accommodate only a
two-digit year. For example, "99" is stored on the system to represent 1999. As
a result, any computer programs or equipment that are date dependent may
recognize a date
                                       14
<PAGE>   16

using "00" as the year 1900 rather than 2000. The business of many of our
customers may be negatively affected by the Year 2000 issue, and any financial
difficulties incurred by our customers in connection with the century change
could negatively affect such customer's ability to repay loans. External
factors, including electric and telephone service, are beyond our control and
the failure of such systems could have a material adverse effect on us, our
customers and third parties on whom we will rely for our day-to-day operations.
Premier Bank uses Computer Services Incorporated, a third-party vendor, to
provide its primary banking applications, including core processing systems. In
the event that Premier, CSI or its other significant vendors or loan customers
do not successfully and timely achieve Year 2000 compliance, our business,
future prospects, financial condition or results of operations could be
materially adversely affected.

THE MARKET PRICE OF OUR COMMON STOCK AFTER THE OFFERING MAY BE INFLUENCED BY A
NUMBER OF FACTORS WHICH ARE BEYOND OUR CONTROL

If a market develops for our common stock after this offering, the price for the
common stock will be determined in the market and may be influenced by a number
of factors beyond our control. These factors include:

  - depth and liquidity of the market;

  - investor perceptions of our company;

  - changes in conditions or trends in the banking industry or in the industries
    of our significant customers;

  - publicly traded comparable companies; and

  - general economic and political conditions.

OUR RESULTS MAY FLUCTUATE FROM QUARTER TO QUARTER WHICH MAY AFFECT THE PRICE OF
OUR COMMON STOCK

The trading price of our common stock could be subject to significant
fluctuations in response to quarterly variations in our actual or anticipated
operating results, changes in general market conditions and other factors. In
particular, our quarterly revenues will be difficult to forecast and our
expected expense levels are based in part on our expansion strategy in
anticipation of loan growth and revenues generated from the new banking centers.
If our revenue levels are below expectations, we may be unable or unwilling to
reduce expenses proportionately and our operating results would likely be
adversely affected. Therefore, prior to the full implementation of our business
strategy, we believe that period to period comparisons of our results may not be
as meaningful as those of a company with a history of operations and should not
be relied upon as indications of future performance. It is possible that in
future quarters our operating results will be below the expectations of public
market analysts and investors. If this happens, the market price of our common
stock would likely be negatively affected. In recent years, significant price
and volume fluctuations have occurred in the stock prices of companies that
often have been unrelated or disproportionate to their operating performance. We
can give no assurance that the market price of our common stock will not decline
below the public offering price.

OUR CERTIFICATE OF INCORPORATION CONTAINS PROVISIONS WHICH COULD SERVE TO DETER
OR PREVENT TAKE-OVER ATTEMPTS BY A POTENTIAL PURCHASER OF SHARES OF OUR COMMON
STOCK WHO WOULD BE WILLING TO PAY A PREMIUM OVER MARKET PRICE

Our Certificate of Incorporation contains provisions which give the board of
directors the ability to deter or prevent a merger with a third party, even if
the owners of a majority of the common stock were to favor such a transaction.
Our Certificate of Incorporation also authorizes the board of directors to issue
a series of preferred stock without shareholder action. The issuance of
preferred stock could discourage a third party from attempting to acquire, or
make it more difficult for a third party to acquire, a controlling interest in
our company, and could adversely affect the voting power or other rights of
holders of the common stock. In addition, our Certificate of Incorporation
establishes a staggered board of directors, which means that only one-third of
the members of our board of directors is elected each year and each

                                       15
<PAGE>   17

director serves for a term of three years. These provisions make it more
difficult for a third party to achieve a change in control in our company
without approval of the board of directors. As a result,
you may be deprived of opportunities to sell some or all of your shares at
prices that represent a premium over market prices.


AS AN INVESTOR IN THE OFFERING, YOU WILL EXPERIENCE IMMEDIATE AND SUBSTANTIAL
DILUTION



Purchasers in the offering will experience immediate and substantial dilution in
the net tangible book value of the common stock from the initial public offering
price. Without taking into account any changes in net tangible book value after
March 31, 1999, other than to give effect to the issuance of an estimated
1,000,000 shares in the merger and the sale of 3,000,000 shares of common stock
in this offering, based upon an initial public offering price of $11.00 per
share (the mid-point of the estimated range) and after deducting the
underwriting discount and the estimated offering expenses, our net tangible book
value at March 31, 1999 would have been approximately $34.1 million or $7.93 per
share. This represents an immediate increase in net tangible book value of $9.54
per share to the existing shareholders and an immediate dilution in the net
tangible book value of $3.07 to investors purchasing shares in the offering.


                           FORWARD-LOOKING STATEMENTS

Some of the information in this prospectus contains forward-looking information.
These statements are found in the sections entitled "Prospectus Summary," "Risk
Factors," "Use of Proceeds," "Dividend Policy," "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and "Business." They
include information concerning:

  - growth and acquisition strategy;

  - liquidity and capital expenditures;

  - use of proceeds of the offering;

  - financing plans;

  - industry trends; and

  - payment of dividends.

You can identify these statements by use of terms such as "expect," "believe,"
"goal," "plan," "intend," "estimate," "may," and "will" or similar words. These
forward-looking statements involve known and unknown risks, uncertainties and
other factors, including those described in the "Risk Factors" section and other
parts of this prospectus, that could cause our actual results to differ
materially from those anticipated in these forward-looking statements.

                                USE OF PROCEEDS


We estimate that the net proceeds from the sale of the 3,000,000 shares of
common stock will be approximately $30.2 million. If the underwriters fully
exercise the over-allotment option, the net proceeds of the shares sold by Riva
Bancshares will be approximately $34.8 million. "Net proceeds" is what we expect
to receive after paying the underwriting discount and offering expenses. For the
purpose of estimating net proceeds, we are assuming that the public offering
price will be $11.00 per share.


Of the net proceeds we receive in this offering, we anticipate using:


  - approximately $20 million to provide Riva Bank with additional capital to
    support the growth of its loan portfolio by increasing its legal lending
    limit;


  - $999,000 to redeem the outstanding 99,900 shares of Series A Preferred
    Stock; and


  - $110,000 to pay a finder's fee to an affiliate in connection with the
    acquisition of Premier Bank.



The remaining net proceeds will be retained at the holding company level to fund
our expansion primarily through branching, including the opening of a banking
center in the St. Louis market, and the acquisition


                                       16
<PAGE>   18

of existing banks in Missouri and the adjacent states and for other general
corporate purposes. Pending these uses, we will invest the net proceeds of the
offering in short-term, interest-bearing investment-grade securities,
certificates of deposits or guaranteed obligations of the United States.


Our Series A Preferred Stock was issued in June 1998 to a group of European
investors to provide capital primarily to support our start-up costs. Our
directors and officers and their affiliates do not own any shares of the Series
A Preferred Stock. We intend to redeem the Series A Preferred Stock at a
redemption price of $10.00 per share after this offering. In addition, we intend
to pay a $110,000 finder's fee to T. Stephen Johnson & Associates, Inc., an
affiliate of ours, in connection with the acquisition of Premier. The finder's
fee represents one percent of the purchase price of Premier.



Other than the acquisition of Premier, we have no understandings or agreements
with respect to any acquisition.


                                DIVIDEND POLICY

We have not declared or distributed any dividends to our shareholders since we
incorporated. Our board of directors intends, for the foreseeable future, to
follow a policy of retaining any earnings to provide funds to operate and expand
our businesses. Therefore, it is not likely that any cash dividends on the
common stock will be declared for the foreseeable future.


Because Riva Bancshares' principal operations will be conducted through Riva
Bank, if we decide to pay dividends, Riva Bancshares will generate cash to pay
dividends primarily through dividends paid to the holding company from Riva
Bank. Accordingly, any dividends paid to our shareholders will depend on Riva
Bank's earnings, capital requirements, financial condition and other factors
considered relevant by our board of directors. Premier Bank, which is a Missouri
state-chartered bank, is currently restricted in its ability to pay dividends
under state banking laws and regulations. As of May 31, 1999, Premier Bank was
unable to pay cash dividends on its common stock without regulatory approval.
Under Missouri law, a Missouri state bank may not pay dividends from its
capital. All dividends must be paid out of undivided profits, after deducting
expenses and losses. A Missouri state bank whose surplus account for each
dividend period does not equal at least 40% of the amount of its capital is
required to transfer to its surplus account 10% of its net income for such
dividend period. Retained earnings in excess of any such required transfer to
surplus are available for dividends. In addition, sound banking practices
require the maintenance of adequate levels of capital. Federal regulatory
authorities have adopted standards for the maintenance of capital of banks, and
adherence to such standards may further limit the ability of banks to pay
dividends.


                                       17
<PAGE>   19

                                 CAPITALIZATION

The following table shows:


  - the capitalization of Riva Bancshares as of March 31, 1999;



  - the capitalization of Riva Bancshares on a pro forma basis to reflect the
    issuance of an estimated 1,000,000 shares in connection with the acquisition
    of Premier (at an assumed initial public offering price of $11.00 per
    share); and



  - the capitalization of Riva Bancshares on a pro forma basis, as adjusted to
    reflect the issuance of an estimated 1,000,000 shares in connection with the
    acquisition of Premier, the sale of 3,000,000 shares of common stock in this
    offering (at an assumed initial public offering price of $11.00 per share),
    the repurchase of 99,900 shares of preferred stock at a redemption price of
    $10.00 per share.



The following table should be read in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations," Riva Bancshares'
financial statements and notes and Premier's consolidated financial statements
and notes and financial and other information included in other parts of this
prospectus.



<TABLE>
<CAPTION>
                                                                            MARCH 31, 1999
                                                        ------------------------------------------------------
                                                                                                  PRO FORMA
                                                                              PRO FORMA          AS ADJUSTED
                                                                          FOR ACQUISITION OF   FOR ACQUISITION
                                                        RIVA BANCSHARES        PREMIER          AND OFFERING
                                                        ---------------   ------------------   ---------------
                                                                            (in thousands)
      <S>                                               <C>               <C>                  <C>
      Shareholders' equity:
        Preferred stock, $.01 par value per share;
           1,000,000 shares authorized; 99,900, 99,900
           and 0 shares issued and outstanding........      $   999             $  999             $    --
        Common stock, $.01 par value per share;
           20,000,000 shares authorized; 300,000,
           1,300,000 and 4,300,000 shares issued and
           outstanding(1).............................            3                 13                  43
        Additional paid-in capital....................        3,297              3,991              34,151
        Warrants to acquire 215,978 shares of common
           stock at the initial public offering
           price......................................          108                108                 108
        Retained earnings (accumulated deficit).......       (3,891)              (214)               (214)
        Accumulated other comprehensive loss..........           --                 (2)                 (2)
                                                            -------             ------             -------
           Total shareholders' equity.................      $   516             $4,895             $34,086
                                                            =======             ======             =======
</TABLE>


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

(1) Excludes 500,000 shares reserved for issuance under our stock option plan
    and 215,978 shares issuable upon the exercise of the warrants, all of which
    are exercisable at the initial public offering price.

                                       18
<PAGE>   20

                                    DILUTION


Riva Bancshares' net tangible book value at March 31, 1999 was approximately
$(483,000) or $(1.61) per share of common stock. Net tangible book value per
share represents the amount of our total assets less intangible assets and total
liabilities, divided by the total number of shares of common stock outstanding.
After giving effect to:


  - the sale of 3,000,000 shares of common stock in this offering at an assumed
    initial public offering price of $11.00 per share and the use of proceeds
    from the offering; and


  - the issuance of an estimated 1,000,000 shares in connection with the
    acquisition of Premier



our pro forma net tangible book value at March 31, 1999 would have been $34.1
million or $7.93 per share of common stock. This represents an immediate
increase in such pro forma net tangible book value of $9.54 per share to our
existing shareholders, an immediate increase in the pro forma net tangible book
value of $3.55 per share to shareholders of Premier Bancshares and an immediate
dilution in the pro forma net tangible book value of $3.07 per share to
investors purchasing shares of common stock in the offering.


The following table illustrates the resulting per share dilution to new
investors:


<TABLE>
<S>                                                           <C>      <C>
Assumed initial public offering price per share(1)..........           $11.00
  Net tangible book value per share at March 31, 1999.......  $(1.61)
  Increase per share attributable to Premier Bancshares'
     shareholders...........................................    4.61
  Increase per share attributable to new investors(2).......    4.93
                                                              ------
Pro forma net tangible book value per share after the
  offering..................................................             7.93
                                                                       ------
Dilution per share to new investors(3)......................           $ 3.07
                                                                       ======
</TABLE>


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

(1) Before deducting the underwriting discount and estimated offering expenses
    payable by us.

(2) After deducting the underwriting discount and estimated offering expenses
    payable by us.

(3) Excludes 500,000 shares of common stock reserved for issuance under our
    stock option plan and 215,798 shares issuable upon exercise of the warrants.


The following table summarizes, on a pro forma basis as of March 31, 1999, the
number of shares of common stock purchased from Riva Bancshares and the total
consideration paid, and the average per share consideration paid to Riva
Bancshares by existing shareholders, shareholders of Premier Bancshares and by
new investors purchasing the shares of common stock in this offering, assuming
an initial public offering price of $11.00 per share:



<TABLE>
<CAPTION>
                                       SHARES PURCHASED      TOTAL CONSIDERATION
                                      -------------------   ---------------------   AVERAGE PRICE
                                       NUMBER     PERCENT     AMOUNT      PERCENT     PER SHARE
                                      ---------   -------   -----------   -------   -------------
<S>                                   <C>         <C>       <C>           <C>       <C>
Existing shareholders...............    300,000     6.98%   $     3,000     0.01%      $ 0.01
Premier Bancshares' shareholders....  1,000,000    23.26      4,379,053    11.71         4.38
New investors.......................  3,000,000    69.76     33,000,000    88.28        11.00
                                      ---------   ------    -----------   ------
     Total..........................  4,300,000   100.00%   $37,382,053   100.00%
                                      =========   ======    ===========   ======
</TABLE>


                                       19
<PAGE>   21

                      SELECTED CONSOLIDATED FINANCIAL DATA


The following tables set forth selected consolidated financial data of Premier
Bancshares and Riva Bancshares for the periods indicated. Premier Bancshares'
selected consolidated financial data as of December 31, 1997 and 1998 and for
each of the years ended December 31, 1996, 1997 and 1998 are derived from
Premier Bancshares' consolidated financial statements, which have been audited
by KPMG LLP, independent auditors. Riva Bancshares' selected financial data as
of December 31, 1998 and for the period from May 1, 1998 (Inception) to December
31, 1998 are derived from Riva Bancshares' financial statements, which have been
audited by KPMG LLP, independent auditors. These selected consolidated financial
data should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations," Riva Bancshares' financial
statements and notes, Premier Bancshares' consolidated financial statements and
notes, and financial and other information included in other parts of this
prospectus.



<TABLE>
<CAPTION>
                                                     PREMIER BANCSHARES                                RIVA BANCSHARES
                                  ---------------------------------------------------------   ----------------------------------
                                  PERIOD FROM                               QUARTERS ENDED       PERIOD FROM
                                   APRIL 1 -     YEARS ENDED DECEMBER 31,      MARCH 31,         MAY 1, 1998         QUARTER
                                  DECEMBER 31,   ------------------------   ---------------    (INCEPTION) TO         ENDED
                                      1995        1996     1997     1998     1998     1999    DECEMBER 31, 1998   MARCH 31, 1999
                                  ------------   ------   ------   ------   ------   ------   -----------------   --------------
                                                          (dollars in thousands, except per share data)
      <S>                         <C>            <C>      <C>      <C>      <C>      <C>      <C>                 <C>
      SUMMARY INCOME STATEMENT:
      Interest income...........     $  515      $1,430   $2,175   $3,440   $  649   $1,058        $    21            $   7
      Interest expense..........        302         883    1,309    2,090      409      621             --               --
                                     ------      ------   ------   ------   ------   ------        -------            -----
      Net interest income.......        213         547      866    1,350      240      437             21                7
      Provision for loan
        losses..................         64          80      112      292       36       53             --               --
                                     ------      ------   ------   ------   ------   ------        -------            -----
      Net interest income after
        provision for loan
        losses..................        149         467      754    1,058      204      384             21                7
      Noninterest income........         12          47       90      169       37       44             --               --
      Noninterest expense.......        324         627      736    1,196      257      441          3,720              199
                                     ------      ------   ------   ------   ------   ------        -------            -----
      Income (loss) before
        income tax expense......       (163)       (113)     108       31      (16)     (13)        (3,699)            (192)
      Income tax expense........         --          --       11       --       --       10             --               --
                                     ------      ------   ------   ------   ------   ------        -------            -----
      Net income (loss).........     $ (163)     $ (113)  $   97   $   22   $  (16)  $  (23)       $(3,699)           $ 192)
                                     ======      ======   ======   ======   ======   ======        =======            =====
      Basic and dilutive
        earnings (loss) per
        share...................     $(4.65)     $(3.54)  $ 2.99   $ 0.55   $(0.44)  $(0.54)       $(12.33)           $(0.64)
                                     ======      ======   ======   ======   ======   ======        =======            =====
      PERFORMANCE RATIOS:
      Net interest margin(1)....       7.13%       3.05%    3.32%    3.23%    2.92%    3.16%
      Efficiency ratio(2).......     140.00      122.02    87.25    97.48    92.88    91.73
      Average shareholders'
        equity to average
        assets..................      29.53       16.04    10.88     9.24    10.11     7.32
      Return on average
        assets..................      (2.04)      (0.58)    0.34     0.05    (0.18)   (0.15)
      Return on average
        shareholders' equity....      (6.91)      (3.60)    3.15     0.53    (1.79    (2.06)
</TABLE>


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

(1) Computed by dividing net interest income by average earning assets.

(2) Computed by dividing noninterest expense by the sum of net interest income
    and noninterest income.

                                       20
<PAGE>   22


<TABLE>
<CAPTION>
                                                       PREMIER BANCSHARES                              RIVA BANCSHARES
                                     ------------------------------------------------------   ----------------------------------
                                                AT DECEMBER 31,
                                     -------------------------------------         AT                AT                 AT
                                      1995      1996      1997      1998     MARCH 31, 1999   DECEMBER 31, 1998   MARCH 31, 1999
                                     -------   -------   -------   -------   --------------   -----------------   --------------
                                                                       (dollars in thousands)
      <S>                            <C>       <C>       <C>       <C>       <C>              <C>                 <C>
      SUMMARY BALANCE SHEET DATA:
        Investment securities......  $ 5,398   $ 6,256   $ 5,418   $ 6,478      $ 6,500             $ --               $ --
        Loans, net.................    6,264    15,206    23,342    41,171       45,139               --                 --
        Earning assets.............   13,808    23,543    31,060    53,170       56,580              712                519
        Total assets...............   15,082    25,652    33,717    57,756       62,741              712                519
        Noninterest-bearing
          deposits.................      341     2,576     1,478     2,817        2,444               --                 --
        Total deposits.............   11,507    22,268    28,353    48,816       53,915               --                 --
        Federal Home Loan Bank
          advances.................       --        --       940     3,445        3,421               --                 --
        Note payable...............      300       300     1,050       750          775               --                 --
        Shareholders' equity.......  $ 3,191   $ 3,016   $ 3,222   $ 4,438      $ 4,379             $708               $516
                                     =======   =======   =======   =======      =======             ====               ====
      ASSET QUALITY RATIOS:
        Allowance for loan losses
          to total loans...........     1.00%     0.78%     0.89%     1.05%        1.07%
        Non-performing loans to
          total loans..............       --        --      0.69      0.23         0.03
        Net charge-offs to average
          loans....................       --      0.22      0.12      0.20         0.03
      CAPITAL RATIOS:
        Shareholders' equity to
          assets...................    21.16%    11.76%     9.56%     7.68%        6.98%
        Total capital to
          risk-weighted assets.....    38.75     18.63     18.17     11.62        10.60
        Tier 1 capital to
          risk-weighted assets.....    38.00     17.92     17.06     10.57         9.54
        Tier 1 capital to average
          assets...................    22.46     12.97     10.05      7.87         7.27
</TABLE>


                                       21
<PAGE>   23

                            PRO FORMA FINANCIAL DATA

The unaudited pro forma financial data set forth below assumes that Riva
Bancshares was formed on January 1, 1998 and gives effect to the acquisition of
Premier Bancshares as if the acquisition had occurred on January 1, 1998 and was
accounted for as a reverse acquisition. The pro forma financial data set forth
below does not include the effects of this offering. The pro forma financial
data should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations," Riva Bancshares' financial
statements and notes, Premier Bancshares' consolidated financial statements and
notes, and financial and other information included elsewhere in this
prospectus. The pro forma results are not necessarily indicative of the results
that would have been achieved had the acquisition of Premier Bank occurred on
January 1, 1998, or of future operations.


<TABLE>
<CAPTION>
                                      RIVA            PREMIER          RIVA
                                   BANCSHARES        BANCSHARES     BANCSHARES
                                -----------------   ------------   -------------
                                   PERIOD FROM
                                   MAY 1, 1998       YEAR ENDED
                                 (INCEPTION) TO     DECEMBER 31,     PRO FORMA
                                DECEMBER 31, 1998       1998       CONSOLIDATED
                                -----------------   ------------   -------------
                                     (in thousands, except per share data)
      <S>                       <C>                 <C>            <C>
      SUMMARY INCOME
        STATEMENT:
        Interest income.......       $    21        $   3,440         $ 3,461
        Interest expense......            --            2,090           2,090
                                     -------          -------         -------
        Net interest income...            21            1,350           1,371
        Provision for loan
          losses..............            --              292             292
                                     -------          -------         -------
        Net interest income
          after provision for
          loan losses.........            21            1,058           1,079
        Noninterest income....            --              169             169
        Noninterest expense...         3,720            1,196           4,916
                                     -------          -------         -------
        Income (loss) before
          income tax
          expense.............        (3,699)              31          (3,668)
        Income tax expense....            --                9               9
                                     -------          -------         -------
        Net income (loss).....       $(3,699)         $    22         $(3,677)
                                     =======          =======         =======
        Basic and dilutive
          earnings (loss) per
          share...............       $(12.33)         $  0.55         $ (2.83)(1)
                                     =======          =======         =======
      SUMMARY BALANCE SHEET
        DATA:
        Investment
          securities..........       $    --          $ 6,478         $ 6,478
        Loans, net............            --           41,171          41,171
        Earning assets........           712           53,170          53,882
        Total assets                     712           57,756          58,468
        Noninterest-bearing
          deposits............            --            2,817           2,817
        Total deposits........            --           48,816          48,816
        Federal Home Loan Bank
          advances............            --            3,445           3,445
        Note payable..........            --              750             750
        Shareholders'
          equity..............           708            4,438           5,146

<CAPTION>

                                     RIVA           PREMIER
                                  BANCSHARES       BANCSHARES     RIVA BANCSHARES
                                --------------   --------------   ---------------
                                   QUARTER          QUARTER
                                    ENDED            ENDED           PRO FORMA
                                MARCH 31, 1999   MARCH 31, 1999    CONSOLIDATED
                                --------------   --------------   ---------------
                                      (in thousands, except per share data)
      <S>                       <C>              <C>              <C>
      SUMMARY INCOME
        STATEMENT:
        Interest income.......      $    7          $ 1,058           $ 1,065
        Interest expense......          --              621               621
                                    ------          -------           -------
        Net interest income...           7              437               444
        Provision for loan
          losses..............          --               53                53
                                    ------          -------           -------
        Net interest income
          after provision for
          loan losses.........           7              384               391
        Noninterest income....          --               44                44
        Noninterest expense...         199              441               640
                                    ------          -------           -------
        Income (loss) before
          income tax
          expense.............        (192)             (13)             (205)
        Income tax expense....          --               10                10
                                    ------          -------           -------
        Net income (loss).....      $ (192)         $   (23)             (215)
                                    ======          =======           =======
        Basic and dilutive
          earnings (loss) per
          share...............      $(0.64)         $ (0.54)          $ (0.17)(1)
                                    ======          =======           =======
      SUMMARY BALANCE SHEET
        DATA:
        Investment
          securities..........      $   --          $ 6,500           $ 6,500
        Loans, net............          --           45,139            45,139
        Earning assets........         519           56,580            57,099
        Total assets                   519           62,741            63,260
        Noninterest-bearing
          deposits............          --            2,444             2,444
        Total deposits........          --           53,915            53,915
        Federal Home Loan Bank
          advances............          --            3,421             3,421
        Note payable..........          --              775               775
        Shareholders'
          equity..............         516            4,379             4,895
</TABLE>


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


(1) Pro forma earnings (loss) per share have been computed based on an estimated
    1,300,000 shares of common stock outstanding, which includes 1,000,000
    shares of common stock to be issued to the shareholders of Premier in
    connection with the merger and 300,000 shares of common stock of Riva
    Bancshares which are currently outstanding.


                                       22
<PAGE>   24

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


RIVA BANCSHARES, INC.



Riva Bancshares was incorporated on May 1, 1998 to acquire or establish a bank
in Missouri. Prior to the acquisition of Premier, Riva Bancshares will have no
operating activities. The acquisition of Premier will be closed immediately
prior to the closing of the offering. Upon completion of the merger, Premier's
shareholders will own greater than 50% of the outstanding common stock of Riva
Bancshares, excluding the issuance of the shares in connection with the
offering. Accordingly, the merger will be accounted for as if Premier had
acquired Riva Bancshares, the consolidated financial statements of Premier will
become the historical consolidated financial statements of Riva Bancshares and
no goodwill will be recorded as a result of the merger.



Riva Bancshares has funded its start-up and organization costs through the sale
of units, consisting of common stock, preferred stock and warrants to purchase
shares of common stock. Riva Bancshares operated as a development company and
had no operating revenue during 1998. Costs incurred by Riva Bancshares during
1998 primarily related to costs associated with its formation, the development
of its business plan and identification of a potential merger candidate. At
December 31, 1998, the assets of Riva Bancshares consisted solely of the
remaining proceeds from the sale of units. Accordingly, Management's Discussion
and Analysis of Financial Condition and Results of Operations of Riva Bancshares
at December 31, 1998 and for the period then ended is not included in this
prospectus.


PREMIER BANCSHARES, INC.


Management believes that the acquisition of Premier will enable Riva Bancshares
to implement its strategy in the Jefferson City, Columbia and St. Louis market
areas and provide a platform for further expansion into other identified
markets. The purpose of the following discussion is to focus on significant
changes in the results of operations and the financial condition of Premier
during the three years ended December 31, 1996, 1997 and 1998. This discussion
and analysis is intended to supplement information contained in the accompanying
consolidated financial statements and the selected financial data and other
financial information presented elsewhere in this prospectus.


SUMMARY


In April, 1998, Premier opened a branch in Columbia, Missouri. Due primarily to
the one-time start-up costs related to this opening, the increased general
expenses associated with operating an additional branch, and additional
provision for loan losses resulting from the growth in Premier's loan portfolio,
Premier's net income for 1998 decreased $75,000, or 76.9%, to $22,000 from
$97,000 in 1997, an increase of $210,000 from the 1996 net loss of $113,000.
Basic and dilutive earnings (loss) per share were $0.55 for 1998, $2.99 for 1997
and $(3.54) in 1996. 1996 was the first full year of operations for Premier.
Losses or reduced earnings are typical for banks during start-up periods. The
basic and dilutive earnings (loss) per share amounts are based upon Premier's
historical weighted average number of shares outstanding and do not reflect any
pro forma adjustments relating to the offering or the exchange of shares upon
consummation of the merger.


The decrease in net income from 1997 to 1998 was primarily attributable to
increased noninterest expense and provision for loan losses, partially offset by
increased net interest income and noninterest income. Noninterest expense
increased $460,000, or 62.6%, from $736,000 in 1997 to $1.2 million in 1998. The
provision for loan losses increased $180,000, or 159.8%, from $112,000 in 1997
to $292,000 in 1998. Net interest income increased $484,000 to $1.4 million in
1998 from $866,000 in 1997. Noninterest income increased $79,000, or 88.7%, to
$169,000 in 1998 from $90,000 in 1997.

Total assets at December 31, 1998 were $57.8 million, an increase of $24.0
million, or 71.3%, over total assets of $33.7 million at December 31, 1997.
Loans, net increased 76.4% to $41.2 million at

                                       23
<PAGE>   25

December 31, 1998, from $23.3 million at December 31, 1997. Total deposits
increased 72.7% to $48.8 million at December 31, 1998 from $28.4 million at
December 31, 1997.

Shareholders' equity increased to $4.4 million at December 31, 1998 from $3.2
million at December 31, 1997. This increase was attributable to the proceeds
from the issuance of 9,231 additional shares of common stock totaling $1.2
million, retained net income of $22,000, and an increase in accumulated other
comprehensive income resulting from unrealized gains on debt and marketable
equity securities available-for-sale of $26,000, partially offset by the
purchase of 240 shares of treasury stock for $32,000.

The operating performance of Premier is reflected in the calculations of net
income as a percentage of average total assets ("Return on Average Assets") and
net income as a percentage of average shareholders' equity ("Return on Average
Equity"). During 1998, the Return on Average Assets and Return on Average Equity
were 0.05% and 0.53%, respectively, compared to 0.34% and 3.15%, respectively,
during 1997. Premier's ratio of total shareholders' equity to total assets
decreased to 7.68% at December 31, 1998 from 9.55% at December 31, 1997.

                                       24
<PAGE>   26

RESULTS OF OPERATIONS

  Net Interest Income


The following table sets forth, for the periods indicated, information related
to Premier's average balance sheet, its yields on average earning assets and its
average rates on interest-bearing liabilities. Such yields and rates are derived
by dividing income or expense by the average balance of the corresponding assets
or liabilities. Average balances have been derived from the daily balances
throughout the periods indicated.


<TABLE>
<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
                                   ---------------------------------------------------------------------------------------
                                              1996                          1997                          1998
                                   ---------------------------   ---------------------------   ---------------------------
                                             INTEREST                      INTEREST                      INTEREST
                                   AVERAGE   INCOME/    YIELD/   AVERAGE   INCOME/    YIELD/   AVERAGE   INCOME/    YIELD/
                                   BALANCE   EXPENSE     RATE    BALANCE   EXPENSE     RATE    BALANCE   EXPENSE     RATE
                                   -------   --------   ------   -------   --------   ------   -------   --------   ------
                                                                   (dollars in thousands)
      <S>                          <C>       <C>        <C>      <C>       <C>        <C>      <C>       <C>        <C>
                                                                           ASSETS
      Earning assets:
        Loans(1).................  $10,856    $1,008     9.29%   $19,212    $1,750     9.11%   $31,734    $2,850     8.98%
        Securities and interest-
          bearing deposits(2)....    5,857       359     6.13      5,670       356     6.29      6,474       408     6.29
        Federal funds sold.......    1,225        63     5.12      1,245        69     5.52      3,621       182     5.03
                                   -------    ------             -------    ------             -------    ------
          Total earning assets...   17,938     1,430     7.97     26,127     2,175     8.33     41,829     3,440     8.22
      Cash and due from banks....      375                           571                         1,111
      Premises and equipment,
        net......................    1,168                         1,382                         1,895
      Other assets...............      204                           383                           811
      Allowance for loan
        losses...................      (93)                         (157)                         (290)
                                   -------                       -------                       -------
          Total assets...........  $19,592                       $28,306                       $45,356
                                   =======                       =======                       =======

                                                            LIABILITIES AND SHAREHOLDERS' EQUITY
      Interest-bearing
        liabilities:
        NOW......................  $   429    $   13     3.05%   $   654    $   20     3.07%   $   828    $   22     2.69%
        Money market deposits....    1,534        67     4.38      2,339       104     4.43      3,762       149     3.96
        Savings deposits.........    1,681        87     5.16      4,615       243     5.26      8,572       402     4.68
        Certificates of
          deposit................   11,677       688     5.89     15,382       886     5.76     22,797     1,312     5.75
        FHLB advances............       --        --       --        404        22     5.42      2,134       133     6.21
        Note payable.............      300        28     9.25        425        34     7.99        838        72     8.65
                                   -------    ------             -------    ------             -------    ------
          Total interest-bearing
            liabilities..........   15,621       883     5.65     23,819     1,309     5.50     38,931     2,090     5.37
                                   -------    ------             -------    ------             -------    ------
      Noninterest-bearing demand
        deposits.................      721                         1,253                         1,982
      Other liabilities..........      108                           155                           251
      Shareholders' equity.......    3,142                         3,079                         4,192
                                   -------                       -------                       -------
          Total liabilities and
            shareholders'
            equity...............  $19,592                       $28,306                       $45,356
                                   =======                       =======                       =======
      Net interest income........             $  547                        $  866                        $1,350
                                              ======                        ======                        ======
      Net interest spread........                        2.32%                         2.83%                         2.85%
      Net interest margin........                        3.05%                         3.32%                         3.23%
</TABLE>

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

(1) Nonaccrual loans are included in the average loan amounts outstanding.
    Interest on nonaccrual loans is recorded when received.

(2) The yield on securities is computed based upon the average balance of
    securities at amortized cost and does not reflect the unrealized gains or
    losses on such securities.

Net interest income is the principal component of a financial institution's
income stream and represents the difference or spread between interest and
certain fee income generated from earning assets and the interest expense paid
on deposits and other borrowed funds. Fluctuations in interest rates, as well as

                                       25
<PAGE>   27

volume and mix changes in earning assets and interest-bearing liabilities, can
materially impact net interest income. Premier had no investments in tax-exempt
securities during 1996, 1997 and 1998. Accordingly, no adjustment is necessary
to facilitate comparisons on a taxable equivalent basis.

Net interest income increased $484,000 to $1.4 million in 1998 from $866,000 in
1997. This increase in net interest income can be attributed to the growth in
average earning assets, partially offset by the growth in interest-bearing
deposits, Federal Home Loan Bank advances and the note payable. The trend in net
interest income is commonly evaluated using net interest margin and net interest
spread. The net interest margin, or net yield on average earning assets, is
computed by dividing fully taxable equivalent net interest income by average
earning assets. The net interest margin decreased 9 basis points to 3.23% in
1998 on average earning assets of $41.8 million from 3.32% in 1997 on average
earning assets of $26.1 million. This change is primarily due to a 11 basis
point decrease in the average yield on earning assets to 8.22% in 1998 from
8.33% in 1997, partially offset by a 13 basis point decrease in the average rate
paid on interest-bearing liabilities to 5.37% in 1998 from 5.50% in 1997. The
decreased yield on earning assets was primarily the result of lower market rates
on loans, which decreased from 9.11% in 1997 to 8.98% in 1998. The decrease in
the cost of interest-bearing liabilities is attributable to a decrease in rates
on all interest-bearing deposit categories, partially offset by an increase in
the average rates paid on Federal Home Loan Bank advances and the note payable.

Net interest income increased $319,000 to $866,000 in 1997 from $547,000 in
1996. This increase in net interest income is attributable to the growth in and
yield on average earning assets and the decrease in the average rate paid on
interest-bearing liabilities, partially offset by the growth in interest-bearing
liabilities. Net interest margin increased 27 basis points to 3.32% in 1997 on
average earning assets of $26.1 million from 3.05% in 1996 on average earning
assets of $17.9 million. The increased yield on earning assets was primarily the
result of the growth in average loans from $10.9 million in 1996 to $19.2
million in 1997, partially offset by a decrease in the average rate earned on
loans from 9.29% in 1996 to 9.11% in 1997. The decrease in the cost of
interest-bearing liabilities is attributable to a decrease in the average rates
paid on certificates deposits and the note payable.

The net interest spread increased two basis points to 2.85% in 1998 from the
1997 net interest spread of 2.83% as the cost of interest-bearing liabilities
decreased 13 basis points, which was substantially offset by the decrease in
yield on average earning assets of 11 basis points. The net interest spread
measures the absolute difference between the yield on average earning assets and
the rate paid on average interest-bearing sources of funds. The net interest
spread eliminates the impact of noninterest-bearing funds and gives a direct
perspective on the effect of market interest rate movements. This measurement
allows management to evaluate the variance in market rates and adjust rates or
terms as needed to maximize spreads.

The net interest spread increased 51 basis points to 2.83% in 1997 from a net
interest spread of 2.32% in 1996. The increase resulted from an increase in the
yield on average earning assets of 36 basis points and a 15 basis point decrease
in the cost of average interest-bearing liabilities.

During recent years, the net interest margins and net interest spreads have been
under pressure, due in part to intense competition for funds with non-bank
institutions and changing regulatory supervision for some financial
intermediaries. This pressure on interest rate margins and spreads was
experienced by the banking industry nationwide.

To counter potential declines in the net interest margin and the interest rate
risk inherent in the balance sheet, Premier adjusts the rates and terms of its
interest-bearing liabilities in response to general market rate changes and the
competitive environment. Premier monitors the amounts of Federal funds sold
throughout the year, investing excess funds to maintain appropriate liquidity in
higher yielding investments such as short-term U. S. government and agency
securities. Premier will continue to manage its consolidated balance sheet and
its interest rate risk based on changing market interest rate conditions.

                                       26
<PAGE>   28

 Rate/Volume Analysis of Net Interest Income

The table below presents the changes in interest income and interest expense
attributable to volume and rate changes. The effect of a change in average
balance has been determined by applying the average rate in the initial year to
the change in average balance between the two years. The effect of change in
rate has been determined by applying the average balance in the initial year to
the change in the average rate between the two years. The net change
attributable to the combined impact of the volume and rate has been allocated to
both components in proportion to the relationship of the absolute dollar amounts
of the change in each.

<TABLE>
<CAPTION>
                                             YEAR ENDED DECEMBER 31, 1997       YEAR ENDED DECEMBER 31, 1998
                                                    COMPARED WITH                      COMPARED WITH
                                                  DECEMBER 31, 1996                  DECEMBER 31, 1997
                                            ------------------------------      ----------------------------
                                             INCREASE (DECREASE) DUE TO:        INCREASE (DECREASE) DUE TO:
                                             ---------------------------        ---------------------------
                                            VOLUME       RATE       TOTAL       VOLUME      RATE      TOTAL
                                            -------      -----      ------      ------      ----      ------
                                                                     (in thousands)
      <S>                                   <C>          <C>        <C>         <C>         <C>       <C>
      Interest Earned On:
        Loans.............................   $762        $(20)       $742       $1,125      $ (25)     $1,100
        Securities and interest bearing
          deposits........................    (12)          9          (3)          52         --          52
        Federal funds sold................      1           5           6          120         (7)        113
                                             ----        ----        ----       ------      ----      -------
          Total earning assets............    751          (6)        745         1297        (32)      1,265
                                             ----        ----        ----       ------      -----      ------
      Interest Paid On:
        NOW deposits......................      7          --           7            5         (3)          2
        Money market deposits.............     36           1          37           57        (12)         45
        Savings deposits..................    154           2         156          188        (29)        159
        Certificates of deposit...........    213         (15)        198          428         (2)        426
        Federal Home Loan Bank advances...     22          --          22          111         --         111
        Note payable......................     10          (4)          6           35          3          38
                                             ----        ----        ----       ------      -----      ------
          Total interest-bearing
            liabilities...................    442         (16)        426          824        (43)        781
                                             ----        ----        ----       ------      -----      ------
          Net interest income.............   $309        $ 10        $319       $  473       $ 11      $  484
                                             ====        ====        ====       ======      =====      ======
</TABLE>

 Provision for Loan Losses

The provision for loan losses is the expense of providing an allowance or
reserve for inherent losses on loans. The amount of the provision for each
period is dependent upon many factors, including loan growth, net charge-offs,
changes in the composition of the loan portfolio, delinquencies, management's
assessment of loan portfolio quality, the value of loan collateral and general
business and economic conditions.

The provision for loan losses charged to operations was $292,000 in 1998
compared to $112,000 in 1997. Net loans charged-off increased to $63,000 in 1998
as compared to $22,000 in 1997. Of the $63,000 in net charge-offs in 1998,
$61,000 was attributable to two real estate loans. Additionally, the balance of
loans outstanding increased 76.7% at December 31, 1998 as compared to December
31, 1997, while the allowance for loan losses increased 109.0%. At December 31,
1998 the allowance for loan losses represented 1.05% of total loans as compared
to 0.89% at December 31, 1997.

The provision for loan losses charged to operations was $112,000 in 1997
compared to $80,000 in 1996. Management's analysis of the allowance for loan
losses during 1997 and 1996 indicated no material changes in the quality of the
loan portfolio, economic outlook or other factors generally considered by
management. Accordingly, the increase in provision for loan losses for 1997 and
1996 was generally due to increases in the amount of loans outstanding.

                                       27
<PAGE>   29

  Noninterest Income

The following table presents an analysis of the noninterest income for the
periods indicated with respect to each major category of noninterest income:

<TABLE>
<CAPTION>
                                                                        % CHANGE    % CHANGE
                                          1996      1997       1998     1996-1997   1997-1998
                                         -------   -------   --------   ---------   ---------
<S>                                      <C>       <C>       <C>        <C>         <C>
Service charges on deposits............  $18,889   $34,930   $ 58,958     84.9%        68.8%
Loss on sale of securities, net........       --      (210)        --       --           --
Other noninterest income...............   28,383    54,584    109,559     92.3        100.7
                                         -------   -------   --------
     Total.............................  $47,272   $89,304   $168,517     88.9%        88.7%
                                         =======   =======   ========
</TABLE>

Noninterest income consists of revenues generated from a broad range of
financial services, products and activities, including service charges on
deposits and other activities.

Noninterest income increased 88.7% to $169,000 in 1998 from $90,000 in 1997.
This increase resulted from the increase in service charges on deposits of
$24,000, or 68.8%, to $59,000 in 1998 from $35,000 in 1997 due to increased
deposit volume. Other noninterest income, which includes various recurring
noninterest income items such as gain on sale of loans, credit life insurance
income, safe deposit box fees and ATM fees, increased $55,000, or 100.7%, to
$110,000 in 1998 from $55,000 in 1997. The increase related primarily to the
increase in gain on sale of loans from $26,000 in 1997 to $70,000 in 1998,
resulting from the increase in the number of residential mortgage loans sold in
the secondary market.

Noninterest income increased 88.9% to $90,000 in 1997 from $47,000 in 1996. This
increase resulted primarily from higher service charges on deposits and an
increase in other income. Deposit volume growth increased service charges on
deposits by $16,000, or 84.9%, to $35,000 in 1997 from $19,000 in 1996. Other
income increased $26,000, or 92.3%, to $55,000 in 1997 from $28,000 in 1996.
Included in other income is gain on sales of loans, which increased 52.9% from
$17,000 in 1996 to $26,000 in 1997.

  Noninterest Expense

The following table presents an analysis of the noninterest expense for the
periods indicated with respect to each major category of noninterest expense:

<TABLE>
<CAPTION>
                                                                        % CHANGE    % CHANGE
                                       1996       1997        1998      1996-1997   1997-1998
                                     --------   --------   ----------   ---------   ---------
<S>                                  <C>        <C>        <C>          <C>         <C>
Salaries and employee benefits.....  $298,307   $354,371   $  598,308     18.8%       68.8%
Occupancy and equipment expense....    82,030    118,965      188,108     45.0        58.1
Other noninterest expense..........   247,024    262,315      409,498      6.2        56.1
                                     --------   --------   ----------
          Total....................  $627,361   $735,651   $1,195,914     17.3%       62.6%
                                     ========   ========   ==========
</TABLE>

Noninterest expense increased 62.6% to $1.2 million in 1998 from $736,000 in
1997 primarily as a result of the costs associated with the opening of the
Columbia branch in April 1998 and the continued growth in the operations in
Jefferson City. Management attributes this increase to an increase in personnel
costs, occupancy and equipment expense, and other operating expenses. Salaries
and employee benefits increased 68.8% to $598,000 in 1998 from $354,000 in 1997.
This increase is attributable to an increase in the number of full-time
equivalent employees from 11 in 1997 to 17 in 1998 reflecting the increase in
business as a result of the opening of the Columbia branch in April 1998, in
addition to normal increases in salaries. Occupancy and equipment expense
increased 58.1% to $188,000 in 1998 from $119,000 in 1997, primarily as a result
of opening of the new branch in Columbia. The increase in other noninterest
expense is attributable primarily to amounts associated with the operation and
promotion of the new Columbia branch, continued growth in the operations of the
Jefferson City location and an increase of $29,000 in directors' fees. Prior to
1998, due to the start-up nature of Premier, directors fees paid were nominal.

                                       28
<PAGE>   30

Noninterest expense increased to $736,000 in 1997 from $627,000 in 1996.
Increases in personnel costs and occupancy expense were the primary factors for
the increase. Salaries and employee benefits expense increased 18.8% to $354,000
in 1997 from $298,000 in 1996. This increase resulted from an increase in the
number of full-time equivalent employees from seven in 1996 to 11 in 1997,
reflecting the increase in business during the second full year of operations,
in addition to normal increases in salaries. Occupancy and equipment expense
increased 45.0% to $119,000 in 1997 from $82,000 in 1996 due to 1997 including a
full year of depreciation on the Jefferson City location, which opened in 1996.
Other noninterest expenses increased 6.2% to $262,000 in 1997 from $247,000 in
1996. The increase in other noninterest expense is attributable primarily to
growth in the operations of the Jefferson City location.

  Income Tax Expense

Income tax expense decreased to $9,000 in 1998 from $11,000 in 1997, reflecting
an effective tax rate of 27.6% for 1998, compared to an effective tax rate of
9.9% for 1997. The increase in the effective tax rate is due to a smaller
decrease in the valuation allowance for deferred tax assets of $6,000 in 1998
compared to $39,000 in 1997. A deferred tax asset valuation allowance is
established if it is more likely than not that all or a portion of the deferred
tax assets will not be realized. The deferred tax valuation allowance was
$57,000 and $63,000 at December 31, 1998 and 1997, respectively.

Certain income and expense items are recognized in different periods for
financial reporting purposes and for income tax return purposes. Deferred income
tax assets and liabilities reflect the differences between the values of certain
assets and liabilities for financial reporting purposes and for income tax
purposes, computed at the current tax rates. Deferred income tax expense is
computed as the change in Premier's deferred tax assets, net of deferred tax
liabilities and the valuation allowance. Premier's deferred income tax assets
consist principally of the financial statement reporting amount of the provision
for loan losses in excess of the amount reported for income tax purposes.

  Net Income


Net income decreased 76.9% to $22,000 in 1998 from $97,000 in 1997. The decrease
in net income from 1997 to 1998 was primarily attributable to increased
noninterest expense, related primarily to the opening of the Columbia branch,
increased provision for loan losses, related to growth in the loan portfolio,
partially offset by increased net interest income and noninterest income. Basic
and dilutive earnings per share decreased to $0.55 in 1998 from $2.99 in 1997.
Return on Average Assets decreased 29 basis points to 0.05% in 1998 from 0.34%
in 1997. Return on Average Equity decreased 262 basis points to 0.53% in 1998
from 3.15% in 1997.



Net income for 1997 increased $210,000 from the 1996 net loss of $113,000 to net
income in 1997 of $97,000. The increase in net income for 1997 was attributable
to an increase in net interest income and an increase in noninterest income,
which were partially offset by an increase in noninterest expense and in income
tax expense. Basic and dilutive earnings (loss) per share was $2.99 for 1997 and
$(3.54) in 1996. Return on Average Assets increased 92 basis points to 0.34% in
1997 from (0.58%) in 1996. Return on Average Equity increased 675 basis points
to 3.15% in 1997 from (3.60%) in 1996.


