FIRST BANKS AMERICA INC
DEFM14A, 2000-09-11
NATIONAL COMMERCIAL BANKS
Previous: CANARGO ENERGY CORP, S-3, EX-23.3, 2000-09-11
Next: MITCHELL ENERGY & DEVELOPMENT CORP, 10-Q, 2000-09-11





                            SCHEDULE 14A INFORMATION

                Proxy Statement Pursuant to Section 14(a) of the
                        Securities Exchange Act of 1934
                                (Amendment No. )

Filed by the Registrant  [X]
Filed by a Party other than the Registrant  [  ]

Check the appropriate box:

[  ]     Preliminary Proxy Statement

[  ]     Confidential, for use of the Commission only (as permitted by
         Rule 14a-6(e)(2))

[X]      Definitive Proxy Statement

[  ]     Definitive Additional Materials

[  ]     Soliciting Material Pursuant toss.240.14a-11(c) orss.240.14a-12

                            First Banks America, Inc.
                            -------------------------
                (Name of Registrant as Specified In Its Charter)


    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[X]      No fee required

[ ]      Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11

         (1)  Title of each class of securities to which transaction applies:

         (2)  Aggregate number of securities to which transaction applies:

         (3)  Per  unit price or other underlying  value of transaction computed
              pursuant to Exchange Act Rule 0-11 (set forth the amount on  which
              the filing fee is calculated and state how it was determined):

         (4)  Proposed maximum aggregate value of transaction:

         (5)  Total fee paid:

[X]      Fee paid previously with preliminary materials.

[  ]     Check box  if  any part of the fee is offset as  provided  by  Exchange
         Act Rule  0-11(a)(2)  and identify the filing for which the  offsetting
         fee was paid  previously.  Identify the previous filing by registration
         statement number, or the Form or Schedule and the date of its filing.

         (1)      Amount previously paid:

         (2)      Form, Schedule or Registration Statement No.:

         (3)      Filing  Party:


         (4)      Date Filed:

<PAGE>


                                 John S. Daniels
                                 Attorney at Law
                          6440 North Central Expressway
                                    Suite 503
                               Dallas, Texas 75206


                               September 11, 2000


Securities and Exchange Commission
450 Fifth Street, N. W.
Washington, D. C. 20549


Re: First Banks America,  Inc.  ("Registrant")  definitive  proxy  materials for
    Annual Meeting of Stockholders on October 11, 2000

Ladies and Gentlemen:

     Enclosed  on  behalf  of my  client,  the  Registrant,  is a  copy  of  the
definitive  Proxy  Statement and form of proxy,  in the form that such materials
are first being mailed to the  Registrant's  stockholders on September 11, 2000.
Also enclosed with this filing is a Schedule 14A Information Sheet setting forth
certain required information. No fee is enclosed because a fee was paid upon the
filing of preliminary proxy materials on August 24, 2000.

     Six copies of the  definitive  Proxy  Statement and form of proxy are being
filed with the New York Stock Exchange,  the only national  securities  exchange
upon which securities of the REgistrant are listed and registered.

     Please contact the  undersigned  if you require any additional  information
regarding this filing.


                                               Sincerely,

                                               /s/ John S. Daniels
                                               -------------------

<PAGE>


                            First Banks America, Inc.
                                135 North Meramec
                             Clayton, Missouri 63105

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS

                      To Be Held Wednesday, October 11, 2000

To the Stockholders of First Banks America, Inc.:

         Notice is hereby  given that the 2000  Annual  Meeting of  Stockholders
(the "Annual  Meeting")  of First Banks  America,  Inc., a Delaware  corporation
("FBA"),  will be held at 135 North Meramec,  Clayton,  Missouri,  on Wednesday,
October 11, 2000 at 4:00 p.m., local time, for the following purposes:

                  (1) To  approve  the  acquisition  of First  Bank &  Trust,  a
         California  banking  corporation  owned by FBA's  parent,  First Banks,
         Inc., and the related  issuance of 6,530,769 shares of FBA common stock
         to First Banks, Inc.;

                  (2) To elect  seven  directors  to serve until the next Annual
         Meeting  and  until  their   successors  have  been  duly  elected  and
         qualified; and

                  (3) To transact any and all other  business as may properly be
         presented at the meeting and any adjournment(s) thereof.

         The Board of  Directors  has fixed the close of  business on August 15,
2000 as the record date for the determination of stockholders entitled to notice
of and to vote at the Annual Meeting and any adjournment(s)  thereof.  The stock
transfer books will not be closed.  A list of  stockholders  entitled to vote at
the meeting will be available for  examination at FBA's main office for ten (10)
days prior to the meeting.

         You are  cordially  invited  to attend  the  Annual  Meeting.  However,
whether or not you plan to be present,  we urge you to promptly mark, sign, date
and return  the  accompanying  proxy in the  enclosed,  self-addressed,  stamped
envelope, so that your shares may be voted in accordance with your wishes.

         We will  return  your  proxy to you if you  request  us to do so in the
manner described on page 2 of the enclosed Proxy  Statement.  Prompt response by
our stockholders will reduce the time and expense of solicitation.

                                             By Order of the Board of Directors,



Clayton, Missouri                                    /s/ ALLEN H. BLAKE,
                                                     -------------------
September 11, 2000                                    Secretary


<PAGE>





                            First Banks America, Inc.
                                135 North Meramec
                             Clayton, Missouri 63105

                                 PROXY STATEMENT
                                       FOR
                         ANNUAL MEETING OF STOCKHOLDERS
                    To Be Held on Wednesday, October 11, 2000



                    SOLICITATION AND REVOCABILITY OF PROXIES

         This Proxy  Statement is being furnished to stockholders of First Banks
America,   Inc.,  a  Delaware   corporation  ("FBA"),  in  connection  with  the
solicitation by the Board of Directors of FBA of proxies to be voted at the 2000
Annual Meeting of Stockholders  (the "Annual  Meeting") to be held on Wednesday,
October 11,  2000, at the time and place and for the  purposes  set forth in the
accompanying Notice of Annual Meeting of Stockholders, and at any adjournment(s)
thereof.  This Proxy  Statement  and the enclosed  form of proxy are first being
mailed to the stockholders on or about September 11, 2000.

         The  accompanying  form of proxy is  designed  to permit each holder of
FBA's common stock, par value $.15 per share ("common  stock"),  (1) to vote for
or against the  acquisition of First Bank & Trust,  a California  bank currently
owned by FBA's parent,  First Banks, Inc.,  pursuant to an Agreement and Plan of
Reorganization,  as amended,  and the related  issuance of  6,530,769  shares of
common stock to First Banks, Inc., as described herein (see the discussion under
the caption  "PROPOSAL NUMBER 1"); (2) to vote for or withhold voting for any or
all of the seven nominees for director of FBA listed on the proxy (see "PROPOSAL
NUMBER 2"; and (3) to authorize  the named  proxies to vote in their  discretion
with respect to any other proposal properly presented at the Annual Meeting.

         As of August 15, 2000, the record date for determining the stockholders
entitled to vote at the Annual  Meeting  ("Record  Date"),  there were 5,587,934
shares of voting stock  outstanding,  consisting  of 3,087,934  shares of common
stock and 2,500,000 shares of Class B common stock. 2,210,581 of the outstanding
shares of common stock and all of the outstanding shares of Class B common stock
are owned by First Banks,  Inc., a Missouri  corporation  ("First Banks").  Each
share of common stock and of Class B common stock is entitled to one vote in the
election of each  director.  By virtue of its  ownership of the common stock and
Class B common stock  referred to above,  First Banks  controlled  84.33% of all
shares entitled to vote at the Annual Meeting as of the record date.

         First Banks is owned by trusts created and  administered by and for the
benefit of James F. Dierberg and members of his immediate  family.  Mr. Dierberg
is the Chairman of the Board,  Chief Executive Officer and President of FBA. Mr.
Dierberg  is also  Chairman  of the Board and Chief  Executive  Officer of First
Banks. The other executive officers and directors of FBA were the record holders
of 34,738 shares of common stock as of the Record Date.


<PAGE>





         When a stockholder's  proxy specifies a choice with respect to a voting
matter, the shares will be voted accordingly.  If no such specification is made,
the  accompanying  form of proxy  will be voted at the  Annual  Meeting  and any
adjournment(s)  thereof  FOR the  acquisition  of First  Bank &  Trust,  FOR the
election of the nominees listed herein under the caption "ELECTION OF DIRECTORS"
and at the discretion of the proxies on any other business which may be properly
presented at the Annual Meeting and any adjournment(s) thereof.

         FBA encourages the personal  attendance of  stockholders  at the Annual
Meeting, and execution of the accompanying proxy will not affect a stockholder's
right to attend the Annual Meeting and to vote in person. Any stockholder giving
a proxy has the right to revoke it by giving written notice of revocation to the
Secretary of FBA at its principal executive offices at any time before the proxy
is voted,  or by executing and delivering a later-dated  proxy,  or by attending
the Annual  Meeting  and voting his or her shares in person.  No such  notice of
revocation or later-dated  proxy,  however,  will be effective until received by
FBA at or prior to the Annual Meeting.  Revocation will not affect a vote on any
matters taken prior to receipt of the revocation.  Mere attendance at the Annual
Meeting will not revoke the proxy.

         The total cost of the  solicitation  of proxies  pursuant to this Proxy
Statement will be borne by FBA. Proxies may be solicited by directors,  officers
and employees of FBA without special remuneration.  Banks,  brokerage houses and
other custodians,  nominees and fiduciaries who forward  soliciting  material to
the beneficial  owners of shares of common stock entitled to vote at the meeting
will be  reimbursed  by FBA for their  out-of-pocket  expenses  incurred in this
connection. In addition to the mails and other delivery services, proxies may be
solicited by personal interviews, telephone or telegraph.

         The Annual  Report to  Stockholders  covering  FBA's  fiscal year ended
December 31, 1999, including audited financial  statements,  has been previously
mailed to  stockholders.  The Annual  Report does not form any part of the proxy
solicitation   material.   Additional  copies  of  the  1999  Annual  Report  to
Stockholders  may be obtained  without  charge  upon oral or written  request to
Allen H.  Blake,  Secretary,  First  Banks  America,  Inc.,  135 North  Meramec,
Clayton, Missouri 63105, telephone number (314) 854-4600.



<PAGE>
<TABLE>
<CAPTION>


                                TABLE OF CONTENTS


<S>                                                                                                            <C>
SUMMARY OF THE ACQUISITION.....................................................................................     5
     The Companies.............................................................................................     5
     Structure of the Acquisition and Issuance of Common Stock.................................................     6
     Reasons for the Acquisition...............................................................................     6
     Vote Required for Approval................................................................................     6
     Recommendation of FBA's Board of Directors................................................................     6
     Opinion of the Financial Advisor to FBA's Special Committee...............................................     7
     Conditions to Consummation of the Acquisition.............................................................     7
     Termination of the Acquisition Agreement..................................................................     7
     Reimbursement of Certain Expenses.........................................................................     8
     Accounting Treatment of the Transaction...................................................................     8
     Regulatory Approvals Required to Consummate the Acquisition...............................................     8
     Forward-looking Statements in this Proxy Statement........................................................     8
VOTING SECURITIES AND PRINCIPAL STOCKHOLDERS...................................................................     9
     General...................................................................................................     9
     Security Ownership of Management and of Controlling Stockholder...........................................    10
SELECTED CONSOLIDATED AND OTHER FINANCIAL DATA OF FBA..........................................................    12
SELECTED AND OTHER FINANCIAL DATA OF FIRST BANK & TRUST........................................................    14
PROPOSAL NUMBER 1..............................................................................................    15
APPROVAL OF ACQUISITION OF FIRST BANK & TRUST..................................................................    15
     Background of and Reasons for the Transaction.............................................................    15
     Consideration of the Transaction..........................................................................    17
     Opinion of the Financial Advisor to the Special Committee.................................................    19
ACQUISITION OF FIRST BANK & TRUST..............................................................................    23
     Terms of the Acquisition..................................................................................    23
     Regulatory Approvals......................................................................................    23
     Accounting Treatment......................................................................................    24
THE ACQUISITION AGREEMENT......................................................................................    25
     The Acquisition...........................................................................................    25
     Representations and Warranties............................................................................    25
     Conditions to Consummation of the Acquisition.............................................................    26
     Conduct of Business Pending the Acquisition...............................................................    27
     Additional Agreements.....................................................................................    28
     Termination; Damages......................................................................................    29
     Amendment and Waiver......................................................................................    29
         Expenses..............................................................................................    29
BUSINESS OF FBA AND FIRST BANK & TRUST.........................................................................    30
PRO FORMA FINANCIAL INFORMATION.................................................................................   31
FINANCIAL STATEMENTS OF FIRST BANK & TRUST......................................................................   39
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS-FIRST BANK & TRUST................................................    57
FBA FORM 10-Q - JUNE 30, 2000..................................................................................    78

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


<S>                                                                                                          <C>
PROPOSAL NUMBER 2.........................................................................................   104
ELECTION OF DIRECTORS.....................................................................................   104
         Nominees.........................................................................................   104
         Executive Officers...............................................................................   106
         Committees and Meetings of the Board of Directors................................................   106
         Director Compensation............................................................................   107
         Family Relationships.............................................................................   107
         Certain Relationships and Related Transactions...................................................   107
EXECUTIVE COMPENSATION....................................................................................   108
         Summary Compensation Table.......................................................................   108
STOCK PERFORMANCE GRAPH...................................................................................   109
EMPLOYEE BENEFIT PLANS....................................................................................   110
COMPENSATION COMMITTEE REPORT.............................................................................   111
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION...............................................   113
SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE...................................................   114
INDEPENDENT AUDITORS......................................................................................   114
OTHER BUSINESS............................................................................................   114
INCORPORATION OF INFORMATION BY REFERENCE.................................................................   115
STOCKHOLDER PROPOSALS.....................................................................................   115
</TABLE>

APPENDIX A-1 - AGREEMENT AND PLAN OF REORGANIZATION
APPENDIX A-2 - AMENDMENT TO AGREEMENT AND PLAN OF REORGANIZATION
APPENDIX B - OPINION OF BAXTER, FENTRISS AND COMPANY


<PAGE>


                           SUMMARY OF THE ACQUISITION

         This summary highlights selected  information from this Proxy Statement
and  may  not  contain  all of the  information  that is  important  to you.  We
encourage  you to carefully  read this entire  Proxy  Statement,  including  the
appendices,   and  the  other   documents  we  refer  to  for  a  more  complete
understanding of the acquisition of First Bank & Trust, described in more detail
under the heading "PROPOSAL NUMBER 1." In addition,  we incorporate by reference
important  business  and  financial   information  about  FBA  into  this  Proxy
Statement.

The Companies

         FBA is a bank holding company based in St. Louis,  Missouri.  More than
84% of the  voting  stock  of FBA is owned by  First  Banks,  Inc.,  also a bank
holding company (described below); accordingly,  First Banks, Inc. controls FBA.
To avoid  confusion,  we refer  throughout  this Proxy Statement to First Banks,
Inc. as "First Banks" and First Banks America, Inc. as "FBA."

         FBA  conducts  business  through  three  bank  subsidiaries  located in
Northern  California and Texas. As of June 30, 2000, FBA had total stockholders'
equity  of $77.5  million,  total  assets of $1.07  billion,  total net loans of
$812.7  million and total  deposits of $918.3  million.  A description  of FBA's
business  appears in the Annual Report on Form 10-K for the year ended  December
31,  1999,  one of  the  documents  incorporated  by  reference  in  this  Proxy
Statement.

         Redwood Bank,  one of FBA's  subsidiaries,  is based in San  Francisco,
California  and will merge with First Bank & Trust  (described  below)  when the
acquisition is completed and change its name to "First Bank & Trust." In related
transactions, we also plan to merge FBA's other bank subsidiaries (First Bank of
California and First Bank Texas N.A.) into Redwood, so that all of FBA's banking
business  will then be conducted  through a single bank,  which will be known as
"First  Bank & Trust" and will  initially  have 45 offices in  California  and 6
offices in Texas.

         First  Banks  is the  controlling  stockholder  of  FBA  and  the  sole
stockholder  of First Bank & Trust.  As of June 30, 2000,  First Banks had total
stockholders' equity of $322.0 million, total assets of $5.18 billion, total net
loans of $4.33 billion and total deposits of $4.46  billion.  As a result of the
acquisition,  First  Banks  will  receive  6,530,769  shares  of  common  stock,
increasing  its  percentage  ownership of FBA's  voting  stock to  approximately
92.76%.

         First Bank & Trust is based in Newport Beach, California and will merge
into Redwood,  but the resulting bank will retain the corporate name "First Bank
& Trust." As of June 30, 2000, First Bank & Trust had total stockholders' equity
of  $101.6  million,  total  assets of $1.0  billion,  total net loans of $799.2
million and total  deposits of $875.0  million.  Financial  statements and other
information  about First Bank & Trust appears in this Proxy  Statement under the
captions  "BUSINESS OF FIRST BANK & TRUST," "PRO FORMA  FINANCIAL  INFORMATION,"
"SELECTED  AND OTHER  FINANCIAL  DATA,"  "FINANCIAL  STATEMENTS  OF FIRST BANK &
TRUST" and  "MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND
RESULTS OF OPERATIONS-FIRST BANK & TRUST."



<PAGE>


Structure of the Acquisition and Issuance of Common Stock (see page 23)


         FBA and Redwood Bank have  entered  into an agreement  with First Banks
and First  Bank & Trust,  providing  for the  acquisition  of First Bank & Trust
through a merger of First Bank & Trust into Redwood. The agreement,  as amended,
provides  that First  Banks will  receive  6,530,769  shares of common  stock in
exchange  for all of the  stock in First  Bank & Trust.  We urge you to read the
acquisition agreement and the amendment,  which are attached as Appendix A-1 and
A-2, respectively, to this Proxy Statement, carefully and in their entirety.

Reasons for the Acquisition (see page 15)

         FBA's Board of Directors  believes that the acquisition of First Bank &
Trust will improve our banking  operations and efficiencies by having all of our
affiliated  banking offices in California  operate as a single bank. This should
eliminate  customer  confusion from the overlap of affiliated banking offices in
the same markets and promote better  identification of our branches and services
by existing and potential customers.  We also expect to gain efficiencies by the
elimination of duplicate systems and combining our lending authority in a single
bank as the  operations of First Bank & Trust and our other  separate  banks are
combined.

Vote Required for Approval

         The holders of a majority  of the  outstanding  shares of common  stock
represented at the meeting must approve the acquisition and the related issuance
of common stock to First Banks.  Because First Banks already owns  approximately
84.33% of FBA's  outstanding  voting  stock and  intends to vote in favor of the
acquisition, its approval is assured.

         You are  entitled to cast one vote per share of common  stock you owned
as of August 15, 2000, the record date.