FINANCIAL CONDITION

  Earning Assets

Average earning assets increased 60.1% to $41.8 million in 1998 from $26.1
million in 1997. During 1998, loans represented 75.9%, securities and interest
bearing deposits comprised 15.5% and Federal funds sold comprised 8.6% of
average earning assets. In 1997, loans comprised 73.5%, securities and interest
bearing deposits comprised 21.7% and Federal funds sold comprised 4.8% of
average earning assets. The variance in the mix of earning assets is primarily
attributable to continued growth of the loan portfolio. Premier manages its
securities portfolio to minimize interest rate fluctuation risk and to provide
liquidity.

                                       29
<PAGE>   31

In 1998, growth in earning assets was funded primarily through an increase in
all deposit categories, Federal Home Loan Bank advances, the note payable and
shareholders' equity.

  Loan Portfolio

Premier's total loans outstanding increased 76.7% to $41.6 million at December
31, 1998 from $23.6 million at December 31, 1997. Loan growth for 1998 was
funded primarily through the growth in deposits. The growth in the loan
portfolio primarily was a result of an increase in real estate loans of $15.1
million, or 78.3%, from December 31, 1997 to December 31, 1998. Average total
loans in 1998 were $31.7 million compared to $19.2 million in 1997. Premier
engages in a full complement of lending activities, including commercial, real
estate, installment and residential mortgage loans held for sale.

The following table presents various categories of loans contained in Premier's
loan portfolio for the periods indicated, the total amount of all loans for such
periods, and the percentage of total loans represented by each category for such
periods:

<TABLE>
<CAPTION>
                                                          AS OF DECEMBER 31,
                                          ---------------------------------------------------
                                                    1997                       1998
                                          ------------------------   ------------------------
                                            BALANCE     % OF TOTAL     BALANCE     % OF TOTAL
                                          -----------   ----------   -----------   ----------
<S>                                       <C>           <C>          <C>           <C>
TYPE OF LOAN
Commercial..............................  $ 2,905,207      12.3%     $ 5,292,128      12.7%
Real estate.............................   19,329,657      82.1       34,465,883      82.8
Installment and others..................    1,317,437       5.6        1,618,363       3.9
Loans held for sale.....................           --        --          233,165       0.6
                                          -----------     -----      -----------     -----
     Total loans........................  $23,552,301     100.0%      41,609,539     100.0%
                                                          =====                      =====
Allowance for loan losses...............     (210,000)                  (438,841)
                                          -----------                -----------
     Loans, net.........................  $23,342,301                $41,170,698
                                          ===========                ===========
</TABLE>

Commercial.  This category of loans includes loans made to individual,
partnership or corporate borrowers, and obtained for a variety of business
purposes. At December 31, 1998, commercial loans represented 12.7% of
outstanding loan balances, compared to 12.3% at December 31, 1997.

Real Estate.  Real estate loans consist of loans secured by owner-occupied
commercial properties, income producing properties and construction and land
development, as well as first and second mortgage loans on residential
properties. At December 31, 1998, real estate loans represented 82.8% of
outstanding loan balances, compared to 82.1% at December 31, 1997.

Installment and Others.  Premier's installment loans consist primarily of loans
to individuals for personal, family and household purposes, education and other
personal expenditures. At December 31, 1998, installment and others represented
3.9% of outstanding loan balances, compared to 5.6% at December 31, 1997.

Loans Held For Sale.  This category represents residential real estate loans in
the process of being sold to the secondary market. At December 31, 1998, loans
held for sale represented 0.6% of outstanding loan balances.

Premier's only area of credit concentration is commercial and commercial real
estate loans. Premier has not invested in loans to finance highly leveraged
transactions, such as leveraged buy-out transactions, as defined by the Federal
Reserve Board and other regulatory agencies. In addition, Premier had no foreign
loans or loans to lesser developed countries as of December 31, 1998.

While risk of loss in Premier's loan portfolio is primarily tied to the credit
quality of the borrowers, risk of loss may also increase due to factors beyond
Premier's control, such as local, regional and/or national economic downturns.
General conditions in the real estate market may also impact the relative risk
in

                                       30
<PAGE>   32

Premier's real estate portfolio. Of Premier's target areas of lending
activities, commercial loans are generally considered to have greater risk than
real estate loans or installment loans.

From time to time, management of Premier has originated certain loans which,
because they exceeded Premier's legal lending limit, were sold to other banks.
As a result of the offering, Premier expects to have an increased lending limit.
Accordingly, Premier may, at its discretion, repurchase certain loan
participations, thereby increasing earning assets. Loan participation agreements
allow Premier to repurchase loans at the outstanding principal balance plus
accrued interest, if any, at Premier's discretion.

Premier also purchases participations from other banks. When Premier purchases
these participations, such loans are subjected to Premier's underwriting
standards as if Premier originated the loan. Accordingly, management of Premier
does not believe that loan participations purchased from other banks pose any
greater risk of loss than loans that Premier originates.

The repayment of loans in the loan portfolio as they mature is a source of
liquidity for Premier. The following table sets forth the maturity of Premier's
loan portfolio within specified intervals as of December 31, 1998:


<TABLE>
<CAPTION>
                                                               AFTER ONE    DUE AFTER
                                                 DUE IN ONE     THROUGH        FIVE
                                                YEAR OR LESS   FIVE YEARS     YEARS       TOTAL
                                                ------------   ----------   ----------   -------
                                                                 (in thousands)
<S>                                             <C>            <C>          <C>          <C>
Commercial....................................    $ 1,378       $ 2,020       $1,894     $ 5,292
Real Estate...................................     15,148        16,978        2,340      34,466
Installment and others........................        642           845          132       1,619
Loans held for sale...........................         --            --          233         233
                                                  -------       -------       ------     -------
                                                  $17,168       $19,843       $4,599     $41,610
                                                  =======       =======       ======     =======
</TABLE>


The following table presents the maturity distribution as of December 31, 1998
for loans with predetermined fixed interest rates and floating interest rates by
various maturity periods:

<TABLE>
<CAPTION>
                                                           AFTER ONE
                                         DUE IN ONE         THROUGH        DUE AFTER FIVE
                                        YEAR OR LESS      FIVE YEARS           YEARS         TOTAL
                                        ------------   -----------------   --------------   -------
                                                              (in thousands)
<S>                                     <C>            <C>                 <C>              <C>
Interest Category
  Predetermined fixed interest rate...    $ 4,324           $ 8,928            $2,246       $15,498
  Floating interest rate..............     19,045             6,745               322        26,112
                                          -------           -------            ------       -------
     Total............................    $23,369           $15,673            $2,568       $41,610
                                          =======           =======            ======       =======
</TABLE>

  Asset Quality and Nonperforming Assets

At December 31, 1998 nonaccrual loans totaled $94,000, as compared to nonaccrual
loans of $161,000 at December 31, 1997. At December 31, 1998, no loans were past
due 90 days or more. At December 31, 1997, one loan totaling $315,000 was
contractually past due by 90 days or more as to principal and interest payments
and continued to accrue interest. At December 31, 1998 and 1997 there were no
loans classified as "troubled debt restructurings" as that term is defined in
Statement of Financial Accounting Standards No. 15.

At December 31, 1998 and 1997, there were $899,000 and $436,000, respectively,
of loans in addition to those disclosed above that were internally classified as
substandard which (a) represented or resulted from trends or uncertainties which
management reasonably expects will materially impact future operating results,
liquidity, or capital resources, or (b) represented credits about which
management is aware of any information which causes management to have serious
doubts as to the ability of such borrowers to comply with the loan repayment
terms. There are no loans other than those disclosed above where known

                                       31
<PAGE>   33

information about possible credit problems of borrowers causes management to
have serious doubts as to the ability of such borrowers to comply with loan
repayment terms.

Premier has policies, procedures and underwriting guidelines intended to assist
in maintaining the overall quality of its loan portfolio. Premier monitors its
delinquency levels for any adverse trends. Non-performing assets consist of
loans on nonaccrual status, real estate and other assets acquired in partial or
full satisfaction of loan obligations and loans that are past due 90 days or
more.

Premier's policy generally is to place a loan on nonaccrual status when it is
contractually past due 90 days or more as to payment of principal or interest. A
loan may be placed on nonaccrual status at an earlier date when concerns exist
as to the ultimate collections of principal or interest. At the time a loan is
placed on nonaccrual status, interest previously accrued but not collected is
reversed and charged against current earnings. Recognition of any interest after
a loan has been placed on nonaccrual is accounted for on a cash basis. Loans
that are contractually past due 90 days or more which are well secured or
guaranteed by financially responsible third parties and are in the process of
collection generally are not placed on nonaccrual status.

  Allowance for Loan Losses and Net Charge-Offs

The allowance for loan losses represents management's estimate of an amount
adequate to provide for potential losses inherent in the loan portfolio. In its
evaluation of the allowance and its adequacy, management considers loan growth,
changes in the composition of the loan portfolio, the loan charge-off
experience, the amount of past due and nonperforming loans, current economic
conditions, underlying collateral values securing loans and other factors. While
it is Premier's policy to charge-off in the current period the loans in which a
loss is considered probable, there are additional risks of future losses that
cannot be quantified precisely or attributed to particular loans or classes of
loans. Because these risks include the state of the economy, management's
judgment as to the adequacy of the allowance is necessarily approximate and
imprecise.

An analysis of Premier's loss experience is furnished in the following table for
the periods indicated, as well as a detail of the allowance for loan losses:

<TABLE>
<CAPTION>
                                                              YEARS ENDED DECEMBER 31,
                                                              ------------------------
                                                                1997           1998
                                                              ---------      ---------
<S>                                                           <C>            <C>
Balance at beginning of period..............................  $120,000       $210,000
Charge-offs
  Commercial................................................    (5,807)        (1,427)
  Real estate...............................................   (10,000)       (61,159)
  Installment and others....................................    (6,833)        (2,057)
  Loans held for sale.......................................        --             --
                                                              --------       --------
     Total charge-offs......................................   (22,641)       (64,643)
Recoveries:
  Commercial................................................        --             --
  Real estate...............................................        --          1,750
  Installment and others....................................       362             --
  Loans held for sale.......................................        --             --
                                                              --------       --------
     Total recoveries.......................................       362          1,750
                                                              --------       --------
Net charge-offs.............................................   (22,279)       (62,893)
Provision for loan losses...................................   112,279        291,734
                                                              --------       --------
Balance at end of period....................................  $210,000       $438,841
                                                              ========       ========
Net charge-offs as a percentage of average loans............      0.12%          0.20%
Allowance for loan losses as a percentage of total loans....      0.89           1.05
</TABLE>

                                       32
<PAGE>   34

Net charge-offs were $63,000 or 0.20% of average loans outstanding in 1998 as
compared to $22,000 or 0.12% of average loans outstanding in 1997. The allowance
for loan losses increased 109.0% to $439,000 or 1.05% of loans outstanding at
December 31, 1998 from $210,000 or 0.89% of loans outstanding at December 31,
1997. The allowance for loan losses as a multiple of net loans charged off was
6.98 for the year ended December 31, 1998.

Net charge-offs decreased to $22,000 in 1997, representing 0.12% of average
loans outstanding, from $24,000 in 1996 or 0.22% of average loans outstanding.
The allowance for loan losses increased to $210,000 or 0.89% of loans
outstanding at December 31, 1997, from $120,000 or 0.78% of loans outstanding at
December 31, 1996.

In assessing the adequacy of the allowance for loan losses, management relies
predominantly on its ongoing review of the loan portfolio, which is undertaken
to ascertain whether there are probable losses which must be charged off and to
assess the risk characteristics of the portfolio as a whole. This review
encompasses the judgment of management, utilizing internal loan rating
standards, guidelines provided by the banking regulatory authorities governing
Premier, and their loan portfolio reviews as part of the bank examination
process

Statement of Financial Accounting Standards No. 114, "Accounting by Creditors
for Impairment of a Loan" ("SFAS 114") was issued in May 1993. SFAS 114 requires
that impaired loans be measured based on the present value of expected future
cash flows discounted at the loan's effective interest rate or the fair value of
the collateral if the loan is collateral dependent. Premier adopted SFAS 114
during 1995, its year of formation. At December 31, 1998, Premier held impaired
loans of $94,000 for which specific allocations of $24,000 have been established
within the allowance for loan losses, based upon the fair value of the
collateral. At December 31, 1997, Premier held impaired loans of $161,000 for
which specific allocations of $28,000 have been established within the allowance
for loan losses, based upon the fair value of the collateral. Forgone interest
on impaired loans totaled $7,000 for both 1998 and 1997. For the periods
indicated, the allowance for loan losses was allocated to the various loan
categories as follows:

<TABLE>
<CAPTION>
                                                             AS OF DECEMBER 31,
                                             ---------------------------------------------------
                                                       1997                       1998
                                             ------------------------   ------------------------
                                                        CATEGORY AS A              CATEGORY AS A
                                              AMOUNT     % OF TOTAL      AMOUNT     % OF TOTAL
                                             --------   -------------   --------   -------------
<S>                                          <C>        <C>             <C>        <C>
Commercial.................................  $ 14,526        12.3%      $ 26,461        12.7%
Real estate................................   188,887        82.1        298,885        82.8
Installment and others.....................     6,587         5.6          8,092         3.9
Loans held for sale........................        --          --             --         0.6
Unallocated................................        --          --        105,403          --
                                             --------       -----       --------       -----
     Total.................................  $210,000       100.0%      $438,841       100.0%
                                             ========       =====       ========       =====
</TABLE>

In considering the adequacy of Premier's allowance for loan losses, management
has focused on the fact that as of December 31, 1998, 12.7% of outstanding loans
are in the category of commercial loans and 82.8% are in real estate loans.

Commercial loans are generally considered by management to have greater risk
than other categories of loans in Premier's loan portfolio. Generally, such
loans are secured by accounts receivable, marketable securities, deposit
accounts, equipment and other fixed assets, which reduces the risk of loss
inherently present in commercial loans. Real estate loans secured by commercial
real estate inherently have a higher risk due to depreciation of the facilities,
limited purposes of the facilities and the effect of general economic
conditions. Premier attempts to limit this risk by generally lending no more
than 80% of the appraised value of the property held as collateral. A portion of
the real estate portfolio represents residential real estate mortgages where the
amount of the original loan generally does not exceed 85% of the appraised value
of the collateral. These loans are considered by management to be well secured
with a low risk of loss. At December 31, 1998, the majority of Premier's
installment and other loans were secured by collateral primarily consisting of
automobiles, boats and other personal property.
                                       33
<PAGE>   35

Premier's primary regulator, the Missouri Division of Finance, conducts periodic
examinations of the loan portfolio. Upon completion, the Missouri Division of
Finance presents its report of examination to Premier's board of directors and
management of Premier. Procedures are also performed related to the loan
portfolio in conjunction with the year-end audit by Premier's independent
accountants. Procedures performed include analyses of historical performance,
the level of nonconforming and rated loans, loan volume and activity, review of
loan files and consideration of economic conditions and other pertinent
information. Findings are communicated verbally to Premier's management.
Information provided from the above two independent sources, together with
information provided by the management of Premier and other information known to
members of Premier's board of directors, is utilized by Premier's board of
directors to monitor the loan portfolio and the allowance for loan losses.
Specifically, Premier's board of directors attempts to identify risks inherent
in the loan portfolio (e.g., problem loans, potential problem loans and loans to
be charged off), assess the overall quality and collectibility of the loan
portfolio, and determine amounts of the allowance for loan losses and the
provision for loan losses to be reported based on the results of their review.

  Investment Portfolio

Total debt and marketable equity securities available-for-sale increased 19.6%
to $6.5 million at December 31, 1998 from $5.4 million at December 31, 1997. At
December 31, 1998, debt and marketable equity securities available-for-sale
totaled $6.4 million, with an unrealized gain of $34,000, net of tax effect. At
December 31, 1997, debt and marketable equity securities available-for-sale
totaled $5.4 million, with an unrealized gain of $8,000, net of tax effect.
Average debt and marketable equity securities as a percentage of average earning
assets decreased to 15.5% in 1998 from 21.7% in 1997.

Premier invests primarily in direct obligations of the United States,
obligations guaranteed as to principal and interest by the United States and
obligations of agencies of the United States. In addition, Premier enters into
Federal funds transactions with its principal correspondent banks, and acts as a
net seller of such funds. The sale of Federal funds amounts to a short-term loan
from Premier to another bank.

Proceeds from maturities of debt and marketable equity securities
available-for-sale increased 38.1% to $3.5 million in 1998 from $2.6 million in
1997. No debt and marketable equity securities available-for-sale were sold
during 1998. In 1997, debt and marketable equity securities available-for-sale
of $553,000 were sold with a resulting loss on sales of $210. Such proceeds are
generally used to reinvest in additional debt and marketable equity securities
available-for-sale.

Other investments primarily represent Federal Home Loan Bank stock that is
required for Premier to be a member of and to conduct business with such
institution. Dividends on such investment are determined by the institutions and
are payable quarterly. Other investments increased 121.3% to $176,000 at
December 31, 1998 from $80,000 at December 31, 1997. Other investments are
carried at cost, as such investments do not have readily determinable fair
values.

During 1998 and 1997, Premier did not invest in collateralized mortgage
obligations ("CMOs"). In addition, at December 31, 1998, the debt and marketable
equity securities available-for-sale portfolio did not include any U.S.
government agency investments that are defined as derivatives or structured
notes.

The following table presents, for the periods indicated, the carrying amount of
Premier's debt and marketable equity securities available-for-sale, including
mortgage-backed securities.

<TABLE>
<CAPTION>
                                                                     AS OF DECEMBER 31,
                                                      -------------------------------------------------
                                                               1997                      1998
                                                      -----------------------   -----------------------
                                                       BALANCE     % OF TOTAL    BALANCE     % OF TOTAL
                                                      ----------   ----------   ----------   ----------
      <S>                                             <C>          <C>          <C>          <C>
      Debt securities:
        U.S. Treasury securities....................  $  765,583      14.1%     $  512,810       7.9%
        U.S. government corporations and agencies...   3,757,744      69.4       4,893,647      75.6
        Obligations of state and political
           subdivisions.............................     361,096       6.7         370,159       5.7
        Mortgage-backed securities..................     453,827       8.4         525,429       8.1
                                                      ----------     -----      ----------     -----
           Total debt securities....................  $5,338,250      98.6%     $6,302,045      97.3%
                                                      ----------     -----      ----------     -----
</TABLE>

                                       34
<PAGE>   36

<TABLE>
<CAPTION>
                                                                     AS OF DECEMBER 31,
                                                      -------------------------------------------------
                                                               1997                      1998
                                                      -----------------------   -----------------------
                                                       BALANCE     % OF TOTAL    BALANCE     % OF TOTAL
                                                      ----------   ----------   ----------   ----------
      <S>                                             <C>          <C>          <C>          <C>
      Equity securities:
        Federal Home Loan Bank stock................  $   77,000       1.4%     $  173,400       2.7%
        Other.......................................       2,500        --           2,500        --
                                                      ----------     -----      ----------     -----
           Total equity securities..................  $   79,500       1.4%     $  175,900       2.7%
                                                      ----------     -----      ----------     -----
           Total....................................  $5,417,750     100.0%     $6,477,945     100.0%
                                                      ==========     =====      ==========     =====
</TABLE>

At December 31, 1998, $525,000 or 8.1% of the debt and marketable equity
securities available-for-sale portfolio consisted of mortgage-backed securities
compared to $454,000 or 8.4% at December 31, 1997. Premier has segregated its
debt and marketable equity securities portfolio into securities held-to-maturity
and available-for-sale. Debt and marketable equity securities held-to-maturity
are those securities for which management has both the ability and intent to
hold to maturity and are carried at amortized cost. At December 31, 1998 and
1997, no debt and marketable equity securities were classified as held-to-
maturity. Debt and marketable equity securities available-for-sale are
securities identified by management as securities which may be sold prior to
maturity in response to various factors including liquidity needs, capital
compliance, changes in interest rates or portfolio risk management. The
available-for-sale debt and marketable equity securities provide interest income
and serve as a source of liquidity for Premier.

These securities are carried at fair value, with unrealized gains and losses,
net of tax effect, reported as accumulated other comprehensive income, a
separate component of shareholders' equity.

Debt and marketable equity securities available-for-sale with a carrying value
of approximately $1.4 million and $1.5 million at December 31, 1998 and 1997,
respectively, were pledged to secure public funds and for other purposes as
required or permitted by law.

The maturities and weighted average yields of the debt and marketable equity
securities available-for-sale portfolio at December 31, 1998 are presented in
the following table using primarily the stated maturities, excluding the effects
of prepayments.

<TABLE>
<CAPTION>
                                                      AFTER ONE    AFTER FIVE               WEIGHTED
                                           ONE YEAR    THROUGH      THROUGH     AFTER TEN   AVERAGE
                                           OR LESS    FIVE YEARS   TEN YEARS      YEARS     YIELD(1)
                                           --------   ----------   ----------   ---------   --------
      <S>                                  <C>        <C>          <C>          <C>         <C>
      U.S. Treasury securities...........  $251,560   $       --   $  261,250   $     --      6.24%
      U.S. Government corporations and
        agencies.........................   501,713    1,352,199    2,784,428    255,307      6.10%
      Obligations of states and political
        subdivisions.....................        --      370,159           --         --      6.17%
      Mortgage-backed securities.........        --      368,724      156,705         --      5.96%
                                           --------   ----------   ----------   --------
      Total debt securities(2)...........  $753,273   $2,091,082   $3,202,383   $255,307      6.10%
                                           ========   ==========   ==========   --------
      Weighted average yield.............      6.25%        6.02%        6.20%      5.13%
                                           ========   ==========   ==========   ========
</TABLE>

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

(1) Premier has not invested in any tax-exempt obligations.

(2) As of December 31, 1998, except for the U.S. Government and its agencies,
    there was not any issuer within the investment portfolio who represented 10%
    or more of the shareholders' equity.

  Deposits

Premier's average deposits increased 56.5%, or $13.7 million, to $37.9 million
during 1998 from $24.2 million during 1997. This growth primarily relates to the
Columbia branch opened in April 1998 and the continued growth of the Jefferson
City branch, and resulted in a 52.8% increase in average noninterest-bearing
demand deposits, a 26.6% increase in average NOW accounts, a 60.8% increase in
average money

                                       35
<PAGE>   37

market accounts, an 85.8% increase in average savings accounts and a 48.2%
increase in average certificates of deposit.

Average noninterest-bearing deposits increased 58.2% to $2.0 million in 1998
from $1.3 million in 1997. As a percentage of average total deposits, these
deposits remained constant at 5.2% in 1998 and 1997. Noninterest-bearing
deposits increased 90.6% to $2.8 million at December 31, 1998, from $1.5 million
at December 31, 1997.

Average NOW accounts increased 26.6% to $828,000 in 1998 from $654,000 in 1997.
As a percentage of average total deposits, these deposits decreased to 2.2% of
average total deposits in 1998 as compared to 2.7% in 1997. NOW accounts
increased 72.6% to $1.2 million at December 31, 1998, from $709,000 at December
31, 1997.

Average money market accounts increased 60.8% to $3.8 million in 1998 from $2.3
million in 1997. As a percentage of average total deposits, these deposits
increased to 9.9% of average total deposits in 1998 as compared to 9.6% in 1997.
Money market accounts increased 111.2% to $4.9 million at December 31, 1998,
from $2.3 million at December 31, 1997.

Average savings accounts increased 85.8% to $8.6 million in 1998 from $4.6
million in 1997. As a percentage of average total deposits, these deposits
increase to 22.6% of average total deposits in 1998 as compared to 19.0% in
1997. Savings accounts increased 104.4% to $12.5 million at December 31, 1998,
from $6.1 million at December 31, 1997.

Average certificates of deposit increased 48.2% to $22.8 million in 1998 from
$15.4 million in 1997. As a percentage of average total deposits, these deposits
decreased to 60.1% of average total deposits in 1998 as compared to 63.5% in
1997. Certificates of deposit increased 54.6% to $27.5 million at December 31,
1998, from $17.8 million at December 31, 1997.

The following table presents, for the periods indicated, the average amount of
and average rate paid on each of the following deposit categories:

<TABLE>
<CAPTION>
                                                         YEARS ENDED DECEMBER 31,
                                               ---------------------------------------------
                                                       1997                    1998
                                               ---------------------   ---------------------
                                                 AVERAGE     AVERAGE     AVERAGE     AVERAGE
                                                 BALANCE      RATE       BALANCE      RATE
                                               -----------   -------   -----------   -------
<S>                                            <C>           <C>       <C>           <C>
DEPOSIT CATEGORY
Noninterest-bearing demand...................  $ 1,253,307      --%    $ 1,982,363      --%
NOW..........................................      654,229    3.07         828,494    2.69
Money market deposits........................    2,339,249    4.43       3,761,926    3.96
Savings deposits.............................    4,614,491    5.26       8,572,118    4.68
Certificates of deposit......................   15,382,207    5.76      22,796,540    5.75
                                               -----------             -----------
     Total...................................  $24,243,483    5.16%    $37,941,441    4.96%
                                               ===========             ===========
</TABLE>

                                       36
<PAGE>   38

Certificates of deposit will continue to be a major source of funding for
Premier. However, there is no specific emphasis placed on time deposits of
$100,000 and over. During l998, aggregate average balances of time deposits of
$100,000 and over comprised 4.4% of average total deposits. The average rate on
certificates of deposit of $100,000 or more decreased to 5.40% at December 31,
1998, compared to 5.72% at December 31, 1997. The following table indicates
amounts outstanding of certificates of deposit of $100,000 or more and
respective maturities:

<TABLE>
<CAPTION>
                                                             1997               1998
                                                       ----------------   -----------------
                                                                AVERAGE             AVERAGE
                                                       AMOUNT    RATE     AMOUNT     RATE
                                                       ------   -------   -------   -------
                                                              (dollars in thousands)
<S>                                                    <C>      <C>       <C>       <C>
3 months or less.....................................  $1,499    5.53%    $ 3,662    5.25%
3-6 months...........................................   1,436    5.69       2,454    5.58
6-12 months..........................................   1,880    5.80       3,854    5.36
Over 12 months.......................................   1,469    5.85       1,226    5.65
                                                       ------             -------
     Total...........................................  $6,284    5.72%    $11,196    5.40%
                                                       ======    ====     =======    ====
</TABLE>

  Federal Home Loan Bank Advances and Note Payable


Average Federal Home Loan Bank advances increased to $2.1 million in 1998 from
$404,000 in 1997. Premier is a member of the Federal Home Loan Bank of Des
Moines. At December 31, 1998, Premier had a borrowing capacity from the Federal
Home Loan Bank of $4.9 million. The balance of Federal Home Loan Bank advances
outstanding was $3.4 million and $940,000 at December 31, 1998 and 1997,
respectively. At December 31, 1998, $250,000 of the Federal Home Loan Bank
advance balance had a weighted average interest rate of 6.18% and was due to
mature in one year or less, while the remaining $3.2 million, with a weighted
average interest rate of 5.70%, is due to mature after five years. At December
31, 1998, $2.2 million of the Federal Home Loan Bank advances were used to
"match fund" loans made by Premier to borrowers at interest rates ranging from
2.14% to 2.75% over the rate paid on the Federal Home Loan Bank advance. Terms
of the Federal Home Loan Bank advances generally match term loans to the
borrower. Thus, by match funding long-term loans with long-term advances,
Premier can reduce certain interest rate risks. The remaining $1.2 million in
Federal Home Loan Bank advances were for general funding purposes, and are not
specifically matched to any of Premier's loans or securities. Federal Home Loan
Bank advances are secured under a blanket agreement which assigns all Federal
Home Loan Bank stock and one-to-four family mortgage loans equal to 130% of the
outstanding advance balance. The maximum amount of borrowings available pursuant
to Federal Home Loan Bank advances at any month end for 1996, 1997, and 1998 was
$0, $1,500,000, and $3,461,000, respectively.



The average balance of the note payable increased 97.1% to $838,000 in 1998 as
compared to $425,000 in 1997. The outstanding balance of the note payable was
$750,000 and $1,050,000 at December 31, 1998 and 1997, respectively. The note
payable is a term loan with an unaffiliated financial institution that bears
interest at the prime rate (7.75% at December 31, 1998), is due on November 15,
1999 and is secured by 35,020 common shares of Premier Bank stock. The maximum
amount of borrowings available under the note payable at any month end for 1996,
1997, and 1998 was $300,000, $1,050,000, and $1,050,000, respectively.


  Capital Resources

Shareholders' equity increased 37.8% to $4.4 million at December 31, 1998 from
$3.2 million at December 31, 1997. This increase was attributable to the
proceeds from the issuance of 9,231 additional shares of common stock totaling
$1.2 million, retained net income of $22,000, and an increase in accumulated
other comprehensive income resulting from unrealized gains on debt and
marketable equity securities available for sale of $26,000, partially offset by
the purchase of 240 shares of treasury stock for $32,000.

                                       37
<PAGE>   39

Average shareholders' equity as a percentage of total average assets is one
measure used to determine capital strength. The ratio of average shareholders'
equity to average assets decreased to 9.24% in 1998 from 10.88% in 1997 and
16.04% in 1996 due to the continued growth of Premier Bank. The actual and
minimum required capital amounts and ratios for Premier Bank at December 31,
1997 and 1998 are as follow:

<TABLE>
<CAPTION>
                                                         REGULATORY CAPITAL CALCULATION
                                                      -------------------------------------
                                                            1997                1998
                                                      -----------------   -----------------
                                                      AMOUNT    PERCENT   AMOUNT    PERCENT
                                                      -------   -------   -------   -------
                                                             (dollars in thousands)
<S>                                                   <C>       <C>       <C>       <C>
Tier 1 risk based:
  Actual............................................  $ 4,215    22.40%   $ 5,074    12.19%
  Minimum required..................................      753     4.00      1,665     4.00
                                                      -------    -----    -------    -----
  Excess above minimum..............................  $ 3,462    18.40%   $ 3,409     8.19%
                                                      =======    =====    =======    =====
Total risk-based:
  Actual............................................  $ 4,425    23.51%   $ 5,513    13.24%
  Minimum required..................................    1,505     8.00      3,330     8.00
                                                      -------    -----    -------    -----
  Excess above minimum..............................  $ 2,920    15.51%   $ 2,183     5.24%
                                                      =======    =====    =======    =====
Leverage:
  Actual............................................  $ 4,215    13.20%   $ 5,074     9.09%
  Minimum required..................................      958     3.00      1,675     3.00
                                                      -------    -----    -------    -----
  Excess above minimum..............................  $ 3,257    10.20%   $ 3,399     6.09%
                                                      =======    =====    =======    =====
     Total risked weighted assets...................  $18,818             $41,729
                                                      =======             =======
     Total average assets...........................  $31,925             $55,848
                                                      =======             =======
</TABLE>

The various federal bank regulators, including the Federal Reserve and the FDIC,
have risk-based capital requirements for assessing bank capital adequacy. These
standards define capital and establish minimum capital standards in relation to
assets and off-balance sheet exposures, as adjusted for credit risks. Capital is
classified into two tiers. For banks, Tier 1 or "core" capital consists of
common shareholders' equity, qualifying noncumulative perpetual preferred stock
and minority interests in the common equity accounts of consolidated
subsidiaries, reduced by goodwill, other intangible assets and certain
investments in other corporations ("Tier 1 Capital"). Tier 2 Capital consists of
Tier 1 Capital, as well as a limited amount of the allowance for loan losses,
certain hybrid capital instruments (such as mandatory convertible debt),
subordinated and perpetual debt and non-qualifying perpetual preferred stock
("Tier 2 Capital").

At December 31, 1994, a risk-based capital measure and a minimum ratio standard
was fully phased in, with a minimum total capital ratio of 8.00% and Tier 1
Capital equal to at least 50% of total capital. The Federal Reserve also has a
minimum leverage ratio of Tier 1 Capital to total assets of 3.00%. The 3.00%
Tier 1 Capital to total assets ratio constitutes the leverage standard for bank
holding companies and Bank Insurance Fund-insured state chartered non-member
banks, and is used in conjunction with the risk-based ratio in determining the
overall capital adequacy of banking organizations. The FDIC has similar capital
requirements for BIF-insured state chartered non-member banks.

The Federal Reserve and the FDIC have emphasized that the foregoing standards
are supervisory minimums and that an institution would be permitted to maintain
such minimum levels of capital only if it were rated a composite "one" under the
regulatory rating systems for bank holding companies and banks. All other bank
holding companies are required to maintain a leverage ratio of 3.00% plus at
least 1.00% to 2.00% of additional capital. These rules further provide that
banking organizations experiencing internal growth or making acquisitions will
be expected to maintain capital positions substantially above the minimum
supervisory levels and comparable to peer group averages, without significant
reliance on intangible assets. The Federal Reserve continues to consider a
"tangible Tier 1 leverage ratio" in evaluation proposals for expansion or new
activities. The tangible Tier 1 leverage ratio is the ratio of a banking
organization's Tier 1 Capital less all intangibles, to total average assets less
all intangibles.

                                       38
<PAGE>   40

Premier Bank's Tier 1 (to risk-weighted assets) capital ratio decreased to
12.19% at December 31, 1998 from 22.40% at December 31, 1997. Premier Bank's
total risk based capital ratio decreased to 13.24% at December 31, 1998 from
23.51% at December 31, 1997. Premier Bank's capital ratios decreased due to the
continued leveraging of existing capital through growth in the loan portfolio.
These ratios exceed the minimum capital adequacy guidelines imposed by
regulatory authorities on banks and bank-holding companies, which are 4.00% for
Tier 1 capital and 8.00% for total risk based capital. The ratios also exceed
the minimum guidelines imposed by the same regulatory authorities to be
considered "well-capitalized," which are 6.00% of Tier 1 capital and 10.00% for
total risk based capital.

Premier does not have any commitments that it believes would reduce Premier
Bank's capital to levels inconsistent with the regulatory definition of a "well
capitalized" financial institution.

  Interest Rate Sensitivity and Liquidity Management

Liquidity is the ability of a company to convert assets into cash or cash
equivalents without significant loss and to raise additional funds by increasing
liabilities. Liquidity management involves maintaining Premier's ability to meet
the day-to-day cash flow requirements of its customers, whether they are
depositors wishing to withdraw funds or borrowers requiring funds to meet their
credit needs.

The primary function of asset/liability management is not only to assure
adequate liquidity in order for Premier to meet the needs of its customer base,
but to maintain an appropriate balance between interest-sensitive assets and
interest-sensitive liabilities so that Premier can profitably deploy its assets.
Both assets and liabilities are considered sources of liquidity funding and both
are, therefore, monitored on a daily basis.

Interest rate sensitivity is a function of the repricing characteristics of
Premier's portfolio of assets and liabilities. These repricing characteristics
are the time frames within which the interest-earnings assets and
interest-bearing liabilities are subject to change in interest rates either at
replacement, repricing or maturity during the life of the instruments. Interest
rate sensitivity management focuses on repricing relationships of assets and
liabilities during periods of changes in market interest rates. Interest rate
sensitivity is managed with a view to maintaining a mix of assets and
liabilities that respond to changes in interest rates within an acceptable time
frame, thereby managing the effect of interest rate movements on net interest
income. Interest rate sensitivity is measured as the difference between the
volume of assets and liabilities that are subject to repricing at various time
horizons. The differences are interest sensitivity gaps: less than one month,
one to three months, four to 12 months, one to five years, over five years and
on a cumulative basis.

                                       39
<PAGE>   41

The following table shows interest sensitivity gaps for these different
intervals as of December 31, 1998.

<TABLE>
<CAPTION>
                                 ONE      ONE-      FOUR-                 OVER      NON-
                                MONTH     THREE     TWELVE    ONE-FIVE   FIVE-    INTEREST
                               OR LESS   MONTHS     MONTHS     YEARS     YEARS    SENSITIVE    TOTAL
                               -------   -------   --------   --------   ------   ---------   -------
                                                       (dollars in thousands)
      <S>                      <C>       <C>       <C>        <C>        <C>      <C>         <C>
                                                               ASSETS
      Earning assets:
        Securities and
           interest-bearing
           deposits..........  $   435   $ 1,388   $  2,798   $ 2,057    $   35    $   176    $ 6,889
        Federal funds sold...    5,111        --         --        --        --         --      5,111
        Loans................   13,927     2,375      7,067    15,673     2,315        253     41,610
                               -------   -------   --------   -------    ------    -------    -------
           Total earning
             assets..........  $19,473   $ 3,763   $  9,865   $17,730    $2,350    $   429    $53,610
                               =======   =======   ========   =======    ======    =======    =======

                                                            LIABILITIES
      Interest-bearing
        liabilities:
        NOW deposits.........  $ 1,225        --         --        --        --         --    $ 1,225
        Money market
           deposits..........    4,858        --         --        --        --         --      4,856
        Savings deposits.....   12,454        --         --        --        --         --     12,454
        Certificates of
           deposit $100,000
           or more...........      741     2,921      6,308     1,226        --         --     11,196
        Certificates of
           deposits less than
           $100,000..........    2,739     4,144      7,574     1,811        --         --     16,268
        Federal Home Loan
           Bank advances.....       --        --        250        --     3,195         --      3,445
        Note payable.........       --        --        750        --        --         --        750
                               -------   -------   --------   -------    ------    -------    -------
           Total interest-
             bearing
             liabilities.....  $22,015   $ 7,065   $ 14,882   $ 3,037    $3,195         --    $50,194
      Non-interest bearing
        demand deposits......       --        --         --        --        --    $ 2,817      2,817
                               -------   -------   --------   -------    ------    -------    -------
           Total
             liabilities.....  $22,015   $ 7,065   $ 14,882   $ 3,037    $3,195    $ 2,817    $53,011
                               =======   =======   ========   =======    ======    =======    =======
      Interest sensitivity
        gap:
        Amount...............  $(2,542)  $(3,302)  $ (5,017)  $14,693    $ (845)   $(2,388)
                               =======   =======   ========   =======    ======    =======
        Cumulative amount....  $(2,542)  $(5,844)  $(10,861)  $ 3,832    $2,987    $   599
        Percent of total
           earning assets....    (4.74)%   (6.16)%    (9.36)%   27.41%    (1.58)%    (4.45)%
        Cumulative percent of
           total earning
           assets............    (4.74)%  (10.90)%   (20.26)%    7.15%     5.57%
      Ratio of rate sensitive
        assets to rate
        sensitive
        liabilities..........     0.88      0.53       0.66      5.84      0.74
      Cumulative ratio of
        rate sensitive assets
        to rate sensitive
        liabilities..........     0.88      0.80       0.75      1.08      1.06
</TABLE>

In the current interest rate environment, the liquidity and maturity structure
of Premier's assets and liabilities are important to the maintenance of
acceptable performance levels. A decreasing rate environment negatively impacts
earnings as Premier's rate-sensitive assets generally reprice faster than its
rate-sensitive liabilities. Conversely, in an increasing rate environment,
earnings are positively impacted. This asset/liability mismatch in pricing is
referred to as gap ratio and is measured as rate sensitive assets divided by
rate sensitive liabilities for a defined time period. A gap ratio of 1.00 means
that assets and liabilities are perfectly matched as to repricing. Management
has specified gap ratio guidelines for a one-

                                       40
<PAGE>   42

year time horizon of between 0.80 and 1.20. At December 31, 1998, Premier had
gap ratios of approximately 0.80 for the next three month time period and 0.75
for the one year period ending December 31, 1999. Thus, over the next twelve
months, rate-sensitive assets will reprice slightly faster than rate-sensitive
liabilities.

The allocations used for the interest rate sensitivity report above were based
on the maturity schedules for the loans and deposits and the duration schedules
for the investment securities. All interest-bearing demand deposits and savings
deposits were allocated to the one month or less category. Changes in the mix of
earning assets or supporting liabilities can either increase or decrease the net
interest margin without affecting interest rate sensitivity. In addition, the
net interest spread between an asset and its supporting liability can vary
significantly while the timing of repricing for both the asset and the liability
remain the same, thus impacting net interest income. This is referred to as
basis risk and, generally, relates to the possibility that the repricing
characteristics of short-term assets tied to Premier's prime lending rate are
different from those of short-term funding sources such as certificates of
deposit.

Varying interest rate environments can create unexpected changes in prepayment
levels of assets and liabilities, which are not reflected in the interest
sensitivity analysis report. Prepayments may have significant effects on
Premier's net interest margin. Because of these factors and in a static test,
interest sensitivity gap reports may not provide a complete assessment of
Premier's exposure to changes in interest rates. Management utilizes
computerized interest rate simulation analysis to determine Premier's interest
rate sensitivity. The table above indicates Premier is in a liability sensitive
gap position for the first year, then moves into a matched position through the
five-year period. Overall, due to the factors cited, current simulation results
indicate a relatively low sensitivity to parallel shifts in interest rates. A
liability sensitive bank will generally benefit from a falling interest rate
environment as the cost of interest-bearing liabilities falls faster than the
yields on interest-bearing assets, thus creating a widening of the net interest
margin. Conversely, an asset sensitive bank will benefit from a rising interest
rate environment as the yields on earning assets rise faster than the costs of
interest-bearing liabilities. Management also evaluates economic conditions, the
pattern of market interest rates and competition to determine the appropriate
mix and repricing characteristics of assets and liabilities required to produce
a targeted net interest margin. In addition to the gap analysis, management uses
rate shock simulation to measure the rate sensitivity of its investment
portfolio. Rate shock simulation is a modeling technique used to estimate the
impact of changes in rates on the market value of Premier's investment
portfolio. Premier measures its interest rate risk by estimating the changes in
the market value resulting from instantaneous and sustained parallel shifts in
interest rates of plus or minus 300 basis points. Premier's most recent rate
shock simulation analysis which was performed as of December 31, 1998, indicates
that a 300 basis points increase in rates would cause a decrease in market value
of investment securities of $640,000. Conversely, a 300 basis points decrease in
rates would cause an increase in market value of investment securities of
$219,000.

While this simulation is a useful measure of Premier's sensitivity to changing
rates, it is not a forecast of the future results and is based on many
assumptions that, if changed, could cause a different outcome. In addition, a
change in U.S. Treasury rates in the designated amounts accompanied by a change
in the shape of the Treasury yield curve would cause significantly different
changes to net interest income than indicated above.

Generally, Premier's commercial and commercial real estate loans are indexed to
the prime rate. A portion of Premier's investment in mortgage-backed securities
is indexed to U.S. Treasury rates. Accordingly, any changes in these indices
will have a direct impact on Premier's interest income. The majority of
Premier's savings deposits are based on competitive interest rates in the
market. Certificates of deposit are generally priced based upon current market
conditions that include changes in the overall interest rate environment and
pricing of such deposits by competitors. Other interest-bearing deposits are not
priced against any particular index, but rather, reflect changes in the overall
interest rate environment. The Federal funds sold rate and other borrowed funds
are indexed to U.S. Treasury rates. Premier adjusts the rates and terms of its
loans and interest-bearing liabilities in response to changes in the interest
rate environment.

                                       41
<PAGE>   43


Premier does not currently engage in trading activities or use derivative
instruments to manage interest rate risk. December 31, 1998, debt securities
available-for-sale with a carrying value of $2.8 million are scheduled to mature
within the next five years. Of this amount, $753,000 is scheduled to mature
within one year. Premier's main source of liquidity is Federal funds sold.
Average Federal funds sold were $3.6 million in 1998, or 8.8% of average earning
assets, compared to $1.2 million in 1997, or 4.8% of average earning assets.
Federal funds sold totaled $5.1 million at December 31, 1998, or 9.6% of earning
assets, compared to $1.8 million at December 31, 1997, or 5.8% of earning
assets.


At December 31, 1998, loans with a carrying value of approximately $39.0 million
are scheduled to mature or reprice within the next five years. Of this amount,
$23.4 million is scheduled to mature or reprice within one year. At December 31,
1998, certificates of deposit with a carrying value of approximately $26.5
million are scheduled to mature within the next three years. Of this amount,
$20.9 million is scheduled to mature within one year.

Premier's average loan-to-deposit ratio was 83.64% during 1998 and 79.25% during
1997. Management attempts to manage Premier's loan-to-deposit ratio on an
average basis, as opposed to on a daily basis.

Premier has short-term funding available through its membership in the Federal
Home Loan Bank. Further, the Federal Home Loan Bank membership provides the
availability of participation in loan programs with varying maturities and
terms. At December 31, 1998, Premier had availability of borrowing up to an
additional $4.9 million from the Federal Home Loan Bank under a line of credit.

There are no known trends, demands, commitments, events or uncertainties that
will result in or that are reasonably likely to result in liquidity increasing
or decreasing in any material way.


It is not anticipated that Riva Bancshares will find it necessary to raise
additional funds to meet expenditures required to operate the business of Riva
Bancshares and Riva Bank over the next twelve months. All anticipated material
expenditures for such period have been identified and provided for out of the
proceeds of the offering.


                                       42
<PAGE>   44


THREE MONTHS ENDED MARCH 31, 1998 AS COMPARED TO THREE MONTHS ENDED MARCH 31,
1999



Total assets at March 31, 1999 were $62.7 million, an increase of $5.0 million,
or 8.6%, over total assets of $57.8 million at December 31, 1998. Premier's net
loss for the first quarter of 1999 was $23,000, an increase of $7,000 from the
net loss for the first quarter of 1998 of $16,000. The net loss for the first
quarter of 1999, was the result of expenses incurred related to the acquisition
of Premier by Riva Bancshares. Basic and dilutive loss per share was $0.44 and
$0.54 for the first quarter of 1998 and 1999, respectively. The increase in net
loss from the first quarter of 1998 to the first quarter of 1999 was primarily
attributable to increased noninterest expense, partially offset by increased net
interest income. Noninterest expense increased $184,000, or 71.0%, from $257,000
for the first quarter of 1998 to $441,000 for the first quarter of 1999. Net
interest income increased $197,000, or 81.7%, from $240,000 for the first
quarter of 1998 to $437,000 for the first quarter of 1999.



RESULTS OF OPERATIONS



  Net Interest Income



Net interest income increased $197,000, or 81.7%, from $240,000 for the first
quarter of 1998 to $437,000 for the first quarter of 1999. Interest income
increased $409,000, or 63.0%, from $649,000 for the first quarter of 1998 to
$1,058,000 for the first quarter of 1999, while average earning assets increased
$22.3 million, or 67.8%, during the same time period. Interest expense increased
$212,000, or 51.9%, from $409,000 for the first quarter of 1998 to $621,000 for
the first quarter of 1999, while average interest-bearing liabilities increased
73.9%, or $22.3 million, during the same time period. The primary reason for the
increase in the net interest income during the first quarter of 1998 as compared
to the first quarter of 1999 was an increase in average earning assets.



  Provision for Loan Losses



The provision for loan losses charged to operations was $36,000 and $53,000 for
the first quarter of 1998 and 1999, respectively. The allowance for loan losses
as a percentage of total loans was 0.95%, 1.05%, and 1.07% at March 31, 1998,
December 31, 1998, and March 31, 1999, respectively. The increase in the
provision for loan losses was generally due to increases in loans outstanding.



  Noninterest Income



Noninterest income increased $7,000, or 17.9%, from $37,000 for the first
quarter of 1998 to $44,000 for the first quarter of 1999.



  Noninterest Expense



Noninterest expense increased $184,000, or 71.0%, from $257,000 for the first
quarter of 1998 to $441,000 for the first quarter of 1999. Salaries and employee
benefits increased $59,000, or 44.7%, occupancy and equipment expense increased
$36,000, or 106.8%, and other noninterest expense increased $89,000, or 95.6%,
during the same time period. The increases were a result of Premier's continued
growth in Jefferson City, Missouri and expansion in Columbia, Missouri in April
1998, as well as expenses incurred related to the acquisition of Premier by Riva
Bancshares.



  Income Tax Expense



While no income tax expense was recorded for the first quarter of 1998, income
tax expense was $10,000 for the first quarter of 1999.



  Net Loss



The net loss increased from $16,000 to $23,000 for the first quarter of 1998 as
compared to the first quarter of 1999. The increase was a result of an increase
in noninterest expense of $184,000, an increase in the provision for loans
losses of $17,000, an increase in income tax expense of $10,000, offset by an


                                       43
<PAGE>   45


increase in net interest income of $197,000, and an increase in noninterest
income of $7,000. Basic and dilutive loss per share was $0.44 and $0.54 for the
first quarter of 1998 and 1999, respectively. Return on average assets increased
three basis points from (0.18%) 1998 to (0.15%) for the first quarter of 1999.
Return on average equity decreased 27 basis points from (1.79%) for the first
quarter of 1998 to (2.06%) for the first quarter of 1999.



FINANCIAL CONDITION



  Earning Assets



Premier increased average earning assets by $22.3 million, or 67.8%, from $33.0
million for the first quarter of 1998 to $55.3 million for the first quarter of
1999. This increase was primarily as a result of an increase in average loans
outstanding of $18.7 million, or 76.4%, during the same time period.



  Loan Portfolio



Premier's total loans outstanding increased $4.0 million, or 9.6%, from December
31, 1998 to March 31, 1999. Loan growth for the first quarter of 1999 was funded
primarily through the growth in interest-bearing deposits. The increase in loans
was a result of Premier's continued growth in Jefferson City, Missouri and
expansion in Columbia, Missouri in April 1998.



  Asset Quality and Nonperforming Assets



At March 31, 1999, Premier had no nonaccrual loans, while the December 31, 1998
balance totaled $94,000. At March 31, 1999, one loan totaling $15,000 was
contractually past due by 90 days or more as to principal and interest payments
and continued to accrue interest. During the first quarter of 1999, one property
was transferred into other real estate owned at $180,000. At March 31, 1999,
there were no loans classified as troubled debt restructurings.



  Allowance for Loan Losses and Net Charge-Offs



Net charge-offs for the first quarter of 1998 and 1999 were less than $1,000.
The allowance for loan losses to total loans increased from 0.95% at March 31,
1998 and 1.05% at December 31, 1998 to 1.07% at March 31, 1999.



  Investment Portfolio



Total debt and marketable equity securities available-for-sale increased
$22,000, or 0.3%, and totaled $6.5 million at December 31, 1998 and March 31,
1999.



  Deposits



Total deposits increased $5.1 million, or 10.4%, from $48.8 million at December
31, 1998 to $53.9 million at March 31, 1999. During the first quarter of 1999, a
targeted effort by Premier resulted in growth of the certificates of deposits
balance of approximately $6.0 million.



  Federal Home Loan Bank Advances and Note Payable



Total Federal Home Loan Bank Advance decreased $24,000, or 0.7%, while the note
payable increased $25,000, or 3.3%, from December 31, 1998 to March 31, 1999.



  Capital Resources



Shareholders' equity decreased $59,000, or 1.3%, from December 31, 1998 to March
31, 1999. This decrease was attributable to net loss of $23,000 and a decrease
in accumulated other comprehensive income (loss) resulting from unrealized
losses on debt and marketable equity securities available for sale


                                       44
<PAGE>   46


of $36,000. The ratio of shareholders' equity to assets decreased from 7.68% at
December 31, 1998 to 6.98% at March 31, 1999 as a result of the increase in
total assets.



YEAR 2000 READINESS



Riva Bancshares will utilize and will be dependent upon data processing systems
and software to conduct its business. The approach of the Year 2000 presents a
problem in that many computer programs have been written using two digits rather
than four to define the applicable year. Computer programs that have
time-sensitive software may recognize a date using "00" as the year 1900 rather
than the Year 2000. For example, computer systems may compute payment, interest,
delinquency or other figures important to the operations of First Premier based
on the wrong date. This could result in internal system failure or
miscalculation, and also creates risk for Riva Bancshares from third parties
with whom we deal on financial transactions.



Following the acquisition of Premier Bank, Riva Bancshares will use Premier
Bank's existing computer and data processing systems and will be dependent upon
these systems for its own operations. Premier Bank is utilizing CSI, a
third-party vendor, to provide its primary banking applications, including core
processing systems. In addition, Premier Bank also uses CSI's software for
certain ancillary computer applications. Premier has received periodic and other
status reports from CSI with respect to CSI's Year 2000 readiness. CSI also
maintains a secure website for its customers regarding CSI's Year 2000 readiness
efforts. Premier has also reviewed the confidential FDIC examination report of
the Year 2000 Phase II Assessment of CSI conducted by the FDIC on October 19,
1998. On the basis of these materials, Premier has determined that CSI meets all
applicable industry standards for Year 2000 readiness.



The FDIC has issued guidelines for insured financial institutions with respect
to Year 2000 compliance. Premier Bank has developed a Year 2000 action plan
based in part on the guidelines and timetables issued by the FDIC. Premier
Bank's action plan focuses on four primary areas: (1) information systems, (2)
embedded systems located at Premier Bank's offices and within its off-site ATM
machines, (3) third party and customer relationships, and (4) contingency
planning. Premier Bank has designated a Year 2000 compliance team, headed by its
Vice President/Cashier, who reports to the board of directors.



Information Systems.  Premier Bank has identified all mission critical
information ("IT") systems and has developed a schedule for testing and
remediation of such systems. Testing of key computer hardware has been
completed, and Premier Bank has also completed mission critical hardware
modification or replacement. Premier Bank has completed its inventory of mission
critical software and is in the process of contacting software vendors for
certification of Year 2000 compliance. Testing of internal mission critical
systems was completed and no problems were identified.


Embedded Systems.  Premier Bank has performed a comprehensive inventory of its
embedded systems, such as micro-controllers used to operate security systems,
and has completed its inventory of mission critical non-IT systems. Premier Bank
has contacted manufacturers and vendors of those components utilized in
operations to determine whether such components are Year 2000 compliant. Premier
Bank has remediated or replaced, as applicable, any non-compliant components and
expects to complete this process for mission critical systems by June 30, 1999.

Third Party and Customer Relationships.  Premier Bank is in the process of
initiating communications with all suppliers and vendors to determine the
potential impact of such third parties' failure to remediate their own Year 2000
issues. These third parties include other financial institutions, office supply
vendors and telephone, electric and other utility companies. Premier Bank is
encouraging its counterparties and customers to conduct their own Year 2000
assessment and take appropriate steps to become Year 2000 compliant.

Premier Bank outsources its principal data processing activities to CSI, and
Premier Bank is actively communicating with and monitoring the progress of such
institution to assess the impact of Year 2000 issues on such institution and its
ability to provide such data processing services. Premier Bank will consider new
business relationships with alternate providers of products and services if
necessary.

                                       45
<PAGE>   47

Additionally, Premier Bank has initiated communications with its larger and
commercial borrowers to assess the potential impact of Year 2000 on them and
their ability to remain current on loan repayments.

Contingency Plans.  As part of Premier Bank's normal business practice, it
maintains contingency plans to follow in the event of emergency situations, some
of which could arise from Year 2000-related problems. Premier Bank has
formulated a detailed Year 2000 contingency plan, which assesses several
possible scenarios to which Premier Bank may be required to react. Premier
Bank's formal Year 2000 contingency plan was completed in the first quarter of
1999.

Financial Implications.  Management of Premier Bank currently does not expect
the amounts required to be expensed to resolve Year 2000 issues to have a
material effect on its financial position or results of operations. Premier Bank
currently estimates that the costs of assessing, testing and remediation of Year
2000 issues totaled approximately $6,500 in 1998 and are expected to total
approximately $9,000 in 1999. The anticipated costs associated with Premier
Bank's Year 2000 compliance program do not include time and costs that may be
incurred as a result of any potential failure of third parties to become Year
2000 compliant or costs to implement Premier Bank's contingency plans.

Potential Risks.  The Year 2000 issue presents a number of risks to the business
and financial condition of Premier Bank. External factors, which include but are
not limited to electric and telephone service, are beyond the control of Premier
Bank and the failure of such systems could have a material adverse effect on
Premier Bank, its customers and third parties on whom Premier Bank relies for
its day-to-day operations. The business of many of Premier Bank's customers may
be negatively affected by the Year 2000 issue, and any financial difficulties
incurred by Premier Bank's customers in connection with the century change could
negatively affect such customer's ability to repay loans to Premier Bank. The
failure of Premier Bank's computer system or applications or those operated by
customers or third parties could have a material adverse effect on Premier
Bank's results of operations and financial condition. In addition, as the Year
2000 approaches, Premier Bank may be required to keep higher levels of
noninterest earning assets due to its need to keep extra cash reserves
available.

The foregoing are forward-looking statements reflecting management's current
assessment and estimates with respect to Premier Bank's Year 2000 compliance
efforts and the impact of Year 2000 issues on Premier Bank's business and
operations. Various factors could cause actual plans and results to differ
materially from those contemplated by such assessments, estimates and
forward-looking statements, many of which are beyond the control of Premier
Bank. Some of these factors include, but are not limited to, representations by
Premier Bank's vendors and counterparties, technological advances, economic
considerations and consumer perceptions. Premier Bank's Year 2000 compliance
program is an ongoing process involving continual evaluation and may be subject
to change in response to new developments.

ACCOUNTING PRONOUNCEMENTS

In June, 1997 the Financial Accounting Standards Board ("FASB") issued Financial
Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS 130") which
establishes standards for reporting and display of comprehensive income and its
components (revenues, expenses, gains, and losses) in a full set of
general-purpose financial statements. Premier adopted SFAS 130 on January 1,
1998. SFAS 130 is a disclosure requirement and had no impact on Premier's
consolidated financial position and results of operations.

In June 1997, the FASB issued Statement of Financial Accounting Standards No.
131, Disclosures about Segments of an Enterprise and Related Information ("SFAS
131") which establishes standards for the way that public enterprises report
information about operating segments in annual financial statements and requires
that those enterprises report selected information about operating segments in
interim reports issued to stockholders. SFAS 131 is effective for financial
statements for periods beginning after December 15, 1997. As Premier operates as
a single segment, it has no reporting requirements under SFAS 131.

In June 1998, the FASB issued Statement of Financial Accounting Standards No.
133, Accounting for Derivative Instruments and Hedging Activities ("SFAS 133")
which establishes standards for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging

                                       46
<PAGE>   48

activities. SFAS 133 requires an entity to recognize all derivatives as either
assets or liabilities in the statement of financial position and measure those
instruments at fair value. SFAS 133 is effective for all fiscal years beginning
after June 15, 1999. Earlier application of SFAS 133 is encouraged but the
pronouncement should not be applied retroactively to financial statements of
prior periods. Premier is currently evaluating the requirements and impact of
SFAS 133, but as Premier has not invested in any investments that are defined as
derivatives, SFAS 133 is expected to have no impact on its consolidated
financial position or results of operations.

EFFECTS OF INFLATION AND CHANGING PRICES


Inflation generally increases the cost of funds and operating overhead, and to
the extent loans and other assets bear variable rates, the yields on such
assets. Unlike most industrial companies, virtually all of the assets and
liabilities of a financial institution are monetary in nature. As a result,
interest rates generally have a more significant impact on the performance of a
financial institution than the effects of general levels of inflation. Although
interest rates do not necessarily move in the same direction or to the same
extent as the prices of goods and services, increases in inflation generally
have resulted in increased interest rates. In addition, inflation affects
financial institutions through increased cost of goods and services purchased,
the cost of salaries and benefits, occupancy expense, and similar items.
Inflation and related increases in interest rates generally decrease the market
value of investments and loans held and may adversely effect liquidity,
earnings, and shareholders' equity. Mortgage originations and refinancings tend
to slow as interest rates increase, and can reduce Premier's earnings from such
activities and the income from the sale of residential mortgage loans in the
secondary market.


MONETARY POLICIES


The results of operations of Riva Bancshares and Riva Bank will be affected by
credit policies of monetary authorities, particularly the Federal Reserve Board.
The instruments of monetary policy employed by the Federal Reserve Board include
open market operations in U.S. Government securities, changes in the discount
rate on member bank borrowings, changes in reserve requirements against member
bank deposits and limitations on interest rates which member banks may pay on
time and savings deposits. In view of changing conditions in the national
economy and in the money markets, as well as the effect of action by monetary
and fiscal authorities, including the Federal Reserve Board, no prediction can
be made as to possible future changes in interest rates, deposit levels, loan
demand or the business and earnings of Riva Bancshares or Riva Bank.


                                       47
<PAGE>   49

                                    BUSINESS

GENERAL


We were incorporated on May 1, 1998 to create a multi-market banking franchise
focusing on small to medium-sized business customers, selected real estate
developers and the principals of these businesses who have become dissatisfied
with the impersonal service delivered by super-regional and national banks. We
formed Riva Bancshares with the intent of acquiring an existing financial
institution which would provide a platform for expansion throughout Missouri.
Immediately prior to the closing of the offering, Riva Bancshares will acquire
Premier Bancshares, Inc., a Missouri bank holding company for Premier Bank, an
independent state-chartered commercial bank, as its entry into the Jefferson
City and Columbia, Missouri market areas. Upon completion of the merger, Premier
Bank will be renamed Riva Bank.


Our strategy is to capitalize on the opportunities created by widespread
consolidation in the banking industry. We believe that this consolidation has
compromised customer relationships as the larger regional financial institutions
increasingly focus on larger corporate customers, standardized loan and deposit
products and other services. More specifically, many financial institutions have
centralized their loan approval practices for small businesses, leaving less
responsibility and authority with the traditional loan officer. By virtue of
their banking experience in Missouri, management believes that the most frequent
customer complaints are based on a lack of personalized service and turnover in
lending personnel, which limits the customer's ability to develop a relationship
with his or her banker. As a result of these factors, we believe there currently
exists a significant opportunity to attract and maintain customers who are
dissatisfied with their banks. We also believe we can attract experienced
management personnel within our identified markets.


To implement our business plan, we have assembled a senior management team with
over 85 years of banking experience in our identified markets. Our management
team is headed by Richard C. Jensen, who has over 25 years of banking experience
in the St. Louis market. Prior to founding the company, Mr. Jensen served as
President of NationsBank St. Louis, formerly Boatmen's National Bank of St.
Louis which, as of June 1998, had approximately $5.3 billion in total deposits
and over 71 branches in the St. Louis market. We believe that the combination of
Mr. Jensen's 25 years of experience in the Missouri banking industry, his
extensive network of contacts throughout the state and his management skills
will provide the leadership necessary for Riva Bancshares to implement its
business strategy. In addition, all members of the senior management team have
worked with Mr. Jensen at either Boatmen's National Bank or NationsBank. As a
group, the senior management team has over 85 years of banking experience in the
Missouri markets. The senior management team shares the same credit culture and
will be responsible for maintaining strict credit policies and procedures as
well as managing administrative functions at the company headquarters in St.
Louis. This management team has gained prominence in servicing small and
medium-sized businesses and their principals throughout Missouri, which should
allow them to continue to provide quality service for these types of customers.
We expect that the familiarity of the senior management team with each other, as
well as with the various Missouri communities, will also provide a strong
foundation for implementing our business plan. In addition, we will have the
resources of management of Premier Bank and their existing relationships in the
Columbia and Jefferson City markets.



We intend to open a banking center in the St. Louis market following the
completion of the offering. Future business plans include further expansion in
the Jefferson City and Columbia markets and entry into the markets of Kansas
City and Springfield. We expect to establish banking centers in each new market
area, primarily through the opening of new branches of Riva Bank. We will also,
however, evaluate opportunities for acquisitions of financial institutions in
Missouri as well as markets in the adjacent states that would complement or
expand our business. Within each of our targeted markets, we expect to offer a
broad range of banking products and services by focusing primarily on small and
medium-sized businesses and their principals. Although we will offer a variety
of loan products, we expect to emphasize commercial/industrial and construction
and commercial real estate lending. We will also promote private banking
services and asset management products for our professional and executive
customers.


                                       48
<PAGE>   50

We will have a community banking approach that emphasizes responsive and
personalized service to our customers. Our expansion strategy includes
attracting strong local management teams who have significant banking
experience, strong community contacts and strong business development potential
in our identified markets. Once local management teams are assembled, we intend
to establish banking centers in each of the identified markets. We currently
have management teams in place in the St. Louis, Columbia and Jefferson City
markets. Each management team will operate one or more banking centers within
its particular market area, will have a high degree of local decision-making and
lending authority and will operate in a manner that provides responsive,
personalized services similar to an independent community bank. In addition,
local management will be compensated based on the performance of their
respective banking centers and the overall financial and market performance of
the bank. We expect that upon our entry into a new market area, we will
undertake a marketing campaign using an officer calling program and
community-based promotions. Each market area will be supported by a local board
of directors, which will be provided with financial incentives to assist in the
development of banking relationships throughout the community.


Riva Bancshares will provide a variety of centralized support services to each
of the banking centers, including:


  - accounting and back office support operations;

  - investment portfolio management;

  - credit administration and review;

  - human resources;

  - administration;

  - training; and

  - strategic planning.


Core processing, check clearing and other similar functions will be outsourced
to third-party vendors. As a result, we believe that these operating strategies
will enable us to achieve cost efficiencies, to maintain consistency in policies
and procedures, and to allow the local management teams to concentrate on
developing and enhancing customer relationships.


ACQUISITION OF PREMIER BANCSHARES, INC.


Based upon a business plan developed by T. Stephen Johnson & Associates, Inc., a
financial services consulting firm ("TSJ&A"), TSJ&A and Richard C. Jensen, the
President and Chief Executive Officer of Riva Bancshares, developed the concept
for Riva Bancshares. Riva Bancshares is a Delaware corporation which was
organized on May 1, 1998 to implement this concept. Mr. Jensen and TSJ&A
evaluated potential bank acquisition candidates in various Missouri markets and
identified Premier as an independent financial institution capable of providing
a platform to implement its business strategy. On May 6, 1999, Riva Bancshares
signed a merger agreement with Premier Bancshares, Inc. and agreed to acquire
all of the outstanding capital stock of Premier in exchange for shares of Riva
Bancshares common stock. The acquisition of Premier Bank provides us with an
existing charter so that we may immediately commence banking operations upon
completion of the merger in two of our five initially-targeted markets. We
intend to use the acquisition of Premier Bank as a platform to expand our
operations by building upon Premier Bank's existing infrastructure, core
processing and outsourcing relationships.



Other than the acquisition of Premier, we have no understandings or agreements
with respect to any acquisition.


                                       49
<PAGE>   51


STRATEGY OF RIVA BANCSHARES


  General

Our business strategy is to create a banking franchise that captures market
share among small and medium-sized businesses, their principals and other
professionals and executives in geographic markets that are familiar to
management. We will implement this strategy by:

  - Targeting small and medium-sized business customers who demand high levels
    of personalized attention and customer service;

  - Establishing a banking center in St. Louis, expanding into Kansas City and
    Springfield, while continuing to enhance our current operations in Columbia
    and Jefferson City;

  - Staffing banking centers with community-minded and responsive management
    teams that will have significant local decision-making authority;

  - Operating with a few strategically located offices supported by outsourced
    core processing and back room operations to increase efficiencies;

  - Enhancing private banking relationships by offering a broad spectrum of
    products and services, including securities brokerage services and
    investment management services; and

  - Offering our customers the convenience and advantages offered by Internet
    banking while targeting businesses that have been identified as Internet
    users to leverage our banking centers.

  Our Banking Model


Upon completion of the acquisition of Premier, we will have banking centers in
two of our five initially-targeted markets. We intend to establish a banking
center within each of our identified markets primarily through the branching of
Riva Bank. We may, however, accomplish our expansion strategy by acquiring
existing banks within an identified market if an opportunity for such an
acquisition becomes available. Although each banking center will legally be a
branch of Riva Bank, our business strategy envisions that banking centers
located within each market will operate as if they were independent community
banks.


Local Management Teams.  Prior to expanding into a new market area, we will
identify an individual who will serve as the president of that particular market
area, as well as those individuals who will serve on the local board of
directors. Each local president will be primarily responsible for actively
recruiting and assembling a management team, including lending officers, from
the local market area. We believe that a management team familiar with the needs
of its community will provide high quality personalized service to its
customers. The local management team will have a significant amount of
decision-making and lending authority and will be accessible to its customers.
As a result of the consolidation trend in the state of Missouri, we believe
there are significant opportunities to attract experienced bank managers who
would be available to join an institution promoting a community banking concept.


Local Boards of Directors.  Each banking center will have a local board of
directors which will be comprised of prominent members of the community,
including business leaders and professionals. These local directors will act as
ambassadors of Riva Bancshares within the community and will be expected to
promote the business development of each banking center.


We will encourage both the members of our local boards of directors as well as
our lending officers to be active in the civic, charitable and social
organizations in their communities. It is anticipated that members of the local
management team will hold leadership positions in a number of community
organizations.

We expect that upon our entry into a new market area, we will undertake a
marketing campaign utilizing an officer calling program, and community-based
promotions and media advertising. Such campaigns will emphasize each banking
center's responsiveness, local management team and special focus on personalized
service.

                                       50
<PAGE>   52

The initial banking center established in an identified market will have the
following banking personnel: a President, a Senior Lender, an Associate Lending
Officer, a Credit Analyst, a Branch/Operations Manager and an appropriate number
of financial service managers and tellers.

Lending Officers with Local Decision-Making Authority.  It is expected that the
lending officers will be primarily responsible for the sales and marketing
efforts of the banking centers. We will emphasize relationship banking whereby
each customer will be assigned to a specific officer, with other local officers
serving as backup or in supporting roles. We intend to hire the appropriate
number of lending officers necessary to facilitate the development of strong
customer relationships. Our lending officers will be supported by our
organization's ability to make significantly larger loans than smaller community
banks.

We intend to offer salaries to the lending officers that are competitive with
other financial institutions in each market area. Local management will be
compensated based on the performance of their particular banking centers as well
as the overall financial and market performance of the bank. Lending officers
will be compensated based on an annual base salary plus an incentive payment
structure that will be based upon the achievement of certain loan quality and
production goals. Those goals will be evaluated on an annual basis. We believe
that such a compensation structure will provide greater motivation for
participating officers.

It is anticipated that the banking centers will be strategically located in
areas in each market where the local management team determines that there is
the greatest potential to reach the maximum number of small and medium-sized
businesses. It is expected that these banking centers will develop in the areas
surrounding office complexes and other commercial areas. Such determinations
will depend upon the customer demographics of a particular market area and the
accessibility of a particular location to its customers. We expect to lease our
facilities to avoid investing significant amounts of capital in property and
facilities.

  Customers

We believe that the recent bank consolidation within the state of Missouri
provides a community-oriented bank significant opportunities to build a
successful, locally-oriented franchise. We further believe that many of the
larger financial institutions do not emphasize a high level of personalized
service to small and medium-sized businesses and their principals. We intend to
focus our marketing efforts on attracting small and medium-sized businesses and
individuals including: service companies, manufacturing companies, commercial
real estate developers, entrepreneurs and professionals, such as physicians and
attorneys. Because we intend to focus on small and medium-sized businesses, we
believe that the majority of our loan portfolio will be in the commercial area
with an emphasis placed on commercial/industrial, construction and commercial
real estate loans secured by real estate, accounts receivable, inventory, and
property, plant and equipment.


Although we expect to concentrate our lending efforts on commercial businesses,
we also anticipate that we will attract a significant amount of consumer
business. We expect that many of our retail customers will be the principals of
our small and medium-sized business customers. These customers will comprise our
private banking clients, for whom Riva Bank is expected to provide investment
management services, asset management services and securities brokerage
services. We intend to offer these services through strategic alliances with
third-party vendors. We intend to emphasize "relationship banking" in order that
each customer will identify and establish a comfort level with the bank officers
within a banking center. We intend to develop our retail business with
individuals who appreciate a high level of personal service, contact with their
lending officer and responsive decision-making. We expect that most of our
business will be developed through our lending officers and local boards of
directors and by pursuing an aggressive strategy of calling on customers
throughout the market area.


                                       51
<PAGE>   53

  Products and Services


We intend to offer and Premier Bank currently offers a broad array of
traditional banking products and services to our customers.


Loans.  We intend to offer a wide range of commercial and consumer loans as
follows:

     - Commercial/Industrial.  We expect that our commercial lending will
        consist primarily of loans for the financing of accounts receivable,
        inventory and property, plant and equipment. We also expect to offer
        Small Business Administration guaranteed loans. In making these loans,
        we intend to manage our credit risk by actively monitoring such measures
        as advance rate, cash flow, collateral value and other appropriate
        credit factors.

     - Commercial Construction.  We expect to provide loans for the construction
        and development of real estate which would be secured by commercial
        properties. These loans generally command higher rates and fees
        commensurate with the risk warranted in the construction lending field.
        The risk in construction lending is dependent upon the performance of
        the builder in building the project to the plans and specifications of
        the borrower and the bank's ability to administer and control all phases
        of the construction disbursements. Upon completion of the construction
        period, this type of loan is typically converted to a permanent loan.

     - Commercial Real Estate.  We anticipate that we will also offer commercial
        real estate loans to developers of both commercial and residential
        properties. In making these loans, we intend to manage credit risk by
        actively monitoring such measures as advance rate, cash flow, collateral
        value and other appropriate credit factors.

     - Residential Mortgage.  We expect that our real estate loans will consist
        of residential first and second mortgage loans and residential
        construction loans. We expect that we will make mortgage loans with a
        variety of terms, including fixed and floating to variable rates and a
        variety of maturities. These loans will be made consistent with our
        appraisal policy and real estate lending policy which will detail
        maximum loan-to-value ratios and maturities. We expect that these loan-
        to-value ratios will be sufficient to compensate for fluctuations in the
        real estate market to minimize the risk of loss. We believe that many of
        our mortgage loans that conform with secondary market criteria will be
        sold in the secondary markets.

     - Consumer Loans.  We expect that our consumer loans will include lines of
        credit and term loans secured by second mortgages on the residences of
        borrowers for home improvements, education and other personal
        expenditures. The remaining consumer loans will consist of installment
        loans to individuals for personal, family and household purposes. In
        evaluating these loans, we will require our lending officers to review
        the borrower's level and stability of income, past credit history and
        the impact of these factors on the ability of the borrower to repay the
        loan in a timely manner. In addition, we will require that our banking
        centers maintain an appropriate margin between the loan amount and
        collateral value. We expect that many of our consumer loans will be made
        to the principals of the small and medium-sized businesses for whom we
        provide banking services.

Private Banking Services.  We also expect to provide other fee generating
services for the principals of our business customers. We intend to offer
services such as securities brokerage and investment services, portfolio and
asset management services, insurance products and will consider other
permissible activities. We also expect to offer investment products and cash
management products.

Internet Banking.  We believe that there is a strong need within our market
niche for Internet banking. These services, which would be provided through a
third party, would allow customers to access their bank accounts on a
seven-day-a-week, 24-hour-a-day basis from any personal computer, wherever
located, by means of a secure web browser. This technology gives Internet
banking an advantage over PC-based home banking, which utilizes PC-based
software, requires repeated downloading and limits the user to a specific PC. We
believe that Internet banking will encourage our customers to maintain their
total banking

                                       52
<PAGE>   54

relationships with us. We also anticipate using the Internet for direct e-mail
solicitation to small and medium-sized businesses we have identified as current
Internet users. We will market the convenience and advantages of Internet
banking, including on-line bill paying, money transfer and cash management. We
believe that Internet banking will leverage our strategically located banking
centers by attracting customers from within Missouri and adjacent market areas.
We are negotiating with several Internet banking providers about implementing
these services upon completion of the merger and the offering.

Deposits.  We intend to offer a broad range of interest-bearing and
noninterest-bearing deposit accounts, including commercial and retail checking
accounts, money market accounts, individual retirement accounts, regular
interest-bearing savings accounts and certificates of deposit with a range of
maturity date options. We anticipate that the primary sources of deposits will
be small and medium-sized businesses and individuals within an identified
market. In each identified market, senior management will have the authority to
set rates within specified parameters in order to remain competitive with other
financial institutions located in the same market. All deposits will be insured
by the FDIC up to the maximum amount permitted by law. In addition, we expect to
implement a service charge fee schedule which will be competitive with other
financial institutions in a community banking center's market area, covering
such matters as maintenance fees on checking accounts, per item processing fees
on checking accounts, returned check charges and other similar fees.

Specialized Consumer Services.  We intend to offer specialized products and
services to our customers, such as travelers checks, safe deposit services,
credit cards and consumer lines of credit. Premier Bank currently offers all of
these services and provides credit cards to its customers through a third party.


Courier Services.  We expect to offer courier services to our business
customers. Courier services will be provided through a third party, which will
permit us to provide the convenience and personalized service our customers
require by scheduling pick-ups of deposits.


Automatic Teller Machines ("ATMs").  We expect to establish a limited ATM
network and we intend to make other financial institutions' ATMs available to
our customers.

  Market Expansion


Riva Bancshares intends to expand into the attractive and growing communities in
the state of Missouri. Once it has assembled a local management team and local
board of directors for a particular market area, Riva Bancshares intends to
establish one or more banking centers in that market. Upon the completion of the
acquisition of Premier Bank, we will have established banking centers in the
Jefferson City and Columbia market areas. Jefferson City is the capital of
Missouri and Columbia is the site of the main campus of the University of
Missouri. In addition, we have assembled a management team in St. Louis and,
immediately following the offering, will open a banking center in the St. Louis
market. The other markets into which we presently intend to expand are Kansas
City and Springfield. We have identified these markets as providing the most
favorable opportunities for growth and intend to establish banking centers
within these markets as soon as practicable. As opportunities arise, we will
also consider expansion into other selected banking markets in the states
adjacent to Missouri.


The consolidation within the banking industry is evidenced by the following
statistics. According to the FDIC, as of December 31, 1987, 596 depository
institutions were located in Missouri. By December 31, 1998, there were a total
of 383 depository institutions in Missouri, representing a decline of
approximately 36% over the ten-year period. Management attributes this decline
to consolidation resulting from the liberalization of interstate banking and
branching laws allowing the entry into, and expansion in, Missouri by numerous
large banks. The result of this consolidation has been a significant reduction
in the number of community-oriented financial institutions focusing on
personalized service to small and medium-sized business customers. We believe
that our strategy, which incorporates a community banking concept, is better
suited to provide a high level of service to small and medium-sized businesses
than larger financial institutions.

                                       53
<PAGE>   55

We believe that the state of Missouri in general and the identified markets
within Missouri in particular represent an attractive opportunity to build a
multi-market banking franchise. Missouri has a current population of
approximately 5.4 million making it the fifteenth most populous state in the
country. Missouri has experienced growth in the amount of commercial and
consumer deposits.

Certain demographic and deposit information with respect to each of the
identified markets is discussed below.

St. Louis Market.  The St. Louis market area includes the city of St. Louis and
the surrounding counties in both Missouri and Illinois. St. Louis' population
increased from approximately 2.49 million in 1990 to approximately 2.56 million
in 1998, representing an increase of approximately 2.7% over that period
compared to the national increase of 8.31% for the same period. The population
is projected to increase to approximately 2.62 million by 2003. Over the period
from 1990 to 1998, average household income in the St. Louis market has
increased 38.9% compared to the national increase of 38.2% for the same period.
As of June 30, 1998, there were 124 financial institutions represented in St.
Louis with aggregate deposits of $36.1 billion. Deposits in St. Louis increased
$7.6 billion from June 30, 1993 through June 30, 1998, at an annual growth rate
of 4.84% for that period.

Kansas City Market.  The Kansas City market area includes the city of Kansas
City as well as surrounding counties in Missouri and Kansas. Kansas City's
population increased from approximately 1.58 million in 1990 to approximately
1.72 million in 1998, representing an increase of approximately 8.6% over that
period compared to the national increase of 8.3% for the same period. The
population is projected to increase to approximately 1.79 million by 2003. Over
the period from 1990 to 1998, average household income in the Kansas City market
increased 42.2% compared to the national increase of 38.2% for the same period.
As of June 30, 1998, there were 136 financial institutions represented in the
Kansas City market with aggregate deposits of $24.2 billion. Deposits in the
Kansas City market increased $4.4 billion from June 30, 1993 through June 30,
1998, at an average annual growth rate of 4.10% for that period.

Springfield Market.  The Springfield market area includes the city of
Springfield, as well as the counties of Christian, Greene and Webster.
Springfield's population increased from approximately 264,000 in 1990 to
approximately 305,000 in 1998, representing an increase of approximately 15.5%
over that period compared to the national increase of 8.3% for the same period.
The population is projected to increase to approximately 322,000 by 2003. Over
the period from 1990 to 1998, average household income in the Springfield market
increased 51.3% compared to the national increase of 38.2% for the same period.
As of June 30, 1998, there were 34 financial institutions represented in the
Springfield market with aggregate deposits of $3.9 billion. Deposits in the
Springfield market increased $1.1 billion from June 30, 1993 through June 30,
1998, at an average annual growth rate of 6.85% for that period.

Columbia Market.  The Columbia market area includes the city of Columbia, as
well as Boone county. Columbia's population increased from approximately 112,000
in 1990 to approximately 130,000 in 1998, representing an increase of
approximately 15.2% over that period compared to the national increase of 8.3%
for the same period. The population is projected to increase to approximately
138,000 by the year 2003. Over the period from 1990 to 1998, average household
income in the Columbia market increased 52.2% compared to the national increase
of 38.2% for the same period. As of June 30, 1998, there were 12 financial
institutions represented in the Columbia market with aggregate deposits of $1.4
billion. Deposits in the Columbia market increased $300 million from June 30,
1993 through June 30, 1998, at an average annual growth rate of 4.94% for that
period.

Jefferson City Market.  The Jefferson City market area includes Jefferson City
and Cole County. Jefferson City's population increased from approximately 35,500
in 1990 to approximately 36,200 in 1998, representing an increase of
approximately 2.0% over that period compared to the national increase of 8.3%
for the same period. The population is projected to increase to approximately
36,800 by 2003. Over the period from 1990 to 1998, average household income in
the Jefferson City market increased 51.1% compared to the national increase of
38.2% for the same period. As of June 30, 1998, there were 16 financial
institutions represented in the Jefferson City market with aggregate deposits of
$1.4 billion.

                                       54
<PAGE>   56

Deposits in the Jefferson City market increased $350 million from June 30, 1993
through June 30, 1998, at an average annual growth rate of 5.92% for that
period.


OPERATIONS OF RIVA BANCSHARES



Riva Bancshares will remain in the development stage until the completion of the
acquisition of Premier Bank and the offering. Riva Bancshares' corporate offices
will be located in the St. Louis metropolitan area. Riva Bancshares presently
has six full-time employees.



At the holding company level, Riva Bancshares will provide a variety of support
services for each of the banking centers. These services will include back
office operations, investment portfolio management, credit administration and
review, human resources, training and strategic planning. Riva Bancshares has
hired a Chief Financial Officer, a Chief Credit Officer, and a Senior Vice
President of Commercial Real Estate and the President of the St. Louis market.



Riva Bancshares intends to use Premier Bank's facilities and outsourcing
arrangements for its data processing, operational and back office support
activities. The banking centers will utilize the operational support provided by
Premier Bank to perform account processing, loan accounting, loan support,
network administration and other functions. Premier Bank has developed extensive
procedures for many aspects of its operations, including operating procedures
manuals and compliance procedures. Specific operating procedures for the banking
centers will be developed from the procedures that are currently utilized by
Premier Bank. We believe that Premier Bank's existing operations and support
management are capable of providing continuing operational support for all of
the banking centers.


  Outsourcing

We believe that by outsourcing a major portion of our back office operations, we
can realize greater efficiencies and economies of scale. In addition, various
products and services, especially technology-related services, can be offered
through third-party vendors at a substantially lower cost than the costs of
developing these products internally.

Premier Bank is utilizing Computer Services Incorporated to provide its core
data processing and certain customer products. In addition to account level
processing for loans and deposits, Premier Bank also utilizes CSI for computer
network support, proof of deposit processing, on-line support, telephone banking
services, cash management, automated clearing house services and consulting
services.

  Credit Administration


We will oversee all credit policy operations at the holding company level while
still granting local lending authority to management in each local market. Our
Chief Credit Officer will be primarily responsible for maintaining a quality
loan portfolio and developing a strong credit culture throughout the entire
organization. The Chief Credit Officer will be responsible for developing and
updating the credit policy and procedures for the organization. In addition, he
will work closely with each lending officer at the banking centers to ensure
that the business being solicited is of the quality and structure that fits our
desired risk profile. Credit quality will be controlled through uniform
compliance to credit policy. Our risk-decision process will be actively managed
in a disciplined fashion to maintain an acceptable risk profile.


Our credit approval process will consist of specific authorities granted to the
lending officers. Loans exceeding a particular lending officer's level of
authority will be reviewed and considered for approval by the next level of
authority. The Chief Credit Officer has ultimate credit decision-making
authority, subject to review by the Chief Executive Officer and our board of
directors. Risk management will require active involvement with our customers
and active management of our portfolio. The Chief Credit Officer will review our
credit policy with the local management teams at least annually but more
frequently if necessary. The results of these reviews will then be presented to
our board of directors. The purpose of these reviews will be to attempt to
ensure that the credit policy remains compatible with our short and

                                       55
<PAGE>   57

long-term business strategies. The Chief Credit Officer will also generally
require all individuals charged with risk management to reaffirm their
familiarity with the credit policy annually.

OPERATIONS OF PREMIER BANCSHARES, INC.

Premier Bancshares, Inc. was incorporated in 1994 as a Missouri corporation.
Premier Bank commenced operations on May 15, 1995, as a full service,
state-chartered commercial bank in Jefferson City, Missouri. Premier Bank opened
its branch office in Columbia in April, 1998. Premier Bank owns both of its
facilities. Premier Bank has received regulatory approval to open an additional
branch in a leased facility in Jefferson City which is expected to open in the
first quarter of 2000.

Premier Bank will apply for a branch location in the St. Louis metropolitan area
which would open following the completion of the offering and the merger.


Premier Bank is currently providing many of the products and services which Riva
Bancshares expects to offer. Premier Bank offers a variety of loan products,
including commercial loans, real estate loans, home equity loans,
consumer/installment loans, SBA loans and offers credit cards through a third
party. Premier Bank also offers a broad range of interest-bearing and
noninterest-bearing deposit accounts, including commercial and retail checking
accounts, money market accounts, individual retirement accounts, regular
interest-bearing savings accounts and certificates of deposit. In addition,
Premier Bank provides such consumer services as U.S. Savings Bonds, travelers
checks, cashiers checks, safe deposit boxes, bank-by-mail services, direct
deposit and telephone banking. Premier Bank is also offering limited investment
services, such as securities brokerage, through a third party provider.



Premier Bank engages in a broad array of lending activities, including
commercial/industrial, SBA guaranteed loans, consumer and real estate loans. As
of March 31, 1999, Premier Bank had a legal lending limit for loans of
approximately $1.0 million per borrower.


ASSET/LIABILITY MANAGEMENT

Our objective is to manage assets and liabilities to provide a satisfactory
level of consistent operating profitability. Our Chief Financial Officer is
primarily responsible for monitoring policies and procedures that are designed
to maintain an acceptable composition of the asset/liability mix while adhering
to prudent banking practices. Our management philosophy is to support asset
growth primarily through growth of core deposits. We intend to continue to
invest the largest portion of earning assets in commercial industrial and
construction and commercial real estate loans.

Currently, Premier Bank's asset/liability mix is monitored on a daily basis,
with monthly reports presented to Premier Bank's board of directors. The
objective of this policy is to control interest-sensitive assets and liabilities
so as to minimize the impact of substantial movements in interest rates on
Premier Bank's earnings.

COMPETITION

Competition among financial institutions in the state of Missouri and the
markets in which Premier Bank currently operates and into which we may expand is
intense. We will compete with other bank holding companies, state and national
commercial banks, savings and loan associations, consumer finance companies,
credit unions, securities brokerages, insurance companies, mortgage banking
companies, money market mutual funds, asset-based non-bank lenders and other
financial institutions. Many of these competitors have substantially greater
resources and lending limits, larger branch networks and are able to offer a
broader range of products and services than we will be able to offer.

Various legislative actions in recent years have led to increased competition
among financial institutions. With the enactment of the Riegle-Neal Interstate
Banking and Branching Efficiency Act of 1994 and other laws and regulations
affecting interstate bank expansion, financial institutions located outside of
the state of Missouri may now more easily enter our targeted markets. In
addition, recent legislative and regulatory changes and technological advances
have enabled customers to conduct banking activities
                                       56
<PAGE>   58


without regard to geographic barriers through computer and telephone-based
banking and similar services. There can be no assurance that the United States
Congress or the Missouri Legislature or the applicable bank regulatory agencies
will not enact legislation or promulgate rules that may further increase
competitive pressures on Riva Bancshares. Our failure to compete effectively for
deposit, loan and other banking customers in its market areas could have a
material adverse effect on our business, future prospects, financial condition
or results of operations.


DATA PROCESSING


Premier Bank currently has an agreement with CSI to provide its core processing
and certain customer products. We believe that CSI will be able to provide
technologically advanced data processing and customer service-related processing
at a competitive price to support Riva Bancshares' future growth. We believe
that CSI's services are adequate for our business expansion plans.


FACILITIES


Our temporary offices are located at 13004 Starbuck Road, St. Louis, Missouri
63141. We are currently negotiating for office space in the St. Louis
metropolitan area.


Premier Bank's main offices, which contain approximately 7,500 square feet, are
located at 815 West Stadium Boulevard, Jefferson City, Missouri. Premier Bank
also operates a branch office, which contains approximately 5,000 square feet of
office space at 15 South Fifth Street, Columbia, Missouri 65201. Premier Bank
has received regulatory approval and has entered into an agreement to lease
approximately 1,800 square feet for an additional branch facility in Jefferson
City. This branch is expected to open in the first quarter of 2000.

EMPLOYEES

We presently have six full-time employees. We will hire additional employees as
needed to support our growth.

Premier Bank presently has 20 full-time employees and one part-time employee,
including 10 officers. Premier Bank will hire additional employees as needed,
including additional tellers and financial service representatives.

LEGAL PROCEEDINGS


From time to time, Riva Bancshares may be involved in litigation relating to
claims arising out of operations in the normal course of business. As of the
date of this prospectus, neither Riva Bancshares nor Premier Bank is engaged in
any legal proceedings that are expected, individually or in the aggregate, to
have a material effect on Riva Bancshares or Premier Bank.


                           SUPERVISION AND REGULATION

GENERAL


We will operate in a highly regulated environment, and our business activities
will be supervised by a number of federal regulatory agencies, including the
Federal Reserve Board, the FDIC and the Missouri Division of Finance.



Riva Bancshares will be regulated by the Federal Reserve Board under the Bank
Holding Company Act of 1956, as amended (the "BHC Act"), which requires every
bank holding company to obtain the prior approval of the Federal Reserve Board
before acquiring more than five percent of the voting shares of any bank or all
or substantially all of the assets of a bank, or before merging or consolidating
with another bank holding company. The Federal Reserve Board (pursuant to
regulation and published policy statements) has maintained that a bank holding
company must serve as a source of financial strength to its


                                       57
<PAGE>   59


subsidiary banks. In adhering to the Federal Reserve Board policy, Riva
Bancshares may be required to provide financial support to its subsidiary bank
at a time when, absent such Federal Reserve Board policy, Riva Bancshares would
not deem it advisable to provide such assistance.



Under the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994,
which became effective in November 1994, the restrictions on interstate
acquisitions of banks by bank holding companies were repealed as of September
29, 1995, such that Riva Bancshares and any other bank holding company located
in Missouri is able to acquire a bank located in any other state, and a bank
holding company located outside Missouri can acquire any Missouri-based bank, in
either case subject to certain deposit percentage and other restrictions. The
legislation provides that unless an individual state has elected to prohibit
out-of-state banks from operating interstate branches within its territory,
adequately capitalized and managed bank holding companies will be able to
consolidate their multi-state bank operations into a single bank subsidiary and
to open new branches on an interstate basis. The opening of new branches by an
out-of-state bank would be permitted only if it is expressly permitted by the
laws of the host state. Missouri does not permit the opening of new branches by
an out-of-state bank. Therefore, the only method by which an out-of-state bank
or bank holding company may enter Missouri is through an acquisition. The
authority of a bank to establish and operate branches within a state will
continue to be subject to applicable state branching laws.


A bank holding company is generally prohibited from acquiring control of any
company which is not a bank and from engaging in any business other than the
business of banking or managing and controlling banks. However, there are
certain activities which have been identified by the Federal Reserve Board to be
so closely related to banking as to be incident thereto and thus permissible for
bank holding companies. Effective April 21, 1997, the Federal Reserve Board
revised and expanded the list of permissible non-banking activities, which now
includes the following activities:

  - extending credit and servicing loans;

  - acting as an investment or financial advisor;

  - leasing personal and real property or acting as a broker;

  - providing management and employee benefits consulting and career counseling
    services to nonaffiliated banks and nonbank depository institutions;

  - operating nonbank depository institutions;

  - performing trust company functions;

  - providing agency transactional services, including securities brokerage
    services, riskless principal transactions, private placement services, and
    acting as a futures commission merchant;

  - providing data processing and data transmission services;

  - acting as an insurance agent or underwriter with respect to certain limited
    types of insurance;

  - performing real estate appraisals;

  - arranging commercial real estate equity financing;

  - providing check-guaranty, collection agency and credit bureau services;

  - engaging in asset management, servicing and collection activities;

  - providing real estate settlement services;

  - acquiring certain debt which is in default;

  - underwriting and dealing in obligations of the United States, the states and
    their political subdivisions;

  - engaging as a principal in foreign exchange trading and dealing in precious
    metals;

  - providing other support services such as courier services and the printing
    and selling of checks; and

  - investing in programs designed to promote community welfare.

In determining whether an activity is so closely related to banking as to be
permissible for bank holding companies, the Federal Reserve Board is required to
consider whether the performance of such activities

                                       58
<PAGE>   60

by a bank holding company or its subsidiaries can reasonably be expected to
produce benefits to the public such as greater convenience, increased
competition and gains in efficiency that outweigh the possible adverse effects
such as undue concentration of resources, decreased or unfair competition,
conflicts of interest and unsound banking practices. Generally, bank holding
companies are required to obtain the prior approval of the Federal Reserve Board
to engage in any new activity not previously approved by the Federal Reserve
Board.


Riva Bancshares will also be regulated by the Missouri Division of Finance under
Missouri law, which requires that a bank holding company may not obtain control
of any bank if as a result of the acquisition, the total deposits in such bank
together with the total deposits of all banks located in the state of Missouri
controlled by the bank holding company would exceed 13% of the total deposits of
all depository financial institutions in the state, including banks, thrifts and
credit unions. In computing the total deposits in all banks controlled by the
bank holding company and the bank which the holding company seeks to acquire,
certificates of deposit in the face amount of $100,000 or more, deposits from
sources outside the United States and deposits of banks other than banks
controlled by the bank holding company are to be deducted.



Riva Bank, as a subsidiary of Riva Bancshares, will be subject to restrictions
under federal law in dealing with Riva Bancshares and other affiliates, if any.
These restrictions apply to extensions of credit to an affiliate, investments in
the securities of an affiliate and the purchase of assets from an affiliate.



Upon completion of the acquisition, Riva Bank will be the primary subsidiary of
Riva Bancshares. Premier Bank is a Missouri state-chartered bank and, as such,
its primary bank regulatory authorities are the Missouri Division of Finance and
the FDIC. Banks organized under state law which are members of the Federal
Reserve System are regulated and examined primarily by the Federal Reserve Board
and state banking authorities, while banks organized under state law which are
not members of the Federal Reserve System are regulated and examined primarily
by the FDIC and state banking authorities. Premier Bank is a state-chartered
bank which is not a member of the Federal Reserve System. Regulation by the
federal and state banking authorities is designed to protect depositors rather
than shareholders.