Recommendation of FBA's Board of Directors (see page 17)


         Because of First  Banks'  control of FBA, the Board of Directors of FBA
appointed a Special  Committee,  consisting  of the three  directors who are not
affiliated with First Banks, to consider the terms of the acquisition  agreement
and make a recommendation  to the Board of Directors  regarding the acquisition.
After  consulting  with an  independent  financial  advisor,  the members of the
Special Committee  unanimously approved the acquisition  agreement,  as amended,
and  recommended  that the Board of Directors also do so. The Board of Directors
unanimously approved the acquisition agreement,  as amended, and recommends that
the  stockholders  vote in favor of the acquisition and the related  issuance of
common stock to First Banks.



<PAGE>


Opinion of the Financial Advisor to FBA's Special Committee (See page 19)


         The Special  Committee  retained  Baxter,  Fentriss  and Company as its
financial advisor to assist the Special Committee in evaluating the acquisition,
including  the  appropriate  ratio of shares of FBA common stock to be issued to
First Banks in  exchange  for the stock of First Bank & Trust.  Baxter  Fentriss
delivered  an  opinion  to the  Special  Committee  that,  as of the date of the
opinion and based on the procedures followed, factors considered and assumptions
made by  Baxter  Fentriss,  and  subject  to the  limitations  set  forth in the
opinion,  the acquisition  was fair to the  stockholders of FBA from a financial
point of view. The complete opinion of Baxter Fentriss is attached as Appendix B
to this Proxy Statement. We urge you to read it in its entirety.

Conditions to Consummation of the Acquisition (see page 26)


         The  obligations  of the parties to the  agreement  to  consummate  the
acquisition  are  subject  to the  prior  satisfaction  or waiver of a number of
conditions. The following conditions,  among others, must be satisfied or waived
before consummation of the acquisition:

     o   the acquisition and the related issuance of common stock to First Banks
         must be approved by FBA's stockholders;

     o   the acquisition  must  be  permissible under applicable laws, rules and
         regulations;

     o   all  necessary governmental approvals must be obtained, including those
         of federal and state banking regulatory agencies;

     o   no injunction or  order preventing  consummation of the acquisition may
         be in effect;

     o   the   representations   and   warranties  made  by  the  parties in the
         acquisition  agreement  must be  true  and  correct  except  where  the
         failure  to  be  so  true  and  correct  would   not   have a  material
         adverse effect;

     o   the  parties  must  comply  with  their  respective  agreements  in the
         acquisition agreement;

     o   the Special  Committee  must have  received the  fairness  opinion from
         Baxter Fentriss, and it must not have been withdrawn.

Termination of the Acquisition Agreement (see page 29)


         The  acquisition  agreement may be terminated  before the completion of
the acquisition by all of the parties or by either FBA and Redwood, on one hand,
or First Banks and First Bank & Trust, on the other hand, if:

     o   the conditions to completion of the acquisition would not be  satisfied
         because  of  either a breach  of the  agreement  by the other, which is
         not cured within ten business days of receipt of written notice of such
         breach;

     o   the merger is not completed by March 31, 2001;

     o   a  final  court  order  prohibiting  the  merger is  issued  and is not
         appealable; or
<PAGE>

     o   the FBA stockholders do not approve the acquisition.

Reimbursement of Certain Expenses (see page 29)

         If one of the parties  breaches  the  acquisition  agreement  and, as a
result, the other party terminates the agreement,  the non-breaching party would
have the right to obtain  reimbursement  for  expenses  incurred in pursuing the
transaction, up to a ceiling of $100,000.

Accounting Treatment of the Transaction (see page 24)

         Because  FBA and First  Bank & Trust are under the  common  control  of
First  Banks,  we intend to account  for the  acquisition  as a  combination  of
entities under common  control,  resulting in a restatement of our  consolidated
financial  statements  as if the  acquisition  occurred at the  beginning of the
earliest period presented in the financial statements.

Regulatory Approvals Required to Consummate the Acquisition (see page 23)

         In order  for First  Bank & Trust to merge  with  Redwood,  it is first
necessary to apply for and obtain the approval of the Federal Deposit  Insurance
Corporation  and the  Commissioner  of  Financial  Institutions  of the State of
California,  both of which have regulatory  responsibility for the operations of
First Bank & Trust and Redwood.  We have filed  applications  with both agencies
and expect to receive  approval of the  applications,  but there is no assurance
that they will be approved or when decisions will be made.

Forward-looking Statements in this Proxy Statement

         This  Proxy  Statement  and the  documents  incorporated  by  reference
contain some  forward-looking  statements within the "safe harbor" provisions of
the  Private  Securities  Litigation  Reform  Act of 1995 with  respect to FBA's
financial  condition,  results of  operations  and  business and on the expected
impact of the merger on our financial performance.  Words such as "anticipates,"
"expects,"  "intends,"  "plans,"  "believes,"  "seeks,"  "estimates" and similar
expressions   identify   forward-looking   statements.   These   forward-looking
statements are not guarantees of future performance and are subject to risks and
uncertainties  that could cause  actual  results to differ  materially  from the
results  contemplated  by the  forward-looking  statements.  In  evaluating  the
acquisition,  you should  carefully  consider the  discussions of such risks and
uncertainties  that appear on page 3 of FBA's Annual Report to Stockholders  for
the year ended December 31, 1999,  which was previously  mailed to stockholders,
and on page 12 of the  Quarterly  Report on Form 10-Q for the six  months  ended
June 30, 2000 (included on pages 78 through 103). Portions of both documents are
incorporated by reference in this Proxy Statement.



<PAGE>


                  VOTING SECURITIES AND PRINCIPAL STOCKHOLDERS

General

         Only holders of record of outstanding  shares of common stock and Class
B common stock as of the Record Date are entitled to notice of, and to vote,  in
person or by proxy, at the Annual Meeting and any adjournment(s)  thereof. As of
the Record Date,  there were issued and outstanding  3,087,934  shares of common
stock and 2,500,000 shares of Class B common stock.

         Holders of shares of common stock and Class B common stock are entitled
to one vote for each share held of record on the Record Date.  Holders of common
stock and Class B common stock are permitted to exercise  cumulative voting in a
contested election of directors. This means that, if there are more nominees for
director than positions to be elected, each holder would be permitted to cast as
many votes as equals the product of the number of directors to be elected (i.e.,
seven at the Annual Meeting) times the number of shares held by such holder, and
to cast all these  votes for one  candidate  or to divide the votes among two or
more candidates in any amounts chosen by the stockholder. First Banks would also
have the right to utilize cumulative voting with respect to its shares of common
stock and Class B common stock. The proxy holders authorized to vote in favor of
nominees  listed  herein  under the  caption  "ELECTION  OF  DIRECTORS"  will be
permitted to vote cumulatively in the absence of instructions to the contrary.

         The  presence,  in person or by proxy,  of the holders of a majority of
the issued and  outstanding  shares of voting stock,  including the common stock
and the Class B common  stock,  is necessary to  constitute a quorum to transact
business at the Annual Meeting and any adjournment(s) thereof.

         On  each  proposed   action,   proxies  marked  as  withheld  votes  or
abstentions  and  broker  non-votes  will not be voted  but will be  treated  as
present and entitled to vote.  Such proxies will  therefore have the same effect
as votes against the proposed action.


<PAGE>



Security Ownership of Management and of Controlling Stockholder

         The  following   table  sets  forth  as  of  the  Record  Date  certain
information with respect to the beneficial ownership of common stock and Class B
common stock by each person known to FBA to be the beneficial owner of more than
five  percent  of the  outstanding  shares  of either  class of  stock,  by each
director, by executive officers and by all executive officers and directors as a
group:
<TABLE>
<CAPTION>


        Title of            Name of Beneficial Owner       Number of Shares and Nature of       Percent of
          Class                                                 Beneficial Ownership              Class

<S>                        <C>                                   <C>                               <C>
Class B Stock              First Banks, Inc.                     2,500,000 (1)(2)(3)               100.0%
                           135 N. Meramec
                           Clayton, Missouri 63105


Class B Stock              James F. Dierberg                     2,500,000 (1)(2)(3)               100.0

Common Stock               First Banks, Inc.                     2,210,581 (1)(2)(3)                71.6

Common Stock               James F. Dierberg                     2,210,581 (1)(2)(3)                71.6

Common Stock               Allen H. Blake                                 0                          0

Common Stock               Charles A. Crocco, Jr.                     7,772 (4)                      *

Common Stock               Albert M. Lavezzo                         10,210 (4)                      *

Common Stock               Terrance M. McCarthy                       2,000 (4)                      *

Common Stock               Frank H. Sanfilippo                            0                          0

Common Stock               Ellen D. Schepman                       1,000 (2)(3)(4)                   *

Common Stock               Edward T. Story, Jr.                      10,682 (4)                      *

Common Stock               David F. Weaver                            2,974 (4)                      *

Common Stock               Donald W. Williams                          100 (4)                       *


All executive officers                                            2,245,319 shares               72.7% of
and directors as a group                                            common stock               common stock
(10 persons)
                                                                                                 100% of
                                                                  2,500,000 shares               Class B
                                                                    Class B stock                 stock

</TABLE>
<PAGE>

* Less than one percent.

(1)  The shares shown as beneficially owned by First Banks and James F. Dierberg
     comprise 100% of the  outstanding  shares of Class B Stock and 71.6% of the
     outstanding  shares of common stock. Each share of common stock and Class B
     stock is entitled to one vote on matters  subject to stockholder  vote. All
     of the shares of Class B stock and common  stock  owned by First  Banks are
     pledged  to  secure a loan to  First  Banks  from a group  of  unaffiliated
     lenders.  The related credit agreement contains customary  provisions which
     could  ultimately  result in transfer of such shares if First Banks were to
     default in the  repayment of the loan and such  default were not cured,  or
     other  arrangements  satisfactory  to the lenders  were not made,  by First
     Banks.


(2)  The controlling  stockholders of First Banks are (i) the James F. Dierberg,
     II Family Trust, dated December 30, 1992; (ii) Mary W. Dierberg and Michael
     James  Dierberg, trustees under the living trust of Michael James Dierberg,
     dated  July  24,  1989;  (iii) the  Ellen C. Dierberg Family  Trust,  dated
     December 30, 1992; (iv) James F. Dierberg, trustee of the James F. Dierberg
     living  trust, dated  October 8, 1985; (v) the  Michael J. Dierberg  Family
     Trust,  dated  December 30, 1992;  and  (vi)  First Trust (Mary W. Dierberg
     and  First  Bank,  Trustees)  established  U/I  James  F.  Dierberg,  dated
     December 12, 1992.  Mr. James  F. Dierberg  and  Mrs. Mary W. Dierberg  are
     husband and wife, and Messrs. James F. Dierberg, II, Michael James Dierberg
     and Mrs. Ellen D. Schepman are their adult children.
(3)  Due to the relationships among James F. Dierberg,  Mary W. Dierberg,  First
     Bank and the  three  adult children of James F. and Mary  W. Dierberg,  Mr.
     Dierberg  is  deemed  to  share voting and investment power over all of the
     outstanding  voting stock of First Banks,  which in turn  exercises  voting
     and   investment   power  over the shares of common stock and Class B stock
     attributed to it in the table.
(4)  All  of  the  shares  attributed  in  the table to Messrs. Crocco, Lavezzo,
     McCarthy,  Story, Weaver and Williams and Mrs. Schepman are   owned by them
     directly.

<PAGE>

                            FIRST BANKS AMERICA, INC.

               Selected Consolidated and Other Financial Data (1)

     The selected  consolidated  financial  data set forth below,  insofar as it
relates to the five years ended  December 31, 1999,  is derived from the audited
consolidated  financial statements of First Banks America, Inc. and subsidiaries
(FBA or the Company). The data for the six month periods ended June 30, 2000 and
1999 has been derived from unaudited interim financial  statements.  However, in
the opinion of management,  such unaudited interim financial  statements include
all adjustments  (consisting of normal recurring  accruals)  necessary to fairly
present the data for such periods.  The results of operations  for the six month
period ended June 30, 2000 are not  necessarily  indicative  of the results that
will be achieved  for the full year.  Such data is qualified by reference to the
consolidated  financial  statements of FBA  incorporated by reference herein and
should be read in conjunction with such  consolidated  financial  statements and
related notes  thereto and  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations," which is also incorporated by reference.
<PAGE>

<TABLE>
<CAPTION>
                                                          Six months ended
                                                              June 30,                      Year ended December 31, (1)
                                                          ----------------       ----------------------------------------------
                                                           2000       1999       1999       1998       1997      1996     1995
                                                           ----       ----       ----       ----       ----      ----     ----
                                                                 (dollars expressed in thousands, except per share data)
Income Statement Data:
<S>                                                    <C>          <C>        <C>        <C>        <C>        <C>       <C>
Interest income....................................  $   42,335      32,236    68,955     54,408     42,517     33,382    26,556
Interest expense...................................      16,367      12,008    25,531     23,209     19,155     15,533    13,134
                                                     ----------    --------   -------    -------    -------    -------   -------
    Net interest income............................      25,968      20,228    43,424     31,199     23,362     17,849    13,422
    Provision for loan losses......................         712         213       393        900      2,000      2,405     6,416
                                                     ----------    --------   -------    -------    -------    -------   -------
    Net interest income after provision
      for loan losses..............................      25,256      20,015    43,031     30,299     21,362     15,444     7,006
    Noninterest income.............................       2,628       2,659     5,595      4,375      3,287      3,585       129
    Noninterest expense............................      18,575      16,189    32,830     26,472     17,677     17,737    14,148
                                                     ----------    --------   -------    -------    -------    -------   -------
    Income (loss) before provision (benefit)
      for income tax expense
      and minority interest in (income)
      loss of subsidiary...........................       9,309       6,485    15,796      8,202      6,972      1,292    (7,013)
    Provision (benefit) for income tax expense.....       3,412       2,795     6,326      3,592      3,145        470    (2,188)
                                                     ----------    --------   -------    -------    -------    -------   -------
    Income (loss) before minority interest in
      (income) loss of subsidiary..................       5,897       3,690     9,470      4,610      3,827        822    (4,825)
    Minority interest in (income)
      loss of subsidiary..........................           --          --        --         --       (294)      (131)       11
                                                     ----------    --------   -------    -------    -------    -------   -------
    Net income (loss)..............................  $    5,897       3,690     9,470      4,610      3,533        691    (4,814)
                                                     ==========    ========   =======    =======    =======    =======   =======
Dividends:
    Common stock...................................  $       --          --        --         --         --         --        --
    Ratio of total dividends declared to net income          --%         --%       --%        --%        --%        --%       --%
Per Share Data:
    Book value per common share....................  $    13.87       11.90     12.83      11.51      11.88      10.52     10.72
    Earnings (loss) per common share:
      Basic........................................        1.05        0.65      1.66       0.90       0.87       0.16     (1.19)
      Diluted......................................        1.05        0.64      1.66       0.90       0.86       0.16     (1.19)
    Weighted average shares of common
      stock outstanding............................       5,612       5,717     5,704      5,140      4,069      4,225     4,032
    Period-end shares of common stock outstanding..       5,586       5,706     5,650      5,721      3,796      3,632     3,822
Balance Sheet Data (at year-end):
    Investment securities..........................  $  111,049      87,002    92,538    116,963    148,181    125,139   113,586
    Loans, net of unearned discount................     812,723     692,026   732,263    516,403    431,455    336,371   266,588
    Total assets...................................   1,074,157     871,905   920,707    719,997    643,664    529,087   468,486
    Total deposits.................................     918,304     745,647   780,023    599,147    556,527    455,942   405,427
    Promissory note payable .......................       4,200          --        --         --     14,900     14,000     1,054
    Guaranteed preferred beneficial interest
      in First Banks America, Inc.
      subordinated debentures......................      44,249      44,186    44,218     44,155         --         --        --
    Stockholders' equity...........................      77,484      67,909    72,499     65,845     45,091     38,195    40,965
Earnings Ratios:
    Return on average total assets (4).............        1.16%       0.90%     1.09%      0.67%      0.65%      0.15%    (1.28)%
    Return on average stockholders' equity (4).....       15.58       11.05     13.66       8.10       8.90       1.71    (12.06)
Asset Quality Ratios:
    Allowance for loan losses to loans.............        2.04        2.08      2.00       2.35       2.64       3.19      3.98
    Nonperforming loans to loans (2)...............        0.67        0.76      0.46       1.67       0.66       0.88      1.90
    Allowance for loan losses to
      nonperforming loans (2)......................      305.83      271.94    437.85     140.49     400.81     363.10    209.18
    Nonperforming assets to loans
      and other real estate (3)....................        0.67        0.78      0.46       1.70       0.80       1.17      2.78
    Net loan recoveries (charge-offs)
      to average loans (4).........................        0.12        0.19      0.09      (0.23)     (0.40)     (1.69)    (1.45)
Capital Ratios:
    Average stockholders' equity to
      average total assets.........................        7.48        8.13      7.98       8.25       7.34       8.86     10.64
    Total risk-based capital ratio.................       11.97       12.91     13.08      16.66       6.88       6.62      9.64
    Leverage ratio.................................        7.93        8.06      8.94      10.25      14.96       4.46      5.98
</TABLE>

<PAGE>


------------------------------
(1)  The  comparability  of the  selected  data  presented  is affected by FBA's
     acquisitions of Lippo Bank, Redwood Bancorp,  Pacific Bay Bank, Surety Bank
     and  Sunrise  Bank of  California  on  February  29,  2000,  March 4, 1999,
     February  2, 1998,  December 1, 1997 and  November  1, 1996,  respectively.
     These  acquisitions were accounted for as purchases and,  accordingly,  the
     selected data includes the financial  position and results of operations of
     each acquired entity only for the periods subsequent to its respective date
     of  acquisition.  In  addition,  on February  2, 1998,  FBA  completed  its
     acquisition  of  First  Commercial  Bancorp,  Inc.  and  its  wholly  owned
     subsidiary,   First  Commercial  Bank.  As  discussed  in  Note  2  to  the
     consolidated  financial statements,  the selected data has been restated to
     reflect First Banks, Inc.'s interest in First Commercial Bancorp,  Inc. for
     the periods  subsequent to August 23, 1995,  the date on which First Banks,
     Inc. acquired its initial interest in First Commercial Bancorp, Inc.
(2)  Nonperforming  loans   consist   of nonaccrual loans and certain loans with
     restructured terms.
(3)  Nonperforming assets consist of nonperforming loans and other real estate.
(4)  Ratios for the six-month periods are annualized.