CAPITAL ADEQUACY REQUIREMENTS


Both Riva Bancshares and Riva Bank will be subject to regulatory capital
requirements imposed by the Federal Reserve Board and the FDIC. The Federal
Reserve Board and the FDIC have issued risk-based capital guidelines for bank
holding companies and banks which make regulatory capital requirements more
sensitive to differences in risk profiles of various banking organizations. The
capital adequacy guidelines issued by the Federal Reserve Board are applied to
bank holding companies on a consolidated basis. The FDIC's risk capital
guidelines apply directly to state chartered nonmember banks regardless of
whether they are subsidiaries of a bank holding company. Both agencies'
requirements (which are substantially similar), provide that banking
organizations must have capital equivalent to eight percent of weighted risk
assets. The risk weights assigned to assets are based primarily on credit risks.
Both the Federal Reserve Board and the FDIC have also implemented new minimum
capital leverage ratios to be used in tandem with the risk-based guidelines in
assessing the overall capital adequacy of banks and bank holding companies.
Under these rules, banking institutions are required to maintain a ratio of
three percent "Tier 1" capital to total assets (net of goodwill). Tier 1 capital
includes common shareholders equity, noncumulative perpetual preferred stock and
minority interests in the equity accounts of consolidated subsidiaries, less
certain intangible assets.


The FDIC's guidelines provide that intangible assets are generally deducted from
Tier 1 capital in calculating a bank's risk-based capital ratio. However,
certain intangible assets which meet specified criteria ("qualifying
intangibles") such as mortgage servicing rights are retained as a part of Tier 1
capital. The FDIC currently maintains that only mortgage servicing rights and
purchased credit card relationships meet the criteria to be considered
qualifying intangibles. The FDIC's guidelines formerly provided that the amount
of such qualifying intangibles that may be included in Tier 1 capital was
strictly limited to a maximum of 25% of total Tier 1 capital. The FDIC has
amended its guidelines to increase the limitation

                                       59
<PAGE>   61

on such qualifying intangibles from 25% to 50% of Tier 1 capital and further to
permit the inclusion of purchased credit card relationships as a qualifying
intangible asset.

Both the risk-based capital guidelines and the leverage ratio are minimum
requirements, applicable only to top-rated banking institutions. Institutions
operating at or near these levels are expected to have well-diversified risk,
high asset quality, high liquidity, good earnings and in general, have to be
considered strong banking organizations rated composite 1 under the CAMELS
rating system for banks. Institutions with lower ratings and institutions with
high levels of risk or experiencing or anticipating significant growth would be
expected to maintain ratios 100 to 200 basis points above the stated minimums.

The Federal Reserve Board and the FDIC have adopted regulations revising their
risk-based capital guidelines to ensure that the guidelines take adequate
account of interest rate risk. Interest rate risk is the adverse effect that
changes in market interest rates may have on a bank's financial condition and is
inherent to the business of banking. Under the new regulations, when evaluating
a bank's capital adequacy, the agency's capital standards now explicitly include
a bank's exposure to declines in the economic value of its capital due to
changes in interest rates. The exposure of a bank's economic value generally
represents the change in the present value of its assets, less the change in the
value of its liabilities, plus the change in the value of its interest rate
off-balance sheet contracts. Concurrently, the agencies issued a joint policy
statement, effective June 26, 1996, to provide guidance on sound practices for
managing interest rate risk. In the policy statement, the agencies emphasize the
necessity of adequate oversight by a bank's board of directors and senior
management and of a comprehensive risk management process. The policy statement
also describes the critical factors affecting the agencies' evaluations of a
bank's interest rate risk when making a determination of capital adequacy. The
agencies' risk assessment approach used to evaluate a bank's capital adequacy
for interest rate risk relies on a combination of quantitative and qualitative
factors. Banks that are found to have high levels of exposure and/or weak
management practices will be directed by the agencies to take corrective action.

PROMPT CORRECTIVE ACTION

The Federal Deposit Insurance Corporation Improvement Act of 1991 (the
"FDICIA"), enacted on December 19, 1991, provides for the development of a
regulatory monitoring system requiring prompt corrective action on the part of
banking regulators with regard to certain classes of undercapitalized
institutions. While the FDICIA does not change any of the minimum capital
requirements, it directs each of the federal banking agencies to issue
regulations putting the monitoring plan into effect. The FDICIA creates five
"capital categories" ("well capitalized," "adequately capitalized,"
"undercapitalized," "significantly undercapitalized" and "critically
undercapitalized") which are defined in the FDICIA and which will be used to
determine the severity of corrective action the appropriate regulator may take
in the event an institution reaches a given level of undercapitalization. For
example, an institution which becomes "undercapitalized" must submit a capital
restoration plan to the appropriate regulator outlining the steps it will take
to become adequately capitalized. Upon approving the plan, the regulator will
monitor the institution's compliance. Before a capital restoration plan will be
approved, any entity controlling a bank (i.e., holding companies) must guarantee
compliance with the plan until the institution has been adequately capitalized
for four consecutive calendar quarters. The liability of the holding company is
limited to the lesser of five percent of the institution's total assets or the
amount which is necessary to bring the institution into compliance with all
capital standards. In addition, "undercapitalized" institutions will be
restricted from paying management fees, dividends and other capital
distributions, will be subject to certain asset growth restrictions and will be
required to obtain prior approval from the appropriate regulator to open new
branches or expand into new lines of business.

As an institution's capital levels decline, the extent of action to be taken by
the appropriate regulator increases, restricting the types of transactions in
which the institution may engage and ultimately providing for the appointment of
a receiver for certain institutions deemed to be critically undercapitalized.

                                       60
<PAGE>   62

In order to comply with the FDICIA, the Federal Reserve Board and the FDIC have
adopted regulations defining operational and managerial standards relating to
internal controls, loan documentation, credit underwriting criteria, interest
rate exposure, asset growth, and compensation, fees and benefits.

In response to the directive issued under the FDICIA, the regulators have
established regulations which, among other things, prescribe the capital
thresholds for each of the five capital categories established by the FDICIA.
The following table reflects the capital thresholds:

<TABLE>
<CAPTION>
                                                       TOTAL RISK -    TIER 1 RISK -    TIER 1
                                                       BASED CAPITAL   BASED CAPITAL   LEVERAGE
                                                           RATIO           RATIO        RATIO
                                                       -------------   -------------   --------
<S>                                                    <C>             <C>             <C>
Well Capitalized(1)..................................      >=10%           >= 6%         >=5%
Adequately Capitalized(1)............................       >=8             >=4          >=4(2)
Undercapitalized(4)..................................        G8              G4           G4(3)
Significantly Undercapitalized(4)....................        G6              G3           G3
Critically Undercapitalized..........................        --              --          >=2(5)
</TABLE>

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

(1) An institution must meet all three minimums.

(2) 3% for composite 1-rated institutions, subject to appropriate federal
    banking agency guidelines.

(3) G 3% for composite 1-rated institutions, subject to appropriate federal
    banking agency guidelines.

(4) An institution falls into this category if it is below the specified capital
    level for any of the three capital measures.

(5) Ratio of tangible equity to total assets.

REPORTING REQUIREMENTS


As a state-chartered bank, most of Premier Bank's operations are regulated and
examined by the Missouri Division of Finance and the FDIC, including reserves
for loan losses and other contingencies, loans, investments, borrowings,
deposits, mergers, issuances of securities, payments of dividends, interest
rates payable on deposits, interest rates or fees chargeable on loans,
establishment of branches, consolidation or corporate reorganization, and
maintenance of books and records. Although Premier is not required by the
Missouri Division of Finance to conduct an annual external audit of its
financial affairs, if Premier has an audit report prepared, it is required to
file such reports with the Missouri Division of Finance within 15 days after the
receipt of any such report. Premier is also subject to Missouri banking and
usury laws restricting the amount of interest which it may charge in making
loans or other extensions of credit.



As a bank holding company, Riva Bancshares will be required to file with the
Federal Reserve Board an annual report of its operations at the end of each
fiscal year and such additional information as the Federal Reserve Board may
require pursuant to the BHC Act. The Federal Reserve Board may also make
examinations of Riva Bancshares and each of its subsidiaries.



The scope of regulation and permissible activities of Riva Bancshares and Riva
Bank is subject to change by future federal and state legislation. In addition,
regulators may require higher capital levels on a case-by-case basis based on
such factors as the risk characteristics or management of a particular
institution. Riva Bancshares and Premier are not aware of any attributes of
their operating plan that would cause regulators to impose higher requirements.


                                       61
<PAGE>   63

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS


The following table sets forth information concerning Riva Bancshares' executive
officers and directors upon completion of the offering and of the merger.



<TABLE>
<CAPTION>
NAME                                         AGE                   POSITION(1)
- ----                                         ---   -------------------------------------------
<S>                                          <C>   <C>
Richard C. Jensen..........................  54    Chairman of the Board, President, Chief
                                                   Executive Officer and Director
Allan D. Ivie, IV..........................  38    President of the St. Louis Market
John S. Rouse..............................  50    Chief Credit Officer
Sanford B. Scott...........................  38    Senior Vice President of Commercial Real
                                                   Estate
Daniel R. Sills............................  39    Chief Financial Officer
Bruce W. Wiley.............................  42    President of the Mid-Missouri Market and
                                                   Director(2)
Alan C. Henderson..........................  53    Director
Gerald G. Kaufman..........................  52    Director and Vice President(3)
Lewis A. Levey.............................  57    Director
Jacob W. Reby..............................  51    Director(2)
Andrew M. Rosen............................  48    Director
Patricia D. Whitaker.......................  54    Director
</TABLE>


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


(1) Upon amendment to its Certificate of Incorporation, the Board of Directors
    of Riva Bancshares will be divided into three classes, designated Class I,
    Class II and Class III.



(2) Messrs. Wiley and Reby will serve as directors of Riva Bancshares upon
    completion of the merger and the offering.



(3) Upon completion of the offering, Mr. Kaufman will resign from his position
    as Vice President of Riva Bancshares but will continue as a director of Riva
    Bancshares.



Each of the following directors and executive officers, with the exception of
Mr. Jensen, Mr. Kaufman, Mr. Wiley, and Mr. Reby have been with Riva Bancshares
since May 1999.



Richard C. Jensen has served as Chairman of the Board, President, Chief
Executive Officer and a director of Riva Bancshares since July 1998. Mr. Jensen
served as the President of Royal Banks of Missouri from March 1998 to May 1998.
Since 1980, Mr. Jensen served in various positions at NationsBank, N.A. -- St.
Louis, formerly Boatmen's National Bank of St. Louis, most recently as President
since 1997. At NationsBank, Mr. Jensen was responsible for NationsBank's General
Bank, which included over 60 branches in St. Louis, small business, middle
market lending and professional and executive banking. Mr. Jensen has over 25
years of banking experience in Missouri.


Allan D. Ivie, IV has served as the President of the St. Louis market since May
1999. Mr. Ivie served in various positions with NationsBank/Boatmen's National
Bank of St. Louis since 1988, most recently as Senior Vice President of the
Private Client Group where he was primarily responsible for implementing the
Private Client Group after NationsBank's acquisition of Boatmen's. From 1995 to
1997, Mr. Ivie served as Vice President and Director of Private Banking. Mr.
Ivie has over 14 years of banking experience in Missouri.


John S. Rouse has served as Chief Credit Officer of Riva Bancshares since May
1999. Mr. Rouse served in various positions with NationsBank, N.A. and Boatman's
National Bank of St. Louis since 1979. From 1990 to 1995, Mr. Rouse served as
Vice President and Manager of Loan Originations in the Structured Finance Group
and from 1995 to 1997, Mr. Rouse served as Vice President in the St. Louis
Corporate Group with Boatmen's. Since 1997, Mr. Rouse has been the Senior Vice
President/Senior Lender in the


                                       62
<PAGE>   64

Private Client Group with NationsBank where he was responsible for providing
credit approval and administering the loan portfolio for the Private Client
Group with commitments of more than $750 million. Mr. Rouse has over 20 years of
banking experience in Missouri.


Sanford B. Scott has served as Senior Vice President of Commercial Real Estate
of Riva Bancshares since May 1999. Prior to joining Riva Bancshares, Mr. Scott
served in various positions with Nations Bank since 1988, most recently as
Manager and Senior Commercial Mortgage Originator for the Midwest. Prior to this
position, Mr. Scott was manager of the Commercial Real Estate Division for the
Central Region of Boatmen's National Bank of St. Louis, where he managed a $200
million commercial mortgage and construction loan portfolio. From 1985 to 1988,
Mr. Scott served in various positions with Mark Twain Banks, N.A. Mr. Scott has
over 14 years of banking experience in Missouri.



Daniel R. Sills has served as Chief Financial Officer of Riva Bancshares since
May 1999. Prior to joining Riva Bancshares, Mr. Sills worked in the financial
institutions consulting group as a certified public accountant with KPMG LLP in
St. Louis since 1997. From 1993 to 1997, Mr. Sills served in various positions
at Boatmen's Bancshares (now NationsBank) including Chief Financial Officer of
Boatmen's Credit Card Bank and Boatmen's Merchant Processing Company. From 1989
to 1993, Mr. Sills was with KPMG LLP in St. Louis where he was responsible for
conducting consulting engagements for a wide range of financial institution
clients.



Bruce W. Wiley is currently President and Chief Executive Officer of Premier
Bancshares, Inc. and Premier Bank. In 1994, Mr. Wiley and other investors
founded Premier. Upon completion of the merger and the offering, Mr. Wiley will
continue with Premier Bank as President of the Mid-Missouri market and a
director and Vice President of Riva Bancshares. Mr. Wiley has over six years of
banking experience in Missouri.



Alan C. Henderson has served as the President, Chief Executive Officer and as a
director of RehabCare Group, Inc., a publicly traded company since June 1998.
From 1990 to 1998, Mr. Henderson served as Executive Vice President and Chief
Financial Officer of RehabCare Group, Inc. Mr. Henderson is also a director of
General American Capital Corporation, a registered investment company and a
member of the Health Services Board of Mercantile Bank, N.A.



Gerald G. Kaufman has served as a director and Vice President of Riva Bancshares
since its inception. Since 1997, Mr. Kaufman has served as the President of T.
Stephen Johnson & Associates, Inc. an investment banking firm located in
Atlanta, Georgia. Prior to his service with TSJ&A, Mr. Kaufman was President of
Bretton Woods Group, a management consulting and investment banking firm. From
1980 to 1991, Mr. Kaufman served as the Managing Director for Bank Earnings
International, one of the nation's largest bank consulting firms. Mr. Kaufman
began his banking career with Citizens and Southern National Bank, Atlanta,
Georgia in 1973 as a Vice President in Bank Operations and the International
Banking Division.



Lewis A. Levey is a private investor engaged in real estate management and
development and real estate consulting. Mr. Levey was a founding partner and
Vice Chairman of Paragon Group, Inc., a fully integrated, self-managed real
estate investment trust operating a multi-billion dollar investment portfolio in
18 states from 1994 to 1997 until it merged with Camden Property Trust, a real
estate investment trust whose shares are listed on the New York Stock Exchange.
Since 1997, Mr. Levey has served as Trust Manager and a Director of Camden
Property Trust. Mr. Levey is a member of various industry organizations
including the Urban Land Institute and a former member of the Board of Directors
of the National Multi-Housing Council. Mr. Levey also serves on the Board of
Directors of Grand Center, Inc., the St. Louis Psychoanalytic Institute and
other civic, educational and charitable groups.



Jacob W. Reby is a member of the law firm of Lewis, Rice & Fingersh, L.C. in St.
Louis, Missouri specializing in corporate, real estate and banking law since
1991. Prior to 1991, Mr. Reby was a partner with the law firm of Popkin & Stern
in St. Louis, Missouri. Mr. Reby has co-authored several publications, including
Acquiring or Selling the Closely Held Business and Banking and Lending
Institution Forms. Mr. Reby serves on the board of directors of various
charitable organizations, including the AMC Cancer Research Center Foundation,
the Saint Louis Art Fair and the Clayton Child Center.


                                       63
<PAGE>   65


Andrew M. Rosen is currently the Senior Vice President and Treasurer of Brown
Group, Inc., one of the largest shoe retailers in the country. Mr. Rosen has
been with Brown Group since 1974. Mr. Rosen has served as past President of the
Financial Executives Institute and the Washington University Business School
Alumni Executive Committee. Mr. Rosen also serves on the boards of Junior
Achievement of Mississippi Valley Inc. and the Harris Stowe College Advisory
Board.



Patricia D. Whitaker is the President and Chief Executive Officer of Interior
Space Inc., an interior design firm. Ms. Whitaker serves on the boards of the
Hawthorn Foundation, the March of Dimes, the YMCA, the St. Louis Arts and
Education Council, McKendree College and the St. Louis Forum.


BOARD OF DIRECTORS


The number of directors of Riva Bancshares is currently fixed at nine. The
ByLaws provide for the board of directors to consist of not less than two, nor
more than 25 persons, with the precise number to be determined from time to time
by the board of directors. Upon amendment to the Certificate of Incorporation,
the directors will be divided into three classes, designated Class I, Class II
and Class III. Each class consists, as nearly as may be possible, of one-third
of the total number of directors. The term of Riva Bancshares' initial Class I
Directors will expire at the first annual meeting of shareholders to be held in
2000; the term of Riva Bancshares' initial Class II Directors will expire at the
second annual meeting of shareholders to be held in 2001; and the term of Riva
Bancshares' initial Class III Directors will expire at the third annual meeting
of shareholders to be held in 2002. At each annual meeting of shareholders,
successors to the class of directors whose term expires at the annual meeting
will be elected for a three-year term. If the number of directors is changed, an
increase or decrease will be apportioned among the classes so as to maintain the
number of directors in each class as equally as possible. Any additional
director of any class elected to fill a vacancy resulting from an increase in
such class will hold office for a term that will expire at the next annual
meeting, but in no event will a decrease in the number of directors shorten the
term of any incumbent director. Any director elected to fill a vacancy due to
resignation, removal or death will have the same remaining term as that of his
predecessor. In the case of the removal of a director from office, the resulting
vacancy on the board of directors will be filled by the vote of at least 75% of
the outstanding shares of common stock. Any other vacancy on the board of
directors will be filled by a majority vote of the remaining directors then in
office or by action of the shareholders. Any director may be removed, with or
without cause, at any regular or special meeting of shareholders called for that
purpose.



The effect of the classified board of directors is to make it more difficult for
a person, entity or group to effect a change in control of Riva Bancshares
through the acquisition of a large block of Riva Bancshares' voting stock. The
executive officers of Riva Bancshares serve at the pleasure of the board of
directors.



The board of directors will have an Executive Committee, an Audit Committee and
a Compensation Committee. The Executive Committee will exercise the authority of
the board of directors in accordance with the company's By-Laws between regular
meetings of the board of directors. The Audit Committee will review and make
recommendations to the board of directors on Riva Bancshares' audit procedures
and independent auditors' report to management and will recommend to the board
of directors the appointment of the independent auditors for Riva Bancshares.
The Compensation Committee will review and make recommendations to the board of
directors with respect to the compensation of officers of Riva Bancshares and
will assist the board in the administration of Riva Bancshares' stock option
plan.


                                       64
<PAGE>   66

EXECUTIVE COMPENSATION


The following table provides certain summary information for the fiscal year
ended December 31, 1998 concerning compensation paid or accrued by Riva
Bancshares to or on behalf of its Chief Executive Officer. No other executive
officer of Riva Bancshares had total annual salary and bonus which exceeded
$100,000 during the last fiscal year.


<TABLE>
<CAPTION>
                                                             SUMMARY COMPENSATION TABLE
                                            -------------------------------------------------------------
                                              ANNUAL COMPENSATION           LONG TERM COMPENSATION
                                            -----------------------   -----------------------------------
                                                                                   NUMBER
                                                                      RESTRICTED     OF
                                                                        STOCK      OPTIONS    ALL OTHER
      NAME AND PRINCIPAL POSITION           YEAR    SALARY    BONUS     AWARDS     AWARDED   COMPENSATION
      ---------------------------           ----   --------   -----   ----------   -------   ------------
      <S>                                   <C>    <C>        <C>     <C>          <C>       <C>
      Richard C. Jensen
        Chairman, President and Chief
        Executive Officer.................  1998   $114,583    $--     105,273(1)    --          $--
</TABLE>

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


(1) In August 1998, Riva Bancshares issued 250,000 shares of common stock to Mr.
    Jensen at a price of $.01 per share. On April 29, 1999, Riva Bancshares
    repurchased 144,727 of these shares at a price of $.01 per share.


EMPLOYMENT AGREEMENTS


Riva Bancshares and Richard C. Jensen have entered into an employment agreement
which provides that Mr. Jensen will serve as the President and Chief Executive
Officer of Riva Bancshares and as President and Chief Executive Officer of Riva
Bank upon completion of the merger and the offering. Mr. Jensen also serves as a
member of the board of directors and will serve on Riva Bank's board of
directors after the closing of the merger. Mr. Jensen's employment agreement has
a three-year term and provides for a minimum annual base salary of $250,000.
Upon completion of the offering, Mr. Jensen will receive a payment of $150,000.
In addition, the Board will grant options to Mr. Jensen to purchase up to
125,000 shares of common stock at the initial public offering price of the
common stock sold in the offering. This option will be exercisable for a period
of ten years.



After the closing of the offering, in the event of a "change in control" of Riva
Bancshares (as defined in the employment agreement), Mr. Jensen will be entitled
to give written notice to Riva Bancshares of termination of the employment
agreement and to receive a cash payment equal to approximately 300% of the
compensation received by Mr. Jensen in the one-year period immediately preceding
the change in control. In addition, if Mr. Jensen elects to terminate the
employment agreement pursuant to a change in control, Mr. Jensen will further be
entitled to, in lieu of options, an amount in cash or common stock equal to the
excess of the fair market value of the common stock as of the date of closing of
the transaction effecting the change of control over the per share exercise
price of the options held by Mr. Jensen, times the number of shares of common
stock subject to such options.



If the board of directors determines that Riva Bancshares is unable to close the
offering, then the employment agreement may be terminated by the board of
directors at any time during the term of the employment agreement without notice
with the condition that Mr. Jensen will be entitled to liquidated damages in the
amount of $250,000. If Mr. Jensen is terminated for cause (as that term is
defined in the employment agreement), the employment agreement may be terminated
by the board of directors without notice and without further obligation than for
salary already earned. Upon 30 days' written notice to Mr. Jensen, Riva
Bancshares may terminate the employment agreement without cause with the
condition that Mr. Jensen will be entitled to the same compensation as he would
have been entitled to receive in the event of a change of control of Riva
Bancshares. Likewise, Mr. Jensen may, upon thirty days' written notice to Riva
Bancshares, terminate the employment agreement without cause. In the event of
termination by Mr. Jensen, Riva Bancshares will have no further obligation other
than for salary earned and Riva Bancshares will be entitled to enforcement of
the non-compete and non-solicitation provisions. After the closing of the
offering, in the event of Mr. Jensen's death, Riva Bancshares will pay to Mr.
Jensen's designated beneficiary an amount equal to Mr. Jensen's base salary
through the end of the


                                       65
<PAGE>   67


month in which Mr. Jensen's death occurred. The employment agreement also
contains a non-compete provision which provides that if Mr. Jensen terminates
his employment agreement, he will not for a period of 12 months, without the
prior written consent of Riva Bancshares, either directly or indirectly, serve
as an executive officer of any bank, bank holding company or other financial
institution within St. Louis County, Missouri. The employment agreement further
obligates Mr. Jensen to protect the confidentiality of Riva Bancshares'
information following termination of his employment.



Riva Bancshares has also entered into employment agreements with its executive
officers, including Mr. Ivie, Mr. Rouse, Mr. Scott, and Mr. Sills. All of these
employment agreements provide for a three year term. These employment agreements
provide for annual base salaries to be paid in the following amounts: Mr. Ivie
($125,000), Mr. Rouse ($130,000), Mr. Scott ($120,000), and Mr. Sills
($125,000). The employment agreements also provide for the grant of options to
purchase shares at the initial public offering price which are exercisable for a
term of 10 years. Messrs. Ivie, Scott, and Rouse will receive options to
purchase up to 30,000 shares and Mr. Sills will receive options to purchase up
to 20,000 shares. Otherwise, these agreements contain similar provisions to
those contained in Mr. Jensen's employment agreement.



Riva Bancshares has entered into an employment agreement with Bruce W. Wiley,
the President of Premier Bank. Mr. Wiley's agreement provides for a five year
term commencing at the closing of the offering. Mr. Wiley's employment agreement
provides for an annual base salary of $150,000 and the grant of options to
purchase up to 70,000 shares of Riva Bancshares common stock at the initial
public offering price. Of these options, 30,000 options will be granted under
Riva Bancshares' stock option plan on the same terms as options issued to other
members of senior management and will vest over a period of three years. The
remaining 40,000 options will be granted on the same terms as those warrants
which were issued to certain founders of Riva Bancshares in April 1999 and will
be exercisable for 10 years. In addition, Mr. Wiley's employment agreement
provides that he will serve as a director of Riva Bancshares and his title
following the merger and the offering will be President of the Middle Missouri
Market area. In the event of a "change in control" of Riva Bancshares (as
defined in the employment agreement), Mr. Wiley may elect to give written notice
to Riva Bancshares of termination of the agreement and to receive a cash payment
equal to approximately 300% of the compensation received by him in the one year
period immediately preceding the change in control. Mr. Wiley's employment
agreement also contains certain non-compete and non-solicitation provisions
which are similar to those described in the employment agreement of Mr. Jensen
discussed above.


STOCK OPTION PLAN


On April 29, 1999, the board of directors adopted the 1999 Stock Option Plan
(the "1999 Plan") to promote Riva Bancshares' growth and financial success.
Options may be granted under the 1999 Plan to Riva Bancshares' directors,
officers and employees, as well as certain consultants and advisors. The 1999
Plan contemplates the grant of nonqualified stock options and incentive stock
options as defined in Section 422 of the Internal Revenue Code of 1986, as
amended (the "Code"). The 1999 Plan is not qualified under Section 401(a) of the
Code and is not subject to the provisions of the Employee Retirement Income
Security Act of 1974, as amended. The 1999 Plan provides for option grants to
purchase up to an aggregate of 500,000 shares of common stock, subject to
adjustment under certain circumstances (the "Option Shares"). The 1999 Plan will
expire upon the earlier to occur of: (1) the date on which all Option Shares
have been issued upon exercise of options under the 1999 Plan; or (2) the tenth
anniversary of the 1999 Plan's effective date. The 1999 Plan will be
administered by the board of directors or by a committee appointed by the board
and consisting of least two non-employee board members.


The exercise price of options granted under the 1999 Plan will be determined by
the board of directors, but will in no event be less than 100% of the market
price of the common stock on the grant date. However, nonqualified stock options
may be granted at an exercise price of no less than 75% of the market price of
the common stock on the date of grant. Vested options under the 1999 Plan may be
exercised in whole or in part, but in no event later than 10 years from the
grant date. If an optionee during his or her
                                       66
<PAGE>   68


lifetime ceases to be an officer, director, employee, consultant or advisor of
Riva Bancshares or any subsidiary of Riva Bancshares for any reason other than
his or her death or total disability, any option or unexercised portion thereof
which is exercisable on the date the optionee ceases employment will expire 90
days following the date the optionee ceases to be an officer, director or
employee of Riva Bancshares or of a subsidiary of Riva Bancshares, but in no
event after the term provided in the optionee's option agreement. If an optionee
dies or becomes totally disabled while he or she is an officer, director or
employee of Riva Bancshares or of a subsidiary of Riva Bancshares, the option
may be exercised by a legatee or legatees of the optionee under his or her last
will or by his or her personal representative or representatives at any time
within one year following his or her death or total disability, but in no event
after the term provided in his or her option agreement. Options granted under
the 1999 Plan will only be assignable or transferable by the optionee by will or
the laws of descent and distribution. During the optionee's lifetime, options
are only exercisable by him or her. The board of directors may at any time
terminate, modify or amend the 1999 Plan in any respect, except that without
shareholder approval the board of directors may not:


  - increase the number of Option Shares,

  - extend the period during which options may be granted or exercised,

  - change the class of 1999 Plan participants, or

  - otherwise materially modify the requirements as to eligibility for
    participation in the 1999 Plan.


In no event will the termination, modification or amendment of the 1999 Plan,
without the written consent of an optionee, affect his or her rights under an
option or right previously granted to him or her. The 1999 Plan must be approved
by Riva Bancshares' shareholders within 12 months from the adoption of the 1999
Plan by the board of directors.


No stock options were granted during the fiscal year ended December 31, 1998.

COMPENSATION OF DIRECTORS


Directors of Riva Bancshares will not receive any compensation based on their
attendance at board meetings until Riva Bank becomes cumulatively profitable.
Upon consummation of the offering, directors of Riva Bancshares will be entitled
to receive stock option awards under the 1999 Plan. The members of the local
boards of directors will receive compensation in a format to be determined by
the board of directors of Riva Bank. Such compensation may be incentive-based
and include cash and options to purchase common stock. Under the terms of the
merger agreement, if, during the four years following the merger, any options
are granted to the former directors of Premier Bank, then we have agreed to
issue a proportionate amount of options to the remaining former shareholders of
Premier Bank.


                                       67
<PAGE>   69

                              CERTAIN TRANSACTIONS


TSJ&A has provided consulting services during the organization and formation of
Riva Bancshares. Gerald G. Kaufman, a director and Vice President of Riva
Bancshares, is President of TSJ&A. Specific responsibilities undertaken by TSJ&A
include assisting management of Riva Bancshares in formulating Riva Bancshares'
business plan, conducting a feasibility analysis, drafting proposed
administrative and operational procedures, and preparing the necessary
regulatory filings for approval of the formation of Riva Bancshares and the
acquisition of Premier Bank. As compensation for its services, TSJ&A is being
paid a monthly fee of $25,000 until the closing of the offering and the merger.
In addition, TSJ&A will receive a finder's fee in connection with the
acquisition of Premier of $110,000 (one percent of the aggregate purchase
price), which finder's fee will be paid from the proceeds of the offering.



Once Premier Bank becomes a wholly-owned subsidiary of Riva Bancshares, Premier
Bank will be renamed Riva Bank. Riva Bank may extend loans from time to time to
certain of Riva Bancshares' directors, their associates and members of the
immediate families of the directors and executive officers of Riva Bancshares.
These loans will be made in the ordinary course of business on substantially the
same terms, including interest rates, collateral and repayment terms, as those
prevailing at the time for comparable transactions with persons not affiliated
with Riva Bancshares or Riva Bank, and will not involve more than the normal
risk of collectibility or present other unfavorable features.


                                       68
<PAGE>   70

                             PRINCIPAL SHAREHOLDERS


The following table sets forth information with respect to the beneficial
ownership of shares of the common stock as of April 30, 1999, and as adjusted to
reflect the sale of the shares offered hereby and the shares offered in
connection with the merger, with respect to (1) each director of Riva
Bancshares; (2) each person, including any "group" as that term is used in
Section 13(d)(3) of the Securities Exchange Act of 1934, who is known by Riva
Bancshares to own beneficially more than five percent of the outstanding shares
of the common stock and (3) all directors and executive officers of Riva
Bancshares as a group. Unless otherwise indicated, each shareholder has sole
voting and investment power with respect to the indicated shares.



<TABLE>
<CAPTION>
                                                                                      OWNERSHIP
                                                       OWNERSHIP PRIOR            AFTER THE MERGER
                                                       TO THE OFFERING            AND THE OFFERING
                                                     --------------------      -----------------------
      NAME OF BENEFICIAL OWNER                       SHARES(1)    PERCENT      SHARES(1)    PERCENT(2)
      ------------------------                       ---------    -------      ---------    ----------
      <S>                                            <C>          <C>          <C>          <C>
      Richard C. Jensen............................   105,273      35.1%        230,273(3)      5.2%
      Allan D. Ivie, IV............................        --         *              --           *
      John S. Rouse................................        --         *              --           *
      Sanford B. Scott.............................        --         *              --           *
      Daniel R. Sills..............................        --         *              --           *
      T. Stephen Johnson...........................    48,836(4)   16.3         116,000(5)      2.7%
      Alan C. Henderson............................        --         *              --           *
      Gerald G. Kaufman............................    10,525       3.5          25,000(6)        *
      Bruce W. Wiley...............................        --         *         111,712(7)      2.6%
      Lewis A. Levey...............................        --         *              --           *
      Jacob W. Reby................................        --         *              --           *
      Andrew M. Rosen..............................        --         *              --           *
      Patricia D. Whitaker.........................        --         *              --           *
      Bank Julius Baer & Co. Ltd...................    28,000      19.3%         56,000         1.3%
      All executive officers and directors as a
        group (14 persons).........................   115,798      38.6%        366,985(8)      8.2%
</TABLE>


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

 *  Less than 1%.

(1) Pursuant to the rules of the Commission, the determinations of "beneficial
    ownership" of common stock are based upon Rule 13d-3 under the Exchange Act,
    which provides that shares will be deemed to be "beneficially owned" where a
    person has, either solely or in conjunction with others, the power to vote
    or to direct the voting of shares and/or the power to dispose, or to direct
    the disposition of, shares or where a person has the right to acquire any
    such power within 60 days after the date such "beneficial ownership" is
    determined. Shares of common stock that a beneficial owner has the right to
    acquire within 60 days pursuant to the exercise of stock options or warrants
    are deemed to be outstanding for the purpose of computing the percentage
    ownership of such owner but are not deemed outstanding for the purpose of
    computing the percentage ownership of any other person.


(2) The percentages are based upon the aggregate number of shares of common
    stock issued and outstanding as of June   , 1999, as adjusted to reflect the
    3,000,000 shares issuable pursuant to the offering (assuming no exercise of
    the underwriters' over-allotment option) and the 1,000,000 shares issuable
    pursuant to the merger (assuming an $11.00 initial public offering price of
    the common stock in the offering, the mid-point of the estimated range).


(3) Includes 125,000 shares issuable upon the exercise of immediately
    exercisable options to be granted simultaneously with the closing of the
    offering. Mr. Jensen's business address is 13004 Starbuck Road, St. Louis,
    Missouri 63141.

(4) Includes 21,050 shares which are owned by Mr. Johnson's wife, 4,210 shares
    held by Mr. Johnson's wife as a custodian for their children, and 421 shares
    held by Mr. Johnson as a custodian for his nephew. Mr. Johnson's business
    address is 9755 Dogwood Road, Suite 310, Roswell, Georgia 30075.

(5) Includes 31,845 shares issuable upon the exercise of immediately exercisable
    warrants, 28,950 shares issuable upon the exercise immediately exercisable
    warrants to Mr. Johnson's wife, 5,790 shares issuable upon the exercise of
    immediately exercisable warrants to Mr. Johnson's wife as custodian for
    their children and 579 shares issuable upon the exercise of immediately
    exercisable warrants to Mr. Johnson, as custodian for his nephew.

(6) Includes 14,475 shares issuable upon the exercise of immediately exercisable
    options to be granted simultaneously with the closing of the offering.

(7) Includes 40,000 shares issuable upon the exercise of immediately exercisable
    options to be granted simultaneously with the closing of the offering and
    71,712 shares upon conversion and exchange of shares of Premier's common
    stock pursuant to the merger.


(8) Includes 179,475 shares issuable upon the exercise of immediately
    exercisable options to be granted simultaneously with the closing of the
    offering.


                                       69
<PAGE>   71

                          DESCRIPTION OF CAPITAL STOCK

GENERAL


Riva Bancshares is authorized to issue 20,000,000 shares of common stock, $.01
par value per share, and 1,000,000 shares of preferred stock, $.01 par value per
share, of which 100,000 shares of preferred stock have been designated as the
Series A Preferred Stock. As of the date hereof, 300,000 shares of common stock
and 99,900 shares of Series A Preferred Stock are issued and outstanding, held
by 31 and 12 shareholders of record, respectively.


The following summary of the common stock and preferred stock is qualified in
its entirety by reference to the Certificate of Incorporation, the By-Laws, and
the Delaware General Corporation Law, as amended ("Delaware Law").

COMMON STOCK


Subject to such preferential rights as may be granted by the board of directors
in connection with any issuances of preferred stock, holders of shares of common
stock are entitled to receive such dividends as may be declared by the board of
directors in its discretion from funds legally available for that purpose. At
this time, the board of directors intends to retain all earnings to support
anticipated growth in the current operations of Riva Bancshares and to finance
future expansion. Additional restrictions on the payment of cash dividends may
be imposed in connection with future issuances of preferred stock and
indebtedness by Riva Bancshares. Further declarations and payments of cash
dividends, if any, will also be determined in light of then-current conditions,
including Riva Bancshares' earnings, operations, capital requirements,
liquidity, financial condition, restrictions in financing agreements and other
factors deemed relevant by the board of directors. Upon the liquidation,
dissolution or winding up of Riva Bancshares, after payment of creditors, the
remaining net assets of Riva Bancshares will be distributed pro rata to the
holders of common stock, subject to any liquidation preference of the holders of
preferred stock. There are no preemptive rights, conversion rights, or
redemption or sinking fund provisions with respect to the shares of common
stock. All of the outstanding shares of common stock are, and the shares to be
outstanding upon completion of the offering will be, duly and validly authorized
and issued, fully paid and nonassessable.


Holders of common stock are entitled to one vote per share of common stock held
of record on all such matters submitted to a vote of the shareholders. Holders
of common stock do not have cumulative voting rights. As a result, the holders
of a majority of the outstanding shares of common stock voting for the election
of directors can elect all the directors, and, in such event, the holders of the
remaining shares of common stock will not be able to elect any persons to the
board of directors.

PREFERRED STOCK


The board of directors may, without approval of Riva Bancshares' shareholders,
from time to time authorize the issuance of preferred stock in one or more
series for such consideration and, within certain limits, with such relative
rights, preferences and limitations as the board of directors may determine. The
relative rights, preferences and limitations that the board of directors has the
authority to determine as to any such series of preferred stock include, among
other things, dividend rights, voting rights, conversion rights, redemption
rights and liquidation preferences. Because the board of directors has the power
to establish the relative rights, preferences and limitations of each series of
preferred stock, it may afford to the holders of any such series, preferences
and rights senior to the rights of the holders of shares of common stock.
Although the board of directors has no present intention to do so, it could
cause the issuance of preferred stock which could discourage an acquisition
attempt or other transactions that some, or a majority of, the shareholders
might believe to be in their best interests, or in which the shareholders might
receive a premium for their shares of common stock over the market price of such
shares.



Riva Bancshares presently has 99,900 shares of preferred stock outstanding,
designated as the Series A Preferred Stock. The terms of the Series A Preferred
Stock provide that no dividends or other distributions


                                       70
<PAGE>   72


shall be declared or payable on the Series A Preferred Stock. The terms of the
Series A Preferred Stock provide for a liquidation preference in the event of a
winding up, liquidation or dissolution of First Premier in the amount of $10.00
per share for an aggregate liquidation preference of $999,000. Except as may be
required by law, the holders of the Series A Preferred Stock do not have any
voting rights. The terms of the Series A Preferred Stock may be redeemed, at the
option of Riva Bancshares, at a price of $10.00 per share. Riva Bancshares
intends to redeem the outstanding shares of Series A Preferred Stock with the
proceeds of the offering.


CERTAIN PROVISIONS OF THE CERTIFICATE OF INCORPORATION AND BY-LAWS


Supermajority Voting Requirements.  Under Delaware Law, the shareholders have
the power to adopt, amend or repeal bylaws; however, the certificate of
incorporation may confer such power upon the board of directors, although in
doing so it may not divest the shareholders of their power to adopt, amend or
repeal the bylaws. Riva Bancshares' Certificate of Incorporation (the
"Certificate") provides that the board of directors is authorized to make,
repeal, alter, amend and rescind Riva Bancshares' Bylaws. The Certificate also
contains a supermajority (75%) voting requirement for amendments to the Bylaws
by the shareholders.



In addition to the supermajority vote required to amend the Bylaws, the
Certificate provides in Article XI that the following provisions of the
Certificate may be amended or repealed only by the affirmative vote of the
holders of not less than 75% of the then outstanding common stock of Riva
Bancshares: (i) Article IX, which limits or eliminates the monetary liability of
directors for a breach of their fiduciary duty in certain circumstances; (ii)
Article VI, which provides that elections of directors need not be by written
ballot unless the Bylaws so provide; (iii) Article VII, which allows the board
of directors to amend or repeal any provision of the Bylaws and requires the
affirmative vote of 75% of the shareholders for the shareholders to adopt,
amend, alter or repeal the Bylaws; (iv) Article VIII, which eliminates the
ability of shareholders to take action by written consent; and (v) Article X,
which provides that only the board of directors can call special meetings of
shareholders. Delaware Law provides generally that a corporation's certificate
of incorporation may be amended by a vote of shareholders holding a majority of
the outstanding stock. Where the certificate of incorporation requires a
supermajority vote with respect to a particular matter, however, the same
supermajority vote is required to amend such supermajority voting requirement of
the certificate of incorporation. Therefore, both Delaware Law and the
Certificate provide that in order to amend or repeal the provisions in the
Certificate which require the affirmative vote of the holders of not less than
75% of the then outstanding common stock, the same 75% vote will be necessary to
amend such provisions.



These supermajority voting provisions could render more difficult or discourage
a merger, tender offer, proxy contest or the assumption of control of Riva
Bancshares by a large stockholder or group of shareholders. To the extent that
these provisions enable the board of directors to resist a takeover or change in
control of Riva Bancshares, it could make it more difficult to remove the
existing board of directors and management.


Certain Business Combinations.  In the past several years, a number of states
have adopted special laws designed to make certain kinds of "unfriendly"
corporate takeovers, or other transactions involving a corporation and one or
more of its significant shareholders, more difficult. Under Section 203 of the
Delaware Law ("Section 203") certain "business combinations" with "interested
stockholders" of Delaware corporations are subject to a three-year moratorium
unless specified conditions are met.

Section 203 prohibits certain mergers, consolidations, sales of assets and other
transactions with an "interested stockholder" (generally a 15% stockholder or
group of stockholders) for three years following the date the stockholder became
an interested stockholder. This prohibition on business combinations is subject
to certain exceptions, the most significant of which are that the prohibition
does not apply if: (1) the business combination or transaction in which the
stockholder becomes an interested stockholder is approved by the corporation's
board of directors prior to the stockholder becoming an interested stockholder;
(2) the business combination is with an interested stockholder who became an
interested

                                       71
<PAGE>   73

stockholder in a transaction whereby he acquired 85% of the corporation's voting
stock, excluding shares held by directors who are also officers and certain
employee stock plans; or (3) the business combination is approved by the
corporation's board of directors and authorized at a meeting by the affirmative
vote of at least 66 2/3% of the outstanding voting stock which is not owned by
the interested stockholder.


Section 203 only applies to Delaware corporations which have a class of voting
stock that is listed on a national securities exchange, authorized for quotation
on the Nasdaq National Market, or held of record by more than 2,000
shareholders. Because Riva Bancshares' common stock will be listed on the Nasdaq
National Market, it is anticipated that Section 203 will be applicable to Riva
Bancshares. A Delaware corporation may elect not to be governed by Section 203
by including a provision to that effect in its certificate of incorporation or
bylaws. The Certificate does not contain any such provision and, accordingly,
the Company believes Section 203 will apply to it.



Riva Bancshares expects that Section 203 will have the effect of encouraging any
potential acquiror to negotiate with the board of directors. Section 203 also
might have the effect of limiting the ability of a potential acquiror to engage
in certain tactics (such as "two-tier pricing") that can result in dissimilar
treatment of a corporation's shareholders. At the time Section 203 was adopted
by the Delaware Legislature, a number of corporations had been subject to tender
offers for, or other acquisitions of, more than 15% but less than 85% of their
outstanding stock. In many cases, such purchases were followed by business
combinations in which the purchaser either paid a lower price for the remaining
outstanding shares than the price it paid in acquiring its original interest in
the corporation, or paid a less desirable form of consideration. Federal
securities laws and regulations applicable to business combinations govern the
disclosure required to be made to minority shareholders in order to consummate
such a transaction, but do not assure shareholders that the terms of the
business combination will be fair to them or that they can effectively prevent
its consummation. Moreover, the statutory right of the remaining shareholders of
the corporation to dissent in connection with certain business combinations and
receive the "fair value" of their shares in cash may involve significant expense
to such dissenting shareholders and may not be meaningful in all cases. Such an
appraisal standard as applied under Delaware Law does not take into account any
appreciation of the stock's market value due to anticipation of the business
combination and may not recognize that the market value of the shares may be
adversely influenced by the interested person's controlling stock ownership. In
addition, in the case of some business combinations, such as a sale of assets or
a reclassification or recapitalization of a corporation's capital stock, the
statutory right of dissent is not available at all. Section 203 was intended to
partially close these "gaps" in federal and state law and to prevent certain of
the potential inequities of business combinations.



Shareholders should note, however, that the application of Section 203 to Riva
Bancshares will confer upon the board of directors the power to reject a
proposed business combination in certain circumstances, even though a potential
acquiror may be offering a substantial premium for Riva Bancshares' shares over
the then-current market price. Section 203 should also discourage certain
potential acquirors unwilling to comply with its provisions.


INDEMNIFICATION


This provision of the Certificate of Incorporation will limit the remedies
available to a shareholder who is dissatisfied with a decision of the board of
directors protected by this provision, and such shareholder's only remedy in
that circumstance may be to bring a suit to prevent the action of the board of
directors. In many situations, this remedy may not be effective, including
instances when shareholders are not aware of a transaction or an event prior to
action of the board of directors in respect of such transaction or event.


TRANSFER AGENT AND REGISTRAR

United Missouri Bank, Kansas City will be the Transfer Agent and Registrar for
the common stock.

                                       72
<PAGE>   74

                        SHARES ELIGIBLE FOR FUTURE SALE


Upon completion of the offering and the merger, Riva Bancshares will have
4,300,000 shares of common stock outstanding (assuming no exercise of the
underwriters' over-allotment option and assuming the issuance of 1,000,000
shares in the merger), outstanding options to purchase 500,000 shares of common
stock and outstanding warrants to purchase 215,798 shares of common stock. Of
these shares, the 3,000,000 shares in this offering will be eligible for sale in
the open market without restriction (except for any such shares purchased by or
issued to "affiliates" of Riva Bancshares). The 1,000,000 shares to be issued in
the merger to shareholders of Premier Bancshares who are not affiliates may be
sold in increasing amounts during the 120-day period following the offering
based on the terms of the merger agreement. The remaining 300,000 shares of
common stock will be "restricted securities" as that term is defined in Rule 144
("Rule 144") promulgated under the Securities Act of 1933, as amended (the
"Securities Act") and will become eligible for sale under Rule 144 approximately
90 days after the closing of the merger. Such shares must be held for one year
from the date of acquisition before they may be resold pursuant to Rule 144,
unless the resale of such shares is made pursuant to an effective registration
statement under the Securities Act or another exemption from registration is
available.



Generally, Rule 144 provides that beginning 90 days after the date of this
prospectus, a person (or persons whose shares are aggregated) who has
beneficially owned "restricted" securities for a least one year, including a
person who may be deemed an "affiliate" of Riva Bancshares, as the term
"affiliate" is defined under the Securities Act, is entitled to sell in
"broker's transactions" or in transactions directly with a "market marker,"
within any three-month period, a number of shares that does not exceed the
greater of one percent of the then outstanding shares of common stock or the
average weekly trading volume of the common stock on any national securities
exchange and/or over-the-counter market during the four calendar weeks preceding
such sale. Sales under Rule 144 are also subject to certain notice requirements
and the availability of current public information about Riva Bancshares. A
person (or persons whose shares are aggregated) who is not deemed an "affiliate"
of Riva Bancshares would be entitled to sell such shares under Rule 144 without
regard to the volume, public information, manner of sale or notice provisions
and limitations described above, once a period of at least two years had elapsed
since the later of the date the shares were acquired from Riva Bancshares or one
of its affiliates.



Upon completion of the offering, options to purchase 500,000 shares of common
stock will be granted to certain officers and directors of Riva Bancshares
pursuant to its stock option plan. After the offering, Riva Bancshares intends
to file a registration statement on Form S-8 under the Securities Act to
register the shares of common stock issuable upon exercise of such options.
Accordingly, such shares will be freely tradeable by holders who are not
affiliates of Riva Bancshares and, subject to the volume and manner of sale
limitations of Rule 144, by holders who are affiliates of Riva Bancshares.



Riva Bancshares' officers and directors and certain of its existing shareholders
have agreed, for a period of 180 days from the date of this prospectus, not to
sell or otherwise dispose, directly or indirectly, of any shares without prior
written consent of the underwriters. Upon completion of the acquisition of
Premier and the offering, Riva Bancshares' officers and directors and certain of
its shareholders will beneficially own an aggregate of 200,000 shares. These
restricted shares of common stock will be eligible for sale pursuant to Rule 144
in the public market 365 days from the date of their purchase from Riva
Bancshares.



Premier Bancshares and its directors have agreed, for a period of 180 days after
the effective date of this registration statement, not to sell or otherwise
transfer any shares of common stock owned by such director or officer. Following
the expiration of the 180-day lock-up period, such directors' and officers'
shares will be eligible for sale in the open market subject to certain volume
limitations and other conditions of Rule 144.


                                       73
<PAGE>   75

Pursuant to the terms of the merger agreement, Premier's shareholders, except
for those shareholders who serve as directors and/or officers of Premier, will
not sell or otherwise transfer any shares of common stock which they own, except
as permitted in the schedule set forth below:

<TABLE>
<CAPTION>
                                                       AGGREGATE PERCENTAGE OF SHARES PERMITTED
TIME TABLE                                               FOR SALE BY EACH PREMIER SHAREHOLDER
- ----------                                             ----------------------------------------
<S>                                                    <C>
From the date of pricing the offering through the
  date of closing the offering...................      No sales are permitted
From 1 to 30 days after closing..................      10%
From 31 to 60 after closing......................      20%
From 61 to 90 days after closing.................      40%
From 91 to 120 days after closing................      60%
From 121 days and thereafter.....................      100%
</TABLE>

Warrants to purchase 100,000 shares of common stock were granted to certain
European investors in June 1998. The exercise price for these warrants will be
the initial public offering price of the common stock, and the warrants will be
exercisable for a seven-year period beginning on the date of the offering is
completed. In addition, warrants to purchase 115,798 shares were granted to
certain founders of the company. These warrants are exercisable at the initial
public offering price for a 10-year period beginning on the date of the
offering. The shares underlying the warrants will be "restricted securities,"
within the meaning of Rule 144 and must be held for one year following the date
of exercise before they may be resold pursuant to Rule 144, unless the resale of
such shares is made pursuant to an effective registration statement under the
Securities Act or an exemption from registration is available.


Prior to the offering, there has been no public market for the common stock of
Riva Bancshares, and no prediction can be made as to the effect, if any, that
future sales of shares or the availability of shares for sale will have on the
market price for common stock prevailing from time to time. Sales of substantial
amounts of common stock in the public market, or the perception of the
availability of shares for sale, could adversely affect the prevailing market of
the common stock and could impair Riva Bancshares' ability to raise capital
through the sale of its equity securities.


                                       74
<PAGE>   76

                                  UNDERWRITING


Riva Bancshares entered into an underwriting agreement with the underwriters
named below. CIBC World Markets Corp., Pauli Johnson Capital & Research
Incorporated and Kelton International Limited are acting as representatives of
the underwriters.


The underwriting agreement provides for the purchase of a specific number of
shares of common stock by each of the underwriters. The underwriters'
obligations are several, which means that each underwriter is required to
purchase a specified number of shares, but is not responsible for the commitment
of any other underwriter to purchase shares. Subject to the terms and conditions
of the underwriting agreement, each underwriter has severally agreed to purchase
the number of shares of common stock set forth opposite its name below.

<TABLE>
<CAPTION>
                              UNDERWRITER                           NUMBER OF SHARES
                              -----------                           ----------------
      <S>                                                           <C>
      CIBC World Markets Corp.....................................
      Pauli Johnson Capital & Research Incorporated...............
      Kelton International Limited................................
                                                                       ---------
           Total..................................................     3,000,000
                                                                       =========
</TABLE>

This is a firm commitment underwriting. This means that the underwriters have
agreed to purchase all of the shares offered by this prospectus (other than
those covered by the over-allotment option described below) if any are
purchased. Pursuant to the underwriting agreement, if an underwriter defaults in
its commitment to purchase shares, the commitments of non-defaulting
underwriters may be increased or the underwriting agreement may be terminated,
depending on the circumstances.

The representatives have advised us that the underwriters propose to offer the
shares directly to the public at the public offering price that appears on the
cover page of this prospectus. In addition, the representatives may offer some
of the shares to certain securities dealers at such price less a concession of
$          per share. The underwriters may also allow, and such dealers may
reallow, a concession not in excess of $          per share to certain other
dealers. After the shares are released for sale to the public, the
representatives may change the offering price and other selling terms at various
times.

We have granted the underwriters an over-allotment option. This option, which is
exercisable for up to 45 days after the date of this prospectus, permits the
underwriters to purchase a maximum of 450,000 additional shares. If the
underwriters exercise all or part of this option, they will purchase shares
covered by the option at the initial public offering price that appears on the
cover page of this prospectus, less the underwriting discount. If this option is
exercised in full, the total price to public will be $          and the total
proceeds to us will be $          . The underwriters have severally agreed that,
to the extent the over-allotment option is exercised, they will each purchase a
number of additional shares proportionate to each underwriter's initial amount
reflected in the foregoing table.

We will pay all of the expenses of the offering, excluding the underwriting
discount, which we estimate will be approximately $500,000.

We have agreed to indemnify the underwriters against certain liabilities,
including liabilities under the Securities Act of 1933.

In connection with this offering, we have agreed to sell to the underwriters,
for nominal consideration, warrants to purchase up to 210,000 shares of our
common stock. Such warrants are initially exercisable at a price of $     per
share [120% of the initial offering price per share]. The warrants contain
anti-dilution provisions providing for adjustment of the number of warrants and
exercise price under certain circumstances. In addition, the warrants grant to
the holders registration rights with respect to the securities issuable upon
exercise of the warrants.

Mr. Robin C. Kelton serves as Chairman of the Board of Directors of Kelton
International Limited, an underwriter and one of the representatives. Mr. Kelton
owns 10,525 shares of common stock, all of which

                                       75
<PAGE>   77

were purchased at a price of $.01 per share. Mr. Kelton has received warrants to
purchase 14,475 shares of common stock with an exercise price equal to the
initial offering price of the common stock. In addition, Kelton International
Limited received a fee of $75,000 for its services as placement agent in
connection with the issuance of units consisting of shares of common stock,
preferred stock and warrants to purchase shares of common stock to certain
European investors in a private placement on June 19, 1998. Kelton International
Limited (i) is a foreign broker-dealer with a principal place of business in the
United Kingdom, (ii) is not registered with the SEC as a broker-dealer, (iii) is
not a member of the National Association of Securities Dealers, Inc., (iv) will
agree not to sell any of the shares of common stock offered hereby within the
United States, its territories or its possessions, or to nationals or residents
of the United States, except for certain underwriting syndicate sales, and (v)
will agree to comply with certain rules of NASD Regulation, Inc. as if it were a
member of the NASD. Kelton International Limited was organized and first
registered as a broker-dealer within the past four years. Prior to the
organization of Kelton International Limited, its principals and officers were
actively involved in investment banking activities with other broker-dealers.


Riva Bancshares and its officers and directors have agreed to a 180-day
"lock-up" with respect to 200,000 shares of common stock. This means that,
subject to certain exceptions, for a period of 180 days following the date of
this prospectus, Riva Bancshares and such persons may not offer, sell, pledge or
otherwise dispose of Riva Bancshares common stock without the prior written
consent of the representatives.


Rules of the Securities and Exchange Commission may limit the ability of the
underwriters to bid for or purchase shares before distribution of the shares is
completed. However, the underwriters may engage in the following activities in
accordance with the rules:

  - Stabilizing transactions -- The representatives may make bids or purchases
    for the purpose of pegging, fixing or maintaining the price of shares, so
    long as stabilizing bids do not exceed a specified maximum.

  - Over-allotments and syndicate covering transactions -- The underwriters may
    create a short position in the shares by selling more shares than are set
    forth on the cover page of this prospectus. If a short position is created
    in connection with the offering, the representatives may engage in syndicate
    covering transactions by purchasing shares in the open market. The
    representatives may also elect to reduce any short position by exercising
    all or part of the over-allotment option.

                                 LEGAL MATTERS


Certain legal matters in connection with the offering are being passed upon for
Riva Bancshares by Smith, Gambrell & Russell, LLP, Suite 3100, 1230 Peachtree
Street, N.E., Atlanta, Georgia 30309, counsel to Riva Bancshares. Certain legal
matters in connection with the offering are being passed upon for the
underwriters by Gibson, Dunn & Crutcher LLP, 200 Park Avenue, New York, New York
10166.


                                    EXPERTS


The financial statements of Riva Bancshares and the consolidated financial
statements of Premier included in this prospectus have been audited by KPMG LLP,
independent auditors, as stated in their reports appearing in this prospectus
and are included in reliance upon the reports of such firm given upon their
authority as experts in accounting and auditing.


                      WHERE YOU CAN FIND MORE INFORMATION


Riva Bancshares has filed a Registration Statement on Form S-1 with the
Securities and Exchange Commission in connection with this offering. In
addition, upon completion of the offering, Riva Bancshares will be required to
file annual, quarterly and current reports, proxy statements and other
information with the Securities and Exchange Commission. You may read and copy
the registration statement and any


                                       76
<PAGE>   78


other documents filed by Riva Bancshares at the Securities and Exchange
Commission's Public Reference Room at 450 Fifth Street, N.W., Washington, D.C.
20549. Please call the Securities and Exchange Commission at 1-800-SEC-0330 for
further information on the Public Reference Room. Riva Bancshares' Securities
and Exchange Commission filings are also available to the public at the
Securities and Exchange Commission's internet site at "http://www.sec.gov".



This prospectus is part of the registration statement and does not contain all
of the information included in the registration statement. Whenever a reference
is made in this prospectus to any contract or other document of Riva Bancshares,
the reference may not be complete and you should refer to the exhibits that are
a part of the registration statement for a copy of the contract or document.



After the offering, Riva Bancshares expects to provide annual reports to its
shareholders that include financial information examined and reported on by Riva
Bancshares' independent public accountants.


                                       77
<PAGE>   79

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                              PAGE NO.
                                                              --------
<S>                                                           <C>
FINANCIAL STATEMENTS FOR RIVA BANCSHARES, INC.
  Independent Auditors' Report..............................     F-2
  Balance Sheet as of December 31, 1998.....................     F-3
  Statement of Operations for the period from May 1, 1998
     (date of inception) through December 31, 1998..........     F-4
  Statement of Shareholders' Equity for the period from May
     1, 1998 (date of inception) through December 31,
     1998...................................................     F-5
  Statement of Cash Flows for the period from May 1, 1998
     (date of inception) through December 31, 1998..........     F-6
  Notes to Financial Statements.............................     F-7
  Balance Sheet as of March 31, 1999 (Unaudited)............    F-12
  Statement of Operations for the Three Months Ended March
     31, 1999 (Unaudited)...................................    F-13
  Statement of Shareholders' Equity for the Three Months
     Ended March 31, 1999 (Unaudited).......................    F-14
  Statement of Cash Flows for the Three Months Ended March
     31, 1999 (Unaudited)...................................    F-15
  Note to Unaudited Financial Statements....................    F-16
FINANCIAL STATEMENTS FOR PREMIER BANCSHARES, INC.
  Independent Auditors' Report..............................    F-17
  Consolidated Balance Sheets as of December 31, 1997 and
     1998...................................................    F-18
  Consolidated Statements of Operations for the Years Ended
     December 31, 1996, 1997 and 1998.......................    F-19
  Consolidated Statements of Shareholders' Equity and
     Comprehensive Income for the Years Ended December 31,
     1996, 1997 and 1998....................................    F-20
  Consolidated Statements of Cash Flows for the Years Ended
     December 31, 1996, 1997 and 1998.......................    F-21
  Notes to Consolidated Financial Statements................    F-22
  Consolidated Balance Sheet as of March 31, 1999
     (Unaudited)............................................    F-36
  Consolidated Statements of Operations for the Three Months
     Ended March 31, 1998 and 1999 (Unaudited)..............    F-37
  Consolidated Statements of Shareholders' Equity and
     Comprehensive Income for the Three Months Ended March
     31, 1999 (Unaudited)...................................    F-38
  Consolidated Statements of Cash Flows for the Three Months
     Ended March 31, 1998 and 1999 (Unaudited)..............    F-39
  Note to Unaudited Consolidated Financial Statements.......    F-40
</TABLE>


                                       F-1
<PAGE>   80

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders

Riva Bancshares, Inc.:



We have audited the accompanying balance sheet of Riva Bancshares, Inc., a
development stage corporation (the Company), as of December 31, 1998 and the
related statements of operations, shareholders' equity, and cash flows for the
period May 1, 1998 (date of inception) through December 31, 1998. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.


We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Company as of December 31,
1998 and the results of its operations and its cash flows for the period May 1,
1998 (date of inception) through December 31, 1998, in conformity with generally
accepted accounting principles.

                                          KPMG LLP

St. Louis, Missouri
April 8, 1999, except for note 5 for
  which the date is May 6, 1999

                                       F-2
<PAGE>   81


                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                                 BALANCE SHEET
                               DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
                                 ASSETS
Cash........................................................  $   711,515
                                                              -----------
     Total assets...........................................  $   711,515
                                                              ===========

                  LIABILITIES AND SHAREHOLDERS' EQUITY
Accrued payroll taxes.......................................  $     1,158
Obligation to repurchase common stock.......................        2,750
                                                              -----------
     Total liabilities......................................        3,908
                                                              -----------
Shareholders' equity:
  Series A preferred stock; $0.01 par value; 1,000,000
     shares authorized; 99,900 shares issued and
     outstanding; redemption price of $10.00................      999,000
  Common stock; $0.01 par value; 20,000,000 shares
     authorized; 575,000 shares issued and outstanding......        5,750
  Common stock to be repurchased (275,000 shares at $0.01
     per share).............................................       (2,750)
                                                              -----------
     Common stock outstanding after repurchase..............        3,000
                                                              -----------
  Additional paid-in capital................................    3,297,000
  Warrants to acquire 215,798 shares of common stock........      107,899
  Deficit accumulated during development stage..............   (3,699,292)
                                                              -----------
     Total shareholders' equity.............................      707,607
                                                              -----------
     Total liabilities and shareholders' equity.............  $   711,515
                                                              ===========
</TABLE>

See accompanying notes to financial statements.

                                       F-3
<PAGE>   82


                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                            STATEMENT OF OPERATIONS
              FOR THE PERIOD FROM MAY 1, 1998 (DATE OF INCEPTION)
                           THROUGH DECEMBER 31, 1998


<TABLE>
<S>                                                           <C>
Income:
  Interest income...........................................  $    20,508
  Other income..............................................           52
                                                              -----------
          Total income......................................       20,560
                                                              -----------
Expenses:
  Salary and benefits.......................................    2,326,660
  Financing costs...........................................    1,199,000
  Legal and consulting fees.................................      172,598
  Other.....................................................       21,594
                                                              -----------
     Total expenses.........................................    3,719,852
                                                              -----------
     Net loss...............................................  $(3,699,292)
                                                              ===========
Basic and diluted loss per share............................  $    (12.33)
                                                              ===========
</TABLE>


See accompanying notes to financial statements.

                                       F-4
<PAGE>   83


                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                       STATEMENT OF SHAREHOLDERS' EQUITY
              FOR THE PERIOD FROM MAY 1, 1998 (DATE OF INCEPTION)
                           THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                                               DEFICIT
                              SERIES A                                           WARRANTS    ACCUMULATED
                           PREFERRED STOCK       COMMON STOCK      ADDITIONAL   TO ACQUIRE     DURING
                         -------------------   -----------------    PAID-IN       COMMON     DEVELOPMENT
                          SHARES     AMOUNT     SHARES    AMOUNT    CAPITAL       STOCK         STAGE        TOTAL
                         --------   --------   --------   ------   ----------   ----------   -----------   ----------
<S>                      <C>        <C>        <C>        <C>      <C>          <C>          <C>           <C>
Issuance of units......   99,900    $999,000    100,000   $1,000    1,099,000     50,000             --     2,149,000
Issuance of common
  stock................       --          --    475,000   4,750     5,220,250         --             --     5,225,000
Common stock to be
  repurchased..........       --          --   (275,000)  (2,750)  (3,022,250)    57,899             --    (2,967,101)
Net loss...............       --          --         --      --            --         --     (3,699,292)   (3,699,292)
                          ------    --------   --------   ------   ----------    -------     ----------    ----------
Balance, December 31,
  1998.................   99,900    $999,000    300,000   $3,000    3,297,000    107,899     (3,699,292)      707,607
                          ======    ========   ========   ======   ==========    =======     ==========    ==========
</TABLE>

See accompanying notes to financial statements.

                                       F-5
<PAGE>   84


                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                            STATEMENT OF CASH FLOWS
              FOR THE PERIOD FROM MAY 1, 1998 (DATE OF INCEPTION)
                           THROUGH DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
Cash flows from operating activities:
  Net loss..................................................  $(3,699,292)
  Adjustments to reconcile net loss to net cash used in
     operating activities:
     Increase in accrued payroll taxes......................        1,158
     Noncash compensation and financing charge for issuance
      of common stock and warrants..........................    3,404,899
                                                              -----------
       Net cash used in operating activities................     (293,235)
Cash flows from financing activities -- proceeds from the
  issuance of units and common stock........................    1,004,750
                                                              -----------
       Net increase in cash.................................      711,515
Cash, beginning of period...................................           --
                                                              -----------
Cash, end of period.........................................  $   711,515
                                                              ===========
</TABLE>

See accompanying notes to financial statements.

                                       F-6
<PAGE>   85


                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1998

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Organization


Missouri Holdings, Inc. was incorporated on May 1, 1998 for the purpose of
becoming a bank holding company. The name of the corporation was subsequently
changed to Riva Bancshares, Inc. (the Company). The Company is in the
development stage and will remain in the development stage until the
consummation of an acquisition or merger with a banking organization.


Operations through December 31, 1998 relate primarily to expenditures for
incorporating and organizing the Company.

  Basis of Presentation

The accompanying financial statements have been prepared on the accrual basis of
accounting in conformity with generally accepted accounting principles. The
presentation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

  Organizational Costs

The Company has elected to early adopt the provisions of SOP 98-5, Reporting on
the Costs of Start-Up Activities, which requires that start-up costs (including
organizational costs) be expensed as incurred.

  Income Taxes

Income taxes are accounted for under the asset and liability method. Deferred
tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their tax bases. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

  Loss Per Share

As the Company has no dilutive instruments, basic loss per share and dilutive
loss per share are equal. Basic loss per share is computed by dividing net loss
by 300,000, the weighted average number of common shares outstanding during the
period after giving effect to the obligation to repurchase 275,000 shares.

  Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less when purchased to be cash equivalents.

  Stock Options


The Company applies the measurement provisions of Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to Employees, in accounting for
stock options and accordingly, recognizes no compensation expense as the
exercise price of stock options equals the market price of the underlying


                                       F-7
<PAGE>   86

                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)


stock at grant date. Pro forma information regarding net income and earnings per
share is required by Statement of Financial Accounting Standards No. 123,
Accounting for Stock Based Compensation related to stock option grants. At
December 31, 1998, the Company had granted no stock options.


  New Accounting Pronouncements

Statement of Financial Accounting Standards No. 130, Reporting Comprehensive
Income (SFAS 130), which was issued in June 1997, establishes standards for
reporting and display of comprehensive income and its components (revenues,
expenses, gains, and losses) in a full set of general-purpose financial
statements. SFAS 130 requires that all items required to be recognized under
accounting standards as components of comprehensive income be reported in a
financial statement that is displayed with the same prominence as other
financial statements, and requires an enterprise to (a) classify items of other
comprehensive income by their nature in a financial statement and (b) display
the accumulated balance of other comprehensive income separately from retained
earnings and additional paid-in capital in the equity section of a statement of
financial position. SFAS 130 is effective for fiscal years beginning after
December 15, 1997. The Company has no other comprehensive income for the period
from May 1, 1998 (date of inception) through December 31, 1998.

(2)  RELATED PARTY TRANSACTIONS

In 1998, the Company entered into an agreement with T. Stephen Johnson &
Associates to provide consulting services during the development stage of the
Company. The president of T. Stephen Johnson & Associates is a director of the
Company. The consulting agreement provides for a monthly payment of $25,000 for
six months and a finder's fee for the successful completion of a bank
acquisition equal to 1% of the aggregate purchase price, plus reimbursement of
expenses. Fees paid to T. Stephen Johnson & Associates for the period from May
1, 1998 (date of inception) through December 31, 1998 amounted to $126,540.

(3)  SHAREHOLDERS' EQUITY

  Sale of Units

In June 1998, the Company sold 100 units to accredited European investors at the
price of $10,000 per unit plus a distribution fee of $750 per unit paid by the
purchaser to Kelton International Limited. Each unit was comprised of (a) 999
shares of Series A preferred stock, (b) 1,000 shares of common stock, and (c)
warrants to purchase 1,000 shares of common stock at the initial public offering
price for a period of ten years following the initial public offering. Mr. Robin
C. Kelton, a shareholder of the Company, serves as the chairman of Kelton
International Limited.

The net proceeds from the sale of units is being used to provide funding for the
operations of the Company during the development stage.

The Series A preferred stock, which the Company contemplates redeeming with a
portion of the proceeds of the initial public offering, is non-voting and, at
the option of the Company, is redeemable at a cash redemption price of $10 per
share.

In connection with the sale of the units, the Company recorded a non-cash charge
of $1,149,000 related to the sale of the common stock and warrants, with
corresponding increases to additional paid-in capital and warrants. The non-cash
financing cost has been measured as the difference between the estimated fair
value of the common stock of $11.00 per share (the mid-point of the estimated
range) and the allocated proceeds of $0.01 per share. Such non-cash financing
cost and corresponding increase in additional paid-in

                                       F-8
<PAGE>   87

                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

capital will be adjusted to the actual initial public offering price. The
warrants have been valued at an aggregate price of $50,000, or $0.50 per share,
as determined by an independent appraisal.

  Sale of Founders Shares

In August 1998, the Company sold 475,000 shares of common stock to investors as
founders shares at $0.01 per share. Such investors include the President and
Chief Executive Officer of the Company, certain directors of the Company, T.
Stephen Johnson, and other employees of T. Stephen Johnson & Associates. In
April 1999, based on discussions with the underwriters for the initial public
offering, the Company agreed to repurchase 275,000 founders shares at $0.01 per
share and issue 115,798 warrants to certain non-employee investors. The
difference between the proceeds from the sale, as adjusted for the 275,000
shares to be repurchased, and the estimated fair value of the common stock,
based on an assumed initial public offering price of $11.00 per share (the
mid-point of the estimated range), of $2,198,000 has been recorded as
compensation expense with a corresponding increase to additional paid-in
capital. Such compensation expense and corresponding increase to additional
paid-in capital relating to the sale of the founders shares will be adjusted to
the actual initial public offering price. The warrants have been valued at an
aggregate price of $57,899, or $0.50 per share, as determined by an independent
appraisal.

(4)  INCOME TAXES

For the period May 1, 1998 through December 31, 1998 no income tax expense or
benefit has been recognized. The primary reconciling difference between the
income tax benefit and the amount of benefit that would be expected by the
result of applying the federal statutory rate of 34% to the loss before income
taxes for the period from May 1, 1998 (date of inception) through December 31,
1998 is as follows:

<TABLE>
<S>                                                           <C>
Expected federal income tax benefit.........................  $(1,257,759)
Financing and compensation costs not deductible for income
  tax purposes..............................................    1,157,665
Establishment of valuation allowance........................      100,094
                                                              -----------
     Income tax expense.....................................  $        --
                                                              ===========
</TABLE>

The tax effects of temporary differences that give rise to significant portions
of the deferred tax assets at December 31, 1998 are as follows:

<TABLE>
<S>                                                           <C>
Deferred tax assets:
  Start-up costs............................................  $    51,837
  Net operating loss carryforward...........................       48,257
                                                              -----------
     Gross deferred tax asset...............................      100,094
  Less valuation allowance..................................      100,094
                                                              -----------
     Net deferred tax asset.................................  $        --
                                                              ===========
</TABLE>

In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of deferred tax assets is
dependent upon generation of future taxable income during the periods in which
those temporary differences become deductible. Management considers projected
future taxable income and tax planning strategies in making this assessment.
Management does not believe it is more likely than not the Company will realize
the benefits of these deductible differences. Accordingly, a valuation allowance
has been established for the deferred tax asset.

                                       F-9
<PAGE>   88

                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

At December 31, 1998, the Company had a net operating loss carryforward for
federal income tax purposes of approximately $140,000, which is available to
offset future federal taxable income, if any, through 2013.

(5)  SUBSEQUENT EVENTS

  Acquisition Activity

On May 6, 1999, the Company entered into a definitive agreement with Premier
Bancshares, Inc. (Premier), the bank holding company for Premier Bank, located
in Jefferson City, Missouri. At December 31, 1998, Premier had consolidated
total assets of $57.8 million, loans of $41.2 million, deposits of $48.8
million, and shareholders' equity of $4.4 million. The agreement provides for
the shareholders of Premier to exchange their shares of common stock, in a
tax-free reorganization, for $11.0 million of newly issued shares of common
stock of the Company (valued at the initial public offering price of the common
stock of the Company). The transaction, which requires the approval of bank
regulatory authorities and the shareholders of the Company and Premier, is
expected to close in the third quarter of 1999.

  Employment Agreements

The Company and Richard C. Jensen entered into an employment agreement which
provides that Mr. Jensen will serve as the President and Chief Executive Officer
of the Company and as President and Chief Executive Officer of Premier Bank upon
completion of the merger and the initial public offering. Mr. Jensen also serves
as a member of the board of directors of the Company and will serve on Premier
Bank's board of directors after the closing of the initial public offering. Mr.
Jensen's employment agreement has a three-year term and provides for a minimum
annual base salary of $250,000. Upon completion of the initial public offering,
Mr. Jensen will receive a payment of $150,000. In addition, the Board will issue
an option to Mr. Jensen to purchase up to 125,000 shares of common stock at the
initial public offering price of the common stock. This option will be
exercisable for a period of ten years. After the closing of the initial public
offering, in the event of a "change in control" of the Company (as defined in
his employment agreement), Mr. Jensen will be entitled to give written notice to
the Company of termination of the employment agreement and to receive a cash
payment equal to approximately 300% of the compensation received by Mr. Jensen
in the one-year period immediately preceding the change in control. In addition,
if Mr. Jensen elects to terminate the employment agreement pursuant to a change
in control, Mr. Jensen will further be entitled to, in lieu of shares of common
stock issuable upon the exercise of options, an amount in cash or common stock
equal to the excess of the fair market value of the common stock as of the date
of closing of the transaction effecting the change in control over the per share
exercise price of the options held by Mr. Jensen, times the number of shares of
common stock subject to such options. In the event that the board of directors
determines in its sole discretion that the Company is unable to close the
initial public offering, then the employment agreement may be terminated by the
board of directors at any time during the term of the employment agreement
without notice, with the condition that Mr. Jensen will be entitled to
liquidated damages in the amount of $250,000.

In connection with the agreement to acquire Premier Bancshares, Inc., the
Company has agreed entered into an employment agreement with Bruce W. Wiley, the
current President of Premier Bank. Mr. Wiley's employment agreement provides for
a five-year term commencing at the closing of the initial public offering. Mr.
Wiley's employment agreement provides for an annual base salary of $150,000 and
the grant of an option to purchase up to 70,000 shares of Company common stock
at the initial public offering price. 30,000 options will be granted under the
Company's stock option plan on the same terms as options issued to other members
of senior management and will vest over a period of three years. The remaining
40,000 options will be granted on the same terms as those warrants which were
issued to certain founders of the

                                      F-10
<PAGE>   89

                             RIVA BANCSHARES, INC.

                       (A DEVELOPMENT STAGE CORPORATION)

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

Company in April 1998 and will also be exercisable for 10 years. In addition,
Mr. Wiley's employment agreement provides that he will serve as a director of
the Company and his title following the merger and the initial public offering
will be President of the Mid-Missouri Market. In the event of a "change in
control" of the Company (as defined in his employment agreement), Mr. Wiley's
employment agreement provides that he may elect to give written notice to the
Company of termination of his employment agreement and to receive a cash payment
equal to approximately 300% of the compensation received by him in the one-year
period immediately preceding the change in control.

In addition, the Company has also entered into employment agreements with four
additional executive officers. All of these employment agreements provide for a
three-year term. These employment agreements provide for annual base salaries
and the grant of options to purchase up to an aggregate of 110,000 shares at the
initial public offering price. These options will be exercisable for a period of
ten years.

  Stock Option Plan


On April 29, 1999, the board of directors adopted the 1999 Stock Option Plan
(the 1999 Plan) to promote the Company's growth and financial success. Options
may be granted under the 1999 Plan to the Company's directors, officers, and
employees, as well as certain consultants and advisors. The 1999 Plan
contemplates the grant of nonqualified stock options and incentive stock
options. The 1999 Plan provides for option grants to purchase up to an aggregate
of 500,000 shares of common stock, subject to adjustment under certain
circumstances (the Option Shares). The 1999 Plan will expire upon the earlier to
occur of: (a) the date on which all Option Shares have been issued upon exercise
of options under the 1999 Plan; or (b) the tenth anniversary of the 1999 Plan's
effective date. The 1999 Plan will be administered by the board of directors or
by a committee appointed by the board and consisting of at least two
non-employee board members.


The exercise price of incentive stock options granted under the 1999 Plan will
be determined by the board of directors, but will in no event be less than 100%
of the market price of one share of common stock on the option grant date.
Nonqualified stock options under the 1999 Plan may be granted at an exercise
price of no less than 75% of the market price of the common stock on the date of
the grant. Vested options under the 1999 Plan may be exercised in whole or in
part, but in no event later than 10 years from the grant date. The board of
directors may at any time terminate, modify, or amend the 1999 Plan in any
respect, except that without shareholder approval the board of directors may
not:

- - Increase the number of Option Shares,

- - Extend the period during which options may be granted or exercised,

- - Change the class of 1999 Plan participants, or

- - Otherwise materially modify the requirements as to eligibility for
  participation in the 1999 Plan.

In no event will the termination, modification, or amendment of the 1999 Plan,
without the written consent of an optionee, affect his or her rights under an
option or right previously granted him or her. The 1999 Plan must be approved by
the Company's shareholders within twelve months from the adoption of the 1999
Plan by the board of directors.

                                      F-11
<PAGE>   90


                             RIVA BANCSHARES, INC.


                       (A DEVELOPMENT STAGE CORPORATION)



                                 BALANCE SHEET


                                 MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<S>                                                           <C>
                                 ASSETS
Cash........................................................  $   518,795
                                                              -----------
     Total assets...........................................  $   518,795
                                                              ===========

                  LIABILITIES AND SHAREHOLDERS' EQUITY
Obligation to repurchase common stock.......................  $     2,750
                                                              -----------
     Total liabilities......................................        2,750
                                                              -----------
Shareholders' equity:
  Series A preferred stock; $0.01 par value; 1,000,000
     shares authorized; 99,900 shares issued and
     outstanding; redemption price of $10.00................      999,000
  Common stock; $0.01 par value; 20,000,000 shares
     authorized; 575,000 shares issued and outstanding......        5,750
  Common stock to be repurchased (275,000 shares at $0.01
     per share).............................................       (2,750)
                                                              -----------
     Common stock outstanding after repurchase..............        3,000
                                                              -----------
  Additional paid-in capital................................    3,297,000
  Warrants to acquire 215,798 shares of common stock........      107,899
  Deficit accumulated during development stage..............   (3,890,854)
                                                              -----------
     Total shareholders' equity.............................      516,045
                                                              -----------
     Total liabilities and shareholders' equity.............  $   518,795
                                                              ===========
</TABLE>



See accompanying note to unaudited financial statements.


                                      F-12
<PAGE>   91


                             RIVA BANCSHARES, INC.


                       (A DEVELOPMENT STAGE CORPORATION)



                            STATEMENT OF OPERATIONS


                   FOR THE THREE MONTHS ENDED MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<S>                                                           <C>
Income:
  Interest income...........................................  $   7,418
  Other income..............................................        112
                                                              ---------
          Total income......................................      7,530
                                                              ---------
Expenses:
  Salary and benefits.......................................     67,337
  Legal and consulting fees.................................    125,120
  Other.....................................................      6,635
                                                              ---------
     Total expenses.........................................    199,092
                                                              ---------
     Net loss...............................................  $(191,562)
                                                              =========
Basic and diluted loss per share............................  $   (0.64)
                                                              =========
</TABLE>



See accompanying note to unaudited financial statements.


                                      F-13
<PAGE>   92


                             RIVA BANCSHARES, INC.


                       (A DEVELOPMENT STAGE CORPORATION)



                       STATEMENT OF SHAREHOLDERS' EQUITY


                   FOR THE THREE MONTHS ENDED MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                                                                              DEFICIT
                            SERIES A                                            WARRANTS    ACCUMULATED
                         PREFERRED STOCK       COMMON STOCK      ADDITIONAL    TO ACQUIRE     DURING
                       -------------------   -----------------     PAID-IN       COMMON     DEVELOPMENT
                        SHARES     AMOUNT     SHARES    AMOUNT     CAPITAL       STOCK         STAGE         TOTAL
                       --------   --------   --------   ------   -----------   ----------   -----------   -----------
<S>                    <C>        <C>        <C>        <C>      <C>           <C>          <C>           <C>
Balance, December 31,
  1998...............   99,900    $999,000    300,000   $3,000   $ 3,297,000    107,899     (3,699,292)   $   707,607
Net loss.............       --          --         --      --             --         --       (191,562)      (191,562)
                        ------    --------   --------   ------   -----------    -------     ----------    -----------
Balance, March 31,
  1999...............   99,900    $999,000    300,000   $3,000   $ 3,297,000    107,899     (3,890,854)   $   516,045
                        ======    ========   ========   ======   ===========    =======     ==========    ===========
</TABLE>



See accompanying note to unaudited financial statements.


                                      F-14
<PAGE>   93


                             RIVA BANCSHARES, INC.


                       (A DEVELOPMENT STAGE CORPORATION)



                            STATEMENT OF CASH FLOWS


                   FOR THE THREE MONTHS ENDED MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<S>                                                           <C>
Cash flows from operating activities:
  Net loss..................................................  $(191,562)
  Adjustments to reconcile net loss to net cash used in
     operating activities:
     Decrease in accrued payroll taxes......................     (1,158)
                                                              ---------
       Net cash used in operating activities................   (192,720)
Cash, beginning of period...................................    711,515
                                                              ---------
Cash, end of period.........................................  $ 518,795
                                                              =========
</TABLE>



See accompanying note to unaudited financial statements.


                                      F-15
<PAGE>   94


                             RIVA BANCSHARES, INC.


                      (A DEVELOPMENTAL STAGE CORPORATION)



                   NOTE TO THE UNAUDITED FINANCIAL STATEMENTS


                                 MARCH 31, 1999



NOTE A  BASIS OF PRESENTATION



The unaudited financial statements have been prepared in accordance with
generally accepted accounting principles for interim financial information.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments considered necessary for a fair
presentation have been included.


                                      F-16
<PAGE>   95

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders
Premier Bancshares, Inc.:

We have audited the accompanying consolidated balance sheets of Premier
Bancshares, Inc. and subsidiary (the Company) as of December 31, 1997 and 1998,
and the related consolidated statements of operations, shareholders' equity and
comprehensive income, and cash flows for each of the years in the three-year
period ended December 31, 1998. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Premier Bancshares,
Inc. and subsidiary as of December 31, 1997 and 1998, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1998, in conformity with generally accepted accounting
principles.

                                          KPMG LLP

St. Louis, Missouri
February 12, 1999, except for note 17
  for which the date is May 6, 1999

                                      F-17
<PAGE>   96

                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1998

<TABLE>
<CAPTION>
                                                                 1997          1998
                                                              -----------   ----------
<S>                                                           <C>           <C>
                                        ASSETS
Cash and due from banks.....................................  $   514,002    1,156,049
Interest-bearing deposits...................................      497,540      410,774
Federal funds sold..........................................    1,802,000    5,111,000
                                                              -----------   ----------
     Cash and cash equivalents..............................    2,813,542    6,677,823
Debt and marketable equity securities available-for-sale, at
  fair value................................................    5,417,750    6,477,945
Loans, net..................................................   23,342,301   41,170,698
Premises and equipment, net.................................    1,393,233    2,543,762
Accrued interest receivable.................................      268,335      348,624
Other assets................................................      481,681      536,976
                                                              -----------   ----------
     Total assets...........................................  $33,716,842   57,755,828
                                                              ===========   ==========
                         LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Noninterest-bearing.......................................  $ 1,478,183    2,817,137
  Interest-bearing..........................................   26,874,744   45,998,685
                                                              -----------   ----------
     Total deposits.........................................   28,352,927   48,815,822
Federal Home Loan Bank advances.............................      940,000    3,445,153
Note payable................................................    1,050,000      750,000
Accrued interest payable....................................      115,715      207,529
Other liabilities...........................................       36,616       99,163
                                                              -----------   ----------
     Total liabilities......................................   30,495,258   53,317,667
                                                              -----------   ----------
Commitments and contingencies
Shareholders' equity:
  Common stock, $1 par value, 100,000 shares authorized,
     32,843 and 41,834 shares issued and outstanding in 1997
     and 1998, respectively.................................       32,843       41,834
  Surplus...................................................    3,394,172    4,553,421
  Accumulated deficit.......................................     (213,383)    (191,030)
  Accumulated other comprehensive income....................        7,952       33,936
                                                              -----------   ----------
     Total shareholders' equity.............................    3,221,584    4,438,161
                                                              -----------   ----------
     Total liabilities and shareholders' equity.............  $33,716,842   57,755,828
                                                              ===========   ==========
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-18
<PAGE>   97

                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                 YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998

<TABLE>
<CAPTION>
                                                                 1996        1997        1998
                                                              ----------   ---------   ---------
<S>                                                           <C>          <C>         <C>
Interest income:
  Interest and fees on loans................................  $1,008,332   1,750,020   2,849,946
  Interest and dividends on debt and marketable equity
     securities.............................................     359,220     356,490     407,387
  Interest on federal funds sold............................      62,763      68,702     182,177
                                                              ----------   ---------   ---------
     Total interest income..................................   1,430,315   2,175,212   3,439,510
                                                              ----------   ---------   ---------
Interest expense:
  Interest on deposits......................................     855,131   1,253,198   1,884,612
  Interest on Federal Home Loan Bank advances...............          --      21,905     132,748
  Interest on note payable..................................      27,744      33,975      72,140
                                                              ----------   ---------   ---------
     Total interest expense.................................     882,875   1,309,078   2,089,500
                                                              ----------   ---------   ---------
     Net interest income....................................     547,440     866,134   1,350,010
Provision for loan losses...................................      80,582     112,279     291,734
                                                              ----------   ---------   ---------
     Net interest income after provision for loan losses....     466,858     753,855   1,058,276
                                                              ----------   ---------   ---------
Noninterest income:
  Service charges on deposits...............................      18,889      34,930      58,958
  Loss on sale of securities, net...........................          --        (210)         --
  Gain on sale of loans, net................................      16,922      26,270      70,055
  Other noninterest income..................................      11,461      28,314      39,504
                                                              ----------   ---------   ---------
     Total noninterest income...............................      47,272      89,304     168,517
                                                              ----------   ---------   ---------
Noninterest expense:
  Salaries and employee benefits............................     298,307     354,371     598,308
  Occupancy and equipment expense...........................      82,030     118,965     188,108
  Other noninterest expense.................................     247,024     262,315     409,498
                                                              ----------   ---------   ---------
     Total noninterest expense..............................     627,361     735,651   1,195,914
                                                              ----------   ---------   ---------
     Income (loss) before income tax expense................    (113,231)    107,508      30,879
Income tax expense..........................................          --      10,613       8,526
                                                              ----------   ---------   ---------
     Net income (loss)......................................  $ (113,231)     96,895      22,353
                                                              ==========   =========   =========
Basic and diluted earnings (loss) per share.................  $    (3.54)       2.99        0.55
                                                              ==========   =========   =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-19
<PAGE>   98

                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME
                 YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998

<TABLE>
<CAPTION>
                                                                                        ACCUMULATED
                                                                                           OTHER
                                     COMMON STOCK                             ACCU-       COMPRE-         TOTAL
                                   ----------------               TREASURY   MULATED      HENSIVE     SHAREHOLDERS'
                                   SHARES   AMOUNT     SURPLUS     STOCK     DEFICIT      INCOME         EQUITY
                                   ------   -------   ---------   --------   --------   -----------   -------------
<S>                                <C>      <C>       <C>         <C>        <C>        <C>           <C>
Balance at December 31, 1995.....  35,020   $35,020   3,605,580   (307,530)  (189,517)     47,633       3,191,186
Retirement of treasury stock.....  (3,000)   (3,000)   (304,530)   307,530         --          --              --
Transfer from accumulated deficit
  to surplus.....................      --        --       7,530         --     (7,530)         --              --
Comprehensive income:
  Net loss.......................      --        --          --         --   (113,231)         --        (113,231)
  Other comprehensive income --
    change in unrealized gain
    (loss) on securities
    available-for-sale, net of
    tax..........................      --        --          --         --         --     (61,756)        (61,756)
                                                                                                        ---------
    Total comprehensive income...                                                                        (174,987)
                                   ------   -------   ---------   --------   --------     -------       ---------
Balance at December 31, 1996.....  32,020    32,020   3,308,580         --   (310,278)    (14,123)      3,016,199
Issuance of common stock.........     823       823      85,592         --         --          --          86,415
Comprehensive income:
  Net income.....................      --        --          --         --     96,895          --          96,895
  Other comprehensive income --
    change in unrealized gain
    (loss) on securities
    available-for-sale, net of
    tax and reclassification
    amount.......................      --        --          --         --         --      22,075          22,075
                                                                                                        ---------
    Total comprehensive income...                                                                         118,970
                                   ------   -------   ---------   --------   --------     -------       ---------
Balance at December 31, 1997.....  32,843    32,843   3,394,172         --   (213,383)      7,952       3,221,584
Issuance of common stock.........   9,231     9,231   1,190,799         --         --          --       1,200,030
Purchase of treasury stock.......      --        --          --    (31,790)        --          --         (31,790)
Retirement of treasury stock.....    (240)     (240)    (31,550)    31,790         --          --              --
Comprehensive income:
  Net income.....................      --        --          --         --     22,353          --          22,353
  Other comprehensive income --
    change in unrealized gain
    (loss) on securities
    available-for-sale, net of
    tax..........................      --        --          --         --         --      25,984          25,984
                                                                                                        ---------
    Total comprehensive income...                                                                          48,337
                                   ------   -------   ---------   --------   --------     -------       ---------
Balance at December 31, 1998.....  41,834   $41,834   4,553,421         --   (191,030)     33,936       4,438,161
                                   ======   =======   =========   ========   ========     =======       =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-20
<PAGE>   99

                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                 YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998


<TABLE>
<CAPTION>
                                                                  1996          1997           1998
                                                              ------------   -----------   ------------
<S>                                                           <C>            <C>           <C>
Cash flows from operating activities:
  Net income (loss).........................................  $   (113,231)  $    96,895   $     22,353
  Adjustments to reconcile net income (loss) to net cash
    provided by (used in) operating activities:
    Depreciation and amortization...........................        59,405        73,823        115,188
    Provision for loan losses...............................        80,582       112,279        291,734
    Loss on sale of securities..............................            --           210             --
    Gain on sale of loans, net..............................       (16,922)      (26,270)       (70,055)
    Increase in accrued interest receivable.................       (15,438)      (83,205)       (80,289)
    Increase in accrued interest payable....................        25,100        29,768         91,814
    Increase in other assets................................        (3,459)     (459,880)       (55,295)
    Other, net..............................................        (9,877)       43,701         49,161
  Originations of loans held for sale.......................    (1,705,300)   (2,060,385)    (6,194,486)
  Proceed from sales of loans held for sale.................     1,722,222     2,086,655      6,041,376
                                                              ------------   -----------   ------------
      Net cash provided by (used in) operating activities...        23,082      (186,409)       211,501
                                                              ------------   -----------   ------------
Cash flows from investing activities:
  Proceeds from sales of debt and marketable equity
    securities available-for-sale...........................            --       553,120             --
  Proceeds from maturities and principal payments on debt
    and marketable equity securities available-for-sale.....     1,726,054     2,564,969      3,542,196
  Purchases of debt and marketable equity securities
    available-for-sale......................................    (2,693,239)   (2,260,555)    (4,575,742)
  Net increase in loans.....................................    (9,022,096)   (8,249,077)   (17,896,966)
  Purchases of premises and equipment, net..................      (709,899)      (67,658)    (1,252,996)
                                                              ------------   -----------   ------------
      Net cash used in investing activities.................   (10,699,180)   (7,459,201)   (20,183,508)
                                                              ------------   -----------   ------------
Cash flows from financing activities:
  Net increase in deposits..................................    10,761,404     6,084,663     20,462,895
  Federal Home Loan Bank advances...........................            --     1,940,000      2,805,000
  Principal payments on Federal Home Loan Bank advances.....            --    (1,000,000)      (299,847)
  Proceeds from note payable................................            --     1,050,000             --
  Repayment of note payable.................................            --      (300,000)      (300,000)
  Purchase of treasury stock................................            --            --        (31,790)
  Proceeds from sale of common stock........................            --        86,415      1,200,030
                                                              ------------   -----------   ------------
      Net cash provided by financing activities.............    10,761,404     7,861,078     23,836,288
                                                              ------------   -----------   ------------
      Net increase in cash and cash equivalents.............        85,306       215,468      3,864,281
Cash and cash equivalents at beginning of year..............     2,512,768     2,598,074      2,813,542
                                                              ------------   -----------   ------------
Cash and cash equivalents at end of year....................  $  2,598,074   $ 2,813,542   $  6,677,823
                                                              ============   ===========   ============
Supplemental information -- interest paid...................  $    857,775   $ 1,279,310   $  1,997,686
                                                              ============   ===========   ============
</TABLE>


See accompanying notes to consolidated financial statements.

                                      F-21
<PAGE>   100

                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       DECEMBER 31, 1996, 1997, AND 1998

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Premier Bancshares, Inc. provides a full range of banking services to corporate
and individual customers throughout Jefferson City and Columbia, Missouri,
through its wholly owned subsidiary, Premier Bank (the Bank). Premier
Bancshares, Inc. and the Bank (the Company), which operate as a single business
segment, are subject to competition from other financial and nonfinancial
institutions providing financial products in these Missouri markets.
Additionally, the Company is subject to the regulations of certain federal and
state agencies and undergoes periodic examinations by those regulatory agencies.

The accounting and reporting policies of the Company conform, in all material
respects, to generally accepted accounting principles within the banking
industry.

The more significant of the Company's accounting policies are set forth below:

     Use of Estimates

     The preparation of the consolidated financial statements in conformity with
     generally accepted accounting principles requires management to make
     estimates and assumptions, including the determination of the allowance for
     loan losses, that affect the reported amounts of assets and liabilities and
     disclosure of contingent assets and liabilities at the date of the
     consolidated financial statements and the reported amounts of revenues and
     expenses during the reporting period. Actual results differ from those
     estimates.