<PAGE>
                               FIRST BANK & TRUST

                        Selected and Other Financial Data

     The selected  financial data set forth below,  insofar as it relates to the
year ended December 31, 1999, is derived from the audited  financial  statements
of First Bank & Trust (FB&T or the Company).  The data for the six-month periods
ended June 30, 2000 and 1999 and for the four years ended  December 31, 1998 has
been derived from unaudited  financial  statements.  However,  in the opinion of
management,   such  unaudited  financial   statements  include  all  adjustments
(consisting of normal recurring  accruals)  necessary to fairly present the data
for such periods.  The results of operations for the six-month period ended June
30, 2000 are not necessarily indicative of results that will be achieved for the
full year.
<TABLE>
<CAPTION>
                                                          Six months ended
                                                               June 30,                      Year ended December 31,
                                                          ----------------      ----------------------------------------------
                                                           2000       1999       1999       1998       1997      1996     1995
                                                           ----       ----       ----       ----       ----      ----     ----
                                                              unaudited)                                          (unaudited)
                                                          -----------------     ----------------------------------------------
                                                                  (dollars expressed in thousands, except per share data)

Income Statement Data:
<S>                                                     <C>         <C>        <C>        <C>        <C>        <C>       <C>
Interest income......................................  $ 39,305     28,355     63,765     54,425     42,646     34,579    23,785
Interest expense.....................................    15,863     11,989     25,708     26,086     20,405     13,662     9,274
                                                       --------    ------- ---------- ---------- ----------     ------   -------
    Net interest income..............................    23,442     16,366     38,057     28,339     22,241     20,917    14,511
    Provision for loan losses........................       740        950      3,790        850      2,000      4,474       711
                                                       --------    -------    -------    -------    -------    -------   -------
    Net interest income after provision
      for loan losses................................    22,702     15,416     34,267     27,489     20,241     16,443    13,800
    Noninterest income...............................     3,037      2,268      4,285      3,481      2,182      2,599     1,190
    Noninterest expense..............................    14,454     12,129     25,633     22,489     14,632     16,639    10,052
                                                       --------    -------    -------    -------    -------    -------   -------
    Income before provision for income tax...........    11,285      5,555     12,919      8,481      7,791      2,403     4,938
    Provision (benefit) for income tax expense.......     4,492      2,410      5,221      3,539      1,111     (1,521)      803
                                                       --------    -------    -------    -------    -------    -------   -------
    Net income.......................................  $  6,793      3,145      7,698      4,942      6,680      3,924     4,135
                                                       ========    =======    =======    =======    =======    =======   =======

Dividends:
    Common stock.....................................  $   1.48       0.53       0.85       0.85       0.32       1.70        --
    Ratio of total dividends declared to net income..    103.05%    100.20%     51.96%     80.94%     22.46%    203.87%       --%

Per Share Data:
    Book value per common share......................  $  21.50      15.85      21.59      15.99      11.58      10.38     11.55
    Earnings (loss) per common share:
      Basic..........................................      1.44       0.67       1.63       1.05       1.42       0.83      0.88
      Diluted........................................      1.44       0.67       1.63       1.05       1.42       0.83      0.88
    Weighted average shares of
      common stock outstanding.......................     4,725      4,701      4,713      4,701      4,701      4,701     4,701
    Period-end shares of common stock outstanding....     4,725      4,701      4,725      4,701      4,701      4,701     4,701

Balance Sheet Data (at period-end):
    Investment securities............................  $ 97,214     91,870    103,636    134,203    224,618     80,676    45,339
    Loans, net of unearned discount..................   799,226    587,181    736,828    573,562    385,251    310,930   385,900
    Total assets..................................... 1,000,541    750,678    944,229    792,981    672,410    472,801   457,248
    Total deposits...................................   875,048    646,463    804,976    701,406    598,560    400,388   369,448
    Stockholder's equity.............................   101,581     74,510    102,014     75,165     54,438     48,776    54,310

Earnings Ratios:
    Return on average total assets (1)...............      1.41%      0.83%      0.93%      0.70%      1.25%      0.95%     1.49%
    Return on average stockholder's equity (1).......     13.21       8.45       8.94       8.12      13.01       7.41     11.31

Asset Quality Ratios:
    Allowance for loan losses to loans...............      2.13       2.03       2.11       2.24       2.38       2.71      3.57
    Nonperforming loans to loans (2).................      1.05       3.00       1.75       2.86       2.07       6.66      3.96
    Allowance for loan losses to
      nonperforming loans (2)........................    202.09      67.87     120.72      78.11     115.13      40.59     90.11
    Nonperforming assets to loans
      and other real estate (3)......................      1.08       3.01       1.80       2.99       2.49       7.67      4.34

Capital Ratios:
    Average stockholder's equity
      to average total assets........................     10.67       9.85       9.73       8.58       9.60      12.78     13.16
    Total risk-based capital ratio...................     10.96      10.36      10.96      10.39      12.71      16.45     19.56
    Leverage ratio...................................      8.97       8.05       8.57       7.60       7.70      11.43     20.56
</TABLE>

------------------------------
(1)   Ratios for the six-month periods are annualized.
(2)   Nonperforming  loans consist  of  nonaccrual loans and certain loans with
      restructured terms.
(3)   Nonperforming assets consist of nonperforming loans and other real estate.


<PAGE>




                               PROPOSAL NUMBER 1:

                             APPROVAL OF ACQUISITION
                              OF FIRST BANK & TRUST

Background of and Reasons for the Transaction

         FBA emphasizes the  acquisition of other  financial  institutions  as a
means of accelerating its growth to significantly expand its presence in a given
market,  to increase the extent of its market area or to enter new market areas.
Following  its  recapitalization  in 1994,  FBA  sought  to  increase  its Texas
franchise by acquiring  other financial  institutions in the major  metropolitan
areas of Texas,  principally the Houston and Dallas markets.  However, prices in
Texas  rapidly  escalated  beyond the levels  that FBA  considered  economically
desirable, causing FBA to explore acquisitions in other markets.

         In 1995, FBA's controlling  stockholder,  First Banks,  began acquiring
financial  institutions  primarily  in southern  California,  where  acquisition
pricing was substantially more favorable. Upon determining that in the short-run
it would not be able to identify  acquisition  candidates in Texas at attractive
prices,  FBA  turned to  northern  California  in 1996 with the  acquisition  of
Sunrise Bancorp,  Inc., Roseville,  California.  Between 1997 and February 2000,
FBA completed  four more  acquisitions  in northern  California,  increasing its
franchise there to seventeen banking locations and $742 million in total assets.

         In order to distinguish  the California  operations of First Banks from
those of FBA and permit  economies  of scale  within  the market  areas they had
entered,  First  Banks  and  FBA  generally  separated  the  acquisitions  along
geographic lines.  First Banks acquired  financial  institutions in southern and
central  California  generally  along the Pacific  Coastline  from Orange County
through  Santa  Barbara  County.  On the  other  hand,  FBA  acquired  financial
institutions  in northern  California,  principally  along the corridor from San
Francisco through Sacramento. Although there were two areas in which branches of
First Bank of California,  FBA's northern  California  bank,  overlapped  market
areas with those of First Bank & Trust,  First Banks' southern  California bank,
these did not pose  significant  problems.  However,  with FBA's  acquisition of
Lippo Bank in February 2000, it became apparent that this demarcation  could not
easily be  preserved.  In addition  to its  principal  office in San  Francisco,
approximately  four blocks  from  Redwood  Bank,  Lippo Bank had a branch in San
Jose,  approximately six blocks from an office of First Bank & Trust, as well as
approximately three miles from a branch of First Bank of California in Campbell,
California.  In addition,  Lippo Bank had a branch in Los Angeles, where all the
affiliated branches were First Bank & Trust offices.
<PAGE>

         Consequently,  the  acquisition  of  First  Bank &  Trust  by FBA  (the
"Acquisition"),  and the  related  mergers of First Bank & Trust,  First Bank of
California  and First Bank Texas N.A.  with and into a single bank, is primarily
intended to eliminate the confusion  that may arise where  branches of different
affiliated  banks  operate  within  a  single  market,  and to  facilitate  more
efficient  and  effective  operations  than is  possible  through  the  separate
entities  as they exist  currently.  Although  economies  will  result  from the
combination,  cost  reductions  are not the  primary  objective.  The  principal
benefits of the proposed transactions are:

     o        Eliminate market confusion and improve customer  identification of
              banking offices that operate within the same or contiguous markets
              such as:

          -   San Francisco,  where   there   are  two branches of First Bank of
              California  and one branch of Redwood  Bank  within  approximately
              six miles;

          -   San Jose and Campbell,  where there are two branches of First Bank
              of  California  and one  branch  of  First  Bank  &  Trust  within
              approximately three miles;

          -   Walnut  Creek and  Campbell,  where  there is a First Bank & Trust
              branch   and  a  branch  of   First  Bank  of  California,  within
              approximately five miles; and

          -   Los Angeles, which  has  one  branch  of  First Bank of California
              among numerous First Bank & Trust branches.

     o        Enhance customer convenience by  facilitating transactions through
              more branches;

     o        Eliminate the necessity of  participating larger loans between the
              four banks involved in the proposed  acquisition and the   related
              transactions;

     o        Reduce administrative effort caused by maintaining separate banks,
              such as:

          -   Separate accounting records and financial reporting;

          -   Inter-company record keeping and billing required  for  personnel,
              services and supplies used by different banks;

          -   Consolidation   of   investment   portfolio   and  asset/liability
              management for more effective management and control; and

          -   More efficient use of marketing and advertising resulting from the
              use of a common corporate name.

         It has not been  feasible to  incorporate  Redwood  Bank's  offices and
systems into those of First Banks since it was acquired by FBA in 1999, but this
will be possible when the Acquisition is completed.  While not solely the result
of the proposed transactions, certain economies will result from the combination
of Redwood Bank into the First Banks  corporate  systems and  procedures.  These
include reduction of expenses associated with:

     o      Accounting, finance and human resources administration;

     o      Data processing, item processing and technological services;

     o      Internal audit and loan review;

     o      Credit administration and loan servicing; and

     o      Purchasing of office supplies, insurance and banking services.
<PAGE>

     For the foregoing reasons,  First Banks suggested to the Board of Directors
of  FBA  that  an  acquisition  of  First  Bank &  Trust  would  be  beneficial,
particularly  in  conjunction  with the mergers of FBA's  separate  banks into a
single bank.

Consideration of the Transaction

     At its regular  meeting on January 28, 2000,  the Board of Directors of FBA
discussed the suggestion by First Banks that FBA consider the possibility of the
acquisition  by  FBA of  First  Bank &  Trust.  The  members  of the  FBA  Board
recognized  that  market  confusion  had arisen as the result of  redundancy  of
branches  of FBA and First Bank & Trust in the  northern  California  market and
that the possible combination of FBA and First Bank & Trust would help eliminate
these redundancies, as well as result in certain benefits and efficiencies.  The
Board reacted  favorably to the  possibility  of this  combination.  Taking into
account First Banks' position as a controlling stockholder of both FBA and First
Bank &  Trust,  the  Board  determined  that it  would  not be  appropriate  for
directors  who  are   affiliated   with  First  Banks  to   participate  in  the
consideration  or  negotiation  of the  potential  transaction  on FBA's behalf.
Therefore,  at the  January 28, 2000 Board  meeting,  the FBA Board  appointed a
special  committee  comprised  of three  members  of the FBA  Board  who are not
officers or employees of FBA or otherwise  affiliated  with First Banks,  namely
Messrs.  Charles A. Crocco, Jr., Albert M. Lavezzo and Edward T. Story, Jr. (the
"Special  Committee").  The Board  empowered  the  Special  Committee  to retain
advisors  which  the  Special  Committee  decided  it needed to assist it in the
process  of  analyzing  a  possible  acquisition  of First  Bank & Trust  and to
determine  whether,  and if so on  what  terms,  such a  transaction  should  be
undertaken.

     In March 2000, the Special Committee retained James S. Ryan, III of Jackson
Walker,  L.L.P.  as counsel to the Special  Committee and in early May 2000, the
Special  Committee  retained Baxter Fentriss and Company ("Baxter  Fentriss") as
its  independent  financial  advisor to work with the Special  Committee and Mr.
Ryan in  evaluating  a possible  transaction.  Prior to the Special  Committee's
formal retention of Baxter Fentriss,  the Special  Committee and Mr. Ryan met by
telephone on March 24 and 27, 2000 with Mr.  James Baxter of Baxter  Fentriss to
discuss the procedures to be followed by the Special Committee and its financial
advisor in reviewing  financial and other  information  about First Bank & Trust
and in  undertaking  the necessary  financial  analyses in order for the Special
Committee  to  consider  whether  the  proposed  transaction  should be pursued,
consistent  with the  interests  of the  holders  of FBA common  stock.  Shortly
thereafter,  the  Special  Committee  began to  accumulate  financial  and other
information  regarding  First Bank & Trust and FBA and requested that management
of FBA  prepare  pro  forma  financial  information  reflecting  the  effect  of
combining  FBA  and  First  Bank &  Trust.  The  Special  Committee  shared  the
information  it  accumulated,  including  the  financial  information  that  was
prepared for it, with Baxter  Fentriss,  and Baxter  Fentriss also requested and
received additional financial information from First Banks.

     On April 28, 2000,  the members of the Special  Committee  met by telephone
with Mr. Blake and Mr. Ryan. At this meeting,  the Special  Committee  discussed
with Mr.  Blake  the  status  of the  financial  information  that  the  Special
Committee had requested be prepared for its review and  consideration,  possible
timing of the  transaction,  potential  benefits of the  transaction,  including
elimination   of   redundancy   of  branches  and   potential  use  of  tax-loss
carry-forwards  as part of the  business  combination  and the  status  of other
transactions then under consideration by FBA.


<PAGE>


     On May 22,  2000,  a meeting  of the  Special  Committee  was held with Mr.
Crocco and Mr. Lavezzo meeting in person with Mr. Baxter, and Mr. Blake was also
present  for  portions of the meeting to provide  information  requested  by the
Special  Committee.  Mr. Story  participated  by telephone and Mr. Ryan also was
joined  into the  meeting by  telephone  after the  meeting  commenced.  At this
meeting, the members of the Special Committee reviewed in detail with Mr. Baxter
a report prepared by Baxter  Fentriss.  Based on its analysis of the information
provided to the  Special  Committee  by FBA,  as well as the  contents of Baxter
Fentriss'  report,  the  members of the  Special  Committee  determined  that an
acquisition  by FBA of First Bank & Trust  would be in the best  interest of FBA
and its  stockholders  and FBA should  propose to acquire  First Bank & Trust by
issuing 1.4703 shares of common stock for each outstanding share of First Bank &
Trust  common  stock.  This  proposal  was  then  presented  to  Mr.  Blake  for
consideration by First Banks.

     First Banks  agreed to the  financial  terms  proposed.  The members of the
Special  Committee  and First  Bank & Trust  requested  their  respective  legal
counsel to prepare a form of acquisition  agreement and other  appropriate legal
documents to evidence the transaction. First Bank & Trust's counsel prepared and
distributed  a  proposed  agreement  with the same  financial  terms as had been
approved by the Special  Committee.  The  proposed  agreement  was  reviewed and
ultimately  approved by the Special Committee after  recommended  revisions were
made.

     On June 15, 2000, the members of the Special  Committee  attended a special
meeting  of the FBA Board of  Directors.  At that  meeting,  the  members of the
Special  Committee  recommended  that the entire FBA Board  approve the proposed
acquisition  by FBA of First Bank & Trust.  Following  discussion,  the full FBA
Board of Directors approved  unanimously an Agreement and Plan of Reorganization
(the   "Acquisition   Agreement")   and   authorized  its  submission  to  FBA's
stockholders for their consideration and approval.

     The First Bank & Trust Board of Directors held a special meeting to discuss
the  Aquisition  Agreement.  Following  discussion,  the full Board of Directors
unanimously approved the Aquistion Agreement. The First Banks Board of Directors
unaninously approved the Acquisition  Agareement at a regular Board of Directors
meeting.

     FBA and First Banks jointly  issued a press release  announcing the signing
of the  Acquisition  Agreement and the general terms of the  Acquisition on June
29, 2000.

     During  the week of  August  14,  2000,  in  connection  with its final due
diligence  review  related to delivery of its fairness  opinion,  Mr.  Baxter of
Baxter Fentriss, in discussions with FBA's management,  ascertained that certain
matters that it had anticipated in its valuation report to the Special Committee
had either occurred differently than planned or, as of August 2000, were planned
to occur in a different manner. The changes that Baxter Fentriss considered were
as follows:

     o   First  Banks'  provision of  approximately  $14 million to First Bank &
         Trust to fund the  acquisition by First Bank & Trust of Bank of Ventura
         was to be structured as an advance to First Bank & Trust rather than as
         a contribution to capital, as originally had been anticipated;

     o   Dividend payments from First Bank & Trust to  its parent, First  Banks,
         were approximately $4 million lower than expected; and
<PAGE>

     o   FBA  had  purchased  fewer  shares of  FBA common stock under its stock
         repurchase program than originally had been anticipated.

     Mr.  Baxter  contacted  the members of the Special  Committee  to make them
aware of these changes. The members of the Special Committee and Baxter Fentriss
agreed that Baxter Fentriss  should revise its report to the Special  Committee.
Baxter Fentriss  revised its report to take into account the changes  previously
noted and delivered the revised report to the members of the Special  Committee.
On August 18, 2000, a telephonic meeting of the Special Committee was held, with
each of the  members  of the  Special  Committee  participating.  Other  persons
attending the meeting were Mr. Baxter and Mr. Ryan, as well as Mr. Blake,  Frank
Sanfilippo and Lisa Vansickle of FBA's management,  who were available to answer
the  Special  Committee's  questions.  Mr.  Baxter  reviewed  with  the  Special
Committee  the  contents of the revised  Baxter  Fentriss  report.  Based on its
analysis of the information provided by Baxter Fentriss and FBA management,  the
members of the Special  Committee  altered their  recommendation  to approve the
Acquisition  to  reflect  that the  number of shares of FBA  common  stock to be
issued for each  outstanding  share of First Bank & Trust  common stock would be
reduced to 1.3821.

     The  members of the  Special  Committee  and First Bank & Trust  instructed
their respective counsel to prepare an appropriate  amendment to the Acquisition
Agreement (the "Amendment").  The Special Committee's altered recommendation was
delivered to the other members of the FBA Board of Directors, and each member of
the FBA Board of Directors  signed a written consent of directors  approving the
reduction  in the  number  of  shares  of FBA  common  stock to be issued in the
Acquisition.  The  Amendment  was executed by the parties  effective  August 18,
2000.

Opinion of the Financial Advisor to the Special Committee

     Baxter Fentriss has acted as financial  advisor to the Special Committee of
the Board of Directors of FBA in connection with the Acquisition.  On August 18,
2000,  Baxter  Fentriss  delivered  to the  Special  Committee  of the  Board of
Directors of FBA its opinion  that as of such date,  and on the basis of matters
referred to herein,  the Acquisition is fair, from a financial point of view, to
the holders of common stock. In rendering its opinion, Baxter Fentriss consulted
with the management of FBA and First Bank & Trust;  reviewed drafts of the Proxy
Statement   and   the   Acquisition    Agreement   as   amended,   and   certain
publicly-available  information on the parties;  and reviewed certain additional
materials made available by the management of the respective banks.

     In addition, Baxter Fentriss discussed with the management of FBA and First
Bank & Trust their  respective  businesses  and  outlook.  No  limitations  were
imposed  by FBA's or First  Bank &  Trust's  Boards  of  Directors  upon  Baxter
Fentriss with respect to the investigation made or procedures  followed by it in
rendering  its opinion.  The full text of Baxter  Fentriss'  written  opinion is
attached  as  Appendix  B to this  Proxy  Statement  and  should  be read in its
entirety with respect to the  procedures  followed,  assumptions  made,  matters
considered,  and  qualifications  and  limitations  on the review  undertaken by
Baxter Fentriss in connection therewith.
<PAGE>
     Baxter  Fentriss'  opinion is  directed  to the  Special  Committee  and is
directed  only  to  the  fairness,  from  a  financial  point  of  view,  of the
Acquisition  to  stockholders  of FBA. It does not address FBA's or First Bank &
Trust's  underlying  business  decision to effect the  Acquisition,  nor does it
constitute a  recommendation  to any FBA stockholder as to how such  stockholder
should vote with  respect to the  Acquisition  at the Meeting or as to any other
matter.

     Baxter Fentriss'  opinion was one of many factors taken into  consideration
by the Special  Committee in making its determination to approve the Acquisition
Agreement,  and the receipt of Baxter Fentriss' opinion is a condition precedent
to FBA  consummating  the  Acquisition.  The opinion of Baxter Fentriss does not
address the relative  merits of the  Acquisition as compared to any  alternative
business strategies that might exist for FBA or the effect of any other business
combination in which FBA might engage.

     Baxter Fentriss, as part of its investment banking business, is continually
engaged in the  valuation  of financial  institutions  and their  securities  in
connection with mergers and  acquisitions  and valuations for estate,  corporate
and other purposes.  Baxter Fentriss is a nationally recognized advisor to firms
in the  financial  services  industry on mergers and  acquisitions.  The Special
Committee  selected  Baxter  Fentriss  as its  financial  advisor  after  taking
numerous factors into  consideration  including  Baxter Fentriss'  stature as an
investment  banking firm  focusing on bank and thrift  transactions,  the firm's
extensive  experience and expertise in  transactions  similar to the Acquisition
and the  Special  Committee's  assessment  of the  value of the  services  to be
provided in relation to the fees that would be payable by FBA.  Baxter  Fentriss
is not  affiliated  with  FBA  or  First  Bank  &  Trust.  Baxter  Fentriss  has
represented  from  time  to  time  certain  financial   institutions  that  have
ultimately  been  merged  with  or  acquired  by  one  of the  parties  to  this
transaction.  Baxter  Fentriss  has been  engaged,  independently,  to represent
Commercial  Bank of San  Francisco  and Bank of  Ventura  which  presently  have
pending transactions with one of the parties to the Acquisition Agreement.

     In connection with rendering its opinion to the Special  Committee,  Baxter
Fentriss performed a variety of financial  analyses.  In conducting its analyses
and arriving at its opinion as expressed herein, Baxter Fentriss considered such
financial and other  factors as it deemed  appropriate  under the  circumstances
including the following:  (i) the historical and current financial condition and
results of operations of FBA and First Bank & Trust including  interest  income,
interest expense, noninterest income, noninterest expense, earnings, book value,
returns on assets and  equity,  capitalization,  the reserve for loan losses and
possible tax  consequences  resulting  from the  Acquisition;  (ii) the business
prospects of FBA and First Bank & Trust;  (iii) the economies of FBA's and First
Bank & Trust's  respective  market areas; (iv) the historical and current market
for FBA common  stock;  and,  (v) the nature and terms of certain  other  merger
transactions  that it believed to be relevant.  Baxter  Fentriss also considered
its assessment of general economic,  market, financial and regulatory conditions
and trends, as well as its knowledge of the financial institutions industry, its
experience in connection with similar transactions,  its knowledge of securities
valuation generally, and its knowledge of merger transactions in California.

     In connection with rendering its opinion,  Baxter Fentriss reviewed (i) the
Acquisition Agreement as amended; (ii) drafts of this Proxy Statement; (iii) the
Annual Reports to stockholders,  including the audited  financial  statements of
FBA for the years ended December 31, 1999 and 1998; (iv) consolidated reports of
condition  ("call  reports")  on First Bank & Trust  filed with the FDIC for the
years ended December 31, 1999 and 1998; (v) budgeted  financial  information for

<PAGE>

the year  ending  December  31,  2000 for FBA and First  Bank & Trust;  and (vi)
certain  additional  financial  and  operating  information  with respect to the
business,  operations  and  prospects of FBA and First Bank & Trust as it deemed
appropriate.  Baxter Fentriss also (a) held  discussions  with members of senior
management of FBA and First Bank & Trust  regarding the  historical  and current
business operation, financial condition and future prospects of their respective
companies;  (b) compared the results of operations of FBA and First Bank & Trust
with those of  certain  banking  companies  that it deemed to be  relevant;  (c)
analyzed the pro forma financial  impact of the Acquisition on FBA, (d) analyzed
the pro forma financial impact of the Acquisition on First Bank & Trust; and (e)
conducted such other studies,  analyses,  inquiries and  examinations  as Baxter
Fentriss deemed appropriate.

     The preparation of a fairness opinion involves various determinations as to
the  most  appropriate  and  relevant  methods  of  financial  analysis  and the
application of those methods to the  particular  circumstances  and,  therefore,
such an opinion  is not  readily  susceptible  to  partial  analysis  or summary
description.  Moreover,  the evaluation of fairness,  from a financial  point of
view,  of the  Acquisition  to  holders  of common  stock  was to some  extent a
subjective one based on the  experience and judgment of Baxter  Fentriss and not
merely the result of  mathematical  analysis  of  financial  data.  Accordingly,
notwithstanding  the separate factors summarized below, Baxter Fentriss believes
that its analyses must be considered as a whole and that  selecting  portions of
its  analyses  and of the factors  considered  by it,  without  considering  all
analyses and factors,  could create an incomplete view of the evaluation process
underlying its opinion.  The ranges of valuations  resulting from any particular
analysis  described below should not be taken to be Baxter Fentriss' view of the
actual value of FBA or First Bank & Trust.

     In performing its analyses,  Baxter Fentriss made numerous assumptions with
respect to industry  performance,  business  and economic  conditions  and other
matters,  many of which are beyond the control of FBA or First Bank & Trust. The
analyses  performed by Baxter Fentriss are not necessarily  indicative of actual
values or future results, which may be significantly more or less favorable than
suggested by such  analyses.  Additionally,  analyses  relating to the values of
businesses  do not  purport to be  appraisals  or to reflect the prices at which
businesses  actually may be sold.  In rendering  its  opinion,  Baxter  Fentriss
assumed that, in the course of obtaining the necessary  regulatory approvals for
the Acquisition, no conditions will be imposed that will have a material adverse
effect on the contemplated benefits of the Acquisition, on a pro forma basis, to
FBA or First Bank & Trust.

     The  following  is a  summary  of  selected  analyses  performed  by Baxter
Fentriss in connection with its opinion.

     o   Actual  Relative  Contribution   Analysis.   Baxter  Fentriss  compared
         ownership  projected  to be  received  in the  Acquisition,  versus the
         projected relative equity, tangible equity, earnings, cash earnings and
         customer base to be made by each  institution  to the combined  entity.
         FBA is  projected  to  contribute  43.44% of the equity,  42.23% of the
         tangible equity,  47.45% of the earnings,  48.38% of the cash earnings,
         and 50.00% of the customer base.

     o   Pro Forma Impact Analysis. Baxter Fentriss used long term forecasts for
         each  institution  to evaluate  the pro forma  impact on book value and
         earnings within a range of relative ownership levels.


<PAGE>



     o   Discounted  Cash Flow - Net Present  Value  Analysis.  Baxter  Fentriss
         performed a discounted  cash flow  analysis to  determine  hypothetical
         relative present values for each institution as a long term investment.
         A long term  forecast for each  institution  was  developed.  From this
         forecast,  appropriate  cash flows,  dividends and terminal values were
         extracted.  These  cash  flows  were then  discounted  using a range of
         appropriate  discount  rates and the present  value of these cash flows
         were  added  together  to  determine  the  net  present  value  of each
         institution.

     o   Liquidation  Analysis.  Baxter Fentriss estimated values based upon the
         liquidation of the assets and liabilities of each institution.  In this
         analysis,  it  was  assumed  that  fixed  assets  and  loans  could  be
         liquidated  at stated  book value and that there were no  extraordinary
         off-balance-sheet  items that would cause a  significant  change in the
         overall  valuation,  that  securities  were  liquidated at market value
         while core deposits were sold at a premium (both of which were impacted
         for taxes). No adjustments were made for illiquidity.

     o   Comparables  Analysis.  Baxter Fentriss  analyzed other merger of equal
         transactions  to determine  average  pricing  statistics  base upon the
         relative  contribution of each institution.  Such statistical  analysis
         was then applied to this transaction.

     Using  publicly  available  information  on FBA and First  Bank & Trust and
applying the capital guidelines of banking regulators, Baxter Fentriss' analysis
indicated  that the  Acquisition  would not  materially  dilute the  capital and
earnings  capacity  of FBA and  would,  therefore,  likely not be opposed by the
banking regulatory agencies from a capital perspective.

     Baxter Fentriss has relied, without any independent verification,  upon the
accuracy and  completeness  of all  financial  and other  information  reviewed.
Baxter  Fentriss has assumed that all estimates,  including those as to possible
economies of scale,  were reasonably  prepared by management,  and reflect their
best current judgments. Baxter Fentriss did not make an independent appraisal of
the assets or liabilities of either FBA or First Bank & Trust,  and has not been
furnished such an appraisal.

     No company or  transaction  used as a comparison  in the above  analysis is
identical  to FBA,  First  Bank & Trust,  or the  Acquisition.  Accordingly,  an
analysis  of  the  results  of  the  foregoing   necessarily   involves  complex
considerations and judgments  concerning  differences in financial and operating
characteristics  of the companies and other factors that could affect the public
trading value of the companies used for comparison in the above analysis.

     Baxter  Fentriss has been, or will be, paid (i) an advisory fee of $10,000,
(ii) a Fairness Opinion Fee of $45,000,  (iii) a fee in the amount of $14,000 in
connection with preparing the revised report to the Special Committee,  and (iv)
reasonable  out-of-pocket expenses for its services. FBA has agreed to indemnify
Baxter Fentriss against certain liabilities, including certain liabilities under
federal securities laws.


<PAGE>



                        ACQUISITION OF FIRST BANK & TRUST

Terms of the Acquisition

     The  following   information   summarizing   the  material   terms  of  the
Acquisition,  insofar  as it relates to  matters  contained  in the  Acquisition
Agreement and the  Amendment,  is qualified in its entirety by reference to such
agreements,  copies of which are  attached  hereto as Appendix  A-1 and Appendix
A-2, respectively, and incorporated herein by reference. The Amendment made only
two changes in the Acquisition  Agreement,  reducing the number of shares of FBA
common stock to be issued to First Banks and updating a provision  regarding the
timing of the fairness opinion  received from Baxter Fentriss.  In the remainder
of this Proxy  Statement,  the term "Revised  Agreement"  means the  Acquisition
Agreement as amended by the Amendment.

     The Revised  Agreement  provides  for the merger of First Bank & Trust with
and  into  Redwood.  Upon  consummation  of  the  Acquisition,  the  assets  and
liabilities  of First Bank & Trust will be  transferred  by  operation of law to
Redwood  and  each  outstanding  share  of  First  Bank & Trust  Common  will be
converted into the right to receive 1.3821 shares of common stock. The surviving
bank will adopt the name "First Bank & Trust."

     FBA contemplates that, at approximately the same time as the Acquisition is
consummated,  its two other bank subsidiaries,  First Bank of California ("First
Bank-California") and First Bank Texas N.A. ("First  Bank-Texas"),  will also be
merged into Redwood,  and all of FBA's banking  operations will be combined in a
single bank owned by FBA, which will be known as First Bank & Trust.  When these
transactions are completed, First Bank & Trust will have its headquarters in San
Francisco and operate 45 branch  offices in California  and 6 branch  offices in
Texas.

Regulatory Approvals

     The Acquisition, as well as the subsequent mergers of First Bank-California
and First  Bank-Texas  into  Redwood,  are subject to the prior  approval of the
Federal  Deposit  Insurance  Corporation  (the "FDIC") and the  Commissioner  of
Financial  Institutions  of the  State of  California  (the  "Commissioner")  in
accordance  with  applicable   federal  and  California   banking  statutes  and
regulations.  An  application  was  submitted  to the FDIC for  approval  of the
Acquisition  and the mergers of First  Bank-California  and First  Bank-Texas on
July 14,  2000.   Three  separate   applications,   including  one  covering the
Acquisition, were submitted to the Commissioner on July 14, 2000.

     An application to the FDIC is required under the Bank Merger Act (the
"Merger  Act").  The  application  is  subject  to a  review  which  takes  into
consideration,  among other factors,  the financial and managerial resources and
future  prospects  of the  merging  banks and the  convenience  and needs of the
communities to be served.  The Merger Act prohibits the approval of a merger (i)
if it would  result in a monopoly or be in  furtherance  of any  combination  or
conspiracy to monopolize or attempt to monopolize the business of banking in any
part of the United  States or (ii) if its effect would be to lessen  competition
substantially in any part of the country or  tend to create a monopoly, or if it


<PAGE>


would in any other  manner be a restraint  of trade,  unless the FDIC finds that
anticompetitive  effects of a  proposed  merger are  clearly  outweighed  by the
public  interest  and  probable  effects  of  the  transaction  in  meeting  the
convenience  and  needs  of the  communities  to be  served.  The  FDIC  has the
authority to disapprove an application if it concludes that the combined  entity
would have an inadequate capital position or if the acquiring  organization does
not meet the requirements of the Community  Reinvestment Act, as amended.  Under
the Merger Act, the Acquisition may not be consummated until the expiration of a
waiting period following FDIC approval, during which time the U.S. Department of
Justice has the right to challenge a merger on antitrust grounds.

     The California  Financial Code provides that the Commissioner shall approve
a merger application unless he finds that (1) the effect of an acquisition would
be to  substantially  lessen  competition,  (2) the  financial  condition of the
acquirer is such as might  jeopardize  the  financial  stability of the acquired
bank or prejudice the interests of the depositors,  creditors or stockholders of
the acquired bank or the acquirer,  or (3) the proposed  acquisition  is unfair,
unjust or inequitable to the acquired bank or the acquirer. The Commissioner may
impose such  conditions  as he deems  reasonable,  necessary or advisable in the
public interest.

     Because  all of the banks  involved in the  Acquisition  and the mergers of
First Bank-California and First Bank-Texas are currently owned and controlled by
First Banks, FBA does not believe that the applications  present  competitive or
other regulatory issues and anticipates the necessary  approvals will be granted
during the third or fourth quarters of 2000, but there is no assurance that such
approvals  will be forthcoming  or the timing  thereof.  Delay in the receipt of
regulatory  approvals  would cause a delay in the  realization  of the  benefits
contemplated from the Acquisition and the mergers of First  Bank-California  and
First Bank-Texas.

Accounting Treatment

     It is anticipated that the Acquisition, when consummated, will be accounted
for under the prescribed  accounting  method for  combinations of entities under
common control,  which is similar to the "Pooling of Interests" method.  Because
FBA & First Bank & Trust are entities under common control,  generally  accepted
accounting   principles  require  us  to  restate  the  consolidated   financial
statements  of FBA as if  the  Acquisition  occurred  at  the  beginning  of the
earliest period presented.




<PAGE>



                            THE ACQUISITION AGREEMENT

     The following is a summary of all material  provisions  of the  Acquisition
Agreement,  which is attached as Appendix A-1 to this Proxy  Statement,  and the
Amendment  dated  August 18,  2000,  which is  attached as  Appendix  A-2.  Such
documents are incorporated herein by reference, and this summary is qualified in
its entirety by reference to the Acquisition Agreement.

The Acquisition

     The  Acquisition  Agreement  provides  that,  following  the  approval  and
adoption  of the  Acquisition  by the  stockholders  of FBA,  the  grant  of all
required  regulatory  approvals  and the  satisfaction  or  waiver  of the other
conditions to the  Acquisition,  First Bank & Trust will be merged with and into
Redwood.  The Acquisition  will become  effective at the Effective Time, and the
capital  stock of First Bank & Trust will be  converted  into common  stock,  as
discussed elsewhere herein. See "ACQUISITION OF FIRST BANK & TRUST--Terms of the
Acquisition."

Representations and Warranties

     Representations  and  Warranties  of  FBA  and  Redwood.   The  Acquisition
Agreement  contains  representations  and  warranties of FBA and Redwood made to
First  Banks and First  Bank & Trust  including,  but not  limited  to:  (i) the
organization  and  related  corporate  status  of  FBA  and  Redwood;  (ii)  the
authorization,   execution,  delivery  and  enforceability  of  the  Acquisition
Agreement; (iii) the delivery to First Banks of FBA's financial statements; (iv)
the material accuracy,  as of the dates of the Acquisition Agreement and of this
Proxy Statement,  of information  provided by FBA and Redwood,  and the material
compliance  with  law of the  form  of  documents  which  FBA  and  Redwood  are
responsible  for filing  with any  governmental  entity in  connection  with the
Acquisition;   (v)  the  filing  of  all  tax  returns,  fairly  reflecting  the
information required to be presented therein, and the adequacy of all provisions
for accrued,  unpaid taxes in  accordance  with  generally  accepted  accounting
principles;  (vi) the  incurrence  by FBA and its  subsidiaries  of any fees for
brokers or finders in  connection  with the  Acquisition;  (vii) the adequacy of
FBA's  allowance  for loan losses;  (viii)  except as otherwise  disclosed,  the
absence since March 31, 2000 of changes or other events requiring  disclosure to
make FBA's financial  statements not misleading or involving a material  adverse
change in the financial condition,  the results of operations or the business of
Redwood;   (ix)  the  absence  of  material   litigation  against  FBA  and  its
subsidiaries  except  as  otherwise  disclosed;   (x)  identification  of  FBA's
subsidiaries;  (xi) the absence of any regulatory  actions against FBA or any of
its  subsidiaries;  (xii)  identification  of all of its properties,  contracts,
employee arrangements and other agreements meeting certain criteria specified in
the Acquisition Agreement;  (xiii) proper accounting for the securities in FBA's
investment portfolio;  (xiv) the status of the loans in FBA's loan portfolio and
the documentation relating thereto; (xv) legal title to FBA's properties and the
existence and nature of insurance relating thereto;  (xvi) the nature and status
of any  loans,  contracts  and other  arrangements  with any of FBA's  officers,
directors or employees or any of their related interests; and (xvii) the conduct
of FBA as it relates to various environmental laws and regulations.