     Principles of Consolidation

     The consolidated financial statements include the accounts of Premier
     Bancshares, Inc. and the Bank. All significant intercompany accounts and
     transactions have been eliminated in consolidation.

     Cash and Cash Equivalents

     For purposes of the consolidated statements of cash flows, cash and cash
     equivalents include cash, due from banks, interest-bearing deposits, and
     federal funds sold.

     Investment Securities

     At the time of purchase for the periods covered, all debt and equity
     securities were classified as available-for-sale. Unrealized gains and
     losses, net of tax, are excluded from earnings and reported as accumulated
     other comprehensive income, a separate component of shareholders' equity,
     until realized. A decline in the market value of any security below cost
     that is deemed other than temporary results in a charge to earnings and the
     establishment of a new cost basis for the security.

     Premiums and discounts are amortized or accreted over the lives of the
     respective securities as an adjustment to yield using the interest method.
     Dividend and interest income is recognized when earned. Realized gains and
     losses are included in earnings and are derived using the specific-
     identification method for determining the cost of securities sold.

     The Bank, as a member of the Federal Home Loan Bank System administered by
     the Federal Housing Finance Board, is required to maintain an investment in
     the capital stock of the Federal Home Loan Bank (FHLB) in an amount equal
     to the greater of 1% of the Bank's total mortgage-related assets at the
     beginning of each year, 0.3% of the Bank's total assets at the beginning of
     each

                                      F-22
<PAGE>   101
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     year, or 5% of advances from the FHLB to the Bank. This investment is
     recorded at cost which represents redemption value.

     Loans

     Interest on loans is credited to income based upon the principal amount
     outstanding. The recognition of interest income is discontinued when, in
     management's judgment, the interest will not be collectible in accordance
     with the contractual terms of the loan agreement or when either principal
     or interest is past due over 90 days. Subsequent payments received on such
     loans are applied to principal if there is any doubt as to the
     collectibility of such principal; otherwise, such receipts are recorded as
     interest income. Loans are returned to accrual status when management
     believes full collectibility of principal and interest is expected.

     A loan is considered impaired when it is probable the Company will be
     unable to collect all amounts due -- both principal and
     interest -- according to the contractual terms of the loan agreement. When
     measuring impairment, the expected future cash flows of an impaired loan
     are discounted at the loan's effective interest rate. Alternatively,
     impairment is measured by reference to an observable market price, if one
     exists, or the fair value of the collateral for a collateral-dependent
     loan. Regardless of the historical measurement method used, the Company
     measures impairment based on the fair value of the collateral when
     foreclosure is probable. Additionally, impairment of a restructured loan is
     measured by discounting the total expected future cash flows at the loan's
     effective rate of interest as stated in the original loan agreement. The
     Company uses its nonaccrual policy for recognizing interest income on
     impaired loans.


     The Company originates certain loans which are sold in the secondary
     mortgage market. These long-term, fixed-rate loans are sold on a
     note-by-note basis. Immediately upon locking in an interest rate, the
     Company enters into an agreement to sell the mortgage loan without
     recourse. The Company allocates the entire cost of loans originated to the
     mortgage loans, as the Company does not retain servicing. These loans held
     for sale are included in loans, net in the consolidated balance sheets.


     The allowance for loan losses is available to absorb loan charge-offs. The
     allowance is increased by provisions charged to expense and reduced by loan
     charge-offs less recoveries. The provision charged to expense is that
     amount which management believes is sufficient to bring the balance of the
     allowance for loan losses to a level adequate to absorb potential loan
     losses, based on their knowledge and evaluation of the current loan
     portfolio and the current economic environment in which the borrowers of
     the Bank operate.

     Management believes the allowance for loan losses is adequate to absorb
     losses in the loan portfolio. While management uses available information
     to recognize loan losses, future additions to the allowance may be
     necessary based on changes in economic conditions and changes in the
     financial condition of borrowers. Additionally, regulatory agencies, as an
     integral part of the examination process, periodically review the Bank's
     allowance for loan losses. Such agencies may require the Bank to increase
     its allowance for loan losses based on their judgments and interpretations
     about information available to them at the time of their examinations.

     Premises and Equipment

     Premises and equipment are stated at cost less accumulated depreciation.
     Depreciation is provided using the straight-line method over the estimated
     useful lives of the respective assets, which is 50 years for buildings, and
     range from 3 to 10 years for furniture, fixtures, and equipment. Property
     additions and betterments are capitalized, while maintenance and repairs
     which do not extend the useful life of the asset are expensed as incurred.

                                      F-23
<PAGE>   102
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Income Taxes

     Premier Bancshares, Inc. and the Bank file consolidated income tax returns.

     Income taxes are accounted for under the asset and liability method.
     Deferred tax assets and liabilities are recognized for the estimated future
     tax consequences attributable to differences between the financial
     statement carrying amounts of existing assets and liabilities and their
     respective tax bases. Deferred tax assets and liabilities are measured
     using enacted tax rates in effect for the year in which those temporary
     differences are expected to be recovered or settled. The effect on deferred
     tax assets and liabilities of a change in tax rates is recognized in income
     in the period which includes the enactment date.

     Treasury Stock

     The purchase of the Company's common stock is recorded at cost. Upon
     subsequent reissuance or retirement, the treasury stock account is reduced
     by the average cost basis of such common stock.

     Earnings (Loss) Per Share

     As the Company has no dilutive instruments, basic earnings (loss) per share
     and dilutive earnings (loss) per share are equal. Basic earnings (loss) per
     share is computed by dividing net income (loss) by 32,020, 32,375, and
     40,443, the weighted average number of common shares outstanding during
     1996, 1997, and 1998, respectively.

     Financial Instruments

     Financial instruments are defined as cash, evidence of an ownership
     interest in any entity, or a contract that both imposes on one entity a
     contractual obligation to deliver cash or another financial instrument to a
     second entity, and conveys to that second entity a contractual right to
     receive cash or another financial instrument from the first entity.

     Impairment of Long-Lived Assets

     Long-lived assets are reviewed for impairment whenever events or changes in
     circumstances indicate that the carrying amount of an asset may not be
     recoverable. Recoverability of assets to be held and used is measured by a
     comparison of the carrying amount of an asset to future net cash flow
     expected to be generated by the asset. If such assets are considered to be
     impaired, the impairment to be recognized is measured as the amount by
     which the carrying amount of the assets exceeds the fair value of the
     assets. Assets to be disposed of are reported at the lower of the carrying
     amount or fair value less costs to sell.

     Comprehensive Income

     The Company adopted Statement of Financial Accounting Standards (SFAS) No.
     130, Reporting Comprehensive Income, during 1998. SFAS No. 130 establishes
     standards for reporting and display of comprehensive income and its
     components (revenues, expenses, gains, and losses) in a full set of
     general-purpose financial statements. SFAS No. 130 requires that all items
     required to be recognized under accounting standards as components of
     comprehensive income be reported in a financial statement that is displayed
     with the same prominence as other financial statements, and requires an
     enterprise to (a) classify items of other comprehensive income by their
     nature in a financial statement and (b) display the accumulated balance of
     other comprehensive income separately from retained earnings and additional
     paid-in capital in the equity section of a statement of financial position.
     The

                                      F-24
<PAGE>   103
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Company reports comprehensive income in the consolidated statements of
     shareholders' equity and comprehensive income. The adoption of SFAS No. 130
     did not have an effect on the financial position or results of operations
     of the Company.

(2)  REGULATORY RESTRICTIONS AND CAPITAL REQUIREMENTS

The Bank is subject to various regulatory capital requirements administered by
federal and state banking agencies. Failure to meet minimum capital requirements
can initiate certain mandatory, and possibly additional discretionary, actions
by regulators that, if undertaken, could have a direct material effect on the
Bank's financial statements. Under capital adequacy guidelines, the Bank must
meet specific capital guidelines that involve quantitative measures of assets,
liabilities, and certain off-balance-sheet items as calculated under regulatory
accounting practices. The capital amounts and classification of the Bank are
subject to qualitative judgments by the regulators about components,
risk-weightings, and other factors. As of December 31, 1997 and 1998, without
prior approval of the regulatory banking authorities, the Bank was unable to pay
cash dividends on its common stock.

Quantitative measures established by regulations to ensure capital adequacy
require the Bank to maintain minimum amounts and ratios (set forth in the
following table) of total and Tier I capital to risk-weighted assets, and of
Tier I capital to adjusted average assets. Management believes, as of December
31, 1998, the Bank meets all capital and adequacy requirements to which it is
subject.

The Bank is also subject to the regulatory framework for prompt corrective
action. The Bank's most recent notification from the Federal Deposit Insurance
Corporation, dated November 30, 1998, categorized it as well capitalized under
the regulatory framework for prompt corrective action. To be categorized as well
capitalized, the Bank must maintain minimum total risk-based, Tier I risk-based,
and Tier I to adjusted average assets ratios as set forth in the following
table. There are no obligations or events since November 30, 1998 that
management believes have changed the Bank's category.

The actual and required capital amounts and ratios for the Bank as of December
31, 1997 and 1998 are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                  REQUIREMENTS TO
                                                                    CAPITAL       BE CLASSIFIED AS
                                                    ACTUAL        REQUIREMENTS    WELL CAPITALIZED
                                                --------------   --------------   ----------------
                                                AMOUNT   RATIO   AMOUNT   RATIO   AMOUNT    RATIO
                                                ------   -----   ------   -----   -------   ------
    <S>                                         <C>      <C>     <C>      <C>     <C>       <C>
    1997:
      Total capital (to risk-weighted
         assets)..............................  $4,425   23.51%  $1,505   8.00%   $1,882    10.00%
      Tier I capital (to risk-weighted
         assets)..............................   4,215   22.40      753   4.00     1,129     6.00
      Tier I capital (to average assets)......   4,215   13.20      958   3.00     1,596     5.00
                                                ======   =====   ======   ====    ======    =====
</TABLE>

<TABLE>
<CAPTION>
                                                                                  REQUIREMENTS TO
                                                                    CAPITAL       BE CLASSIFIED AS
                                                    ACTUAL        REQUIREMENTS    WELL CAPITALIZED
                                                --------------   --------------   ----------------
                                                AMOUNT   RATIO   AMOUNT   RATIO   AMOUNT    RATIO
                                                ------   -----   ------   -----   -------   ------
    <S>                                         <C>      <C>     <C>      <C>     <C>       <C>
    1998:
      Total capital (to risk-weighted
         assets)..............................  $5,513   13.24%  $3,330   8.00%   $4,163    10.00%
      Tier I capital (to risk-weighted
         assets)..............................   5,074   12.19    1,665   4.00     2,498     6.00
      Tier I capital (to average assets)......   5,074    9.09    1,675   3.00     2,792     5.00
                                                ======   =====   ======   ====    ======    =====
</TABLE>

                                      F-25
<PAGE>   104
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(3)  DEBT AND MARKETABLE EQUITY SECURITIES

The amortized cost and fair values of debt and marketable equity securities
available-for-sale at December 31, 1997 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                             1997
                                                       ------------------------------------------------
                                                                      GROSS        GROSS
                                                       AMORTIZED    UNREALIZED   UNREALIZED     FAIR
                                                          COST        GAINS        LOSSES       VALUE
                                                       ----------   ----------   ----------   ---------
    <S>                                                <C>          <C>          <C>          <C>
    Debt securities:
      U.S. Treasury securities.......................  $  759,840      5,743           --       765,583
      U.S. Government corporations and agencies......   3,753,039      8,394       (3,689)    3,757,744
      Obligations of state and political
         subdivisions................................     358,748      3,286         (938)      361,096
      Mortgage-backed securities.....................     454,575      2,671       (3,419)      453,827
                                                       ----------     ------       ------     ---------
                                                        5,326,202     20,094       (8,046)    5,338,250
                                                       ----------     ------       ------     ---------
    Marketable equity securities:
      Federal Home Loan Bank stock...................      77,000         --           --        77,000
      Other..........................................       2,500         --           --         2,500
                                                       ----------     ------       ------     ---------
                                                           79,500         --           --        79,500
                                                       ----------     ------       ------     ---------
                                                       $5,405,702     20,094       (8,046)    5,417,750
                                                       ==========     ======       ======     =========
</TABLE>

<TABLE>
<CAPTION>
                                                                        1998
                                                 ---------------------------------------------------
                                                                 GROSS         GROSS
                                                 AMORTIZED     UNREALIZED    UNREALIZED      FAIR
                                                    COST         GAINS         LOSSES        VALUE
                                                 ----------    ----------    ----------    ---------
<S>                                              <C>           <C>           <C>           <C>
Debt securities:
  U.S. Treasury securities.....................  $  506,230       6,580            --        512,810
  U.S. Government corporations and agencies....   4,860,592      35,828        (2,773)     4,893,647
  Obligations of state and political
     subdivisions..............................     359,279      10,880            --        370,159
  Mortgage-backed securities...................     524,525       3,355        (2,451)       525,429
                                                 ----------      ------        ------      ---------
                                                  6,250,626      56,643        (5,224)     6,302,045
                                                 ----------      ------        ------      ---------
Marketable equity securities:
  Federal Home Loan Bank stock.................     173,400          --            --        173,400
  Other........................................       2,500          --            --          2,500
                                                 ----------      ------        ------      ---------
                                                    175,900          --            --        175,900
                                                 ----------      ------        ------      ---------
                                                 $6,426,526      56,643        (5,224)     6,477,945
                                                 ==========      ======        ======      =========
</TABLE>

                                      F-26
<PAGE>   105
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The amortized cost and fair values of debt securities available-for-sale at
December 31, 1997 and 1998, by contractual maturity, are shown below. Actual
maturities may differ from contractual maturities because borrowers have the
right to repay obligations with or without prepayment penalties.

<TABLE>
<CAPTION>
                                                        1997                       1998
                                               -----------------------    ----------------------
                                               AMORTIZED       FAIR       AMORTIZED      FAIR
                                                  COST         VALUE        COST         VALUE
                                               ----------    ---------    ---------    ---------
<S>                                            <C>           <C>          <C>          <C>
Due in one year or less......................  $  499,372      499,807      750,225      753,273
Due after one year through five years........   3,765,535    3,770,534    2,231,764    2,091,082
Due after five years through ten years.......   1,061,295    1,067,909    3,010,558    3,202,383
Due after ten years..........................          --           --      258,079      255,307
                                               ----------    ---------    ---------    ---------
                                               $5,326,202    5,338,250    6,250,626    6,302,045
                                               ==========    =========    =========    =========
</TABLE>

Debt and marketable equity securities with carrying values aggregating
$1,464,302 and $1,369,034 at December 31, 1997 and 1998, respectively, were
pledged to secure public funds and for other purposes as required or permitted
by law.

(4)  LOANS

The composition of the loan portfolio at December 31, 1997 and 1998 is as
follows:

<TABLE>
<CAPTION>
                                                                 1997           1998
                                                              -----------    ----------
<S>                                                           <C>            <C>
Commercial..................................................  $ 2,905,207     5,292,128
Real estate.................................................   19,329,657    34,465,883
Installment and others......................................    1,317,437     1,618,363
Loans held for sale.........................................           --       233,165
                                                              -----------    ----------
                                                               23,552,301    41,609,539
Allowance for loan losses...................................     (210,000)     (438,841)
                                                              -----------    ----------
     Loans, net.............................................  $23,342,301    41,170,698
                                                              ===========    ==========
</TABLE>

The Bank grants commercial, residential mortgage, and installment loans to
customers primarily in their service area of Jefferson City and Columbia,
Missouri. The Company has a diversified loan portfolio, with no particular
concentration of credit in any one economic sector in this service area;
however, a substantial portion of the portfolio is concentrated in and secured
by real estate. The ability of the Company's borrowers to honor their
contractual obligations is dependent upon the local economies and their effect
on the real estate market.

Following is a summary of activity for the year ended December 31, 1998, of
loans to executive officers and directors or to entities in which such
individuals had beneficial interest as shareholders, officers, or directors.
Such loans were made in the normal course of business on substantially the same
terms, including interest rates and collateral, as those prevailing at the same
time for comparable transactions with other persons, and did not involve more
than the normal risk of collectibility.

<TABLE>
<S>                                                           <C>
Balance at December 31, 1997................................  $273,332
New loans...................................................   886,100
Payments received...........................................  (654,098)
                                                              --------
Balance at December 31, 1998................................  $505,334
                                                              ========
</TABLE>

                                      F-27
<PAGE>   106
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Transactions in the allowance for loan losses for the years ended December 31,
1996, 1997, and 1998 are summarized as follows:

<TABLE>
<CAPTION>
                                                                    1996      1997      1998
                                                                  --------   -------   -------
    <S>                                                           <C>        <C>       <C>
    Balance at January 1........................................  $ 63,430   120,000   210,000
    Provision charged to expense................................    80,582   112,279   291,734
    Loans charged-off...........................................   (24,012)  (22,641)  (64,643)
    Recoveries of loans previously charged-off..................        --       362     1,750
                                                                  --------   -------   -------
    Balance at December 31......................................  $120,000   210,000   438,841
                                                                  ========   =======   =======
</TABLE>

A summary of impaired loans at December 31, 1997 and 1998 follows:

<TABLE>
<CAPTION>
                                                                    1997      1998
                                                                  --------   ------
    <S>                                                           <C>        <C>
    Nonaccrual loans............................................  $161,234   94,072
    Impaired loans continuing to accrue interest................        --       --
                                                                  --------   ------
         Total impaired loans...................................  $161,234   94,072
                                                                  ========   ======
    Allowance for losses on impaired loans......................  $ 27,532   24,072
    Impaired loans with no related allowance for loan losses....        --       --
                                                                  ========   ======
</TABLE>

The average balance of impaired loans during 1997 and 1998 was $82,690 and
$158,233, respectively.

There were no nonaccrual or impaired loans as of and for the year ended December
31, 1996. A summary of interest income on nonaccrual and other impaired loans
for 1997 and 1998 is as follows:

<TABLE>
<CAPTION>
                                                                              IMPAIRED LOANS
                                                                 NONACCRUAL    CONTINUING TO
                                                                   LOANS      ACCRUE INTEREST   TOTAL
                                                                 ----------   ---------------   -----
    <S>                                                          <C>          <C>               <C>
    1997:
      Income recognized........................................    $   --             --           --
      Interest income had interest accrued.....................     7,399             --        7,399
                                                                   ======          =====        =====
    1998:
      Income recognized........................................    $   --             --           --
      Interest income had interest accrued.....................     7,650             --        7,650
                                                                   ======          =====        =====
</TABLE>

(5)  PREMISES AND EQUIPMENT

A summary of premises and equipment at December 31, 1997 and 1998 is as follows:

<TABLE>
<CAPTION>
                                                                     1997        1998
                                                                  ----------   ---------
    <S>                                                           <C>          <C>
    Land........................................................  $  400,000     650,000
    Buildings...................................................     872,839   1,552,925
    Furniture, fixtures, and equipment..........................     236,578     545,114
                                                                  ----------   ---------
                                                                   1,509,417   2,748,039
    Less accumulated depreciation...............................     116,184     204,277
                                                                  ----------   ---------
                                                                  $1,393,233   2,543,762
                                                                  ==========   =========
</TABLE>

Amounts charged to occupancy expense for depreciation aggregated $43,769,
$60,193, and $102,467 for the years ended December 31, 1996, 1997, and 1998,
respectively.

                                      F-28
<PAGE>   107
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

At December 31, 1998, the Bank had entered into an operating lease for a
facility which begins in February 2000 and expires in 2005. Minimum future lease
payments required are as follows:

<TABLE>
    <S>                                                           <C>
    Year ending December 31:
      1999......................................................  $     --
      2000......................................................    24,475
      2001......................................................    26,700
      2002......................................................    26,700
      2003......................................................    26,700
      2004 and thereafter.......................................    28,925
                                                                  --------
                                                                  $133,500
                                                                  ========
</TABLE>

(6)  INTEREST-BEARING DEPOSITS

A summary of interest-bearing deposits at December 31, 1997 and 1998 is as
follows:

<TABLE>
<CAPTION>
                                                                     1997          1998
                                                                  -----------   ----------
    <S>                                                           <C>           <C>
    NOW and money market demand accounts........................  $ 3,008,584    6,080,659
    Savings.....................................................    6,091,624   12,454,092
    Other time deposits:
      Less than $100,000........................................   11,490,200   16,267,823
      $100,000 and over.........................................    6,284,336   11,196,111
                                                                  -----------   ----------
                                                                  $26,874,744   45,998,685
                                                                  ===========   ==========
</TABLE>

Interest expense on deposits for the years ended December 31, 1996, 1997, and
1998 is summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996       1997        1998
                                                                --------   ---------   ---------
    <S>                                                         <C>        <C>         <C>
    NOW and money market demand accounts......................  $ 80,291     123,663     171,269
    Savings...................................................    86,675     242,812     401,601
    Other time deposits.......................................   688,165     886,723   1,311,742
                                                                --------   ---------   ---------
                                                                $855,131   1,253,198   1,884,612
                                                                ========   =========   =========
</TABLE>

The maturities of other time deposits at December 31, 1998 are show below.
Expected maturities may differ from contractual maturities because depositors
may redeem deposits early.

<TABLE>
    <S>                                                           <C>
    Due in three months or less.................................  $ 7,032,398
    Due in greater than three months through one year...........   13,901,527
    Due in greater than one year through three years............    5,550,580
    Due in greater than three years.............................      979,429
                                                                  -----------
                                                                  $27,463,934
                                                                  ===========
</TABLE>

                                      F-29
<PAGE>   108
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(7)  FEDERAL HOME LOAN BANK ADVANCES

At December 31, 1998 and 1997, the Bank has fixed rate advances outstanding with
the Federal Home Loan Bank of Des Moines, with stated maturities as follows:

<TABLE>
<CAPTION>
                                                             1997                    1998
                                                      -------------------    ---------------------
                                                                 WEIGHTED                 WEIGHTED
                                                                 INTEREST       1998      INTEREST
                                                       AMOUNT      RATE        AMOUNT       RATE
                                                      --------   --------    ----------   --------
<S>                                                   <C>        <C>         <C>          <C>
Due in one year or less.............................  $500,000     6.02%     $  250,000     6.18%
Due after five years................................   440,000     6.43       3,195,153     5.70
                                                      --------     ====      ----------     ====
                                                      $940,000               $3,445,153
                                                      ========               ==========
</TABLE>

The Bank maintains an $8.3 million line of credit with the FHLB and had
availability under that line of $4.9 million at December 31, 1998.

FHLB advances are secured under a blanket agreement which assigns all FHLB stock
and one-to-four family mortgage loans equal to 130% of the outstanding advance
balance.

(8)  NOTE PAYABLE

The note payable at December 31, 1998 is a term loan between the Company and an
unaffiliated financial institution which bears interest at the prime rate (7.75%
at December 31, 1998), is due on November 15, 1999, and is secured by 35,020
common shares of the Bank.

(9)  OTHER COMPREHENSIVE INCOME

The Company's other comprehensive income included the following components:

<TABLE>
<CAPTION>
                                                                   1996       1997      1998
                                                                 --------    ------    ------
    <S>                                                          <C>         <C>       <C>
    Net realized and unrealized gain (loss) on securities
      available-for-sale, net of tax.........................    $(61,756)   22,214    25,984
    Less adjustment for net securities loss realized in net
      income, net of tax.....................................          --      (139)       --
                                                                 --------    ------    ------
                                                                 $(61,756)   22,075    25,984
                                                                 ========    ======    ======
</TABLE>

(10)  INCOME TAXES

The components of income tax expense for the years ended December 31, 1996,
1997, and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                  1996       1997       1998
                                                                --------    -------    ------
    <S>                                                         <C>         <C>        <C>
    Current expense:
      Federal...............................................    $     --      8,926        --
      State.................................................          --      1,687     8,526
      Increase(decrease)in the beginning of the year balance
         of the valuation allowance for deferred tax
         assets.............................................      42,895    (39,038)   (6,416)
    Deferred -- federal.....................................     (42,895)    39,038     6,416
                                                                --------    -------    ------
                                                                $     --     10,613     8,526
                                                                ========    =======    ======
</TABLE>

                                      F-30
<PAGE>   109
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

A reconciliation of expected income tax expense to federal income tax expense,
computed by applying the federal statutory rate of 34% to income (loss) before
income tax expense for the years ended December 31, 1996, 1997, and 1998 to
reported income tax expense, is as follows:

<TABLE>
<CAPTION>
                                                           1996       1997       1998
                                                         --------   --------   --------
<S>                                                      <C>        <C>        <C>
Income tax expense (benefit) at statutory rate.........  $(38,499)  $ 36,553   $ 10,499
Increase (decrease) in income taxes resulting from:
  State income tax, net of federal income tax
     benefit...........................................        --      1,113      5,627
  Officer's life insurance -- book to tax treatment....        --        861     (4,222)
  Change in the beginning of the year balance of the
     valuation allowance for deferred tax assets
     allocated to income tax expense...................    42,895    (39,038)    (6,416)
  Other, net...........................................    (4,396)    11,124      3,038
                                                         --------   --------   --------
     Income tax expense................................  $     --   $ 10,613   $  8,526
                                                         ========   ========   ========
</TABLE>

The tax effect of temporary differences which give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1997 and
1998 are presented below:


<TABLE>
<CAPTION>
                                                                1997       1998
                                                              --------   --------
<S>                                                           <C>        <C>
Deferred tax assets:
  Book provision for loan loss in excess of tax.............  $ 54,143   $126,213
  Deferred compensation.....................................       849      3,818
  Available-for-sale securities market valuation............     4,096     17,483
  Organizational costs......................................    10,258      5,862
  Net operating loss carryforward...........................    71,545     16,503
                                                              --------   --------
     Gross deferred tax assets..............................   140,891    169,879
  Less valuation allowance..................................   (63,311)   (56,895)
                                                              --------   --------
     Net deferred tax assets, net...........................    77,580    112,984
                                                              --------   --------
Deferred tax liabilities:
  Premises and equipment, basis.............................   (25,791)   (51,299)
  Accrual to cash conversion for book to tax accounting
     methods................................................   (44,638)   (41,717)
  Other.....................................................    (3,055)    (2,486)
                                                              --------   --------
     Total gross deferred tax liabilities...................   (73,484)   (95,502)
                                                              --------   --------
     Net deferred tax assets................................  $  4,096   $ 17,482
                                                              ========   ========
</TABLE>


At December 31, 1998, the Company has net operating loss carryforwards (NOLs) of
approximately $50,000. Their utilization is subject to annual limitations. The
NOLs for the Company at December 31, 1998 expire during 2009 through 2011.

The ultimate realization of deferred tax assets is dependent upon the generation
of future taxable income during the periods in which those temporary differences
become deductible. Management considers the scheduled reversal of deferred tax
liabilities, projected future taxable income, and tax planning strategies in
making this assessment. A valuation allowance is provided on deferred tax assets
when it is more likely than not that some portion of the assets will not be
realized. The valuation allowance for deferred tax assets as of December 31,
1996 was $102,349. The net change in the total valuation allowance for the years
ended December 31, 1997 and 1998 was a decrease of $39,038 and $6,416,
respectively.

                                      F-31
<PAGE>   110
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(11)  EMPLOYEE BENEFITS

During 1997, the Company adopted a SIMPLE IRA for all employees meeting certain
eligibility requirements. An eligible employee may make a salary reduction
election, expressed as a percentage of compensation, not to exceed $6,000 for
any calendar year. The Company makes contributions to the plan equal to the
employees' salary reduction contributions up to a limit of 3% of the employee's
compensation for the calendar year subject to certain provisions which could
reduce such contributions. All contributions are fully vested and
nonforfeitable; there are no withdrawal restrictions, and no cost or penalty for
transfer to another IRA. Employer matching contributions to the plan totaled
$4,232 and $8,239 in 1997 and 1998, respectively.


In 1997, the Company's Board entered into a Director Deferred Fee Agreement
(Agreement) with five of the six Directors and one Company officer; the
Agreement provides the participants with the opportunity to defer fees and to
accumulate assets for retirement. The Board has determined that it is in the
best interest of the Company to recover the cost of the benefit obligations by
purchasing life insurance. These life insurance policies are owned by the
Company and are designed to insure against the contingent liability associated
with the premature death of any of the Directors. The Company did not make any
contributions related to the Agreement during 1998. The current surrender value
of the life insurance policies, included in other assets in the consolidated
balance sheets, totaled $452,468 and $473,621 at December 31, 1997 and 1998,
respectively. The accrued benefit obligations totaled $2,496 and $11,232 at
December 31, 1997 and 1998, respectively, and is included in other liabilities
in the consolidated balance sheets.


(12)  OTHER NONINTEREST EXPENSE

Other noninterest expense for the years ended December 31, 1996, 1997, and 1998
are as follows:

<TABLE>
<CAPTION>
                                                           1996       1997       1998
                                                         --------   --------   --------
<S>                                                      <C>        <C>        <C>
Data processing........................................  $ 25,599   $ 49,911   $ 61,502
Professional services..................................    42,206     26,826     44,927
Directors' fees........................................     5,300      8,650     38,000
Advertising............................................    45,376     25,484     51,706
Postage and supplies...................................    22,670     20,075     50,231
Other..................................................   105,873    131,369    163,132
                                                         --------   --------   --------
                                                         $247,024   $262,315   $409,498
                                                         ========   ========   ========
</TABLE>

(13)  COMMITMENTS AND CONTINGENCIES

During the normal course of business, various legal claims have arisen which, in
the opinion of management, will not result in any material liability to the
Company.

(14)  DISCLOSURES ABOUT FINANCIAL INSTRUMENTS

The Bank issues financial instruments with off-balance sheet risk in the normal
course of the business of meeting the financing needs of its customers. These
financial instruments include commitments to extend credit and standby letters
of credit. These instruments may involve, to varying degrees, elements of credit
risk in excess of the amount recognized in the consolidated balance sheets.

The contractual amounts of these instruments reflect the extent of involvement
the Bank has in such particular classes of financial instruments.

                                      F-32
<PAGE>   111
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


The exposure to credit loss in the event of nonperformance by the other party to
the financial instrument for commitments to extend credit and standby letters of
credit is represented by the contractual amount of such instruments. The Bank
uses the same credit policies in making commitments and conditional obligations
as they do for on-balance-sheet financial instruments included in the
consolidated balance sheets. Following is a summary of off-balance-sheet
financial instruments at December 31, 1997 and 1998, respectively:


<TABLE>
<CAPTION>
                                                                 1997         1998
                                                              ----------   ----------
<S>                                                           <C>          <C>
Financial instruments whose contractual amounts represent:
  Commitments to extend credit..............................  $3,940,969    6,937,356
  Standby letters of credit.................................      53,985       53,148
                                                              ----------   ----------
     Total off-balance-sheet financial instruments..........  $3,994,954    6,990,504
                                                              ==========   ==========
</TABLE>

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. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. At December 31, 1998, $1,461,268 represent fixed rate
loan commitments. Since certain of the commitments may expire without being
drawn upon, the total commitment amounts do not necessarily represent future
cash requirements. The Bank evaluates each customer's creditworthiness on a
case-by-case basis. The amount of collateral obtained, if deemed necessary by
the Bank upon extension of credit, is based on management's credit evaluation of
the borrower. Collateral held varies, but is generally residential or
income-producing commercial property, inventory, accounts receivable, or
equipment.

Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party. These guarantees are
primarily issued to support public and private borrowing arrangements. The
credit risk involved in issuing letters of credit is essentially the same as
that involved in extending loan facilities to customers.

(15)  PARENT COMPANY FINANCIAL INFORMATION

Condensed balance sheets as of December 31, 1997 and 1998 and the related
condensed schedules of operations and cash flows for the years ended December
31, 1996, 1997, and 1998 of the Company (parent company only) are as follows:

                            CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                 1997        1998
                                                              ----------   ---------
<S>                                                           <C>          <C>
Assets:
  Cash......................................................  $   39,903      39,879
  Investment in Bank........................................   4,227,653   5,107,802
  Other assets..............................................      17,297      47,917
                                                              ----------   ---------
     Total assets...........................................  $4,284,853   5,195,598
                                                              ==========   =========
Liabilities:
  Note payable..............................................  $1,050,000     750,000
  Other liabilities.........................................      13,269       7,437
                                                              ----------   ---------
     Total liabilities......................................   1,063,269     757,437
Total shareholders' equity..................................   3,221,584   4,438,161
                                                              ----------   ---------
     Total liabilities and shareholders' equity.............  $4,284,853   5,195,598
                                                              ==========   =========
</TABLE>

                                      F-33
<PAGE>   112
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                       CONDENSED SCHEDULES OF OPERATIONS

<TABLE>
<CAPTION>
                                                                   1996       1997       1998
                                                                 ---------   -------   --------
    <S>                                                          <C>         <C>       <C>
    Revenue....................................................  $      --        --         --
    Expenses:
      Interest expense.........................................     27,744    33,975     72,140
      Other operating expenses.................................     29,100    15,485     44,388
                                                                 ---------   -------   --------
         Total expenses........................................     56,844    49,460    116,528
                                                                 ---------   -------   --------
         Loss before income tax expense (benefit) and equity in
           undistributed income (loss) of Bank.................    (56,844)  (49,460)  (116,528)
    Income tax expense (benefit)...............................         --        --         --
                                                                 ---------   -------   --------
         Loss before equity in undistributed income (loss) of
           Bank................................................    (56,844)  (49,460)  (116,528)
    Equity in undistributed income (loss) of Bank..............    (56,387)  146,355    138,881
                                                                 ---------   -------   --------
         Net income (loss).....................................  $(113,231)   96,895     22,353
                                                                 =========   =======   ========
</TABLE>

                       CONDENSED SCHEDULES OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                 1996        1997        1998
                                                               ---------   ---------   ---------
    <S>                                                        <C>         <C>         <C>
    Cash flows from operating activities:
      Net income (loss)......................................  $(113,231)     96,895      22,353
      Adjustments to reconcile net income (loss) to net cash
         used in operating activities:
         Equity in undistributed (income) loss of Bank.......     56,387    (146,355)   (138,881)
         Other, net..........................................      6,450         143      (1,736)
                                                               ---------   ---------   ---------
           Net cash used in operating activities.............    (50,394)    (49,317)   (118,264)
                                                               ---------   ---------   ---------
    Cash flows from investing activities -- capital
      contribution to Bank...................................         --    (750,000)   (750,000)
                                                               ---------   ---------   ---------
    Cash flows from financing activities:
      Proceeds from note payable.............................         --   1,050,000          --
      Repayment of note payable..............................         --    (300,000)   (300,000)
      Purchase of treasury stock.............................         --          --     (31,790)
      Proceeds from sale of common stock.....................         --      86,415   1,200,030
                                                               ---------   ---------   ---------
           Net cash provided by financing activities.........         --     836,415     868,240
                                                               ---------   ---------   ---------
           Net increase (decrease) in cash and cash
              equivalents....................................    (50,394)     37,098         (24)
    Cash and cash equivalents at beginning of year...........     53,199       2,805      39,903
                                                               ---------   ---------   ---------
    Cash and cash equivalents at end of year.................  $   2,805      39,903      39,879
                                                               =========   =========   =========
</TABLE>

(16)  RESTRICTIVE STOCK AGREEMENT

Effective December 1994, all persons who purchase shares of common stock in the
offer and sale of shares of the Company were required to enter into the
Restrictive Stock Agreement which provides that all parties give the Company and
its shareholders a right of first refusal to purchase their shares of common
stock should they decide to transfer them to unrelated third parties (including
involuntary transfers). The purchase price for such shares is the lower of the
book value of the shares of common stock to be transferred or the amount of a
legitimate third party offer; provided that book value shall be increased by (i)
20% if the purchase occurs between January 1, 1997 and December 31, 1997 and
(ii) 25% if the purchase occurs on or after January 1, 1998. Additionally, the
parties to the Restrictive Stock Agreement

                                      F-34
<PAGE>   113
                    PREMIER BANCSHARES, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

may choose to vote to value shares of common stock at a price that is different
than book value, by the affirmative vote of 80% of the shares of common stock
subject to the Restrictive Stock Agreement. Also, under this Restrictive Stock
Agreement, the Company must buy shares of common stock owned by employees who
cease to be employed by the Company. On December 4, 1998, the Restrictive Stock
Agreement was amended to explicitly state that its provisions would not apply to
the pending potential transaction with First Premier Financial Corporation.

(17)  ACQUISITION ACTIVITY


On May 6, 1999, the Company entered into a definitive agreement with Riva
Bancshares, Inc. (Riva Bancshares). The agreement provides for the shareholders
of the Company to exchange their shares in a tax free reorganization for $11
million of newly issued shares of common stock of Riva Bancshares, valued at the
initial public offering price of Riva Bancshares' common stock. The transaction
is subject to the receipt of regulatory approval and the approval of the
shareholders of the Company and Riva Bancshares and is expected to close in the
third quarter of 1999. The transaction is contingent upon a number of factors,
including the successful initial public offering of Riva Bancshares' common
stock.


                                      F-35
<PAGE>   114


                    PREMIER BANCSHARES, INC. AND SUBSIDIARY



                           CONSOLIDATED BALANCE SHEET


                                 MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                                               MARCH 31,
                                                                 1999
                                                              -----------
<S>                                                           <C>
                                 ASSETS
Cash and due from banks.....................................  $ 2,440,407
Interest-bearing deposits...................................      410,774
Federal funds sold..........................................    4,530,000
                                                              -----------
     Cash and cash equivalents..............................    7,381,181
Debt and marketable equity securities available-for-sale, at
  fair value................................................    6,499,967
Loans, net..................................................   45,139,206
Premises and equipment, net.................................    2,555,533
Accrued interest receivable.................................      386,109
Other assets................................................      779,413
                                                              -----------
     Total assets...........................................  $62,741,409
                                                              ===========
                  LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Noninterest-bearing.......................................  $ 2,443,779
  Interest-bearing..........................................   51,471,155
                                                              -----------
     Total deposits.........................................   53,914,934
Federal Home Loan Bank advances.............................    3,421,077
Note payable................................................      775,000
Accrued interest payable....................................      205,197
Other liabilities...........................................       46,148
                                                              -----------
     Total liabilities......................................   58,362,356
                                                              -----------
Commitments and contingencies
Shareholders' equity:
  Common stock, $1 par value, 100,000 shares authorized,
     41,834 shares issued and outstanding...................       41,834
  Surplus...................................................    4,553,421
  Accumulated deficit.......................................     (213,780)
  Accumulated other comprehensive loss......................       (2,422)
                                                              -----------
     Total shareholders' equity.............................    4,379,053
                                                              -----------
     Total liabilities and shareholders' equity.............  $62,741,409
                                                              ===========
</TABLE>



See accompanying note to unaudited consolidated financial statements.


                                      F-36
<PAGE>   115


                    PREMIER BANCSHARES, INC. AND SUBSIDIARY



                     CONSOLIDATED STATEMENTS OF OPERATIONS


                   THREE MONTHS ENDED MARCH 31, 1998 AND 1999


                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                                                1998        1999
                                                              --------   ----------
<S>                                                           <C>        <C>
Interest income:
  Interest and fees on loans................................  $523,031   $  928,638
  Interest and dividends on debt and marketable equity
     securities.............................................    88,521      105,729
  Interest on federal funds sold............................    37,745       23,775
                                                              --------   ----------
     Total interest income..................................   649,297    1,058,142
                                                              --------   ----------
Interest expense:
  Interest on deposits......................................   369,331      557,035
  Interest on Federal Home Loan Bank advances...............    17,123       49,257
  Interest on note payable..................................    22,313       14,773
                                                              --------   ----------
     Total interest expense.................................   408,767      621,065
                                                              --------   ----------
     Net interest income....................................   240,530      437,077
Provision for loan losses...................................    36,000       52,500
                                                              --------   ----------
     Net interest income after provision for loan losses....   204,530      384,577
                                                              --------   ----------
Noninterest income:
  Service charges on deposits...............................    10,317       13,292
  Gain on sale of loans, net................................    17,638       12,953
  Other noninterest income..................................     9,249       17,608
                                                              --------   ----------
     Total noninterest income...............................    37,204       43,853
                                                              --------   ----------
Noninterest expense:
  Salaries and employee benefits............................   131,795      190,668
  Occupancy and equipment expense...........................    33,659       69,603
  Other noninterest expense.................................    92,484      180,909
                                                              --------   ----------
     Total noninterest expense..............................   257,938      441,180
                                                              --------   ----------
     Loss before income tax expense.........................   (16,204)     (12,750)
Income tax expense..........................................        --       10,000
                                                              --------   ----------
     Net loss...............................................  $(16,204)  $  (22,750)
                                                              ========   ==========
Basic and diluted loss per share............................  $  (0.44)  $    (0.54)
                                                              ========   ==========
</TABLE>



See accompanying note to unaudited consolidated financial statements.


                                      F-37
<PAGE>   116


                    PREMIER BANCSHARES, INC. AND SUBSIDIARY



    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME


                       THREE MONTHS ENDED MARCH 31, 1999


                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                                                                      ACCUMULATED
                                                                                         OTHER
                                             COMMON STOCK                   ACCU-       COMPRE-         TOTAL
                                           ----------------                MULATED      HENSIVE     SHAREHOLDERS'
                                           SHARES   AMOUNT     SURPLUS     DEFICIT       LOSS          EQUITY
                                           ------   -------   ---------   ---------   -----------   -------------
<S>                                        <C>      <C>       <C>         <C>         <C>           <C>
Balance at December 31, 1998.............  41,834   $41,834   4,553,421   $(191,030)   $ 33,936      $4,438,161
Comprehensive income:
  Net loss...............................      --        --          --     (22,750)         --         (22,750)
  Other comprehensive loss -- change in
    unrealized gain (loss) on securities
    available-for-sale, net of tax.......      --        --          --          --     (36,358)        (36,358)
                                                                                                     ----------
    Total comprehensive loss.............                                                               (59,108)
                                           ------   -------   ---------   ---------    --------      ----------
Balance at March 31, 1999................  41,834   $41,834   4,553,421   $(213,780)   $ (2,422)     $4,379,053
                                           ======   =======   =========   =========    ========      ==========
</TABLE>



See accompanying note to unaudited consolidated financial statements.


                                      F-38
<PAGE>   117


                    PREMIER BANCSHARES, INC. AND SUBSIDIARY



                     CONSOLIDATED STATEMENTS OF CASH FLOWS


                   THREE MONTHS ENDED MARCH 31, 1998 AND 1999


                                  (UNAUDITED)



<TABLE>
<CAPTION>
                                                                 1998          1999
                                                              -----------   -----------
<S>                                                           <C>           <C>
Cash flows from operating activities:
  Net loss..................................................  $   (16,204)  $   (22,750)
  Adjustments to reconcile net loss to net cash provided by
     (used in) operating activities:
     Depreciation and amortization..........................       19,148        47,336
     Provision for loan losses..............................       36,000        52,500
     Gain on sale of loans, net.............................      (12,146)      (18,138)
     (Increase) decrease in accrued interest receivable.....       38,489       (37,485)
     Increase (decrease) in accrued interest payable........       14,477        (2,332)
     Increase in other assets...............................      (13,590)      (62,165)
     Other, net.............................................        5,046       (34,852)
                                                              -----------   -----------
          Net cash provided by (used in) operating
            activities......................................       71,190       (77,886)
                                                              -----------   -----------
Cash flows from investing activities:
  Proceeds from maturities and principal payments on debt
     and marketable equity securities available-for-sale....    1,247,574     1,139,007
  Purchases of debt and marketable equity securities
     available-for-sale.....................................     (621,652)   (1,219,740)
  Net increase in loans.....................................   (2,274,854)   (4,183,142)
  Purchases of premises and equipment, net..................     (364,411)      (54,917)
                                                              -----------   -----------
          Net cash used in investing activities.............   (2,013,343)   (4,318,792)
                                                              -----------   -----------
Cash flows from financing activities:
  Net increase in deposits..................................    3,300,343     5,099,112
  Federal Home Loan Bank advances...........................           --            --
  Principal payments on Federal Home Loan Bank advances.....       (4,398)      (24,076)
  Proceeds from note payable................................           --        25,000
  Proceeds from sale of common stock........................      788,060            --
                                                              -----------   -----------
          Net cash provided by financing activities.........    4,084,005     5,100,036
                                                              -----------   -----------
          Net increase in cash and cash equivalents.........    2,141,882       703,358
Cash and cash equivalents at beginning of year..............    2,813,542   $ 6,677,823
                                                              -----------   -----------
Cash and cash equivalents at end of year....................  $ 4,955,424   $ 7,381,181
                                                              ===========   ===========
Supplemental information -- interest paid...................  $   394,290   $   623,397
                                                              ===========   ===========
</TABLE>



See accompanying note to unaudited consolidated financial statements.


                                      F-39
<PAGE>   118


                    PREMIER BANCSHARES, INC. AND SUBSIDIARY



              NOTE TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


                                 MARCH 31, 1999



NOTE A  BASIS OF PRESENTATION



The unaudited financial statements have been prepared in accordance with
generally accepted accounting principles for interim financial information.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments considered necessary for a fair
presentation have been included.


                                      F-40
<PAGE>   119

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

                                     [LOGO]


                             RIVA BANCSHARES, INC.


                                3,000,000 SHARES

                                  COMMON STOCK

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

                                   PROSPECTUS
                          ---------------------------

                                          , 1999

                               CIBC WORLD MARKETS
                        PAULI JOHNSON CAPITAL & RESEARCH
                                  INCORPORATED
                          KELTON INTERNATIONAL LIMITED

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

YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS. NO DEALER,
SALESPERSON OR OTHER PERSON IS AUTHORIZED TO GIVE INFORMATION THAT IS NOT
CONTAINED IN THIS PROSPECTUS. THIS PROSPECTUS IS NOT AN OFFER TO SELL NOR IS IT
SEEKING AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR
SALE IS NOT PERMITTED. THE INFORMATION CONTAINED IN THIS PROSPECTUS IS CORRECT
ONLY AS OF THE DATE OF THIS PROSPECTUS, REGARDLESS OF THE TIME OF THE DELIVERY
OF THIS PROSPECTUS OR ANY SALE OF THESE SECURITIES.

UNTIL                , 1999 (25 DAYS AFTER THE COMMENCEMENT OF THE OFFERING),
ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS
IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
<PAGE>   120

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

The following table sets forth all expenses expected to be incurred in
connection with the issuance and distribution of the securities being
registered, other than the underwriting discounts and commissions.

<TABLE>
<S>                                                           <C>
SEC Registration Fee........................................  $  9,591
NASD Filing Fees............................................     4,640
Printing and Engraving Expenses.............................   100,000*
Legal Fees and Expenses.....................................   200,000*
Accounting Fees and Expenses................................   125,000
Miscellaneous...............................................    60,769*
                                                              --------
     Total..................................................  $500,000
                                                              ========
</TABLE>

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

* Estimated

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS


The Certificate of Incorporation and By-Laws require Riva Bancshares to
indemnify the directors and officers of Riva Bancshares to the fullest extent
permitted by law. In addition, as permitted by Delaware Law, the Certificate of
Incorporation and By-Laws provide that no director of Riva Bancshares shall be
personally liable to Riva Bancshares or its shareholders for monetary damages
for breach of duty of care or other duty as a director if he acted in good faith
and in a manner he reasonably believed to be in, or not opposed to, the best
interests of Riva Bancshares and, with respect to any criminal action or
proceeding, had no reasonable cause to believe his conduct was unlawful. This
provision, however, shall not eliminate or limit the liability of a director:


  - for any breach of the director's duty of loyalty to the corporation or its
    shareholders,

  - for act or omissions not in good faith or which involve intentional
    misconduct or knowing violation of law,

  - under Section 174 of Delaware Law, involving the payment of unlawful
    dividends, stock repurchases or redemptions, or

  - for any transaction from which the director derived an improper personal
    benefit.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES


On June 19, 1998, Riva Bancshares sold 100 equity units ("Units"), whereby each
Unit was comprised of 1,000 shares of common stock, 999 shares of the Series A
Preferred Stock, and a warrant to purchase 1,000 shares of common stock. The
Units were sold to 11 foreign investors at a purchase price of $10,000 per Unit,
for a total consideration of $1,000,000. The Units were sold with the assistance
of Kelton International, Ltd. The fees paid to Kelton International, Ltd.
($75,000 total) were paid by the foreign investors directly to Kelton
International, Ltd., over and above the purchase price of the Units. The Units
were issued in reliance upon an exemption from the registration requirements of
the Securities Act, pursuant to the provisions of Rule 506 promulgated
thereunder.