<PAGE>



     Representations  and Warranties of First Banks and First Bank & Trust.  The
Acquisition Agreement contains representations and warranties of First Banks and
First Bank & Trust made to FBA generally including,  but not limited to: (i) the
organization and related corporate status of First Banks and First Bank & Trust;
(ii)  the   authorization,   execution,   delivery  and  enforceability  of  the
Acquisition  Agreement;  (iii) the  delivery  to FBA of  certain of First Bank &
Trust's financial statements; (iv) the material accuracy, as of the dates of the
Acquisition  Agreement and of this Proxy Statement,  of information  provided by
First Banks and First Bank & Trust, and the material  compliance with law of the
form of documents  which First Banks and First Bank & Trust are  responsible for
filing with any governmental entity in connection with the Acquisition;  (v) the
filing of all tax returns,  fairly  reflecting  the  information  required to be
presented therein, and the adequacy of all provisions for accrued,  unpaid taxes
in accordance with generally accepted accounting principles; (vi) the incurrence
by First  Banks and First  Bank & Trust of any fees for  brokers  or  finders in
connection  with the  Acquisition;  (vii) the  adequacy  of First Bank & Trust's
allowance for loan losses;  (viii) except as disclosed,  the absence since March
31, 2000 of changes or other events  involving a material  adverse change in the
financial  condition,  the results of operations or the business of First Bank &
Trust; (ix) the absence of material litigation against First Bank & Trust except
as disclosed to FBA; (x) the absence of any  regulatory  actions  against  First
Bank & Trust; (xi) identification of all of its properties,  contracts, employee
arrangements  and other  agreements  meeting certain  criteria  specified in the
Acquisition Agreement;  (xii) proper accounting for the securities in First Bank
& Trust's investment  portfolio;  (xiii) the status of the loans in First Bank &
Trust's loan portfolio and the documentation relating thereto; (xiv) legal title
to  properties  of First Bank & Trust and the  existence and nature of insurance
relating thereto;  (xv) the nature and status of any loans,  contracts and other
arrangements with officers,  directors or employees of First Bank & Trust or any
of their  related  interests;  and (xvi) the conduct of First Bank & Trust as it
relates to various environmental laws and regulations.

Conditions to the Consummation of the Acquisition

     Conditions  to  the  Obligations  of  All  of the  Parties  to  Effect  the
Acquisition.  The  obligations  of the parties to the  Acquisition  Agreement to
effect the Acquisition are subject to various  conditions (which may be waived),
including, in addition to other customary closing conditions, the following:

     (i)  The stockholders of FBA shall have approved the Acquisition;

     (ii) All necessary  governmental  approvals for the Acquisition  shall have
     been  obtained,  and any waiting  periods  imposed by any applicable law or
     regulation for the consummation of the Acquisition shall have expired; and

     (iii) There shall not be any injunction or restraining order preventing the
     consummation of the Acquisition in effect,  nor shall any proceeding by any
     governmental entity seeking the same be pending,  nor shall the Acquisition
     be illegal under any applicable law.
<PAGE>

     Conditions to the Obligations of FBA and Redwood to Effect the Acquisition.
The  obligations of FBA and Redwood to effect the Acquisition are subject to the
fulfillment  or  waiver  at or  prior  to the  Effective  Time of the  following
additional conditions:

     (i) As of the closing  date of the  Acquisition,  the  representations  and
     warranties  of  First  Banks  and  First  Bank &  Trust  set  forth  in the
     Acquisition Agreement shall be true in all material respects;

     (ii)  First  Banks and  First  Bank & Trust  shall  have  performed  in all
     material respects their obligations under the Acquisition Agreement;

     (iii) FBA shall have received certain documents required to be delivered by
     First Bank & Trust,  including certificates relating to the legal status of
     First Bank & Trust and a legal opinion from counsel to First Banks; and

     (iv) The  Special  Committee  shall have  received  an opinion  from Baxter
     Fentriss and Company to the effect that the  transactions  contemplated  by
     the  Acquisition  Agreement  are  fair to the  stockholders  of FBA  from a
     financial point of view, and such opinion shall not have been withdrawn.

     Conditions  to the  Obligations  of First  Banks and First  Bank & Trust to
Effect the Acquisition. The obligations of First Banks and First Bank & Trust to
effect the  Acquisition  are subject to the  fulfillment  or waiver prior to the
Effective Time of the following additional conditions:

     (i)  As of the closing date, the  representations and warranties of FBA and
     Redwood  set  forth  in the  Acquisition  Agreement  shall  be  true in all
     material respects;

     (ii) FBA  shal  have  performed  in  all  material respects its obligations
     under the Acquisition Agreement; and

     (iii)  First  Banks and First  Bank & Trust  shall  have  received  certain
     documents   required  to  be  delivered  by  FBA  and  Redwood,   including
     certificates  relating to the legal status of FBA and a legal  opinion from
     counsel to FBA.

Conduct of Business Pending the Acquisition

     Pursuant  to the  terms  of the  Acquisition  Agreement,  the  parties  are
generally  required to conduct their respective  businesses only in the ordinary
and usual course  consistent with past practices.  Furthermore,  the Acquisition
Agreement  contains  certain  specific  restrictions  upon the  conduct  of each
company's  business  pending the  Acquisition.  In particular,  the  Acquisition
Agreement  provides  that  neither  FBA nor First Bank & Trust  will,  except as
otherwise  disclosed:  (i)  declare  or pay  any  dividend  or  make  any  other
distribution to stockholders,  whether in cash, stock or other property; or (ii)
effect a  reclassification,  recapitalization,  split-up,  exchange  of  shares,
readjustment  or other similar change in or to any capital  stock,  or otherwise
reorganize  or  recapitalize.  First  Bank & Trust is also  prohibited  from (i)
borrowing  funds or  guaranteeing  the  obligations  of  others,  except  in the
ordinary   course  of  business,   (ii)  issuing  capital  stock  or  securities
convertible  into capital stock,  and (iii)  redeeming or purchasing its capital
stock.

     The Acquisition  Agreement  further provides that without the prior written
consent of the other  party,  FBA and First Bank & Trust will not: (i) grant any
increase  (other  than  ordinary  and  normal  increases  consistent  with  past
practices)  in the  compensation  payable or to become  payable to  officers  or
employees,  grant any stock options or, except as required by law, adopt or make
any change in any employee benefit plan, agreement,  payment or arrangement made
to, for or with any such officers or employees;  (ii) make or commit to make any
new loan or  letter of credit  or any new or  additional  discretionary  advance

<PAGE>

under any existing  line of credit,  except in the ordinary  course of business;
(iii) enter into any agreement,  contract or commitment  having a term in excess
of  three  months  other  than  letters  of  credit,  loan  agreements,  deposit
agreements,  and other lending, credit and deposit agreements and documents made
in the  ordinary  course of  business;  (iv)  except in the  ordinary  course of
business,  place on any of its assets or properties any mortgage,  pledge, lien,
charge,  or other  encumbrance;  (v) except in the ordinary  course of business,
cancel or  accelerate  any  material  indebtedness  owing to such  entity or any
claims  which  such  entity  may  possess,  or  waive  any  material  rights  of
substantial  value;  (vi) sell or otherwise  dispose of any real property or any
material  amount of any tangible or  intangible  personal  property,  other than
properties  acquired in foreclosure  or otherwise in the ordinary  collection of
indebtedness;  (vii) violate any law, statute, rule,  governmental regulation or
order,  which  violation  might have a material  adverse effect on such entity's
business, financial condition, or earnings; (viii) increase or decrease the rate
of interest paid on time  deposits or on  certificates  of deposit,  except in a
manner consistent with past practices.

     The parties to the  Acquisition  Agreement  are also  required to use their
respective best efforts to perform and fulfill all conditions and obligations to
be performed  or fulfilled  under the  Acquisition  Agreement  and to effect the
Acquisition in accordance with the terms and provisions thereof. The Acquisition
Agreement  requires  each party to  furnish to the other in a timely  manner all
information,  data and documents requested to obtain any necessary regulatory or
other approvals of the Acquisition and to deliver monthly unaudited consolidated
balance sheets and profit and loss statements prepared for internal use, Reports
of Condition and Income for each quarterly period completed prior to the Closing
Date,  and all other  financial  reports or  statements  submitted to regulatory
authorities.

Additional Agreements

     Additional   Covenants  of  FBA,  Redwood  and  First  Bank  &  Trust.  The
Acquisition  Agreement contains additional covenants of each of FBA, Redwood and
First Bank & Trust to, among other things:  (i) allow the other party reasonable
access to its books, records and properties; (ii) consult with one another as to
the  form of any  press  release  or other  public  disclosures  related  to the
Acquisition; (iii) promptly notify the other party in the event of any breach of
the  Acquisition  Agreement and use its best efforts to prevent or remedy such a
breach;  (iv) use its best efforts to perform and fulfill its obligations  under
the Acquisition  Agreement;  and (v) maintain the confidentiality of information
received from the other party.

     Additional  Covenants of FBA.  The  Acquisition  Agreement  requires FBA to
prepare,  file and distribute  this Proxy Statement and to hold a meeting of the
stockholders  of FBA to vote on the  Acquisition  and to use its best efforts to
obtain the approval of the Acquisition by the stockholders of FBA.

     Additional Covenants of First Banks and First Bank & Trust. The Acquisition
Agreement contains  additional  covenants of First Banks and First Bank & Trust,
among other things:  (i) to cooperate in the preparation and filing of the Proxy
Statement and in calling and holding the Annual Meeting;  and (ii) to obtain any
necessary  consents  for the  Acquisition  under  applicable  leases,  licenses,
contracts and other instruments.
<PAGE>

Termination; Damages

     Termination.  The Acquisition Agreement may be terminated at any time prior
to the closing date, either before or after approval by the stockholders of FBA,
by the mutual  consent of the  parties;  or by either FBA or First  Banks at any
time (i) if the other  party  materially  breaches  any of its  representations,
warranties and agreements made under the Acquisition Agreement and the breach is
not cured within 30 days after written notice has been provided to the breaching
party;  (ii) the  conditions to the  obligations of a party are not satisfied or
waived  prior to the closing date and if the  applicable  30-day cure period has
lapsed, after written notice has been provided by such party to the other party;
or (iii) the Effective Time has not occurred prior to March 31, 2001.

     In addition, the Acquisition Agreement will be deemed to have terminated if
regulatory approval of the Acquisition has been finally denied. Either party may
terminate  the  Acquisition  Agreement if the other party  becomes a party to or
subject to any new or amended written  agreement,  memorandum,  cease and desist
order  seeking or imposing  civil money  penalties or other  written  regulatory
enforcement action or formal legal proceeding of any federal or state regulatory
authority.

     Damages.  The Acquisition  Agreement provides that a party breaching any of
its  obligations or failing to consummate the  Acquisition  for any reason other
than the failure of the other party to perform its  obligations or the fact that
one or more of the  conditions  to such party's  obligation  to  consummate  the
Acquisition shall not have been satisfied,  may be liable to the other party for
damages,   which  would  be  measured  by  the  out-of-pocket  expenses  of  the
non-breaching  party  incurred in  connection  with the  Acquisition  Agreement,
including any fees paid to third parties. The amount of such damages are limited
by the Acquisition Agreement to a maximum of $100,000.

Amendment and Waiver

     The Acquisition  Agreement may be amended at any time by all of the parties
thereto,  and each party may extend the time for  performance of the obligations
of the other parties,  waive inaccuracies in representations  and warranties and
waive compliance with any agreements or conditions  contained in the Acquisition
Agreement.

Expenses

     Whether  or not the  Acquisition  is  consummated,  all costs and  expenses
incurred in  connection  with the  Acquisition  Agreement  and the  transactions
contemplated thereby will be paid by the party incurring such expense, except as
otherwise  provided  with  respect  to damages  recoverable  by a party due to a
breach of the  Acquisition  Agreement  by the  other  party.  See  "--Additional
Agreements--Termination; Damages."




<PAGE>


                     BUSINESS OF FBA AND FIRST BANK & TRUST

     FBA is a  registered  bank  holding  company  incorporated  in Delaware and
headquartered  in St. Louis County,  Missouri.  At June 30, 2000,  FBA had $1.07
billion  in total  assets,  $812.7  million  in  total  loans,  net of  unearned
discount,   $918.3  million  in  total  deposits  and  $77.5  million  in  total
stockholders' equity. FBA operates through three wholly owned bank subsidiaries,
First Bank-Texas, First Bank- California and Redwood.

     First Bank & Trust is a California  bank  headquartered  in Newport  Beach,
California.  At June 30,  2000,  First  Bank & Trust had $1.0  billion  in total
assets, $799.2 million in total loans, net of unearned discount,  $875.0 million
in total deposits and $101.6 million in total stockholder's  equity. For the six
months  ended June 30, 2000,  First Bank & Trust's net income was $6.8  million,
compared to $3.1 million for the  comparable  period in 1999. For the year ended
December 31, 1999, net income was $7.7 million, compared to $4.9 million in 1998
and $6.7 million in 1997.

     Through their  respective  banking  locations (FBA has 6 banking offices in
Texas  and 17 in  California,  First  Bank & Trust  has 26  banking  offices  in
California),  FBA and First Bank & Trust offer a broad range of  commercial  and
personal banking services including certificate of deposit accounts,  individual
retirement  and other time deposit  accounts,  checking and other demand deposit
accounts,   interest  checking  accounts,  savings  accounts  and  money  market
accounts.  Loans include  commercial,  financial and  agricultural,  real estate
construction and development, commercial and residential real estate, commercial
leasing,  trade finance,  consumer and  installment,  student and Small Business
Administration loans. Other financial services include mortgage banking,  credit
and debit cards, brokerage services,  credit-related insurance, automatic teller
machines,  telephone  banking,  safe deposit  boxes,  trust and private  banking
services and cash management services.



<PAGE>


                         PRO FORMA FINANCIAL INFORMATION

         The following  unaudited pro forma combined  condensed balance sheet as
of June 30, 2000 and the unaudited pro forma  combined  condensed  statements of
income for the six months ended June 30, 2000 and 1999,  and for the years ended
December 31, 1999,  1998 and 1997,  have been prepared to reflect the effects on
the historical  results of FBA of the proposed  acquisition of FB&T as described
above.  The proposed  acquisition  will be  accounted  for as a  combination  of
entities  under common  control.  Therefore,  the unaudited  pro forma  combined
condensed balance sheet and statements of income give retroactive  effect to the
transaction and are presented as if the combining entities had been consolidated
for all periods presented.  The pro forma financial  information set forth below
is unaudited  and not  necessarily  indicative of the results that will occur in
the future.
<TABLE>
<CAPTION>

              Unaudited Pro Forma Combined Condensed Balance Sheet

                                                                         June 30, 2000 (a)
                                                    ------------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        ---------
                                                        (dollars expressed in thousands, except per share data)

                           Assets
                           ------

Cash and cash equivalents:
<S>                                                <C>                 <C>          <C>                   <C>
   Cash and due from banks.......................  $    35,436         38,349              --             73,785
   Interest-bearing deposits.....................        1,761            921              --              2,682
   Federal funds sold............................       54,100         12,700              --             66,800
                                                   -----------     ----------       ---------        -----------
         Total cash and cash equivalents.........       91,297         51,970              --            143,267
                                                   -----------     ----------       ---------        -----------

Investment securities:
   Available for sale, at fair value.............      109,185         97,214              --            206,399
   Held to maturity, at amortized cost...........        1,864             --              --              1,864
                                                   -----------     ----------       ---------        -----------
         Total investment securities.............      111,049         97,214              --            208,263
                                                   -----------     ----------       ---------        -----------

Loans:
   Commercial and financial......................      239,564        226,126              --            465,690
   Real estate construction and development......      214,072        185,462              --            399,534
   Real estate mortgage..........................      330,320        373,941              --            704,261
   Consumer and installment......................       31,422         15,919              --             47,341
                                                   -----------     ----------       ---------        -----------
         Total loans.............................      815,378        801,448              --          1,616,826
   Unearned discount.............................       (2,655)        (2,222)             --             (4,877)
   Allowance for loan losses.....................      (16,567)       (16,988)             --            (33,555)
                                                   -----------     ----------       ---------        -----------
         Net loans...............................      796,156        782,238              --          1,578,394
                                                   -----------     ----------       ---------        -----------

Bank premises and equipment, net.................       13,315         13,813              --             27,128
Intangibles associated with the
   purchase of subsidiaries......................       21,483         15,067              --             36,550
Accrued interest receivable......................        8,096          7,055              --             15,151
Other real estate................................           --            220              --                220
Deferred tax assets..............................       15,214         15,719                             30,933
Other assets.....................................       17,547         17,245              --             34,792
                                                   -----------     ----------       ---------        -----------
         Total assets............................  $ 1,074,157      1,000,541              --          2,074,698
                                                   ===========     ==========       =========        ===========
</TABLE>


See notes to pro forma combined condensed financial statements.