On August 17, 1998, Riva Bancshares sold 475,000 shares of common stock to
certain founding officers and directors of Riva Bancshares for a purchase price
of $.01 per share. These shares were issued in reliance upon an exemption from
the registration requirements of the Securities Act, pursuant to the provisions
of Rule 506 promulgated thereunder. On April 29, 1999, Riva Bancshares
repurchased 275,000 of these shares at a price of $.01 per share and
subsequently canceled these shares. In consideration for their agreement to
allow Riva Bancshares to repurchase their shares, Riva Bancshares granted
warrants to


                                      II-1
<PAGE>   121

purchase up to 115,798 shares to these shareholders. The warrants have a term of
ten years and are exercisable at the initial public offering price.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following exhibits are filed as part of this Registration Statement:


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                           DESCRIPTION OF EXHIBIT
- -------                          ----------------------
<S>      <C>  <C>
 1       --   Form of Underwriting Agreement**
 2       --   Agreement and Plan of Merger, dated as of May 6, 1999 by and
              between Riva Bancshares, Inc. and Premier Bancshares, Inc.*
 3.1     --   Certificate of Incorporation of Riva Bancshares.*
 3.1.1   --   Certificate of Designations, Preferences and Rights of
              Series A Preferred Stock of Riva Bancshares.*
 3.1.2   --   Certificate of Amendment No. 1 to the Certificate of
              Incorporation of Riva Bancshares.*
 3.1.3   --   Certificate of Amendment No. 2 to the Certificate of
              Incorporation of Riva Bancshares.
 3.1.4   --   Form of Amended and Restated Certificate of Incorporation of
              Riva Bancshares.
 3.2     --   By-Laws of Riva Bancshares, as amended.
 4.1     --   Specimen Common Stock Certificate.**
 4.2     --   See Exhibits 3.1 and 3.2 for provisions of the Certificate
              of Incorporation, as amended, and By-Laws of Riva Bancshares
              defining rights of the holders of the common stock of Riva
              Bancshares.
 5       --   Opinion of Smith, Gambrell & Russell, LLP.*
10.1     --   Employment Agreement dated July 16, 1998 between Riva
              Bancshares and Richard C. Jensen*
10.1.1   --   Amendment No. 1 to Employment Agreement between Riva
              Bancshares and Richard C. Jensen dated June 3, 1999.
10.2     --   Form of Employment Agreement between Riva Bancshares and
              Riva Bancshares's executive officers.*
10.3     --   Riva Bancshares' 1999 Stock Option Plan.**
10.4     --   Data Processing Agreement between Premier Bank and Computer
              Services, Inc.
23.1     --   Consent of Smith, Gambrell & Russell, LLP (contained in
              their opinion at Exhibit 5).
23.2(a)  --   Consent of KPMG LLP with respect to the financial statements
              of Riva Bancshares.
23.2(b)  --   Consent of KPMG LLP with respect to the consolidated
              financial statements of Premier.
24       --   Power of Attorney (included in original signature page to
              this Registration Statement).
99.1     --   Consent of Persons to be named as Directors of Riva
              Bancshares
</TABLE>


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


 * Previously filed.



** To be filed by amendment


                                      II-2
<PAGE>   122

ITEM 17.  UNDERTAKINGS

(a) The undersigned Registrant hereby undertakes:

     (1) To file, during any period in which it offers or sells securities, a
post-effective amendment to this Registration Statement to:

          (i) Include any prospectus required by section 10(a)(3) of the
     Securities Act;

          (ii) Reflect in the prospectus any facts or events which, individually
     or together, represent a fundamental change in the information in the
     registration statement; and

          (iii) Include any additional or changed material information on the
     plan of distribution.

     (2) For determining liability under the Securities Act, treat each
post-effective amendment as a new registration statement of the securities
offered, and the offering of the securities at that time to be the initial bona
fide offering.

     (3) File a post-effective amendment to remove from registration any of the
        securities that remain unsold at the end of the offering.

(f) To provide to the underwriter at the closing specified in the underwriting
agreements certificates in such denominations and registered in such names as
required by the underwriters to permit prompt delivery to each purchaser.

                                      II-3
<PAGE>   123

                                   SIGNATURES


In accordance with the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
the requirements of filing on Form S-1 and has authorized this Amendment No. 1
to be signed on its behalf by the undersigned, in the City of St. Louis, State
of Missouri, on the 22nd day of June, 1999.


                                          FIRST PREMIER FINANCIAL CORPORATION

                                          By:     /s/ RICHARD C. JENSEN
                                            ------------------------------------
                                                     Richard C. Jensen
                                               Chairman, President and Chief
                                                      Executive Officer


In accordance with the requirements of the Securities Act of 1933, this
Amendment No. 1 was signed by the following persons in the capacities and on the
dates stated:



<TABLE>
<CAPTION>
                      SIGNATURE                                      TITLE                    DATE
                      ---------                                      -----                    ----
<C>                                                    <S>                                <C>

                /s/ RICHARD C. JENSEN                  Chairman of the Board, President   June 22, 1999
- -----------------------------------------------------  and Chief Executive Officer
                  Richard C. Jensen                    (Principal Executive Officer) and
                                                       Director

                 /s/ DANIEL R. SILLS                   Secretary, Treasurer and Chief     June 22, 1999
- -----------------------------------------------------  Financial Officer (Principal
                   Daniel R. Sills                     Financial and Accounting Officer)

                                                       Director                           June   , 1999
- -----------------------------------------------------
                  Alan C. Henderson

                          *                            Director                           June 22, 1999
- -----------------------------------------------------
                  Gerald G. Kaufman

                 /s/ LEWIS A. LEVEY                    Director                           June 22, 1999
- -----------------------------------------------------
                   Lewis A. Levey

                          *                            Director                           June 22, 1999
- -----------------------------------------------------
                   Andrew M. Rosen

                          *                            Director                           June 22, 1999
- -----------------------------------------------------
                Patricia D. Whitaker
</TABLE>



*By:     /s/ RICHARD C. JENSEN

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

             Richard C. Jensen


             Attorney-in-fact


                                      II-4
<PAGE>   124

                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                           DESCRIPTION OF EXHIBIT
- -------                          ----------------------
<S>      <C>  <C>
 1        --  Form of Underwriting Agreement**
 2        --  Agreement and Plan of Merger, dated as of May 6, 1999 by and
              between Riva Bancshares Financial Corporation and Premier
              Bancshares.*
 3.1      --  Certificate of Incorporation of Riva Bancshares.*
 3.1.1    --  Certificate of Designations, Preferences and Rights of
              Series A Preferred Stock of Riva Bancshares.*
 3.1.2    --  Certificate of Amendment No. 1 to the Certificate of
              Incorporation of Riva Bancshares.*
 3.1.3    --  Certificate of Amendment No. 2 to the Certificate of
              Incorporation of Riva Bancshares.
 3.1.4    --  Form of Amended and Restated Certificate of Incorporation of
              Riva Bancshares.
 3.2      --  By-Laws of Riva Bancshares, as amended.
 4.1      --  Specimen Common Stock Certificate.**
 4.2      --  See Exhibits 3.1 and 3.2 for provisions of the Certificate
              of Incorporation, as amended, and By-Laws of Riva Bancshares
              defining rights of the holders of the common stock of Riva
              Bancshares.
 5        --  Opinion of Smith, Gambrell & Russell, LLP.*
10.1      --  Employment Agreement dated July 16, 1998 between Riva
              Bancshares and Richard C. Jensen*
10.1.1    --  Amendment No. 1 to Employment Agreement between Riva
              Bancshares and Richard C. Jensen dated June 3, 1999.
10.2      --  Form of Employment Agreement between Riva Bancshares and
              Riva Bancshares's executive officers.*
10.3      --  Riva Bancshares' 1999 Stock Option Plan.**
10.4      --  Data Processing Agreement between Premier Bank and Computer
              Services, Inc.
23.1      --  Consent of Smith, Gambrell & Russell, LLP (contained in
              their opinion at Exhibit 5).
23.2(a)   --  Consent of KPMG LLP with respect to the financial statements
              of Riva Bancshares.
23.2(b)   --  Consent of KPMG LLP with respect to the consolidated
              financial statements of Premier.
99.1      --  Consent of Persons to be Named as Directors of Riva
              Bancshares.
</TABLE>


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


* Previously filed.


**To be filed by amendment


<PAGE>   1

                                                                   EXHIBIT 3.1.3

                        CERTIFICATE OF AMENDMENT (NO. 2)
                                     OF THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                       FIRST PREMIER FINANCIAL CORPORATION

         FIRST PREMIER FINANCIAL CORPORATION (the "Corporation"), a corporation
incorporated on May 1, 1998, and organized and existing under and by virtue of
the Delaware General Corporation Law, does hereby certify:

         FIRST: That the Board of Directors of this Corporation, by the
unanimous written consent of its members, filed with the minutes of the Board,
duly adopted resolutions setting forth a proposed Certificate of Amendment of
the Certificate of Incorporation of this Corporation, declaring said amendment
to be advisable and submitting said amendment to the shareholders of this
Corporation for consideration thereof. The resolution setting forth the
amendment is as follows:

                  RESOLVED, that Section I of the Certificate of Incorporation
         of this Corporation is hereby deleted in its entirety and the following
         shall be inserted in lieu thereof:


                                       I.

           The name of the Corporation shall be Riva Bancshares, Inc.

         SECOND:  That the shareholders of this Corporation approved the
Certificate of Amendment of the Certificate of Incorporation by written consent
of the holders of a majority of the shares entitled to vote in accordance with
Section 228 of the Delaware General Corporation Law, and that notice has been
given in accordance with the provisions of Section 228.

         THIRD:   That said Certificate of Amendment was duly adopted in
accordance with the provisions of Section 242 of the Delaware General
Corporation Law.

         FOURTH:  This Certificate of Amendment shall become effective upon the
time of its filing with the Secretary of State of the State of Delaware in
accordance with Section 103 of the Delaware General Corporation.

         IN WITNESS WHEREOF, the undersigned have signed this Certificate of
Amendment on this 15th day of June, 1999.

                                       FIRST PREMIER FINANCIAL CORPORATION


                                       By: /s/ Gerald G. Kaufman
                                          --------------------------------------
                                          Gerald G. Kaufman, Vice President

<PAGE>   1

                                                                   EXHIBIT 3.1.4


                              AMENDED AND RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                              RIVA BANCSHARES, INC.

                     (ORIGINALLY INCORPORATED ON MAY 1, 1998
                                UNDER THE NAME OF
                            MISSOURI HOLDINGS, INC.)


         Riva Bancshares, Inc. (the "Corporation"), a corporation organized and
existing under the General Corporation Law of the State of Delaware, does hereby
certify as follows:

         FIRST: That the Board of Directors of the Corporation adopted a
resolution proposing and declaring advisable the amendments to the Certificate
of Incorporation of the Corporation, and the restatement of the Corporation's
Certificate of Incorporation, in each case, as set forth below.

         SECOND: That, pursuant to a vote taken at a special meeting of the
Corporation's stockholders held on June __, 1999 in accordance with the
provisions of Section 211 of the General Corporation Law of the State of
Delaware, the holders of a majority of the issued and outstanding shares of the
capital stock of the Corporation approved the amendments and this restatement.

         THIRD: That the amendments were duly adopted in accordance with the
provisions of Sections 242 and 245 of the General Corporation Law of the State
of Delaware.

         RESOLVED, that the Corporation's Certificate of Incorporation be
amended and restated by deleting the text therein in its entirety and adding the
following in lieu thereof.

                                    ARTICLE I

         The name of the corporation is "Riva Bancshares, Inc."

                                   ARTICLE II

         The Corporation is organized for the purpose of engaging in any lawful
act or activity for which corporations may be organized under the General
Corporation Law of Delaware, and the Corporation shall be authorized to exercise
and enjoy all powers, rights and privileges conferred upon corporations by the
laws of the State of Delaware as in force from time to time, including, without


<PAGE>   2

limitation, all powers necessary or appropriate to carry out all those acts and
activities in which it may lawfully be engaged.

                                   ARTICLE III

         The Corporation shall have authority to issue 21,000,000 shares of
capital stock, which shall be divided into two classes with the following
designations, preferences, limitations and relative rights:

                  (A)      Common Stock. One class shall consist of 20,000,000
         shares of common stock having a par value of $.01 per share, designated
         "Common Stock."

                  (B)      Preferred Stock. One class shall consist of 1,000,000
         shares of preferred stock having a par value of $.01 per share,
         designated "Preferred Stock." The board of directors is authorized,
         subject to any limitations prescribed by law, to provide for the
         issuance of the shares of Preferred Stock in series, and by filing a
         certificate pursuant to the applicable law of the State of Delaware, to
         establish from time to time the number of shares to be included in each
         such series, and to fix the designation, powers, preferences, and
         rights of the shares of each such series and any qualifications,
         limitations or restrictions thereof. The number of authorized shares of
         Preferred Stock may be increased or decreased (but not below the number
         of shares thereof then outstanding) by the affirmative vote of the
         holders of a majority of the Common Stock, without a vote of the
         holders of the Preferred Stock, or of any series thereof, unless a vote
         of any such holders is required pursuant to the certificate or
         certificates establishing the series of Preferred Stock.

                                   ARTICLE IV

         The address of the Corporation's registered office in the State of
Delaware is c/o The Corporation Trust Company, 1209 Orange Street, in the City
of Wilmington, County of New Castle, Delaware 19801. The name of the
Corporation's registered agent at such address is The Corporation Trust Company.

                                    ARTICLE V

         A.       The number of directors of the Corporation shall be fixed from
time to time by resolution of the Board of Directors; provided, however that the
number of directors fixed by the board of directors shall not be less than two
(2) or more than twenty-five (25).

         B.       Concurrent with the adoption of the Certificate of
Incorporation, the board of directors, other than those who may be elected by
the holders of preferred stock or any class or series of stock having a
preference over the Common Stock as to dividends or upon liquidation or any
resolution or resolutions providing for the issue of such class or series of
stock adopted by the board, shall be classified, with respect to the time for
which they severally hold office, into three classes, as nearly equal in number
as possible: (i) one class ("Class I") of directors to be originally elected for
a term expiring at the annual meeting of stockholders to be held in 2000, (ii)
another class of directors ("Class II") to be originally elected for a term
expiring at the annual meeting of stockholders to be held in



                                        2

<PAGE>   3

2001, and (iii) another class of directors ("Class III") to be originally
elected for a term expiring at the annual meeting of stockholders to be held in
2002, with each member of each class to hold office, until his successors are
elected and qualified. At each annual meeting of the stockholders of the
Corporation, the date of which shall be fixed by or pursuant to the bylaws of
the Corporation, the successors of the class of directors whose terms expire at
that meeting shall be elected to hold office for a term expiring at the annual
meeting of stockholders held in the third year following the year of their
election.

         C.       Subject to the rights of the holders of any series of
Preferred Stock then outstanding, if any vacancy shall occur in the membership
of the board by reason of newly created directorships or resulting from the
resignation, disqualification, retirement or death of a director, the remaining
directors shall continue to act, and such vacancies may be filled by the
affirmative vote of the majority of the directors then in office, although less
than a quorum of the board, and if not therefore filled by action of the
directors, may be filled by the shareholders at any meeting held during the
existence of such vacancy. If any vacancy shall occur among the directors by
reason of the removal from office of a director, such vacancy shall be filled by
the vote of three-fourths (3/4) of the outstanding shares of each class of stock
entitled to vote in elections of directors. A director elected to fill a vacancy
shall be elected for a term of office to expire at the next election of the
class for which such director shall have been chosen. No decrease in the number
of directors constituting the board shall shorten the term of any incumbent
director. Any increase or decrease in the number of directors shall be so
apportioned among the classes of directors as to make all classes as nearly
equal in number as possible.

         D.       Notwithstanding the foregoing provisions of this Article V,
any director whose term of office has expired shall continue to hold office
until his successor shall be elected and qualify.

                                   ARTICLE VI

         Elections of directors need not be by written ballot unless the bylaws
of the Corporation shall so provide.

                                   ARTICLE VII

         A.       The board of directors, pursuant to the terms of this Article
VII, may amend or repeal any provision of the bylaws of the Corporation or adopt
any new bylaw, unless the stockholders have adopted, amended or repealed a
particular bylaw provision and, in doing so, have expressly reserved to the
stockholders the right of amendment or repeal therefor. The board of directors
may adopt, amend, alter or repeal the bylaws of the Corporation only by the vote
of a majority of the entire board.

         B.       The stockholders of the Corporation have the right, in
accordance with the voting requirement set forth in this Article VII(B), to
amend or repeal any provision of the bylaws of the Corporation, or to adopt new
bylaw provisions, even though such provisions may also be adopted, amended or
repealed by the board. Except as may otherwise specifically be required by law,
the affirmative vote of the holders of not less than seventy-five percent (75%)
of the total number of votes entitled to be cast by the holders of all of the
outstanding shares of capital stock of the Corporation



                                        3

<PAGE>   4

then entitled to vote generally in the election of directors shall be required
for the stockholders to adopt, amend, alter or repeal any provisions of the
bylaws of the Corporation.

                                  ARTICLE VIII

         Stockholders of the Corporation shall take action only by annual or
special meetings duly held in accordance with Section 211 of the Delaware
General Corporation Law and the bylaws of the Corporation. Stockholders may not
take any action by written consent in lieu of a meeting.

                                   ARTICLE IX

         No director of the Corporation shall be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director; provided, however, that this Article IX shall not eliminate
or limit the liability of a director (i) for any breach of the director's duty
of loyalty to the Corporation or its stockholders, (ii) for acts or omissions
not in good faith or which involve intentional misconduct or knowing violation
of law, (iii) under Section 174 of the Delaware General Corporation Law (as in
effect and as hereafter amended) or (iv) for any transaction from which the
director derived an improper personal benefit. If the Delaware General
Corporation Law is hereafter amended to authorize corporate action further
eliminating or limiting the personal liability of directors, then the liability
of each director of the Corporation shall be eliminated or limited to the
fullest extent permitted by the Delaware General Corporation Law, as so amended.
Neither the amendment nor repeal of this Article IX, nor the adoption of any
provision of this Certificate of Incorporation inconsistent with this Article
IX, shall eliminate or reduce the effect of this Article IX in respect of any
acts or omissions occurring prior to such amendment, repeal or adoption of any
inconsistent provision.

                                    ARTICLE X

         Special meetings of the stockholders of the Corporation may be called
at any time and only by a majority of the board of directors.

                                   ARTICLE XI

         Notwithstanding any other provisions of this Certificate or the bylaws
of the Corporation (and notwithstanding the fact that some lesser percentage may
be specified by law, this Certificate or the bylaws of the Corporation), the
affirmative vote of the holders of at least seventy-five percent (75%) of the
total number of votes entitled to be cast by the holders of all of the shares of
capital stock of the Corporation then entitled to vote generally in the election
of directors shall be required to amend, alter, change or repeal, or to adopt
any provision as part of this Certificate inconsistent with, the provisions set
forth in Articles V, VI, VII, VIII, IX, X, and this Article XI.



                                        4

<PAGE>   5

         IN WITNESS WHEREOF, the undersigned has executed this Amended and
Restated Certificate of Incorporation on this ____ day of June, 1999.

                                          RIVA BANCSHARES, INC.


                                          By:
                                             -----------------------------------
                                             Richard C. Jensen
                                             President
ATTEST:



- ----------------------------------
Secretary

[CORPORATE SEAL]



                                        5





<PAGE>   1

                                                                     EXHIBIT 3.2


                                     BYLAWS

                                       OF

                             MISSOURI HOLDINGS, INC.


                                   ARTICLE XII

                                  STOCKHOLDERS

         1.01     Place of Meetings. Annual and special meetings of the
stockholders shall be held at such place, either within or without of the State
of Delaware, as may be designated by the Board of Directors. In the absence of
such designation, such meeting shall be held at the principal office of the
Corporation located within the State of Missouri.

         1.02     Annual Meeting. The annual meeting of the stockholders for the
election of directors and the transaction of such other business as may properly
come before the meeting shall be held on such date as may be determined by
resolution of the Board of Directors.

         1.03     Special Meeting. Unless otherwise prescribed by statute,
special meetings of the stockholders, for any purpose or purposes, shall be
called in accordance with the Certificate of Incorporation of the Corporation.
No business other than that specified in the notice of special meeting shall be
transacted at any such special meeting.

         1.04     Notice of Meetings. Written or printed notice stating the
place, day and hour of the meeting and, in the case of a special meeting, the
purpose or purposes for which the meeting is called, shall be delivered not less
than ten (10) nor more than sixty (60) days before the date of the meeting,
either personally or by mail, by or at the direction of the President, the
Secretary or the Board of Directors or officer calling the meeting, to each
stockholder of record in the manner above provided. The notice of special
meeting may be waived by submitting a signed waiver or by attendance at the
meeting.

         1.05     Closing of Transfer Books and Fixing Record Date. For the
purposes of determining stockholders entitled to notice of or to vote at any
meeting of stockholders or any adjournment thereof, or stockholders entitled to
receive payment of any dividend, or in order to make a determination of
stockholders for any other proper purpose, the Board of Directors may provide
that the stock transfer books shall be closed for a stated period not to exceed
in any case sixty (60) days immediately preceding such meeting. In lieu of
closing the stock transfer books, the Board of Directors may fix in advance a
date as the record date for any such determination of stockholders, such date in
any case to be not more than sixty (60) days, and in case of a meeting of
stockholders, not less than ten (10) days, prior to the date on which the
particular action requiring such determination of stockholders is to be taken,
and in no event may the record date precede the date upon which the Directors
adopt a resolution fixing the record date. If the stock transfer books are not
closed and no record date is fixed for the determination of stockholders
entitled to notice of or to vote at a meeting of stockholders, or stockholders
entitled to receive payment of a dividend, or a determination of stockholders
for any other proper purpose, the date on which notice of the meeting is given
(as defined in Article IX hereof) or the date on which the resolution of the
Board of Directors declaring such dividend is adopted, as the case may be, shall
be the record date for such determination of the stockholders. When a



<PAGE>   2


determination of stockholders entitled to vote at any meeting of stockholders
has been made as provided in this Section 1.05, such determination shall apply
to any adjournment thereof, unless the Board of Directors fixes a new record
date for the adjournment.

         1.06     Voting List. The officer or agent having charge of the stock
transfer books for shares of the Corporation shall make, at least ten (10) days
before each meeting of stockholders, a complete list of the stockholders
entitled to vote at such meeting or any adjournment thereof, arranged in
alphabetical order, with the address of and the number of shares held by each,
which list, for a period of ten (10) days prior to such meeting, shall be kept
on file at the principal office of the Corporation and shall be subject to
inspection by any stockholder at any time during usual business hours. Such list
shall also be produced and kept open at the time and place of the meeting and
shall be subject to the inspection of any stockholder during the whole time of
the meeting. The original stock transfer books shall be prima facie evidence as
to who are the stockholders entitled to examine such list or transfer books or
to vote at any meeting of stockholders.

         1.07     Quorum. A majority of the outstanding shares of the
Corporation entitled to vote, represented in person or by proxy, shall
constitute a quorum for the transaction of business at such meeting. If a quorum
is present, the affirmative vote of the majority of the shares represented at
the meeting entitled to vote on the subject matter shall be the act of the
stockholders, unless the vote of a greater number of shares on the matter being
voted on is required by the Certificate of Incorporation of the Corporation,
these Bylaws or applicable law. Directors shall be elected by a plurality of the
shares represented at the meeting and entitled to vote in the election of
Directors.

         1.08     Adjournment of Stockholder Meeting. Any meeting of
stockholders may be adjourned at any time, whether or not there is a quorum, by
the chairman of such meeting or the vote of the majority of shares represented
at such meeting. When a meeting is adjourned to another time or place, notice
need not be given of the adjourned meeting if the time and place thereof are
announced at the meeting at which the adjournment is taken. At the adjourned
meeting, the Corporation may transact any business which might have been
transacted at the original meeting. If the adjournment is for more than thirty
(30) days, or if after the adjournment a new record date is fixed for the
adjourned meeting, a notice of the adjourned meeting shall be given to each
stockholder of record entitled to vote at the meeting.

         1.09     Proxies. At all meetings of stockholders, a stockholder may
vote by proxy, executed in writing by the stockholder or by his duly authorized
attorney in fact. Such proxy shall be filed with the Secretary of the
Corporation before or at the time of the meeting. No proxy shall be valid after
three (3) years from the date of its execution, unless otherwise provided in the
proxy.

         1.10     Voting of Shares. Each outstanding share shall be entitled to
one vote and each fractional share shall be entitled to a corresponding
fractional vote on each matter submitted to vote at a meeting of stockholders.

         1.11     Voting by Voice, Hand or Ballot. All voting at meetings of the
stockholders, including voting for the election of directors but excepting where
otherwise required by law, shall be by a voice or hand vote; provided, however,
that upon demand therefor by a stockholder entitled to vote or by his or her
proxy, a vote by written ballot shall be taken. Every written ballot shall state
the name of the stockholder or proxy voting and such other information as may be
required under the procedure established for the meeting.


                                       -2-

<PAGE>   3


          1.12 Voting of Shares by Certain Holders. The rights of persons in
whose names shares stand on the stock records of the Corporation to vote is
subject to the following provisions:

                           (a)      Neither treasury shares, nor shares of its
own stock held by the Corporation in a fiduciary capacity, nor shares held by
another Corporation if the majority of the shares entitled to vote for the
election of directors of such other Corporation is held by the Corporation,
shall be voted at any meeting or counted in determining the total number of
outstanding shares at any given time.

                           (b)      Shares standing in the name of another
corporation, domestic or foreign, may be voted by such officer, agent, or proxy
as the bylaws of such corporation may prescribe, or, in the absence of such
provision, as the board of directors of such Corporation may determine.

                           (c)      Shares held by an administrator, executor,
personal representative, guardian, or conservator may be voted by him, either in
person or by proxy, without a transfer of such shares into his name.

                           (d)      Shares standing in the name of a trustee
may be voted by him, either in person or by proxy, but no trustee shall be
entitled to vote shares held by him without a transfer of such shares into his
name.

                           (e)      Shares standing in the name of a receiver
may be voted by such receiver, and shares held by or under the control of a
receiver may be voted by such receiver without the transfer thereof into his
name if authority to do so be contained in an appropriate order of the court by
which such receiver was appointed.

                           (f)      A stockholder whose shares are pledged
shall be entitled to vote such shares until the shares have been transferred
into the name of the pledgee, and thereafter the pledgee shall be entitled to
vote the shares so transferred.


         1.13     Conduct of Stockholder Meetings. Meetings of the stockholders
shall be presided over by the Chairman of the Board or, in his absence, the
President of the Corporation, or, if no such person is present, a person
designated by the Chairman of the Board or, in his absence, the President of the
Corporation. The Secretary of the Corporation or, in his absence, an Assistant
Secretary, or, if no such person is present, a person designated by the chairman
of the meeting, shall act as secretary of the meeting. The precedence of and
procedure on motions and other procedural matters at a meeting shall be as
determined by the chairman of such meeting, in his sole discretion, provided
that such chairman acts in a manner which is not inconsistent with the
Certificate of Incorporation of the Corporation, these Bylaws and applicable
law.



                                       -3-

<PAGE>   4



         1.14     Notification of Stockholder Business.

                           (a)      All business properly brought before an
annual meeting of the stockholders shall be transacted at such meeting. Business
shall be deemed properly brought before an annual meeting of stockholders only
if it is (i) specified in the notice of meeting (or any supplement thereto)
given by or at the request of the Board of Directors, (ii) otherwise properly
brought before the meeting by or at the direction of the Board of Directors or
(iii) brought before the meeting by a stockholder of record entitled to vote at
such meeting if written notice of such stockholder's intent to bring such
business before such meeting is delivered to the Secretary of the Corporation at
the principal executive offices of the Corporation not later than the close of
business on the sixtieth (60th) day nor earlier than the ninetieth (90th) day
prior to the first anniversary of the preceding year's annual meeting of
stockholders; provided, however, that in the event that the date of such meeting
is more than thirty (30) days before or more than sixty (60) days after such
anniversary date, written notice by the stockholder must be delivered not
earlier than the close of business on the ninetieth (90th) day prior to such
meeting and not later than the close of business on the later of the sixtieth
(60th) day prior to such meeting or the tenth (10th) day following issuance by
the Corporation of a press release announcing the date of such meeting. In no
event shall any press release announcing an adjournment of an annual meeting
commence a new time period for the giving of written notice by a stockholder
described above.

         (b)      Each written notice by a stockholder described above shall set
forth, at a minimum, the following: (i) as to the stockholder giving the notice
and, if applicable, the beneficial owner or the person on whose behalf such
proposal is being made (A) the name and address of such person as such
information appears on the books of the Corporation, (B) the class and number of
such shares of the Corporation which are owned beneficially and of record by
such person; (ii) a brief description of the business desired to be brought
before the meeting and the reasons for conducting such business at the meeting;
(iii) a representation that the stockholder is a holder of record of shares of
the Corporation entitled to vote at such meeting and intends to appear in person
or in proxy at such meeting to propose such business; (iv) any material interest
of the stockholder in such business.

         (c)      The chairman of the meeting may refuse to transact any
business at any meeting presented without compliance with the procedures set
forth in this Section 1.15.


                                  ARTICLE XIII

                               BOARD OF DIRECTORS

         2.01     General Powers. The business and affairs of the Corporation
shall be managed by its Board of Directors, except as otherwise provided in the
Certificate of Incorporation or by applicable law.

         2.02     Number; Qualifications. The Corporation's Board of Directors
shall consist of not fewer than two (2) and not more than twenty-five (25)
Directors, as such number may be designated from time to time by the Board of
Directors. Directors need not be stockholders of the Corporation or residents of
the State of Delaware or the State of Missouri.

         2.03     Classified Board; Election; Term of Office. Concurrent with
the adoption of these Bylaws, the Board of Directors shall be classified with
respect to the time for which they severally hold


                                       -4-

<PAGE>   5


office, into three classes as nearly equal in number as possible. One class of
directors ("Class I Directors") shall be elected originally for a term expiring
at the annual meeting of shareholders to be held in 2000; another class of
directors ("Class II Directors") shall be elected originally for a term expiring
at the annual meeting of shareholders to be held in 2001; and another class of
directors ("Class III Directors") shall be elected originally for a term
expiring at the annual meeting of shareholders to be held in 2002. Each member
of each class shall hold office until his or her successor is elected and has
qualified. Directors shall be elected by plurality vote of the stockholders. No
reduction in the number of Directors shall have the effect of removing any
director before such Director's term of office shall expire.

         2.04     Removal of Directors. Any Director may be removed only in the
manner provided in the Corporation's Certificate of Incorporation, as amended.
If no such provision appears therein, any Director may be removed either with or
without cause, at any time, by vote of the stockholders holding a majority of
the shares then entitled to vote for the election of Directors, present at any
special meeting called for that purpose. In case any vacancy so created shall
not be filled by the stockholders at such meeting, such vacancy may be filled by
the Board of Directors as provided in Section 2.06 hereof.

         2.05     Resignation. Any Director may resign at any time by giving
written notice to the President or to the Secretary of the Corporation. Such
resignation shall take effect at the time specified therein; and unless
otherwise specified therein, the acceptance of such resignation by the
Corporation shall not be necessary to make it effective.

         2.06     Vacancies. Any vacancy occurring in the Board of Directors,
whether by resignation of a Director or an increase in the number of Directors,
may be filled by the affirmative vote of a majority of the remaining Directors,
though less than a quorum, or by a sole remaining Director. A Director elected
by the remaining Directors or the stockholders to fill a vacancy shall be
elected for the unexpired term of his predecessor in office. Any directorship to
be filled by reason of an increase in the number of Directors shall be filled by
the affirmative vote of a majority of the Directors then in office or by
election at an annual meeting or a special meeting of stockholders called for
that purpose, and a Director so chosen shall hold office for the term specified
in Section 2.03 of this Article.

         2.07     Regular Meetings. A regular meeting of the Board of Directors
shall be held without other notice than this Bylaw immediately after and at the
same place as the annual meeting of the stockholders. The Board of Directors may
provide by resolution the time and place, either within or without the State of
Delaware, for the holding of additional regular meetings without other notice
than such resolution.

         2.08     Special Meetings. Special meetings of the Board of Directors
may be called by or at the request of the President, the Chairman of the Board
or a majority of the Directors. The person or persons authorized to call special
meetings of the Board of Directors may fix any place, either within or without
the State of Delaware, as the place for holding any special meeting of the Board
of Directors called by them.

         2.09     Telephonic Meetings. Members of the Board of Directors or any
committee designated by the Board of Directors may participate in a meeting of
the Board of Directors or committee by means of conference telephone or similar
communications equipment by which all persons participating in the meeting can
hear one another at the same time. Such participation shall constitute presence
in person at the meeting. All participants in any meeting of Directors, by
virtue of their participation and without


                                       -5-

<PAGE>   6



further action on their part, shall be deemed to have consented to the recording
of such meeting by electronic device or otherwise, and to the making of a
written transcript thereof, in order that minutes thereof shall be available for
the Corporation's records.

         2.10     Notice. Notice of any special meeting shall be given at least
four (4) days previous thereto by written notice mailed to each Director at his
business address, or by notice given at least two (2) days prior to the meeting,
in person or by any means specified in Section 9.01(b) or (c). Any Director may
waive notice of any meeting. The attendance of a Director at a meeting shall
constitute a waiver of notice of such meeting, except where a Director attends a
meeting for the express purpose of objecting to the transaction of any business
because the meeting is not lawfully called or convened. Neither the business to
be transacted at, nor the purpose of, any regular or special meeting of the
Board of Directors need be specified in the notice or waiver of notice of such
meeting.

         2.11     Quorum. A majority of the number of Directors fixed in
accordance with these Bylaws shall constitute a quorum for the transaction of
business. The act of the majority of the Directors present at a meeting at which
a quorum is present shall be the act of the Board of Directors.

         2.12     Compensation. The amount, if any, which each Director shall be
entitled to receive as compensation for his services as a Director shall be
fixed from time to time by resolution of the Board of Directors. If any director
shall serve as a member of any committee of the Board of Directors or perform
special services at the instance of the Board of Directors, such may be paid
additional compensation as the Board of Directors may determine. Each Director
shall be entitled to reimbursement for traveling expenses incurred by him in
attending any meeting of the Board of Directors or of a committee. Such
compensation shall be payable even though a meeting may be adjourned because of
a lack of a quorum.

         2.13     Action by Directors Without Meeting. Any action required to be
taken at a meeting of the Directors of the Corporation or any action which may
be taken at such a meeting, may be taken without a meeting if a consent in
writing, setting forth the action so taken, shall be signed by all of the
Directors entitled to vote with respect to the subject matter thereof. A consent
shall be sufficient for this Section 2.13 if it is executed in counterparts, in
which event all of such counterparts, when taken together, shall constitute one
and the same consent.

         2.14     Designation of Committees. The Board of Directors may by
resolution or resolutions passed by a majority of the whole Board of Directors
designate one or more committees, each committee to consist of two or more of
the directors of the Corporation, which to the extent provided in the resolution
or resolutions shall have and may exercise the powers of the Board of Directors
in the management of the business and affairs of the Corporation, and may have
power to authorize the seal of the Corporation to be affixed to all papers which
may require it; provided, however, that no such committee shall have any power
or authority in reference to those matters prohibited by Section 141(c) of the
Delaware General Corporation Law. Such committee or committees shall have such
name or names as may be determined from time to time by resolution or
resolutions adopted by the Board of Directors. If provisions be made for any
such committee or committees, the members thereof shall be appointed by the
Board of Directors and shall serve during the pleasure of the Board of
Directors. A majority of the members of a committee shall constitute a quorum
for the transaction of business. The Board of Directors may designate one or
more directors of the Corporation as alternate members of any committee, who may
replace any absent or disqualified member at any meeting of the committee and
who, in such event, shall be counted in determining the presence of a quorum.
Vacancies in such committees shall be filled by the Board of


                                       -6-

<PAGE>   7


Directors; provided, however, that in the absence or disqualification of any
member of such committee or committees, the member or members thereof present at
any meeting and not disqualified from voting, whether or not he or they
constitute a quorum, may unanimously appoint another member of the Board of
Directors to act at the meeting in the place of any such absent or disqualified
member. The Board of Directors may at its pleasure discontinue any such
committee or committees.


                                   ARTICLE XIV

                                    OFFICERS

         3.01     Generally. The Board of Directors at its first meeting and at
each annual meeting thereafter shall elect, at a minimum, the following
officers: a President, a Secretary and a Treasurer. The Board of Directors at
any time and from time to time may elect or appoint such other officers as it
shall deem necessary, including, but not limited to, a Chairman of the Board of
Directors, one or more Vice Presidents, one or more Assistant Vice Presidents,
one or more Assistant Treasurers, and one or more Assistant Secretaries, who
shall hold their offices for such terms as shall be determined by the Board of
Directors and shall exercise such powers and perform such duties as are
specified by these Bylaws, or as shall be determined from time to time by the
Board of Directors. Any person may hold two or more offices, except that no
person may hold the office of President and Secretary. No officer need be a
shareholder of the Corporation.

         3.02     Compensation. The salaries of the officers of the corporation
shall be fixed by the Board of Directors, except that the Board of Directors may
delegate to any committee or officer or officers the power to fix the
compensation of any other officer.

         3.03     Tenure. Each officer of the corporation shall hold office for
the term for which he is elected or appointed, and until his successor has been
duly elected or appointed and has qualified, or until his earlier resignation,
removal from office or death. Any officer may be removed by the Board of
Directors whenever in its judgment the best interest of the corporation will be
served thereby.

         3.04     Vacancies. A vacancy in any office, because of resignation,
removal or death may be filled by the Board of Directors for the unexpired
portion of the term.

         3.05     Chairman of the Board. The Chairman of the Board shall preside
at all meetings of stockholders and of the Board of Directors. He shall be the
chief executive officer and the head of the corporation and, subject to the
Board of Directors, shall have the general control and management of the
business and affairs of the corporation. He shall vote any shares of stock or
other voting securities owned by the corporation. He may sign, with the
Secretary or any other proper officer of the corporation thereunto authorized by
the Board of Directors, certificates for shares of the corporation, any deeds,
mortgages, bonds, policies of insurance, contracts, investment certificates or
other instruments which the Board of Directors has authorized to be executed. In
general, he shall perform all duties incident to the office of the Chairman of
the Board and such other duties as may from time to time be assigned to him by
the Board.

         3.06     President. The President shall be the chief operating officer
of the corporation and, subject to the control of the Board of Directors, shall
in general manage, supervise and control the day to day business and affairs of
the corporation. He shall, when present, preside at meetings of all of the
stockholders


                                       -7-

<PAGE>   8


in the absence of the Chairman of the Board or if no Chairman of the Board has
been elected. He may sign, with the Secretary or any other proper officer of the
corporation thereunto authorized by the Board of Directors, certificates for
shares of the corporation, any deeds, mortgages, bonds, policies of insurance,
contracts, investment certificates, or other instruments which the Board of
Directors has authorized to be executed, except in cases where signing the
execution thereof shall be expressly delegated by the Board of Directors or by
these Bylaws to some other officer or agent of the corporation, or shall be
required by law to be otherwise signed or executed; and in general shall perform
all duties incident to the office of the President and such other duties as may
be prescribed by the Board of Directors from time to time.

         3.07     Vice Presidents. In the absence of the President or in the
event of his death or inability or refusal to act, the Vice President (or in the
event there may be more than one Vice President, the Vice Presidents in the
order designated at the time of their election, or in the absence of any
designation, then in order of election) shall perform the duties of the
President and, when so acting, shall have all the powers of and be subject to
all the restrictions upon the President. Any Vice President may sign, with the
Secretary or an Assistant Secretary, certificates for shares of the corporation
and shall perform such other duties as shall from time to time be assigned to
him by the President or by the Board of Directors. All Vice Presidents shall
have such other duties as prescribed by the Board of Directors from time to
time.

         3.08     Secretary. The Secretary shall: (a) attend and keep the
minutes of the stockholders' meetings and of the Board of Directors' meetings in
one or more books provided by that purpose; (b) see that all notices are duly
given in accordance with the provisions of these Bylaws as required by law; (c)
be custodian of the corporate records and of the seal of the corporation and see
that the seal of the corporation is affixed to all documents, the execution of
which on behalf of the corporation under its seal is duly authorized; (d) keep a
register of the post office address of each stockholder which shall be furnished
to the Secretary by such stockholder; (e) sign with the President or a Vice
President certificates for shares of the corporation, the issuance of which
shall have been authorized by resolution of the Board of Directors; (f) have
general charge of the stock transfer books of the corporation; (g) in general
perform all duties incident to the office of the Secretary and such other duties
as from time to time may be assigned to him by the President or the Board of
Directors.

         3.09     Treasurer. The Treasurer, unless otherwise determined by the
Board of Directors, shall: (a) have charge and custody of and be responsible for
all funds and securities of the corporation; (b) receive and give receipts for
monies due and payable to the corporation from any source whatsoever, and
deposit all such monies in the name of the corporation in such banks, trust
companies or other depositories as shall be selected by the Board of Directors;
and (c) in general perform all the duties incident to the office of Treasurer
and such other duties as from time to time may be assigned by the Board of
Directors.

         3.10     Assistant Officers. The Assistant Secretaries, when authorized
by the Board of Directors, may sign with the President or a Vice President
certificates for shares of the corporation the issuance of which shall have been
authorized by a resolution of the Board of Directors. The Assistant Vice
Presidents, Secretaries and Treasurers, in general, shall perform such duties as
shall be assigned by the Vice President(s), Secretary or Treasurer,
respectively, or by the President or by the Board of Directors.


                                       -8-

<PAGE>   9


                                   ARTICLE XV

                                 INDEMNIFICATION

         4.01     Right to Indemnification. Each person who was or is made a
party or is threatened to be made a party to or is otherwise involved in any
action, suit or proceeding, whether civil, criminal, administrative or
investigative (hereinafter, a "proceeding"), by reason of the fact that he or
she is or was a director or an officer of the Corporation or is or was serving
at the request of the Corporation as a director, officer, employee or agent of
another corporation or of a partnership, joint venture, trust or other
enterprise, including service with respect to an employee benefit plan
(hereinafter an "indemnitee"), whether the basis of such proceeding is alleged
action in an official capacity as a director, officer, employee or agent or in
any other capacity while serving as a director, officer, employee or agent,
shall be indemnified and held harmless by the Corporation to the fullest extent
authorized by the Delaware General Corporation Law, as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment permits the Corporation to provide broader indemnification
rights than such law permitted the Corporation to provide prior to such
amendment), against all expense, liability and loss (including attorneys' fees,
judgments, fines, ERISA excise tax or penalties and amounts paid in settlement)
reasonably incurred or suffered by such indemnitee in connection therewith;
provided, however, that, except as provided in Section 4.03 hereof with respect
to proceedings to enforce rights to indemnification, the Corporation shall
indemnify any such indemnitee in connection with a proceeding (or part thereof)
initiated by such indemnitee only if such proceeding (or part thereof) was
authorized by the Board of Directors of the Corporation.

         4.02     Right to Advancement of Expenses. The right to indemnification
conferred in Section 4.01 of this Article IV shall include the right to be paid
by the Corporation the expenses (including attorneys' fees) incurred in
defending any such proceeding in advance of its final disposition (hereinafter,
an "advancement of expenses"); provided, however, that, if the Delaware General
Corporation Law requires, an advancement of expenses incurred by an indemnitee
in his or her capacity as a director or officer (and not in any other capacity
in which service was or is rendered by such indemnitee, including, without
limitation, service to an employee benefit plan) shall be made only upon
delivery to the Corporation of an undertaking (hereinafter, an "undertaking"),
by or on behalf of such indemnitee, to repay all amounts so advanced if it shall
ultimately be determined by final judicial decision from which there is not
further right to appeal (hereinafter, a "final adjudication") that such
indemnitee is not entitled to be indemnified for such expenses under this
Section 4.02 or otherwise. The rights to indemnification and to the advancement
of expenses conferred in Section 4.01 and 4.02 of this Article IV shall be
contract rights and such rights shall continue as to an indemnitee who has
ceased to be a director, officer, employee or agent and shall inure to the
benefit of the indemnitee's heirs, executors and administrators.

         4.03     Right of Indemnitee to Bring Suit. If a claim under Section
4.01 or 4.02 of this Article IV is not paid in full by the Corporation within
sixty (60) days after a written claim therefor has been received by the
Corporation (except in the case of a claim for an advancement of expenses, in
which case the applicable period shall be twenty (20) days) the indemnitee may
at any time thereafter bring suit against the Corporation to recover the unpaid
amount of the claim. If successful in whole or in part in any such suit, or in a
suit brought by the Corporation to recover an advancement of expenses pursuant
to the terms of an undertaking, the indemnitee shall be entitled to be paid also
to the expense of prosecuting or defending such suit. In (a) any suit brought by
the indemnitee to enforce a right to indemnification hereunder (but not in a
suit brought by the indemnitee to enforce a right to an advancement of expenses)
it shall be a defense that


                                       -9-

<PAGE>   10



and (b) in any suit brought by the Corporation to recover an advancement of
expenses pursuant to the terms of an undertaking, the Corporation shall be
entitled to recover such expenses upon a final adjudication that, the indemnitee
has not met any applicable standard for indemnification set forth in the
Delaware General Corporation Law. Neither the failure of the Corporation
(including its Board of Directors, independent legal counsel or its
stockholders) to have made a determination prior to the commencement of such
suit that indemnification of the indemnitee is proper in the circumstances
because the indemnitee has met the applicable standard of conduct set forth in
the Delaware General Corporation Law, nor an actual determination by the
Corporation (including its Board of Directors, independent legal counsel or its
stockholders) that the indemnitee has not met such applicable standard of
conduct shall create a presumption that the indemnitee has not met the
applicable standard of conduct or, in the case of such a suit brought by the
indemnitee, be a defense to such suit. In any suit brought by the indemnitee to
enforce a right to indemnification or to an advancement of expenses hereunder,
or brought by the Corporation to recover an advancement of expenses pursuant to
the terms of an undertaking, the burden of proving that the indemnitee is not
entitled to be indemnified, or to such advancement of expenses, under this
Article IV or otherwise, shall be on the Corporation.

         4.04     Non-Exclusivity of Rights. The right to indemnification and to
the advancement of expenses conferred in this Article IV shall not be exclusive
of any other right which any person may have or hereafter acquire under any
statute, the Certificate of Incorporation of the Corporation, these Bylaws, any
agreement or vote of stockholder or disinterested directors or otherwise.

         4.05     Insurance. The Corporation may maintain insurance, at its
expense, to protect itself and any director, officer, employee or agent of the
Corporation or another corporation, partnership, joint venture, trust or other
enterprise against any expense, liability or loss, whether or not the
Corporation would have the power to indemnify such person against such expense,
liability or loss under the Delaware General Corporation Law.