<PAGE>

<TABLE>
<CAPTION>


        Unaudited Pro Forma Combined Condensed Balance Sheet (continued)

                                                                           June 30, 2000
                                                    ------------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        ---------
                                                        (dollars expressed in thousands, except per share data)

                         Liabilities
                         -----------

Deposits:
   Demand:
<S>                                                <C>                <C>           <C>                  <C>
     Noninterest-bearing deposits................  $   153,132        193,815              --            346,947
     Interest-bearing deposits...................       84,291         61,951              --            146,242
   Savings.......................................      272,202        299,435              --            571,637
   Time deposits:
     Time deposits of $100 or more...............      116,099         91,767              --            207,866
     Other time deposits.........................      292,580        228,080              --            520,660
                                                   -----------     ----------       ---------        -----------
         Total deposits..........................      918,304        875,048                          1,793,352
Note payable.....................................        4,200             --              --              4,200
Short-term borrowings............................       19,069         16,913              --             35,982
Accrued interest payable.........................        2,913          1,809              --              4,722
Deferred tax liabilities.........................        2,189          1,700              --              3,889
Accrued expenses and other liabilities...........        5,749          3,490              --              9,239
                                                   -----------     ----------       ---------        -----------
         Total liabilities.......................      952,424        898,960              --          1,851,384
                                                   -----------     ----------       ---------        -----------

Guaranteed preferred beneficial interest
   in First Banks America, Inc.
   subordinated debentures.......................       44,249             --              --             44,249
                                                   -----------     ----------       ---------        -----------

                    Stockholders' Equity
                    --------------------

Common stock - FBA...............................          582             --             980   (a)        1,562
Common stock - FB&T..............................           --         23,627         (23,627)  (a)           --
Class B common stock - FBA.......................          375             --              --                375
Capital surplus - FBA............................       69,784             --          91,733   (a)      161,517
Capital surplus - FB&T...........................           --         69,086         (69,086)  (a)           --
Retained earnings................................       21,060          9,727              --             30,787
Common treasury stock, at cost...................      (12,633)            --              --            (12,633)
Accumulated other comprehensive loss.............       (1,684)          (859)             --             (2,543)
                                                   -----------     ----------       ---------       ------------
         Total stockholders' equity..............       77,484        101,581              --            179,065
                                                   -----------     ----------       ---------        -----------
         Total liabilities and
             stockholders' equity................  $ 1,074,157      1,000,541              --          2,074,698
                                                   ===========     ==========       =========        ===========

Book value per common share:
   June 30, 2000.................................  $     13.87          21.50              --             14.78
                                                   ===========     ==========       =========        ==========
   December 31, 1999.............................        12.83          21.59              --             14.33
                                                   ===========     ==========       =========        ==========

Pro forma equivalent book value per common share:
     June 30, 2000...............................  $        --             --              --             20.43
                                                   ===========     ==========       =========        ==========
     December 31, 1999...........................           --             --              --             19.81
                                                   ===========     ==========       =========        ==========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


           Unaudited Pro Forma Combined Condensed Statement of Income

                                                                Six months ended June 30, 2000
                                                     -----------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        --------
                                                        (dollars expressed in thousands, except per share data)

Interest income:
<S>                                                <C>                 <C>          <C>                   <C>
   Interest and fees on loans....................  $   37,559          35,236              --             72,795
   Investment securities.........................       3,421           3,175              --              6,596
   Federal funds sold and other..................       1,355             894              --              2,249
                                                   ----------        --------       ---------        -----------
         Total interest income...................      42,335          39,305              --             81,640
                                                   ----------        --------       ---------        -----------
Interest expense:
   Deposits:
      Interest-bearing demand....................         660             500              --              1,160
      Savings....................................       4,904           6,208              --             11,112
      Time deposits of $100 or more..............       2,070             824              --              2,894
      Other time deposits........................       8,312           7,811              --             16,123
   Promissory note payable and
     short-term borrowings.......................         421             520              --                941
                                                   ----------        --------       ---------        -----------
         Total interest expense..................      16,367          15,863              --             32,230
                                                   ----------        --------       ---------        -----------
         Net interest income.....................      25,968          23,442              --             49,410
Provision for loan losses........................         712             740              --              1,452
                                                   ----------        --------       ---------        -----------
         Net interest income after
           provision for loan losses.............      25,256          22,702              --             47,958
                                                   ----------        --------       ---------        -----------
Noninterest income:
   Service charges on deposit accounts
     and customer service fees...................       1,838           1,695              --              3,533
   Gain (loss) on sales of securities, net.......        (177)            556              --                379
   Other income..................................         967             786              --              1,753
                                                   ----------        --------       ---------        -----------
         Total noninterest income................       2,628           3,037              --              5,665
                                                   ----------        --------       ---------        -----------
Noninterest expense:
   Salaries and employee benefits................       6,661           5,675             401   (b)       12,737
   Occupancy, net of rental income...............       1,619           2,287              --              3,906
   Furniture and equipment.......................         985             877              --              1,862
   Advertising and business development..........         236             220              --                456
   Postage, printing and supplies................         393             366              --                759
   Data processing fees..........................       1,951           1,406              --              3,357
   Legal, examination and professional fees......       2,476           1,297            (401)  (b)        3,372
   Communications................................         260             224              --                484
   Gain on sales of other real estate,
     net of expenses.............................         (33)           (122)             --               (155)
   Amortization of intangibles associated
     with the purchase of subsidiaries...........         645             696              --              1,341
   Guaranteed preferred debentures...............       1,971              --              --              1,971
   Other.........................................       1,411           1,528              --              2,939
                                                   ----------        --------       ---------        -----------
         Total noninterest expense...............      18,575          14,454              --             33,029
                                                   ----------        --------       ---------        -----------
         Income before provision for
           income tax expense....................       9,309          11,285              --             20,594
Provision for income tax expense.................       3,412           4,492              --              7,904
                                                   ----------        --------       ---------        -----------
         Net income..............................  $    5,897           6,793              --             12,690
                                                   ==========        ========       =========        ===========

Earnings per common share:
   Basic.........................................  $     1.05            1.44              --               1.05
   Diluted.......................................        1.05            1.44              --               1.05
                                                   ==========        ========       =========        ===========

Weighted average common stock
   outstanding (in thousands)....................  $    5,612           4,725              --             12,143
                                                   ==========        ========       =========        ===========

Pro forma equivalent earnings per common share:
   Basic.........................................  $       --              --              --               1.45
   Diluted.......................................          --              --              --               1.45
                                                   ==========        ========       =========        ===========
</TABLE>

See notes to pro forma combined condensed financial statements.


<PAGE>
<TABLE>
<CAPTION>


           Unaudited Pro Forma Combined Condensed Statement of Income

                                                                  Six months ended June 30, 1999
                                                   -------------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        --------
                                                        (dollars expressed in thousands, except per share data)

Interest income:
<S>                                                <C>                 <C>           <C>                  <C>
   Interest and fees on loans....................  $   28,584          24,934              --             53,518
   Investment securities.........................       3,428           3,289              --              6,717
   Federal funds sold and other..................         224             132              --                356
                                                   ----------        --------       ---------        -----------
         Total interest income...................      32,236          28,355              --             60,591
                                                   ----------        --------       ---------        -----------
Interest expense:
   Deposits:
      Interest-bearing demand....................         553             271              --                824
      Savings....................................       3,949           4,431              --              8,380
      Time deposits of $100 or more..............       1,640           1,540              --              3,180
      Other time deposits........................       5,400           5,352              --             10,752
   Promissory note payable and
     short-term borrowings.......................         466             395              --                861
                                                   ----------        --------       ---------        -----------
         Total interest expense..................      12,008          11,989              --             23,997
                                                   ----------        --------       ---------        -----------
         Net interest income.....................      20,228          16,366              --             36,594
Provision for loan losses........................         213             950              --              1,163
                                                   ----------        --------       ---------        -----------
         Net interest income after
           provision for loan losses.............      20,015          15,416              --             35,431
                                                   ----------        --------       ---------        -----------
Noninterest income:
   Service charges on deposit accounts
     and customer service fees...................       1,630           1,411              --              3,041
   Gain on sales of securities, net..............         174             311              --                485
   Other income..................................         855             546              --              1,401
                                                   ----------        --------       ---------        -----------
         Total noninterest income................       2,659           2,268              --              4,927
                                                   ----------        --------       ---------        -----------
Noninterest expense:
   Salaries and employee benefits................       5,202           4,599             406   (b)       10,207
   Occupancy, net of rental income...............       1,361           1,812              --              3,173
   Furniture and equipment.......................         848             724              --              1,572
   Advertising and business development..........         163             130              --                293
   Postage, printing and supplies................         387             257              --                644
   Data processing fees..........................       1,556           1,172              --              2,728
   Legal, examination and professional fees......       2,247           1,007            (406)  (b)        2,848
   Communications................................         300             227              --                527
   (Gain) loss on sales of other real estate,
     net of expenses.............................           7             (86)             --                (79)
   Amortization of intangibles associated
     with the purchase of subsidiaries...........         508             525              --              1,033
   Guaranteed preferred debentures...............       1,986              --              --              1,986
   Other.........................................       1,624           1,762              --              3,386
                                                   ----------        --------       ---------        -----------
         Total noninterest expense...............      16,189          12,129              --             28,318
                                                   ----------        --------       ---------        -----------
         Income before provision for
           income tax expense....................       6,485           5,555              --             12,040
Provision for income tax expense.................       2,795           2,410              --              5,205
                                                   ----------        --------       ---------        -----------
         Net income..............................  $    3,690           3,145              --              6,835
                                                   ==========        ========       =========        ===========

Earnings per common share:
   Basic.........................................  $     0.65            0.67              --               0.56
   Diluted.......................................        0.64            0.67              --               0.56
                                                   ==========        ========       =========        ===========

Weighted average common stock
   outstanding (in thousands)....................  $    5,717           4,701              --             12,248
                                                   ==========        ========       =========        ===========

Pro forma equivalent earnings per common share:
   Basic.........................................  $       --              --              --               0.77
   Diluted.......................................          --              --              --               0.77
                                                   ==========        ========       =========        ===========
</TABLE>

See notes to pro forma combined condensed financial statements.


<PAGE>

<TABLE>
<CAPTION>

           Unaudited Pro Forma Combined Condensed Statement of Income

                                                                   Year ended December 31, 1999
                                                     -----------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        --------
                                                        (dollars expressed in thousands, except per share data)


Interest income:
<S>                                                <C>                 <C>         <C>                   <C>
   Interest and fees on loans....................  $   61,748          56,531              --            118,279
   Investment securities.........................       6,310           6,443              --             12,753
   Federal funds sold and other..................         897             791              --              1,688
                                                   ----------        --------       ---------        -----------
         Total interest income...................      68,955          63,765              --            132,720
                                                   ----------        --------       ---------        -----------
Interest expense:
   Deposits:
      Interest-bearing demand....................       1,168             885              --              2,053
      Savings....................................       8,365           8,781              --             17,146
      Time deposits of $100 or more..............       3,513           2,770              --              6,283
      Other time deposits........................      11,803          11,923              --             23,726
   Promissory note payable and
     short-term borrowings.......................         682           1,349              --              2,031
                                                   ----------        --------       ---------        -----------
         Total interest expense..................      25,531          25,708              --             51,239
                                                   ----------        --------       ---------        -----------
         Net interest income.....................      43,424          38,057              --             81,481
Provision for loan losses........................         393           3,790              --              4,183
                                                   ----------        --------       ---------        -----------
         Net interest income after
           provision for loan losses.............      43,031          34,267              --             77,298
                                                   ----------        --------       ---------        -----------
Noninterest income:
   Service charges on deposit accounts
     and customer service fees...................       3,264           2,946              --              6,210
   Gain on sales of securities, net..............         174             311              --                485
   Other income..................................       2,157           1,028              --              3,185
                                                   ----------        --------       ---------        -----------
         Total noninterest income................       5,595           4,285              --              9,880
                                                   ----------        --------       ---------        -----------
Noninterest expense:
   Salaries and employee benefits................      10,940          10,071             878   (b)       21,889
   Occupancy, net of rental income...............       2,788           4,192              --              6,980
   Furniture and equipment.......................       1,712           1,520              --              3,232
   Advertising and business development..........         478             341              --                819
   Postage, printing and supplies................         818             544              --              1,362
   Data processing fees..........................       3,214           2,356              --              5,570
   Legal, examination and professional fees......       4,576           2,055            (878)  (b)        5,753
   Communications................................         620             478              --              1,098
   Gain on sales of other real estate,
     net of expenses.............................        (438)           (282)             --               (720)
   Amortization of intangibles associated
     with the purchase of subsidiaries...........       1,138           1,158              --              2,296
   Guaranteed preferred debentures...............       3,966              --              --              3,966
   Other.........................................       3,018           3,200              --              6,218
                                                   ----------        --------       ---------        -----------
         Total noninterest expense...............      32,830          25,633              --             58,463
                                                   ----------        --------       ---------        -----------
         Income before provision for
           income tax expense....................      15,796          12,919              --             28,715
Provision for income tax expense.................       6,326           5,221              --             11,547
                                                   ----------        --------       ---------        -----------
         Net income..............................  $    9,470           7,698              --             17,168
                                                   ==========        ========       =========        ===========

Earnings per common share:
   Basic.........................................  $     1.66            1.63              --               1.40
   Diluted.......................................        1.66            1.63              --               1.40
                                                   ==========        ========       =========        ===========

Weighted average common stock
   outstanding (in thousands)....................  $    5,704           4,713              --             12,235
                                                   ==========        ========       =========        ===========

Pro forma equivalent earnings per common share:
   Basic.........................................  $       --              --              --               1.93
   Diluted.......................................          --              --              --               1.93
                                                   ==========        ========       =========        ===========
</TABLE>
See notes to pro forma combined condensed financial statements.


<PAGE>
<TABLE>
<CAPTION>


           Unaudited Pro Forma Combined Condensed Statement of Income

                                                                  Year ended December 31, 1998
                                                   -------------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        --------
                                                        (dollars expressed in thousands, except per share data)

Interest income:
<S>                                                <C>                 <C>         <C>                    <C>
   Interest and fees on loans....................  $   45,099          43,252              --             88,351
   Investment securities.........................       8,103          10,391              --             18,494
   Federal funds sold and other..................       1,206             782              --              1,988
                                                   ----------        --------       ---------        -----------
         Total interest income...................      54,408          54,425              --            108,833
                                                   ----------        --------       ---------        -----------
Interest expense:
   Deposits:
      Interest-bearing demand....................       1,274             447              --              1,721
      Savings....................................       6,304           8,810              --             15,114
      Time deposits of $100 or more..............       2,932           3,796              --              6,728
      Other time deposits........................      11,096          12,234              --             23,330
   Promissory note payable and
     short-term borrowings.......................       1,603             799              --              2,402
                                                   ----------        --------       ---------        -----------
         Total interest expense..................      23,209          26,086              --             49,295
                                                   ----------        --------       ---------        -----------
         Net interest income.....................      31,199          28,339              --             59,538
Provision for loan losses........................         900             850              --              1,750
                                                   ----------        --------       ---------        -----------
         Net interest income after
           provision for loan losses.............      30,299          27,489              --             57,788
                                                   ----------        --------       ---------        -----------
Noninterest income:
   Service charges on deposit accounts
     and customer service fees...................       2,935           2,231              --              5,166
   Gain on sales of securities, net..............         341             358              --                699
   Other income..................................       1,099             892              --              1,991
                                                   ----------        --------       ---------        -----------
         Total noninterest income................       4,375           3,481              --              7,856
                                                   ----------        --------       ---------        -----------
Noninterest expense:
   Salaries and employee benefits................       8,203           8,176           1,086   (b)       17,465
   Occupancy, net of rental income...............       2,291           3,364              --              5,655
   Furniture and equipment.......................       1,708           1,441              --              3,149
   Advertising and business development..........         616             562              --              1,178
   Postage, printing and supplies................         752             643              --              1,395
   Data processing fees..........................       2,042           1,696              --              3,738
   Legal, examination and professional fees......       4,325           2,388          (1,086)  (b)        5,627
   Communications................................         720             595              --              1,315
   (Gain) loss on sales of other real estate,
     net of expenses.............................          34            (127)             --                (93)
   Amortization of intangibles associated
     with the purchase of subsidiaries...........         596             450              --              1,046
   Guaranteed preferred debentures...............       1,758              --              --              1,758
   Other.........................................       3,427           3,301              --              6,728
                                                   ----------        --------       ---------        -----------
         Total noninterest expense...............      26,472          22,489              --             48,961
                                                   ----------        --------       ---------        -----------
         Income before provision for
           income tax expense....................       8,202           8,481              --             16,683
Provision for income tax expense.................       3,592           3,539              --              7,131
                                                   ----------        --------       ---------        -----------
         Net income..............................  $    4,610           4,942              --              9,552
                                                   ==========        ========       =========        ===========

Earnings per common share:
   Basic.........................................  $     0.90            1.05              --               0.82
   Diluted.......................................        0.90            1.05              --               0.82
                                                   ==========        ========       =========        ===========

Weighted average common stock
   outstanding (in thousands)....................  $    5,140           4,701              --             11,671
                                                   ==========        ========       =========        ===========

Pro forma equivalent earnings per common share:
   Basic.........................................  $       --              --              --               1.13
   Diluted.......................................          --              --              --               1.13
                                                   ==========        ========       =========        ===========
</TABLE>
See notes to pro forma combined condensed financial statements.


<PAGE>
<TABLE>
<CAPTION>


           Unaudited Pro Forma Combined Condensed Statement of Income

                                                                   Year ended December 31, 1997
                                                   -------------------------------------------------------------
                                                                                     Pro Forma         Pro Forma
                                                         FBA            FB&T        Adjustments        Combined
                                                         ---            ----        -----------        --------
                                                        (dollars expressed in thousands, except per share data)

Interest income:
<S>                                                <C>                 <C>          <C>                   <C>
   Interest and fees on loans....................  $   33,393          31,699              --             65,092
   Investment securities.........................       7,870           8,360              --             16,230
   Federal funds sold and other..................       1,254           2,587              --              3,841
                                                   ----------        --------       ---------        -----------
         Total interest income...................      42,517          42,646              --             85,163
                                                   ----------        --------       ---------        -----------
Interest expense:
   Deposits:
      Interest-bearing demand....................       1,398             327              --              1,725
      Savings....................................       3,747           4,005              --              7,752
      Time deposits of $100 or more..............       2,144           3,090              --              5,234
      Other time deposits........................       9,427          12,474              --             21,901
   Promissory note payable and
     short-term borrowings.......................       2,439             509              --              2,948
                                                   ----------        --------       ---------        -----------
         Total interest expense..................      19,155          20,405              --             39,560
                                                   ----------        --------       ---------        -----------
         Net interest income.....................      23,362          22,241              --             45,603
Provision for loan losses........................       2,000           2,000              --              4,000
                                                   ----------        --------       ---------        -----------
         Net interest income after
           provision for loan losses.............      21,362          20,241              --             41,603
                                                   ----------        --------       ---------        -----------
Noninterest income:
   Service charges on deposit accounts
     and customer service fees...................       2,239           1,781              --              4,020
   Gain on sales of securities, net..............          76              --              --                 76
   Other income..................................         972             401              --              1,373
                                                   ----------        --------       ---------        -----------
         Total noninterest income................       3,287           2,182              --              5,469
                                                   ----------        --------       ---------        -----------
Noninterest expense:
   Salaries and employee benefits................       6,226           5,567             709   (b)       12,502
   Occupancy, net of rental income...............       2,166           3,045              --              5,211
   Furniture and equipment.......................       1,149           1,023              --              2,172
   Advertising and business development..........         234             195              --                429
   Postage, printing and supplies................         496             490              --                986
   Data processing fees..........................       1,084             710              --              1,794
   Legal, examination and professional fees......       3,241           1,139            (709)  (b)        3,671
   Communications................................         673             490              --              1,163
   Gain on sales of other real estate,
     net of expenses.............................        (350)           (404)             --               (754)
   Amortization of intangibles associated
     with the purchase of subsidiaries...........         220             (38)             --                182
   Other.........................................       2,538           2,415              --              4,953
                                                   ----------        --------       ---------        -----------
         Total noninterest expense...............      17,677          14,632              --             32,309
                                                   ----------        --------       ---------        -----------
         Income before provision for income
           tax expense and minority interest
           in income of subsidiary...............       6,972           7,791              --             14,763
Provision for income tax expense.................       3,145           1,111              --              4,256
                                                   ----------        --------       ---------        -----------
         Income before minority interest
           in income of subsidiary...............       3,827           6,680              --             10,507
Minority interest in income of subsidiary........         294              --              --                294
                                                   ----------        --------       ---------        -----------
         Net income..............................  $    3,533           6,680              --             10,213
                                                   ==========        ========       =========        ===========
Earnings per common share:
   Basic.........................................  $     0.87            1.42              --               0.96
   Diluted.......................................        0.86            1.42              --               0.96
                                                   ==========        ========       =========        ===========
Weighted average common stock
   outstanding (in thousands)....................  $    4,069           4,701              --             10,600
                                                   ==========        ========       =========        ===========
Pro forma equivalent earnings per common share:
   Basic.........................................  $       --              --              --               1.33
   Diluted.......................................          --              --              --               1.33
                                                   ==========        ========       =========        ===========
</TABLE>
See notes to pro forma combined condensed financial statements.


<PAGE>



           Notes to Pro Forma Combined Condensed Financial Statements

(a)           Stockholders'  equity has been  adjusted  to reflect the merger of
              FBA and FB&T for the  issuance of  6,530,769  shares of FBA common
              stock to First  Banks in  exchange  for  4,725,396  shares of FB&T
              common stock owned by First Banks,  resulting in an exchange ratio
              equivalent to 1.3821.

(b)           Salaries  and  employee   benefits  and  legal,   examination  and
              professional fees have been adjusted to reflect the elimination of
              intercompany   transactions  under  the  cost  sharing  agreements
              between FBA and First  Banks.  These cost sharing  agreements  are
              further  discussed  in Note 11 to  FB&T's  accompanying  financial
              statements.



<PAGE>


                   FINANCIAL STATEMENTS OF FIRST BANK & TRUST


                               FIRST BANK & TRUST

                          INDEPENDENT AUDITORS' REPORT




The Board of Directors and Stockholder
First Bank & Trust:

         We have audited the  accompanying  balance  sheet of First Bank & Trust
(the  Company) as of December 31, 1999,  and the related  statements  of income,
changes in stockholder's equity and comprehensive income, and cash flows for the
year ended December 31, 1999. 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 First Bank & Trust
as of December 31, 1999,  and the results of its  operations  and its cash flows
for the year ended  December  31, 1999 in  conformity  with  generally  accepted
accounting principles.


                                                              /s/ KPMG LLP
                                                              ------------



St. Louis, Missouri
August 4, 2000


<PAGE>


                               FIRST BANK & TRUST

                                 BALANCE SHEETS
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                              June 30,         December 31,
                                                                              --------    -----------------------
                                                                                2000        1999          1998
                                                                                ----        ----          ----
                                                                             (unaudited)               (unaudited)

                                          ASSETS
                                          ------

Cash and cash equivalents:
<S>                                                                        <C>               <C>          <C>
    Cash and due from banks..............................................  $    38,349       26,987       34,037
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less...........................          921        1,043        2,573
    Federal funds sold...................................................       12,700       27,500       12,300
                                                                           -----------   ----------    ---------
         Total cash and cash equivalents.................................       51,970       55,530       48,910
                                                                           -----------   ----------    ---------

Investment securities:
    Available for sale, at fair value....................................       97,214      103,636      134,203
                                                                           -----------   ----------    ---------
Loans:
    Commercial and financial.............................................      226,126      211,182      195,027
    Real estate construction and development.............................      185,462      172,251      129,835
    Real estate mortgage.................................................      373,941      334,429      239,456
    Consumer and installment.............................................       15,919       20,597       10,230
                                                                           -----------   ----------    ---------
         Total loans.....................................................      801,448      738,459      574,548
    Unearned discount....................................................       (2,222)      (1,631)        (986)
    Allowance for loan losses............................................      (16,988)     (15,581)     (12,820)
                                                                           -----------   ----------    ---------
         Net loans.......................................................      782,238      721,247      560,742
                                                                           -----------   ----------    ---------

Bank premises and equipment, net of accumulated depreciation.............       13,813       13,284        9,480
Intangibles associated with the purchase of
    assets and the assumption of liabilities.............................       15,067       15,764       12,282
Accrued interest receivable..............................................        7,055        6,269        5,495
Other real estate .......................................................          220          329          774
Deferred tax assets......................................................       15,719       14,717        8,131
Other assets.............................................................       17,245       13,453       12,964
                                                                           -----------   ----------    ---------
         Total assets....................................................   $1,000,541      944,229      792,981
                                                                           ===========   ==========    =========
</TABLE>

The accompanying notes are an integral part of the financial statements.

<PAGE>



                               FIRST BANK & TRUST

                            BALANCE SHEETS, CONTINUED
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                              June 30,         December 31,
                                                                              --------    -----------------------
                                                                                2000        1999          1998
                                                                                ----        ----          ----
                                                                             (unaudited)               (unaudited)


                                       LIABILITIES
                                       -----------

Deposits:
    Demand:
<S>                                                                        <C>              <C>          <C>
      Non-interest-bearing ..............................................  $   193,815      172,997      136,261
      Interest-bearing...................................................       61,951       72,185       42,294
    Savings..............................................................      299,435      229,856      237,326
    Time deposits:
      Time deposits of $100 or more......................................       91,767       94,526       71,429
      Other time deposits................................................      228,080      235,412      214,096
                                                                           -----------   ----------    ---------
         Total deposits..................................................      875,048      804,976      701,406

Short-term borrowings....................................................       16,913       29,617        9,915
Accrued interest payable.................................................        1,809        1,721          672
Deferred tax liabilities.................................................        1,700        1,122        1,263
Accrued expenses and other liabilities...................................        3,490        4,779        4,560
                                                                           -----------   ----------    ---------
         Total liabilities...............................................      898,960      842,215      717,816
                                                                           -----------   ----------    ---------


                                   STOCKHOLDER'S EQUITY
                                   --------------------

Common stock, $5.00 stated value; 20,000,000 shares authorized;
    4,725,396 shares issued and  outstanding  at June 30, 2000
    and December  31, 1999;  4,700,796 shares
    issued and outstanding at December 31, 1998 .........................       23,627       23,627       23,504
Capital surplus..........................................................       69,086       69,086       44,345
Retained earnings........................................................        9,727        9,934        6,236
Accumulated other comprehensive (loss) income............................         (859)        (633)       1,080
                                                                           -----------   ----------    ---------
         Total stockholder's equity......................................      101,581      102,014       75,165
                                                                           -----------   ----------    ---------
         Total liabilities and stockholder's equity......................   $1,000,541      944,229      792,981
                                                                           ===========   ==========    =========
</TABLE>



<PAGE>


                               FIRST BANK & TRUST

                              STATEMENTS OF INCOME
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>


                                                                    Six months ended            Years ended
                                                                        June 30,                December 31,
                                                                  --------------------  -------------------------
                                                                     2000       1999      1999     1998      1997
                                                                     ----       ----      ----     ----      ----
                                                                        (unaudited)                   (unaudited)

Interest income:
<S>                                                                <C>         <C>       <C>       <C>       <C>
    Interest and fees on loans...................................  $ 35,236    24,934    56,531    43,252    31,699
    Investment securities........................................     3,175     3,289     6,443    10,391     8,360
    Federal funds sold and other.................................       894       132       791       782     2,587
                                                                   --------   -------   -------   -------   -------
         Total interest income...................................    39,305    28,355    63,765    54,425    42,646
                                                                   --------   -------   -------   -------   -------
Interest expense:
    Deposits:
      Interest-bearing demand....................................       500       271       885       447       327
      Savings....................................................     6,208     4,431     8,781     8,810     4,005
      Time deposits of $100 or more..............................       824     1,540     2,770     3,796     3,090
      Other time deposits........................................     7,811     5,352    11,923    12,234    12,474
    Short-term borrowings........................................       520       395     1,349       799       509
                                                                   --------   -------   -------   -------   -------
         Total interest expense..................................    15,863    11,989    25,708    26,086    20,405
                                                                   --------   -------   -------   -------   -------
         Net interest income.....................................    23,442    16,366    38,057    28,339    22,241
Provision for loan losses........................................       740       950     3,790       850     2,000
                                                                   --------   -------   -------   -------   -------
         Net interest income after
           provision for loan losses.............................    22,702    15,416    34,267    27,489    20,241
                                                                   --------   -------   -------   -------   -------
Noninterest income:
    Service charges on deposit accounts
      and customer service fees..................................     1,695     1,411     2,946     2,231     1,781
    Gains on sales of securities, net............................       556       311       311       358        --
    Other income.................................................       786       546     1,028       892       401
                                                                   --------   -------   -------   -------   -------
         Total noninterest income................................     3,037     2,268     4,285     3,481     2,182
                                                                   --------   -------   -------   -------   -------
Noninterest expense:
    Salaries and employee benefits...............................     5,675     4,599    10,071     8,176     5,567
    Occupancy, net of rental income..............................     2,287     1,812     4,192     3,364     3,045
    Furniture and equipment......................................       877       724     1,520     1,441     1,023
    Advertising and business development.........................       220       130       341       562       195
    Postage, printing and supplies...............................       366       257       544       643       490
    Data processing fees.........................................     1,406     1,172     2,356     1,696       710
    Legal, examination and professional fees.....................     1,297     1,007     2,055     2,388     1,139
    Communications...............................................       224       227       478       595       490
    Gain on sales of other real estate, net of expenses..........      (122)      (86)     (282)     (127)     (404)
    Amortization of intangibles associated
      with the purchase of assets and
      the assumption of liabilities..............................       696       525     1,158       450       (38)
    Other........................................................     1,528     1,762     3,200     3,301     2,415
                                                                   --------   -------   -------   -------   -------
         Total noninterest expense...............................    14,454    12,129    25,633    22,489    14,632
                                                                   --------   -------   -------   -------   -------
         Income before provision for income tax expense..........    11,285     5,555    12,919     8,481     7,791
Provision for income tax expense.................................     4,492     2,410     5,221     3,539     1,111
                                                                   --------   -------   -------   -------   -------
         Net income .............................................  $  6,793     3,145     7,698     4,942     6,680
                                                                   ========   =======   =======   =======   =======

Earnings per common share:
    Basic........................................................  $   1.44      0.67      1.63      1.05      1.42
    Diluted......................................................      1.44      0.67      1.63      1.05      1.42
                                                                   ========   =======   =======   =======   =======
Weighted average common stock outstanding (in thousands).........     4,725     4,701     4,713     4,701     4,701
                                                                   ========   =======   =======   =======   =======
</TABLE>
The accompanying notes are an integral part of the financial statements.



<PAGE>




                               FIRST BANK & TRUST

     STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY AND COMPREHENSIVE INCOME
     Six months ended June 30, 2000 and three years ended December 31, 1999
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                                              Accu-
                                                                                                             mulated
                                                                                                              other
                                                                                                             compre-    Total
                                                                                    Compre-                  hensive   stock-
                                                             Common      Capital    hensive    Retained      income   holders'
                                                              stock      surplus    income     earnings      (loss)    equity
                                                              -----      -------    ------     --------      ------    ------

<S>                                                         <C>         <C>        <C>            <C>            <C>   <C>
Balances, January 1, 1997 (unaudited)...................    $23,504     25,089                    114            70    48,777
Year ended December 31, 1997 (unaudited):
   Comprehensive income:
    Net income..........................................        --          --      6,680       6,680            --     6,680
    Other comprehensive income, net of tax-
      unrealized gains on securities, net
      of  reclassification adjustment(1)................        --          --        481          --           481       481
                                                                                   ------
    Comprehensive income................................                            7,161
                                                                                   ======
   Dividends paid ......................................        --          --                 (1,500)           --    (1,500)
                                                            ------      ------                 ------        ------   -------
Balances, December 31, 1997 (unaudited).................    23,504      25,089                  5,294           551    54,438
Year ended December 31, 1998 (unaudited):
   Comprehensive income:
    Net income..........................................        --          --      4,942       4,942            --     4,942
    Other comprehensive income, net of tax-
      unrealized gains on securities, net
      of reclassification adjustment(1).................        --          --        529          --           529       529
                                                                                   ------
    Comprehensive income................................                            5,471
                                                                                   ======
   Merger of Republic Bank..............................        --      19,256                     --            --    19,256
   Dividends paid.......................................        --          --                 (4,000)           --    (4,000)
                                                            ------      ------                 ------        ------   -------
Balances, December 31, 1998 (unaudited).................    23,504      44,345                  6,236         1,080    75,165
Year ended December 31, 1999:
   Comprehensive income:
    Net income..........................................        --          --      7,698       7,698            --     7,698
    Other comprehensive income, net of tax-
      unrealized losses on securities, net
      of reclassification adjustment(1).................        --          --     (1,713)         --        (1,713)   (1,713)
                                                                                   ------
    Comprehensive income................................                            5,985
                                                                                   ======
   Merger of Century Bank...............................        --      21,500                     --            --    21,500
   Capital contribution from First Banks................        --       3,000                     --            --     3,000
   Merger of CCB Bancorp, Inc...........................       123         241                     --            --       364
   Dividends paid.......................................        --          --                 (4,000)           --    (4,000)
                                                            ------      ------                 ------        ------   -------
Balances, December 31, 1999.............................    23,627      69,086                  9,934          (633)  102,014
Six months ended June 30, 2000 (unaudited):
   Comprehensive income:
    Net income..........................................        --          --      6,793       6,793            --     6,793
    Other comprehensive income, net of tax-
      unrealized losses on securities, net
      of reclassification adjustment(1).................        --          --       (226)         --          (226)     (226)
                                                                                   ------
    Comprehensive income................................                            6,567
                                                                                   ======
   Dividends paid.......................................        --          --                 (7,000)           --    (7,000)
                                                            ------      ------                 ------        ------   -------
Balances, June 30, 2000 (unaudited).....................    $23,627     69,086                  9,727          (859)  101,581
                                                            =======     ======                 ======        ======   =======
</TABLE>
<PAGE>


(1)      Disclosure of reclassification adjustment:
<TABLE>
<CAPTION>
                                                                        Six months ended June 30,  Three years ended December 31,
                                                                        -------------------------  ------------------------------
                                                                           2000          1999         1999     1998       1997
                                                                           ----          ----         ----     ----       ----

<S>                                                                      <C>           <C>         <C>          <C>        <C>
    Unrealized gains (losses) arising during the period...............   $   135       (1,098)     (1,511)      762        485
    Less reclassification adjustment for gains included in net income.       361          202         202       233          4
                                                                         -------      -------      ------     -----      -----
    Unrealized (losses) gains on investment securities................   $  (226)      (1,300)     (1,713)      529        481
                                                                         =======      =======      ======     =====      =====
</TABLE>
The accompanying notes are an integral part of the financial statements.


<PAGE>




                               FIRST BANK & TRUST

                            STATEMENTS OF CASH FLOWS
                        (dollars expressed in thousands)
<TABLE>
<CAPTION>

                                                                    Six months ended            Years ended
                                                                        June 30,               December 31,
                                                                  --------------------  --------------------------
                                                                     2000       1999      1999       1998     1997
                                                                     ----       ----      ----       ----     ----
                                                                        (unaudited)                   (unaudited)

Cash flows from operating activities:
<S>                                                                <C>          <C>       <C>       <C>       <C>
    Net income...................................................  $  6,793     3,145     7,698     4,942     6,680
    Adjustments to reconcile net income to cash provided by
      operating activities:
        Depreciation, amortization and accretion, net............     1,370     1,315     3,133     1,822      (254)
        Provision for loan losses................................       740       950     3,790       850     2,000
        Provision for income tax expense.........................     4,492     2,410     5,221     3,539     1,111
        Payments of income taxes.................................    (5,046)   (2,268)   (4,810)   (3,934)   (1,465)
        Gains on sales of investment securities, net.............      (556)     (311)     (311)     (358)       --
        (Increase) decrease in accrued interest receivable.......      (786)      124       165       159    (2,171)
        Interest accrued on liabilities..........................    15,863    11,989    25,708    26,086    20,405
        Payments of interest on liabilities......................   (15,775)  (11,574)  (25,175)  (27,023)  (20,374)
        Other operating activities, net..........................    (4,673)     (279)   (1,740)     (740)   (1,539)
                                                                   --------   -------  --------  --------  --------
              Net cash provided by operating activities..........     2,422     5,501    13,679     5,343     4,393
                                                                   --------   -------  --------  --------  --------

Cash flows from investing activities:
    Cash received for acquired and merged entities,
      net of cash and cash equivalents paid......................        --        --    43,786    29,653    81,531
    Proceeds from sales of investment securities.................     5,346    31,333    30,631    52,572        --
    Maturities of investment securities..........................    10,231     9,208    23,535   100,415   120,537
    Purchases of investment securities...........................    (8,950)      (94)     (172)  (54,497) (262,936)
    Net increase in loans........................................   (63,912)  (16,461)  (68,582)  (90,435)  (80,559)
    Recoveries of loans previously charged-off...................     1,961       917     3,124     1,803     3,337
    Purchases of bank premises and equipment.....................    (1,200)     (461)   (3,898)   (4,259)   (1,605)
    Proceeds from sales of other real estate.....................       451       924     2,002     1,456     3,787
    Other investing activities, net..............................      (277)     (219)     (489)     (200)   (9,542)
                                                                   --------   -------  --------  --------  --------
              Net cash (used in) provided by investing activities   (56,350)   25,147    29,937    36,208  (145,450)
                                                                   --------   -------  --------  --------  --------

Cash flows from financing activities:
     Other (decreases) increases in deposits:
      Demand and savings deposits................................    80,163   (16,905)  (22,206)   33,221   116,844
      Time deposits..............................................   (10,091)  (38,038)  (23,492)  (63,054)   (1,406)
    (Decrease) increase in short-term borrowings.................   (12,704)   14,275    19,702    (4,589)   (2,618)
    Capital contributions from First Banks.......................        --        --     3,000        --        --
    Capital distribution from Century Bank to First Banks........        --        --   (10,000)       --        --
    Dividends paid...............................................    (7,000)   (2,500)   (4,000)   (4,000)   (1,500)
                                                                   --------   -------  --------  --------  --------
              Net cash provided by (used in)
                financing activities.............................    50,368   (43,168)  (36,996)  (38,422)  111,320
                                                                   --------   -------  --------  --------- --------
              Net (decrease) increase in cash
                and cash equivalents.............................    (3,560)  (12,520)    6,620     3,129    29,737
Cash and cash equivalents, beginning of period...................    55,530    48,910    48,910    45,781    75,518
                                                                   --------   -------  --------  --------  --------
Cash and cash equivalents, end of period ........................  $ 51,970    36,390    55,530    48,910    45,781
                                                                   ========   =======  ========  ========  ========

Noncash investing and financing activities:
    Merger of Century Bank.......................................  $     --        --    21,500        --        --
    Merger of Republic Bank......................................        --        --        --    19,256        --
    Merger of CCB Bancorp, Inc...................................        --        --       364        --        --
    Loans transferred to other real estate.......................       220       104     1,275        --     1,666
                                                                   ========   =======   =======  ========   =======
</TABLE>
The accompanying notes are an integral part of the financial statements.





<PAGE>


                               FIRST BANK & TRUST

                          NOTES TO FINANCIAL STATEMENTS

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The  accompanying  financial  statements of First Bank & Trust (FB&T or
the Company) have been prepared in accordance with generally accepted accounting
principles and conform to practices prevalent among financial institutions.  The
following is a summary of the more significant  accounting  policies followed by
FB&T:

         Basis of  Presentation.  The  financial  statements  of FB&T  have been
prepared in accordance with generally accepted accounting principles and conform
to predominant  practices  within the banking  industry.  Management of FB&T has
made a number of estimates and  assumptions  relating to the reporting of assets
and  liabilities  and the  disclosure of contingent  assets and  liabilities  to
prepare  the  financial   statements  in  conformity  with  generally   accepted
accounting  principles.  Actual results could differ from those  estimates.  The
downstream  merger  of CCB  Bancorp,  Inc.  (CCB)  with and  into  FB&T has been
reflected in the statement of stockholder's equity and comprehensive income, and
reflects  FB&T's issuance of common stock in exchange for the net assets of CCB.
While this  transaction  qualifies  as a  combination  of entities  under common
control,  the  financial  statements  have  not been  restated  to  reflect  the
historical  financial  results  of CCB as it did not have  substantive  business
operations.  The financial  statements  and amounts  presented as of and for the
year ended  December 31, 1999 have been audited.  The financial  statements  and
amounts  presented as of and for the years ended  December  31,1998 and 1997 are
unaudited.

         Organization.  FB&T is wholly owned by First  Banks,  Inc, a multi-bank
holding company headquartered in St. Louis, Missouri (First Banks). Accordingly,
First Banks has effective  control over the  management and policies of FB&T and
the election of its directors. Previously, FB&T was owned by CCB, a second-tier,
single-bank holding company that was 100% owned by First Banks. On July 7, 1999,
First  Banks  completed  a  downstream  merger of CCB with and into  FB&T.  FB&T
operates 26 banking  locations in the counties of Los Angeles,  Orange,  Ventura
and Santa Barbara, California, as well as branches in San Jose and Walnut Creek,
in Northern  California.  The banking operations at the branch locations are all
similar and are treated as one business segment.

         Cash and Cash  Equivalents.  Cash, due from banks,  federal funds sold,
and  interest-bearing  deposits  with  maturities  of three  months  or less are
considered  to be cash and cash  equivalents  for purposes of the  statements of
cash flows.
         FB&T  is  required  to  maintain  certain  daily  reserve  balances  in
accordance with regulatory  requirements.  These reserve balances  maintained in
accordance  with such  requirements  were $430,000 and $11.1 million at December
31, 1999 and 1998, respectively.

         Investment  Securities.  The classification of investment securities as
available  for sale or held to maturity is  determined  at the date of purchase.
FB&T does not engage in the trading of investment securities.
         Investment  securities  designated as available for sale are those debt
and equity  securities  for which FB&T has no immediate  plan to sell, but which
may  be  sold  in  the  future  if  circumstances  warrant.   Available-for-sale
securities  are  stated at current  fair  value.  Realized  gains and losses are
included in noninterest  income upon commitment to sell,  based on the amortized
cost of the individual security sold.  Unrealized gains and losses are recorded,
net of related income tax effects,  in accumulated other  comprehensive  income.
All previous fair value adjustments  included in accumulated other comprehensive
income are reversed upon sale.
         Investment  securities  designated  as held to maturity  are those debt
securities that FB&T has the positive intent and ability to hold until maturity.
Held-to-maturity   securities  are  stated  at  amortized  cost,  in  which  the
amortization  of premiums and  accretion of discounts  are  recognized  over the
contractual maturities or estimated lives of the individual securities, adjusted
for anticipated prepayments, using the level-yield method.

         Loans. Loans are carried at cost, adjusted for amortization of premiums
and accretion of discounts using the interest method. Interest and fees on loans
are recognized as income using the interest  method.  Loan  origination fees are
deferred and accreted  over the  estimated  life of the loans using the interest
method.  Loans are stated at cost as FB&T has the ability and it is management's
intention to hold them to maturity.
         The accrual of interest on loans is  discontinued  when it appears that
interest or principal may not be paid in a timely manner in the normal course of
business.  Generally,  payments  received on nonaccrual  and impaired  loans are
recorded  as  principal  reductions.  Interest  income is  recognized  after all
principal  has been repaid or an  improvement  in the  condition of the loan has
occurred which would warrant resumption of interest accruals.


<PAGE>


         A loan is  considered  impaired  when it is probable  that FB&T 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,  FB&T 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.  FB&T uses
its existing  nonaccrual  methods for  recognizing  interest  income on impaired
loans.

         Allowance for Loan Losses.  The allowance for loan losses is maintained
at a level  considered  adequate to provide for losses.  The  provision for loan
losses is based on a periodic analysis of the loans by management,  considering,
among other factors,  current economic conditions,  loan portfolio  composition,
past loan loss experience,  independent appraisals,  loan collateral and payment
experience. In addition to the allowance for estimated losses on impaired loans,
an overall  unallocated  allowance is  established  to provide for  unidentified
credit losses which are inherent in the portfolio.  As changes become necessary,
they are  reflected  in the  statements  of income in the  periods in which they
become known.

         Bank Premises and Equipment.  Bank premises and equipment are stated at
cost less accumulated  depreciation and  amortization.  Depreciation is computed
primarily using the straight-line  method over the estimated useful lives of the
related assets.  Amortization of leasehold  improvements is calculated using the
straight-line  method over the shorter of the useful life of the  improvement or
term of the lease.  Bank premises and  improvements are depreciated over five to
40 years and equipment over three to seven years.

         Intangibles  Associated  With the Purchase of Assets and the Assumption
of  Liabilities.  Intangibles  associated  with the  purchase  of assets and the
assumption of liabilities  include the excess of cost over net assets  acquired.
The excess of cost over net assets acquired is amortized using the straight-line
method over the  estimated  periods to be benefited,  which has  generally  been
estimated at 15 years.

         Other  Real  Estate.  Other  real  estate,  consisting  of real  estate
acquired  through  foreclosure or deed in lieu of foreclosure,  is stated at the
lower of cost or fair value less  applicable  selling costs.  The excess of cost
over fair value of the  property  at the date of  acquisition  is charged to the
allowance for loan losses.  Subsequent  reductions in carrying value, to reflect
current fair value or costs incurred in maintaining the properties,  are charged
to expense as incurred.

         Income Taxes.  FB&T joins in filing a  consolidated  federal income tax
and unitary or consolidated state income tax returns in California, Illinois and
Missouri  with  First  Banks  and  its  eligible  subsidiaries.  FB&T  pays  its
allocation  of federal  income  taxes to First Banks,  or receives  payment from
First Banks to the extent tax benefits are realized.

         Financial  Instruments.  A  financial  instrument  is  defined as cash,
evidence of an ownership  interest in an entity,  or a contract  that conveys or
imposes on an entity the  contractual  right or obligation to either  receive or
deliver cash or another financial instrument.

         Financial Instruments With Off-Balance-Sheet  Risk. FB&T uses financial
instruments  to reduce the interest rate risk arising from its financial  assets
and liabilities.  These  instruments  involve,  in varying degrees,  elements of
interest  rate risk and credit  risk in excess of the amount  recognized  in the
balance sheets. "Interest rate risk" is defined as the possibility that interest
rates  may move  unfavorably  from the  perspective  of  FB&T.  The risk  that a
counterparty  to an  agreement  entered  into by FB&T may  default is defined as
"credit risk."
         FB&T is party to  commitments  to  extend  credit  and  commercial  and
standby letters of credit in the normal course of business to meet the financing
needs of its customers.  These commitments involve, in varying degrees, elements
of interest rate risk and credit risk in excess of the amount  recognized in the
balance sheets.

         Interest  Rate  Swap  Agreements.  Interest  rate swap  agreements  are
accounted  for on an accrual  basis  with the net  interest  differential  being
recognized as an adjustment to interest  income of the related  asset.  Premiums
and fees paid upon the purchase of interest rate swap  agreements  are amortized
over the life of the agreements using the interest method. In the event of early
termination of the interest rate swap agreements,  the net proceeds  received or
paid are deferred and amortized over the shorter of the remaining  contract life
of the interest rate swap  agreement or the maturity of the related  asset.  If,
however,  the amount of the underlying asset is repaid, then the gains or losses
on the agreements are recognized immediately in the statements of income.



<PAGE>


         Earnings  Per Common  Share.  Basic  earnings per common share (EPS) is
computed by dividing the income available to common stockholders (the numerator)
by the weighted average number of common shares  outstanding  (the  denominator)
during  the  year.  The  computation  of  diluted  EPS  is  similar  except  the
denominator is increased to include the number of additional  common shares that
would have been outstanding if the dilutive potential shares had been issued. In
addition,  in  computing  the dilutive  effect of  convertible  securities,  the
numerator is adjusted to add back (a) any  convertible  preferred  dividends and
(b) the after-tax  amount of interest  recognized in the period  associated with
any convertible debt. FB&T has no potentially dilutive securities.

(2)      ACQUISITIONS

         During 1997, FB&T completed its assumption of the deposits and purchase
of selected assets of three banking  locations of Highland Federal Savings Bank,
F.S.B. The transaction resulted in the acquisition of $82.8 million in deposits.
The excess of the cost over the fair value of the net assets  acquired  was $1.4
million and is being amortized over 10 years.
         During March,  1998,  FB&T completed its assumption of the deposits and
purchase of selected assets of the Solvang,  California banking location of Bank
of America.  The transaction  resulted in the acquisition of approximately $15.5
million in deposits and one branch office.  The excess of the cost over the fair
value of the net assets acquired was $1.8 million and is being amortized over 15
years.
         During  September,  1998,  First Banks  completed  its  acquisition  of
Republic Bank, Torrance, California, in exchange for $19.3 million in cash. Upon
consummation of the acquisition, Republic Bank was immediately merged into FB&T.
         On August 31, 1999,  First Banks  completed its  acquisition of Century
Bank, Beverly Hills, California,  in exchange for $31.5 million in cash. Century
Bank was merged into FB&T, effective December 31, 1999.
         On September 17, 1999,  FB&T  completed its  assumption of the deposits
and certain  liabilities  and the  purchase  of  selected  assets of the Malibu,
California  branch  office of  Brentwood  Bank of  California.  The  transaction
resulted in the acquisition of  approximately  $17.3 million of deposits and one
branch  office.  The  excess of the cost over the fair  value of the net  assets
acquired was $325,000 and is being amortized over 15 years.

(3)      INVESTMENTS IN DEBT AND EQUITY SECURITIES

         Securities   Available  for  Sale.  The  amortized  cost,   contractual
maturity,  gross  unrealized  gains  and  losses  and fair  value of  investment
securities available for sale at December 31, 1999 and 1998 were as follows:
<TABLE>
<CAPTION>

                                                        Maturity                       Total
                                          ---------------------------------------
                                                                            After      amor-          Gross               Weighted
                                          1 Year         1-5       5-10      10        tized       unrealized      Fair    average
                                                                                                 -------------
                                          or less       years      years    years      cost      Gains   Losses    value    yield
                                          -------       -----      -----    -----      ----      -----   ------    -----    -----
                                                                                (dollars expressed in thousands)

 December 31, 1999:
    Carrying value:
<S>                                     <C>            <C>       <C>        <C>        <C>         <C>     <C>    <C>       <C>
          U.S. Treasury...............  $      --      20,033        --         --     20,033      38      (17)   20,054    6.20%
          U.S. Government agencies
          and corporations:
                Mortgage-backed.......        590          --     2,136     21,590     24,316      --     (455)   23,861    6.42
              Other...................     39,359       4,968     6,585      3,490     54,402      --     (825)   53,577    5.99
          Foreign debt securities.....      2,995          --        --         --      2,995     286       --     3,281    9.42
          Federal Home Loan Bank stock
          (no stated maturity)........      2,863          --        --         --      2,863      --       --     2,863    5.47
                                        ---------    --------   -------    -------    -------   -----    -----    ------
                Total.................  $  45,807      25,001     8,721     25,080    104,609     324   (1,297)  103,636    6.22
                                        =========    ========   =======    =======    =======   =====   ======   =======

    Market value:
          Debt securities.............  $  43,148      24,998     8,297     24,330
          Equity securities...........      2,863          --        --         --
                                        ---------    --------   -------    -------
                Total.................  $  46,011      24,998     8,297     24,330
                                        =========    ========   =======    =======
       Weighted average yield.........       6.11%       6.20%     6.34%      6.53%
                                        ==========   =========  ========   ========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


December 31, 1998:
       Carrying value:
<S>                                     <C>            <C>       <C>       <C>         <C>      <C>      <C>      <C>       <C>
          U.S. Treasury...............  $   1,201      45,493        --         --     46,694   1,120       --    47,814    6.03%
          U.S. Government agencies
          and corporations:
                Mortgage-backed.......         --       1,330     2,550     28,925     32,805     167      (40)   32,932    6.40
              Other...................      8,515      30,075     7,494      3,490     49,574     398      (11)   49,961    5.87
          Federal Home Loan Bank stock
              (no stated maturity)....      3,496          --        --         --      3,496      --       --     3,496    6.50
                                        ---------    --------   -------    -------    -------   -----    -----    ------
                Total.................  $  13,212      76,898    10,044     32,415    132,569   1,685      (51)   134,203   6.07
                                        =========    ========   =======    =======    =======   =====    =====    =======

    Market value:
          Debt securities.............  $   9,736      78,357    10,081     32,533
          Equity securities...........      3,496          --        --         --
                                        ---------    --------   -------    -------
                Total.................  $  13,232      78,357    10,081     32,533
                                        =========    ========   =======    =======

       Weighted average yield.........        5.56%       5.98%     6.38%      6.40%
                                        ==========   =========  ========   ========
</TABLE>

       Proceeds  from sales of  available-for-sale  investment  securities  were
$30.6 million and $52.6 million for the years ended  December 31, 1999 and 1998,
respectively.  Gross gains of $311,000 and $358,000 were realized on those sales
for the years  ended  December  31, 1999 and 1998,  respectively.  There were no
losses  realized on those sales for the years ended  December 31, 1999 and 1998.
There were no sales of available-for-sale investment securities in 1997.
       FB&T  maintains an investment in the Federal Home Loan Bank (FHLB).  This
investment  is  recorded  at  cost,  which  represents   redemption  value.  The
investment in FHLB stock is maintained at a minimum  amount equal to the greater
of 1% of the aggregate  outstanding balance of loans secured by residential real
estate, or 5% of advances from the FHLB.
       Investment  securities  with a  carrying  value  of  approximately  $25.2
million and $53.8  million at December  31,  1999 and 1998,  respectively,  were
pledged in connection  with deposits of public and trust funds,  securities sold
under agreements to repurchase and for other purposes as required by law.

(4)      LOANS AND ALLOWANCE FOR LOAN LOSSES

         Changes in the allowance  for loan losses for the years ended  December
31 were as follows:
<TABLE>
<CAPTION>

                                                                                   1999          1998        1997
                                                                                   ----          ----        ----
                                                                                  (dollars expressed in thousands)

<S>                                                                              <C>              <C>         <C>
                Balance, January 1...........................................    $12,820          9,179       8,412
                Acquired allowance for loan losses...........................      1,542          2,315          --
                                                                                 -------        -------     -------
                                                                                  14,362         11,494       8,412
                                                                                 -------        -------     -------
                Loans charged-off............................................     (5,695)        (1,327)     (4,570)
                Recoveries of loans previously charged-off...................      3,124          1,803       3,337
                                                                                 -------        -------     -------
                    Net (charge-offs) recoveries.............................     (2,571)           476      (1,233)
                                                                                 -------        -------     -------
                Provision charged to operations..............................      3,790            850       2,000
                                                                                 -------        -------     -------
                Balance, December 31.........................................    $15,581         12,820       9,179
                                                                                 =======        =======     =======
</TABLE>

         At December 31, 1999 and 1998, FB&T had $9.9 million and $11.6 million,
respectively,  of loans on nonaccrual status. Interest on nonaccrual loans which
would have been recorded under the original terms of the loans was $1.7 million,
$874,000  and $842,000  for the years ended  December  31, 1999,  1998 and 1997,
respectively.  Of these  amounts,  $746,000,  $701,000 and $660,000 was actually
recorded as interest income on such loans in 1999, 1998 and 1997, respectively.
         At December 31, 1999 and 1998, FB&T had $12.9 million and $16.4 million
of  impaired  loans,  including  $9.9  million  and  $11.6  million  of loans on
nonaccrual status,  respectively.  At December 31, 1999 and 1998, impaired loans
also include $3.0 million and $4.8 million of restructured  loans. The allowance
for loan losses  included an allocation of  approximately  $2.8 million and $3.3
million  related to impaired loans at December 31, 1999 and 1998,  respectively.
The average  recorded  investment  in impaired  loans was $15.0  million,  $10.7
million and $13.5 million for the years ended December 31, 1999,  1998 and 1997,
respectively. The amount of interest income recognized using a cash basis method
of  accounting  during the time those loans were  impaired  was  $989,000,  $1.2
million and $1.1 million in 1999, 1998 and 1997, respectively.

<PAGE>

         Real estate lending  constituted the only significant  concentration of
credit risk.  Real estate loans comprised  approximately  68.8% and 64.4% of the
loan portfolio at December 31, 1999 and 1998, respectively.
         FB&T is, in general,  a secured lender.  At December 31, 1999 and 1998,
approximately 96.6% and 94.0%, respectively,  of the loan portfolio was secured.
Collateral is required in accordance with the normal credit  evaluation  process
based upon the  creditworthiness  of the customer and the credit risk associated
with the particular transaction.

(5)      BANK PREMISES AND EQUIPMENT

         Bank premises and equipment were comprised of the following at December
31:
<TABLE>
<CAPTION>

                                                                                        1999      1998
                                                                                        ----      ----
                                                                                (dollars expressed in thousands)

<S>                                                                                  <C>          <C>
         Land......................................................................  $  2,650      1,065
         Buildings and improvements................................................    12,985     10,020
         Furniture, fixtures and equipment.........................................     7,991      6,184
         Construction in progress..................................................       366        336
                                                                                     --------    -------
               Total...............................................................    23,992     17,605
         Less accumulated depreciation ............................................    10,708      8,125
                                                                                     --------    -------
               Bank premises and equipment, net....................................  $ 13,284      9,480
                                                                                     ========    =======
</TABLE>

         Depreciation  expense for the years ended  December 31, 1999,  1998 and
1997 totaled $1.9 million, $798,000 and $586,000, respectively.
         FB&T leases land,  office  properties and some items of equipment under
operating  leases.  Certain of the leases contain renewal options and escalation
clauses.  Total rent expense was $2.9 million, $2.6 million and $2.4 million for
the years ended December 31, 1999, 1998 and 1997,  respectively.  Future minimum
lease  payments  under  noncancellable  operating  leases extend through 2010 as
follows:
<TABLE>
<CAPTION>

                                                                          (dollars expressed in thousands)
                     Year ending December 31:
<S>                      <C>                                                         <C>
                         2000.....................................................   $  3,634
                         2001.....................................................      2,800
                         2002.....................................................      2,309
                         2003.....................................................      2,206
                         2004.....................................................      1,840
                         Thereafter...............................................      3,404
                                                                                     --------
                                   Total future minimum lease payments............   $ 16,193
                                                                                     ========
</TABLE>

         FB&T  leases  to  unrelated  parties a  portion  of its  owned  banking
facilities.  Total  rental  income was  $658,000,  $296,000 and $281,000 for the
years ended December 31, 1999, 1998 and 1997, respectively.

(6)      SHORT-TERM BORROWINGS

         Short-term borrowings were comprised of the following at December 31:
<TABLE>
<CAPTION>

                                                                                           