         4.06     Indemnification of Employees and Agents. The Corporation may,
to the extent authorized from time to time by the Board of Directors, grant
rights to indemnification and to the advancement of expenses to any employee or
agent of the Corporation to the fullest extent of the provisions of this Article
IV with respect to the indemnification and advancement of expenses of directors
and officers of the Corporation.


                                    ARTICLE V

                  EXECUTION OF INSTRUMENTS AND DEPOSIT OF FUNDS

         5.01.    Contracts and Other Documents. Contracts and other instruments
or documents may be signed in the name of the Corporation by the President or by
any other officer authorized to sign such contract, instrument, or document by
the Board of Directors, and such authority may be general or confined to
specific instances.

         5.02.    Interested Directors; Quorum. No contract or transaction
between the Corporation and one (1) or more of its directors or officers, or
between the Corporation and any other corporation, partnership, association, or
other organization in which one (1) or more of its directors or officers are
directors or officers, or have a financial interest, shall be void or voidable
solely for this reason, or solely because the director or


                                      -10-

<PAGE>   11


officer is present at or participates in the meeting of the Board of Directors
or committee thereof which authorizes the contract or transaction, or solely
because his or their votes are counted for such purpose, if (i) the material
facts as to his relationship or interest and as to the contract or transaction
are disclosed or are known to the Board of Directors or the committee, and the
Board of Directors or committee in good faith authorizes the contract or
transaction by the affirmative votes of a majority of the disinterested
directors, even though the disinterested directors be less than a quorum; or
(ii) the material facts as to his relationship or interest and as to the
contract or transaction are disclosed or are known to the stockholders entitled
to vote thereon, and the contract or transaction is specifically approved in
good faith by vote of the stockholders; or (iii) the contract or transaction is
fair as to the Corporation as of the time it is authorized, approved or
ratified, by the Board of Directors, a committee thereof, or the stockholders.
Common or interested directors may be counted in determining the presence of a
quorum at a meeting of the Board of Directors or of a committee which authorizes
the contract or transaction.

         5.03     Dividends. Subject to the laws of the State of Delaware, the
Board of Directors may, from time to time, declare and the Corporation may pay
dividends on its outstanding shares in cash, property, or its own shares, except
when the Corporation is insolvent or when the declaration or payment thereof
would e contrary to any restrictions contained in the Certificate of
Incorporation.

         5.04     Bank Accounts and Deposits. All funds of the Corporation shall
be deposited from time to time to the credit of the Corporation with such banks,
bankers, trust companies or other depositories as the Board of Directors may
select or as may be selected by any officer or officers, agent or agents of the
Corporation to whom such power may be delegated from time to time by the Board
of Directors.

         5.05.    Signing of Checks and Drafts. Except as otherwise provided in
these Bylaws, all checks, drafts, or other order or payment of money, notes, or
other evidences of indebtedness, issued in the name of or payable to the
Corporation, shall be signed or endorsed by such person or persons and in such
manner as shall be determined from time to time by resolution of the Board of
Directors.

         5.06.    Loans. No loans and no renewals of any loans shall be
contracted on behalf of the Corporation except as authorized by the Board of
Directors. When authorized so to do by the Board of Directors, any officer or
agent of the Corporation may effect loans and advances for the Corporation from
any bank, trust company or other institution or from any firm, corporation or
individual, and for such loans and advances may make, execute and deliver
promissory notes, bonds or other evidences of indebtedness of the Corporation.
When authorized so to do by the Board of Directors, any officer or agent of the
Corporation may pledge, hypothecate or transfer, as security for the payment of
any and all loans, advances, indebtedness and liabilities of the Corporation,
any and all stocks, securities and other personal property at any time held by
the Corporation, and, to that end, may endorse, assign and deliver the same.
Such authority may be general or confined to specific instances.


                                   ARTICLE VI

                         ISSUANCE AND TRANSFER OF SHARES

         6.01.    Issuance of Certificates. Each stockholder of the Corporation
shall be entitled to a certificate or certificates, in such form as shall be
approved by the Board of Directors and required by law, certifying the number of
shares of the Corporation owned by such stockholder.


                                      -11-

<PAGE>   12



         6.02.    Signature on Stock Certificates. The shares of the Corporation
shall be represented by certificates signed by the President or a Vice President
and the Secretary, and may be sealed with the seal of the Corporation or a
facsimile thereof. The signature of any of these officers upon a certificate may
be a facsimile. In case any officer, transfer agent, or registrar who has signed
or whose facsimile signature has been placed upon such certificate shall have
ceased to be such officer, transfer agent or registrar before such certificate
is issued, it may be issued by the Corporation with the same effect as if he
were such officer at the date of its issue.

         6.03.    Stock Transfer Books. A record of all certificates for shares
issued by the Corporation shall be the Secretary or by any transfer agent or
registrar appointed pursuant to Section 6.04 below at the principal office of
the Corporation or at the office of such transfer agent or registrar. Such
record shall show the name and address of the person, firm or corporation in
which certificates for shares are registered, the number and classes of shares
represented by each such certificate, the date of each such certificate, and in
case of certificates which have been canceled, the dates of cancellation
thereof.

         6.04     Transfer Agents and Registrars. The Board of Directors may
appoint one (1) or more transfer agents, registrars of other agents for the
purpose of registering transfer of shares of the Corporation, issuing new
certificates of shares of the Corporation and canceling certificates surrendered
to the Corporation. Such agents and registrars shall be appointed at such times
and places as the requirements of the Corporation may necessitate and the Board
of Directors may designate. Any such transfer agent, registrar or other agent
shall be under a duty to the Corporation to exercise good faith and due
diligence in performing his functions. Such transfer agent, registrar or other
agent shall have, with regard to the particular functions he performs, the same
obligation to the holder or owner of shares of the Corporation and shall have
the same rights and privileges as the Corporation has in regard to those
functions. Notice to a transfer such agent, registrar or other such agent is
notice to the Corporation with respect to the functions performed by the agent.

         6.05.    Replacement of Lost, Destroyed and Stolen Certificates. Where
a certificate for shares of the Corporation has been lost, destroyed or stolen,
the Corporation shall issue a new certificate in place of the original
certificate if the owner (a) files with the Corporation a sufficient indemnity
bond, and (b) satisfies any other reasonable requirements imposed by the Board
of Directors of the Corporation.

         6.06.    Transfer of Shares. Shares of the capital stock of the
Corporation shall be transferred on the books of the Corporation by the holder
thereof in person or by his attorney duly authorized in writing, upon surrender
and cancellation of certificates for the number of shares to be transferred,
except as provided in the preceding section. Books for the transfer of shares of
the capital stock shall be kept by the Corporation or by one or more transfer
agents appointed by it.

         6.07.    Regulations. The Board of Directors shall have power and
authority to make such rules and regulations as-it may deem expedient concerning
the issue, transfer and registration of certificates for shares of the capital
stock of the Corporation.



                                      -12-

<PAGE>   13



                                   ARTICLE VII

                      CORPORATE RECORDS, REPORTS, AND SEAL

         7.01.    Minutes of Corporate Meetings. The Corporation shall keep at
its principal place of business, or at such other place as may be directed by
the Board of Directors, a book of minutes of all proceedings of its stockholders
and Board of Directors, with the time and place of holding of all meetings,
whether regular or special, and, if special, how authorized, the notice thereof
given, the names of those present at directors meetings, the number of shares or
members present or represented at stockholders meetings, and the proceedings
thereof.

         7.02.    Inspection of Records and Properties by Directors. Every
Director shall have the absolute right at any reasonable time to inspect all
books, records, documents of every kind, and the physical properties of the
Corporation, and also of its subsidiary corporations. Such inspection by a
Director may be made in person or by agent or attorney, and the right of
inspection includes the right to make extracts.

         7.03.    Fiscal Year. The fiscal year of the Corporation shall begin on
the first day of January, and terminate on the last day of December of each
succeeding year; unless the Board of Directors shall adopt a different fiscal
year.

         7.04.    Corporate Seal. The seal of the Corporation shall be circular
in form and shall have engraved upon it the words, "Missouri Holdings, Inc." The
seal shall be used by causing it to be affixed or impressed or a facsimile
thereof may be reproduced or otherwise used in such manner as the Board of
Directors shall determine.


                                  ARTICLE VIII

                   ADOPTION, AMENDMENT, AND REPEAL OF BY LAWS

         8.01.    Power of Directors to Amend. The Board of Directors shall have
the power to alter, amend or repeal the Bylaws of the Corporation or adopt new
Bylaws for the Corporation as provided in the Certificate of Incorporation of
the Corporation; provided, however, that the Board of Directors may not alter,
amend, or repeal any provision of the Bylaws which was adopted by the
stockholders pursuant to the Certificate of Incorporation and which specifically
provides that it cannot be altered, amended or repealed by the Board of
Directors.

         8.02.    Power of Stockholders to Amend. The stockholders shall have
the power to alter, amend or repeal the Bylaws of the Corporation or adopt new
Bylaws of the Corporation at any regular or special meeting of the stockholders
if notice of such alteration, amendment, repeal or adoption of new Bylaws be
contained in the notice of such special meeting.


                                      -13-

<PAGE>   14


                                   ARTICLE IX

                                     NOTICES

         9.01     Giving of Notice. Except as otherwise provided by the General
Corporation Law of Delaware, these Bylaws, the Corporation's Certificate of
Incorporation, or resolution of the Board of Directors, every meeting notice or
other notice, demand, bill, statement or other communication (collectively,
"Notice") to or from the Corporation from or to a Director, Officer or
stockholder shall be duly given if it is written or printed and is (a) sent by
first class mail or by overnight service of the U.S. Postal Service, postage
prepaid, (b) sent by any established overnight air courier service, such as
Federal Express, Emery, Airborne or UPS, (c) sent by telegraph, tested telex or
other tested facsimile transmission, (d) delivered by any commercial messenger
service which regularly retains its receipts, or (e) personally delivered,
provided a receipt is obtained reflecting the date of delivery. Notice shall not
be duly given unless all delivery or postage charges are pre-paid. Notice shall
be given to an addressee's most recent address as it appears on the
Corporation's records. A Notice shall be deemed "given" when dispatched for
delivery, or if mailed, on the date postmarked. This Section shall not have the
effect of shortening any notice period provided for in these Bylaws.

         9.02     Waiver of Notice. Any Notice required by the General
Corporation Law of Delaware, the Certificate of Incorporation or these Bylaws
may be waived in writing at any time by the person entitled to the Notice, and
such waiver shall be equivalent to the giving of notice. Notice of any meeting
shall be waived by attendance (if a stockholders' meeting, in person or by
proxy) at the meeting. A waiver of Notice of a special meeting of stockholders
shall state the purpose for which the meeting was called or the business to be
transacted thereat.


                                      -14-

<PAGE>   1

                                                                  EXHIBIT 10.1.1

                     AMENDMENT NO. 1 TO EMPLOYMENT AGREEMENT


         This Amendment No. 1 to Employment Agreement is made and entered into
this 3rd day of June, 1999 by and between First Premier Financial Corporation,
a Delaware corporation, formerly Missouri Holdings, Inc. (the "Company" or
"Employer") and Richard C. Jensen (the "Executive").

                              W I T N E S S E T H:

         WHEREAS, the Company and the Executive entered into an Employment
Agreement dated July 16, 1998 (the "Employment Agreement"); and

         WHEREAS, the Company and the Executive desire to amend the Employment
Agreement;

         NOW, THEREFORE, for and in consideration of the mutual premises and
covenants herein contained, the parties hereto agree as follows:

         1.       Section 2 of the Employment Agreement is hereby amended by
deleting existing Section 2 in its entirety and substituting in lieu thereof the
following:

                  "The term of employment of Executive under this Agreement
                  shall be the four year period commencing on July 16, 1998 and
                  ending on July 15, 2002."

         2.       Section 3(a) of the Employment Agreement is hereby amended by
deleting the third sentence in the first paragraph thereof in its entirety and
substituting in lieu thereof the following:

                  "As an additional inducement to Executive to accept employment
                  with the Company, the Company agrees to pay Executive a bonus
                  of $150,000, such payment to be made as soon as practicable
                  after the closing of the Initial Public Offering. Executive
                  shall also be entitled to participate in a deferred
                  compensation arrangement to be mutually agreed to by the
                  Company and Executive upon the closing of the Initial Public
                  Offering."

         3.       Section 3(a) of the Employment Agreement is hereby further
amended by deleting the existing third paragraph thereof in its entirety.

         4.       Section 3(b) of the Employment Agreement is hereby amended by
deleting the existing second paragraph thereof in its entirety and substituting
in lieu thereof the following:

         "At the first Board of Directors meeting subsequent to the closing of
the Initial Public Offering, the Company shall issue an option to Executive
providing for the purchase of 125,000


<PAGE>   2

shares of the Company's Common Stock at a per share price equal to the per share
price at which the Company sold its shares of Common Stock in the Initial Public
Offering. Such option shall be exercisable in whole or in part for a period of
ten years from the date of grant. Such option shall be granted pursuant to the
Company's stock option plan and shall be subject to such other customary terms
and conditions as set forth in the Company's stock option plan and the stock
option agreement which shall be delivered to Executive by the Company as soon as
practicable after the date of grant. Upon the written request of Executive, the
Company shall, at no cost to Executive, effect the registration under the
securities laws of any or all of the shares of the Company's Common Stock
acquired upon exercise of the option; provided, however, that the Company shall
not be required to effect such registration prior to the date three years from
the date of this Agreement. Further, if the Company at any time proposes for any
reason to register securities under the securities laws, it shall provide
Executive with 20 days' written notice of such proposed registration and, upon
the written request of Executive, shall, at no cost to Executive, effect the
registration of any or all of the shares of the Company's Common Stock acquired
upon exercise of the option. All such registration rights of Executive with
respect to the shares underlying the option shall terminate upon the termination
of the option."

         5.       Section 10(b) of the Employment Agreement is hereby amended by
deleting all references to the term "warrants" in this Section 10(b) and
substituting in lieu thereof the term "options."

         6.       All of the other terms and conditions of the Employment
Agreement remain unchanged and in full force and effect as originally written.

         IN WITNESS WHEREOF, the parties hereto have caused this Amendment No. 1
to Employment Agreement to be executed and delivered as of the day and year
first above written.


                                         "COMPANY"

                                         FIRST PREMIER FINANCIAL CORPORATION


                                         By: /s/ Gerald G. Kaufman
                                            ------------------------------------
                                         Title: Vice President
                                               ---------------------------------



                                         "EXECUTIVE"


                                         /s/ Richard C. Jensen
                                         ---------------------------------------
                                         Richard C. Jensen


<PAGE>   1

                                                                    EXHIBIT 10.4

                          CSI DATA PROCESSING AGREEMENT


         This is a Data Processing Agreement made and entered into as of the 6th
day of June, 1998, by and between COMPUTER SERVICES, INC., a Kentucky
corporation, which has its principal place of business at 3901 Technology Drive,
Paducah, Kentucky 42001-5201 ("CSI"), and PREMIER BANK, which has its principal
place of business at Jefferson City, Missouri (the "Customer").

                                    RECITALS

A.       CSI is engaged in the business of providing data processing services
to, and operating data processing systems for, depository financial
institutions.

B.       The Customer is a depository financial institution which desires that
CSI provide data processing services to it and operate a data processing system
for it.

In consideration of the mutual promises exchanged, the parties agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

1.1      "Agreement" unless the context otherwise requires, means this Data
Processing Agreement and all Supplemental Agreements relating to data processing
entered into between CSI and the Customer from time to time.

1.2      "CRC" means CSI's Customer Resource Center described in section 2.6 of
this Agreement.

1.3      "CRT" means a cathode ray tube display computer terminal connected
through a telecommunications network with CSI's data processing system.

1.4      "Customer" unless the context otherwise requires, means the party other
than CSI executing this Agreement and also includes the Customer's officers,
employees, agents, representatives, or other persons or companies who are in any
manner employed by or affiliated with the Customer.

1.5      "Customer Service Representative" means a full-time employee of CSI to
whom CSI assigns the responsibilities described in section 2.7 of this
Agreement.

1.6      "DP Coordinator" means one or more full-time employee(s) of the
Customer to whom the Customer assigns the responsibilities described in section
2.7 of this Agreement.

1.7      "Supplemental Agreements" means any and all of a series of Supplemental
Data Processing Agreements so denominated entered into between the parties, from
time to time, which govern

<PAGE>   2

particular aspects of the relationship between CSI and the Customer in regard to
data processing and related services.

1.8      "Transaction Data" means that data which is necessary and incidental to
the services which CSI agrees to provide as more particularly set forth in
specific Supplemental Agreements.

1.9      "Validate," "validated," "validating" and "validation" shall mean the
process by which the Customer confirms the validity of, to test and prove, and
to indicate the Customer's satisfaction with: (i) the sufficiency of selected
data processing option parameters and modifications thereof; and (ii) each day's
processing including without limitation all calculations.

                                   ARTICLE II
                            DATA PROCESSING SERVICES

2.1      SERVICES. CSI agrees to provide the data processing services to the
Customer which are specially described in, and subject to, the terms and
conditions of the Supplemental Agreements.

2.2      EQUIPMENT. CSI will acquire and utilize the computer hardware,
software, systems and procedures, including appropriate backup protection,
necessary to provide tot he Customer the data processing services.

2.3      SYSTEM CONVERSION. The Customer will fully cooperate with CSI in
converting the Customer's data processing applications as described in the
Supplemental Agreements. The Customer agrees to use its best efforts to enable
CSI to complete conversion of all applications as soon as is reasonably
practicable.

2.4      TRAINING. CSI will provide to the Customer CSI's standard training
program for the purpose of training the Customer's personnel in the proper use
of CSI's procedures, systems and reports. The Customer will provide competent
personnel for the training and will cooperate with CSI in scheduling the
training in conjunction with the Customer's conversion to CSI's data processing
system. If requested by the Customer, any training in addition to that provided
by CSI's standard training program will be provided at CSI's standard rates for
additional training then in effect.

2.5      CUSTOMER SELECTED OPTIONS. CSI will make available to the Customer a
selection of option parameters relating to bank control records. The Customer
acknowledges that some of these options can be modified through a CRT from the
Customer's location by the Customer and other options can only be modified by
CSI in the CRC. The Customer is responsible for making the selection among the
available option parameters or modifications thereof. The Customer is
responsible for designating the Customer's personnel authorized to select the
options or make modifications thereof. When option modifications are made, the
Customer is responsible for validating, on the earlier of the first processing
day or fist processing cycle in which the selected modification is able to be
validated, that the options or modifications thereof perform as desired.



                                       2
<PAGE>   3

2.6      CUSTOMER RESOURCE CENTER. CSI will provide a Customer Resource Center
staffed by CSI's personnel to provide service assistance to the Customer. As of
the date of this Agreement, the CRC operates from 7:00 a.m. to 5:00 p.m. Central
Time, Monday through Friday, and from 8:00 a.m. until 11:30 a.m. Central Time on
Saturday. CSI reserves the right to change the CRC schedule from time to time,
but will give prompt notice to the Customer of any change. The CRC can be
accessed by the Customer via the use of CSI's electronic mail system through
CRTs or by telephone. Electronic mail service is available as of the date of
this Agreement until 5:00 p.m. Central Time, Monday through Friday, and the
regular operating hours on Saturday. This schedule is also subject to change.

2.7      ACCOUNT PLANNING RELATIONSHIP. CSI will designate a Customer Service
Representative who will be responsible for coordinating planning of the service
usage by the Customer; coordinating training of the Customer's personnel;
periodic review of contacts with the CRC; and the overall responsibility for
satisfaction and efficiency of use of CSI's services by the Customer. The
Customer will designate a DP Coordinator who shall have the same
responsibilities as outlined above for CSI's Customer Service Representative on
behalf of the Customer. The DP Coordinator shall also be responsible for
ensuring the timely validation of results of processing and coordinating the
Customer's activities which involve contact with the CRC.

                                   ARTICLE III
                                      TERM

3.1      ORIGINAL TERM. This Agreement shall be effective as of the date first
above written, but any reference in this Agreement tot he term during which
actual data processing services (in contradiction to services in connection with
system(s) conversion) are to be provided hereunder shall mean a term of seven
(7) years commencing (i) for a new Customer, on the first day of the calendar
month immediately following the month in which the Customer's demand deposit
system in actually converted to CSI's data processing system; or (ii) if the
Customer's demand deposit system has already been converted to CSI's data
processing system, on the date first above written.

3.2      RENEWAL TERM. The term of this Agreement shall be automatically
renewed, without notice, for a new period of the same length in time as the
original period specified in section 3.1 following the expiration of each
preceding term, and shall continue to be renewed automatically until this
Agreement is terminated as provided in this paragraph. By written notice to the
other party at its address stated above, given at least one hundred eighty (180)
days prior to the last day of the ten existing term, either party may terminate
this Agreement at the expiration of the original term or any renewal term, as
the case may be. If proper written notice of termination is given, this
Agreement shall then terminate on the last day of the ten existing term.

3.3      EXTENDED TIME. If the Customer gives the notice contemplated in section
3.2, but nonetheless requests that CSI continue to provide data processing
services, CSI will continue to provide such services on a month-to-month basis.
The month-to-month agreement for continuing service may be terminated by either
party upon thirty (30) days' advance written notice. During the month-to-month
agreement period, the data processing services will be provided subject to the
terms



                                       3
<PAGE>   4

and provisions of this Agreement, including the Supplemental Agreements, except
for charges for services, which may be changed by CSI from time to time and
which shall be at CSI's then current prices in effect plus a fifteen percent
(15%) price adjustment on processing services.

                                   ARTICLE IV
                              CHARGES FOR SERVICES

4.1      SERVICE CHARGE. The Customer agrees to pay to CSI the charges as
specified in the Supplemental Agreement(s) attached hereto, less a ten percent
(10%) discount on processing services for the term of this Agreement (does not
include non-processing services or products such as phone line charges,
supplies, equipment, software for operation on customer's equipment, consulting
services separately agreed to, etc.) The charges for the data processing
services shall remain in effect for the first year of this Agreement.
Thereafter, CSI shall have the right to increase charges once each year. CSI
agrees that such increase(s) will not exceed the increases in the Consumer Price
Index (CPI). As used herein, the term Consumer Price Index means the Consumer
Price Index published by the United States Department of Labor, Bureau of Labor
Statistics, urban consumers, all cities average, 1982 - 1984 = 100. These
adjustments may be cumulative. In any event, prices will not be raised greater
than the CSI then currently standard prices applicable to all CSI customers. CSI
has the right to implement any such increase upon thirty (30) day's advance
written notice to the Customer.

4.2      OTHER CHARGES. There shall be added, at the option of CSI, to the
charges under this Agreement amounts equal to any taxes, however designated,
levied, or based, on such charges, or on this Agreement, including state and
local sales, privilege or excise taxes based on gross revenue, and any taxes or
amount in lieu thereof paid or payable by CSI in respect of the foregoing,
exclusive, however, of taxes based on CSI's net income. Additionally, any
services performed by CSI for the Customer which are not specifically
established by this Agreement, including any Supplemental Agreement, shall be
billed to the Customer at CSI's standard time and materials rates as may be in
effect at the time the services are performed.

4.3      LATE CHARGES. The Customer shall pay all undisputed charges to CSI
within ten (10) days from the date of CSI's invoice. Any charges not paid within
ten (10) days of the invoice will bear interest at the rate of one and one-half
percent (1 1/2%) per month (or fraction thereof).

                                    ARTICLE V
                            CUSTOMER'S INPUT-DELIVERY

5.1      TRANSACTION DATA-QUALITY. The Customer agrees to timely prepare and
transmit or deliver Transaction Data to CSI in accordance with the terms and
provisions of this Agreement. The Transaction Data will be in accordance with
the uniform format and procedures specified from time to time by CSI. The
Customer understands, acknowledges and agrees that the quality of processing
services received is affected by the quality of the Transaction Data, and
therefore, further understands, acknowledges and agrees that the responsibility
for the quality of the Transaction Data



                                       4
<PAGE>   5

submitted by the Customer to CSI or received by CSI from a third party,
including but not limited to Federal Reserve or automated clearinghouse
transactions, rests with the Customer. The Customer will maintain edit,
verification and procedural check points sufficient to determine the accuracy of
all Transaction Data transmitted or delivered.

5.2      DATA BACKUP. The Customer will be solely responsible for providing and
maintaining adequate source Transaction Data backup and/or retention to allow
subsequent reconstruction of Transaction Data. The backup will be retained by
the Customer until the Customer is satisfied the source Transaction Data would
no longer be useful in the reconstruction of Transaction Data.

5.3      DELIVERY. The Customer is responsible for the cost to deliver
Transaction Data (by common carrier, courier service, electronic transmission,
or otherwise) from the Customer's office to CSI and to deliver the data and
results from CSI to the Customer's office or other location designated by the
Customer. Unless expressly governed by a Supplemental Agreement, all risk of
loss or damage to the Transaction Data of the Customer or data and results from
CSI during delivery shall be at the exclusive risk of the Customer; provided,
however, that any courier service delivery initiated by CSI's personnel shall be
at the risk of CSI unless expressly governed by a Supplemental Agreement.

                                   ARTICLE VI
                        CONFIDENTIALITY-SYSTEM OWNERSHIP

6.1      PROTECTION OF MATERIALS OF CSI-OWNERSHIP. The Customer understands,
acknowledges and agrees that the computer programs, system and design
specifications, documentation, forms and other system materials used by CSI to
provide the services are trade secrets of CSI and any disclosure thereof to
third parties will result in substantial monetary loss and irreparable damage to
CSI. The Customer agrees not to disclose such trade secrets to any third party,
nor to make any use of them not contemplated by this Agreement, and to treat the
same confidentially and to safeguard them. All user manuals, computer tapes,
disks, programs, specifications and enhancements developed in connection with
the services are and shall remain at all time during and after the term of this
Agreement the exclusive property of CSI.

6.2      PROTECTION OF CUSTOMER DATA. CSI agrees not to disclose Transaction
Data to any third party, nor to make any use of them not contemplated by this
Agreement, and to treat the same confidentially and to safeguard them. (All
Transaction Data utilized in connection with the services are and shall remain
at all times during and after the term of this Agreement the exclusive property
of Customer.)



                                       5
<PAGE>   6

                                   ARTICLE VII
                            SOLICITATION OF EMPLOYEES

The parties agree that neither party, nor any affiliated person or entity of
either party, shall, without the written consent of the other party, solicit for
employment, or employ, any person who was an employee of the other party during
the term of this Agreement. This restriction shall apply during the term, and
for a period of one hundred eighty (180) days after the termination, of this
Agreement.

                                  ARTICLE VIII
                              AUDITS AND DISCLOSURE

8.1      REGULATION AND EXAMINATION BY GOVERNMENT. If the services performed
pursuant to this Agreement by CSI are subject to the regulations and
examinations of any governmental agencies having supervisory jurisdiction over
the Customer, CSI acknowledges and agrees to be so subject to the same extent as
if such services and functions were being performed solely by the Customer on
its own premises.

8.2      THIRD PARTY AUDITOR'S REVIEW. CSI will cause to be performed on an
annual basis a "Third Party Auditor's Review" by a firm of independent certified
public accountants. This Third Party Auditor's Review and the report thereon
shall include as a minimum the following items: a description of backup and
record protection procedures; a summary of processing priorities; and a summary
of insurance coverage including errors and omissions. A copy of the auditor's
report shall be furnished to the Customer and/or any auditor designated by the
Customer. After examination of the report, if the Customer or its auditors have
need of additional information or desire to perform any additional auditing
procedure, CSI will permit, within a reasonable time, reasonable access to CSI's
data upon written authorization by the Customer to release this information to a
specified auditor. CSI will charge, and the Customer agrees to pay, for the
costs of any services provided or materials used by CSI in supplying the audit
assistance.

8.3      NOTIFICATION OF CHANGES. CSI will notify the Customer within a
reasonable time period prior to any material changes in any program or
application that would affect procedures, reports and the like.

8.4      ANNUAL REPORT. CSI will furnish annually to the Customer a copy of
CSI's annual report which includes audited financial statements and an opinion
of the certified public accountants who performed the audit as to the fairness
of presentation of the financial statements.

                                   ARTICLE IX
                    STANDARD OF CARE-LIMITATION OF LIABILITY

9.1      DUE CARE. CSI agrees that it will use due care in providing the data
processing services to the Customer. CSI will have no obligation to determine or
be responsible for the accuracy or



                                       6
<PAGE>   7

validity of any item, data, or information furnished by or for the Customer, all
of which are the Customer's obligation.

9.2      CUSTOMER'S VALIDATION. The Customer is responsible for reviewing and
validating each day's processing and advising CSI as soon as possible of any
abnormal data contained on any report. The Customer will validate, at least
monthly, all calculations including without limitation earnings on loans,
interest calculations on interest bearing accounts, service charges, payroll
taxes and the like. CSI will in no event be liable in any manner to the Customer
for any loss or damage sustained by the Customer by reason of the Customer's
failure to review and validate in accordance with this paragraph.

9.3      LIMITATION OF LIABILITY. CSI's liability to the Customer is limited to
the cost of correcting any errors which are due solely to CSI's lack of due
care. IN NO EVENT WILL CSI BE OBLIGATED TO CORRECT, AND THE CUSTOMER WILL HOLD
CSI HARMLESS, FOR ALL ERRORS AND ALL OMISSIONS AND THE COST OF CORRECTION
THEREOF IF THE CUSTOMER DOES NOT GIVE WRITTEN NOTICE TO CSI OF AN ALLEGED ERROR
OR OMISSION WITHIN SEVEN (7) DAYS FOLLOWING THE FIRST REASONABLE OPPORTUNITY TO
DISCOVERY SUCH ALLEGED ERROR OR OMISSION. The parties, knowingly and voluntarily
allocating the risks between them, expressly agree and understand that CSI will
not be responsible in any manner or liable for the following:

         (a)      Any errors, omissions or delays in processing or in the
transmission or delivery of processed data caused by strike, lockout, war, riot,
insurrection, acts of God, governmental acts or regulations, or other causes
beyond its reasonable control;

         (b)      Any errors, omissions or delays that might be caused by
erroneous, untimely or incomplete deliveries or transmissions of Transaction
Data which are the fault, in whole or in part, of the Customer or any agent or
third party acting on behalf of the Customer;

         (c)      Any errors, omissions or delays which are the result in whole
or in part, of any acts or omissions of the Customer, or the unauthorized use of
a terminal at the Customer's place of business;

         (d)      Any errors, omissions or delays which are caused, in whole or
in part, by the Customer's failure to verify or to monitor the accuracy of
reports and statistics through the maintenance of accepted accounting controls
and procedural check points; and

         (e)      Any and all loss or damage incurred by the Customer, including
but not limited to all consequential and incidental damages.

Any correction which CSI is required to make shall include complete reruns
and/or restoration of programs and/or data files; provided that if CSI is
unable, for any reason, to complete the reruns and/or restoration, then the
Customer may elect to receive the equivalent value based upon the cost



                                       7
<PAGE>   8

of the original services that were in error as described by the appropriate
Supplemental Agreements. The parties agree that the remedies specified in this
Article are the exclusive remedies of the Customer and CSI shall in no event be
liable for any other remedy.

9.4      LIABILITY TO THIRD PARTIES. The Customer will indemnify and hold CSI
harmless from and against any and all claims, actions, and demands, and from all
liability, damages and losses relating thereto, brought by any third party
against CSI which arise, either directly or indirectly, out of this Agreement or
CSI's performance hereunder except in the case of CSI's gross negligence or
willful misconduct in providing the data processing services to the Customer. In
addition, the Customer agrees to pay to CSI any attorneys' fees and other costs
and expenses incurred by CSI in regard to the same.

9.5      DISCLAIMER OF WARRANTIES. CSI warrants that it has the right to perform
the data processing services described in the Supplemental Agreements. THIS
WARRANTY IS IN LIEU OF ALL OTHER WARRANTIES WITH RESPECT TO THE SERVICES,
WHETHER EXPRESSED OR IMPLIED. THE CUSTOMER ACKNOWLEDGES AND AGREES THAT CSI
EXPRESSLY DISCLAIMS ALL WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A
PARTICULAR PURPOSE AND ANY OTHER WARRANTIES OF ANY KIND WHATSOEVER.

9.6      YEAR 2000 COMPLIANCE. In addition to its other duties in this Article
IX, CSI expressly acknowledges its duty to provide accurate processing (i.e.,
the calculating, comparing and sequencing of dates and date-related data) in
regard to the manipulation of dates both before and after January 1, 2000, and
in the transition of date-related data between the years 1999 and 2000. The
parties acknowledge and agree that any processing by CSI that is not accurate
with respect to the matter addressed in this section 9.6 shall be subject to the
remedial and other provisions of this Article IX as if the inaccuracy were any
other error due solely to CSI's lack of due care.

9.7      SERVICE QUALITY: In addition to procedures outlined in this Article IX,
the parties agree that, in a service contract such as this, from time to time
difficulties may arise that necessitate pre- agreement as to the method of their
resolution and the parties have agreed to an action plan as follows:

         (a)      If service performance is not at a level that would be
generally accepted as standard in the industry or among CSI's customers,
whichever is the greater level of service, a management representative of
Customer will outline the issues of concern in writing and provide notice to CSI
of the areas of concern.

         (b)      If input quality or user interaction with the computer are not
of a standard that would be generally accepted in banks in dealing with their
data processing departments, then CSI also agrees to outline these items of
concern in writing and provide to Customer.

         (c)      The parties respectively agree that upon any notification
outlined in (a) or (b) above to diligently review all aspects of the issues
present and develop a plan of action for correction of



                                       8
<PAGE>   9

the problem. When either party feels it is appropriate both parties will agree
to a face-to-face meeting to insure their understanding of the problems and
provide an opportunity for participation in the development of the action plan.

         (d)      An agreement can be made in step (c) above for a reasonable
time for correction of the deficiencies identified.

         (e)      If after the reasonably agreed time, corrections have not been
made then the parties agree that economic settlements can be made, however, the
economic settlements must be limited by the cost of the services for the period
of difficulty.

         (f)      Either party may invoke the arbitration provisions of section
10.5 of this Agreement as to any correction not made within the reasonably
agreed time specified pursuant to (d), above, or if either party fails to
participate in the process outlined in this section 9.7.

                                    ARTICLE X
                                   TERMINATION

10.1     NOTICE OF DEFAULT. In the event of any default or breach by a party of
any term, obligation, covenant, representation or warranty contained in this
Agreement, the other party shall give written notice thereof to the breaching or
defaulting party, and the breaching or defaulting party shall have a period of
thirty (30) days within which to cure or correct such breach or default, except
in the case of a breach or default in the payment of money, in which case such
period shall be ten (10) days. The defaulting party shall utilize its best
efforts to cure the default as soon as reasonably possible. If the default
(excepting default in the payment of money) cannot be cured within thirty (30)
days from date of receipt of the notice thereof, the defaulting party shall have
additional reasonable time to cure such default. This additional time shall not
exceed ninety (90) days without the written consent of the nondefaulting party,
which consent shall not be unreasonably withheld. The nondefaulting party shall
have the right to terminate this Agreement if the defaulting party fails to cure
the default within the time periods as provided herein. In the event of
termination due to the Customer's default, all payments due CSI, including but
not limited to the liquidated damages as defined in section 10.4, shall be due
and payable to CSI at the time of termination.

10.2     TERMINATION UPON INSOLVENCY. If the Customer is declared insolvent by
any state or federal regulatory agency, this Agreement shall automatically
terminate upon the declaration of insolvency and CSI shall become immediately
entitled to all payments due it, including but not limited to the liquidated
damages as define din section 10.4. Notwithstanding the foregoing, if the
Customer is declared insolvent but is not liquidated, CSI will, only as an
accommodation, make its services available for thirty (30) days following the
date of insolvency and the use of its services thereafter by any new owner or
successor in interest shall be deemed acceptance and assumption of this
Agreement on the full terms and conditions contained herein.



                                       9
<PAGE>   10

10.3     UNAUTHORIZED TERMINATION BY THE CUSTOMER. If the Customer terminates
this Agreement prior to the commencement date of the original term, or prior to
the expiration date of the applicable term, or at an expiration date without one
hundred eighty (180) days' advance written notice, and the termination is for
any reason other than a default by CSI which CSI has not cured within the time
permitted by section 10.1, all payments due CSI, including but not limited to
the liquidated damages as defined in section 10.4, shall be due and payable to
CSI at the time of termination.

10.4     LIQUIDATED DAMAGES. In the event of CSI's termination of this Agreement
for reason of the Customer's default, or in the event of an unauthorized
termination by the Customer, the Customer shall pay to CSI as liquidated damages
a sum equal to sixty percent (60%) of the following amount: the product of one
(1) month's average billing based upon the last three (3) full months' billing
immediately preceding the effective date of termination multiplied by the number
of months and fractions thereof remaining from and after the effective date of
termination to the expiration date of the then applicable term of this
Agreement. If the effective date of termination occurs prior to the receipt by
CSI of three (3) full months' billing following full and final conversion of all
systems described in the Supplemental Agreements, the one (1)month's average
billing shall be the reasonably anticipated one (1) months's average billing
based upon the greater of either (i) the Customer's account and transaction
volumes as set forth in CSI's final proposal to the Customer, or (ii) the
Customer's account and transaction volumes as of the effective date of this
Agreement. If the Customer terminates this Agreement prior to the commencement
date of the original term, the full term specified in section 3.1 of this
Agreement shall apply. If the Customer terminates this Agreement at the
expiration date of the then applicable term without the one hundred eighty (180)
days' advance written notice, the next full term specified in section 3.1 of
this Agreement shall apply. The damages or losses which would be sustained by
CSI by reason of the termination are uncertain and difficult to ascertain, the
amount determined hereunder represents a reasonable method of estimating such
damages or loss, the amount determined hereunder is a reasonable estimate of the
damages or losses which would be sustained by CSI by reason of the termination,
the amount determined hereunder is reasonably proportionate to the damages or
losses that would be sustained by CSI, and the amount determined hereunder is in
the nature of liquidated damages and is not nor at any time should it be deemed
or construed a penalty.

10.5     ARBITRATION.

         (a)      Both parties agree, upon the request of either party, to
submit to binding arbitration any dispute arising under this Agreement or any
other agreement referenced in section 10.1 above. Except in the event one of the
parties invokes paragraph (d) of this section 10.5, within fifteen (15) business
days following the receipt of the request, the receiving party will select, and
notify the other party of the selection of, a representative of a present
customer of CSI other than Customer to act as arbitrator. If the requesting
party does not agree to arbitration by the other customer representative so
selected, within fifteen (15) business days of receipt of notice of such
selection, the requesting party shall also select, and notify the other party of
the selection of, a representative of still another customer of CSI to act as
arbitrator. The agreed upon customer representative or a



                                       10
<PAGE>   11

customer representative selected by the other two, if the parties do not agree,
shall act as the sole arbitrator of the dispute.

         (b)      Both parties will then submit to the arbitrator within fifteen
(15) days after the selection of the arbitrator a complete written statement of
its view of the dispute and its recommended solution. Not later than fifteen
(15) days following the receipt of both written submissions (or the expiration
of the fifteen (15) day period if no submission is made) the arbitrator will
render a decision to resolve the dispute and the arbitrator's decision shall be
binding upon both parties. The arbitrator shall be limited to the terms of this
Agreement and general practices within the banking industry in rendering its
decision, and shall give fair consideration to the recommended solutions of the
parties, but shall not be limited to such recommended solutions in rendering its
decision. Each party shall pay one-half of the expenses of the arbitrator
incurred in connection with the arbitration.

         (c)      Failure of a party to perform an act required by the
arbitrator's decision to be performed by such party shall constitute, for
purposes of this Article X, a default or breach subject to the procedures of
section 10.1. An uncured default or breach shall give rise to the right to
terminate this Agreement by the nondefaulting party upon expiration of the
applicable grace periods specified in the first sentence of section 10.1 and
with the same effect.

         (d)      In lieu of arbitration in accordance with paragraphs (a), (b)
and (c) of this section 10.5, either party may elect to have any dispute arising
under this Agreement or any other agreement referenced in section 10.1 above, or
the breach thereof, to be settled by arbitration in St. Louis, Missouri
administered by the American Arbitration Association under its Commercial
Arbitration Rules, and judgment on the award rendered by the arbitrator(s) may
be entered in any court having jurisdiction thereof.

10.6     FILES AND OTHER MATERIALS. CSI will have the absolute right to retain
in its exclusive possession the Customer's test data and data files until such
time as the Customer has paid and satisfied all payments due CSI, including but
not limited to payment of liquidated damages as defined in section 10.4, as
prescribed in this Agreement, including the Supplemental Agreements. Upon full
payment to CSI, CSI shall provide to the Customer its data files in CSI's
standard machine readable format at the time and material rates in effect at the
time such services are performed. At time of termination, the Customer shall
return to CSI all of CSI's operational manuals and materials. All
specifications, storage media and programs utilized or developed by CSI in
connection with this Agreement, excepting those furnished by the Customer, are
and shall remain the sole property of CSI.

10.7     DEPOSIT AND ACTION. If, following termination of this Agreement in
accordance with this Article X, CSI has retained the Customer's test data and
data files because CSI believes the Customer has not satisfied all payments due
CSI, as provided in section 10.4, the Customer may elect to deposit the disputed
amount into a federally insured financial institution in St. Louis, Missouri.
The deposit shall be subject to the Customer's obligation to commence an action
against



                                       11
<PAGE>   12

CSI before a state court of competent jurisdiction located in the State of
Missouri to determine the extent to which CSI is entitled to be paid, or the
Customer is entitled to have returned to it, all or portions of the disputed
funds. Once the disputed amount is so deposited as provided in this section
10.7, CSI's right to retain the Customer's test data and data files pursuant to
section 10.6, shall be terminated and CSI shall promptly release the test data
and data files to the Customer.

                                   ARTICLE XI
                               GENERAL PROVISIONS

11.1     GOVERNING LAW; JURISDICTION AND VENUE. This Agreement shall be governed
by and construed in accordance with the laws of the State of Missouri, both as
to interpretation and performance. Any legal action brought to enforce any
provision of this Agreement shall be brought before a state court of competent
jurisdiction located in the State of Missouri, and the parties agree to submit
themselves to the jurisdiction of such court.

11.2     SEVERABILITY PROVISION. If any provision of this Agreement is
determined to be invalid, the offending provision shall be deemed severed from
this Agreement and the determination shall not affect the validity of any other
clause or provision of this Agreement, which shall remain in full force and
effect, or constitute any cause of action in favor of either party against the
other.

11.3     SUCCESSORS. This Agreement shall be binding upon and inure to the
benefit of the parties and their successors and assigns, but no assignment shall
relieve the parties of their respective obligations hereunder.

11.4     ENTIRE AGREEMENT; MODIFICATIONS. This Agreement, including the
Supplemental Agreements, contains all the terms and conditions agreed upon by
the parties, and supersedes all prior and contemporaneous negotiations,
representations, understandings and other agreements, oral or otherwise that may
have been entered into by the parties. All other statements, conditions,
covenants, representations and warranties are merged herein. Any modifications
of this Agreement shall be in writing and duly executed by the parties.

11.5     NO IMPLIED WAIVER. Any delay or failure of either party at any time to
require performance by the other party of any provision of this Agreement shall
not in any way affect the right of such party to require performance. Any waiver
by either party of any breach of any provision of this Agreement shall not be
construed to be a waiver of any subsequent breach of or any other right under
this Agreement.

11.6     NOTICES. Any notice, request, instruction or documents required or
permitted hereunder shall be in writing and shall be deemed given if delivered
personally or by courier service or sent by telex, telecopy or other
telecommunication device capable of creating a written record (and promptly
confirmed by hard copy delivery) to a party at the address set forth in the
first paragraph of this Agreement.



                                       12
<PAGE>   13

         The Customer and CSI have entered into this Agreement as of the date
first above written, but have manually executed this Agreement on the dates
entered below.

COMPUTER SERVICE, INC.                          PREMIER BANK

By:    /s/  Steve Pawles                    By:    /s/  Bruce W. Wiley
   --------------------------------            ---------------------------------

Title: President & COO                      Title: President and CEO
      -----------------------------               ------------------------------

Place: Paducah, Kentucky                    Place: Jefferson City, Missouri
      -----------------------------               ------------------------------

Date:  7/20/99                              Date:
     ------------------------------              -------------------------------



                                       13





<PAGE>   1

                                                                   EXHIBIT 23.2a

                         Independent Auditors' Consent

The Board of Directors
Riva Bancshares, Inc.:

We consent to the use of our report included herein and to the reference to our
firm under the heading, "Summary Selected Consolidated Financial Data,"
"Selected Consolidated Financial Data", and  "Experts" in the prospectus.


                                                    /s/ KPMG LLP


St. Louis, Missouri
June 18, 1999


<PAGE>   1

                                                                   EXHIBIT 23.2b

                         Independent Auditors' Consent

The Board of Directors
Premier Bancshares, Inc.:


We consent to the use of our report included herein and to the reference to our
firm under the heading "Summary Selected Consolidated Financial Data,"
"Selected Consolidated Financial Data" and "Experts" in the prospectus.


                                                        /s/ KPMG LLP


St. Louis, Missouri
June 18, 1999


<PAGE>   1
                                                                    EXHIBIT 99.1

                                     CONSENT


         WHEREAS, Riva Bancshares, Inc., a Delaware corporation (the "Company"),
has filed with the Securities and Exchange Commission (the "Commission") under
the Securities Act of 1933, as amended (the "Act"), a Registration Statement on
Form S-1, including a Prospectus, and intends to file Amendment No. 1 to said
Registration Statement, and any and all amendments thereto, as prescribed by the
Commission pursuant to the Act and the rules and regulations of the Commission
promulgated thereunder, together with any and all exhibits and other documents
relating to said Registration Statement, all in connection with the Company's
registration of up to 3,000,000 shares of Common Stock of the Company, $.01 par
value per share, and all upon the terms and in the manner to be set forth in
said Registration Statement, including the Prospectus, referred to above;

         NOW, THEREFORE, the undersigned does hereby acknowledge that the
undersigned is to be named in said Registration Statement as becoming a director
of the Company and does hereby consent to all references to the undersigned in
such context appearing in said Registration Statement and any and all amendments
and post-effective amendments thereto and supplements to the Prospectus
contained therein.


         IN WITNESS WHEREOF, the undersigned has executed this instrument as of
the 21st day of June, 1999.




                                           /s/ Jacob W. Reby
                                           ------------------------------------



                                           Jacob W. Reby

                                           ------------------------------------
                                          (Print Name)
<PAGE>   2


                                     CONSENT


         WHEREAS, Riva Bancshares, Inc., a Delaware corporation (the "Company"),
has filed with the Securities and Exchange Commission (the "Commission") under
the Securities Act of 1933, as amended (the "Act"), a Registration Statement on
Form S-1, including a Prospectus, and intends to file Amendment No. 1 to said
Registration Statement, and any and all amendments thereto, as prescribed by the
Commission pursuant to the Act and the rules and regulations of the Commission
promulgated thereunder, together with any and all exhibits and other documents
relating to said Registration Statement, all in connection with the Company's
registration of up to 3,000,000 shares of Common Stock of the Company, $.01 par
value per share, and all upon the terms and in the manner to be set forth in
said Registration Statement, including the Prospectus, referred to above;

         NOW, THEREFORE, the undersigned does hereby acknowledge that the
undersigned is to be named in said Registration Statement as becoming a director
of the Company and does hereby consent to all references to the undersigned in
such context appearing in said Registration Statement and any and all amendments
and post-effective amendments thereto and supplements to the Prospectus
contained therein.


         IN WITNESS WHEREOF, the undersigned has executed this instrument as of
the 23rd day of June, 1999.




                                           /s/ Bruce W. Wiley
                                           ------------------------------------



                                           Bruce W. Wiley

                                           ------------------------------------
                                          (Print Name)


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission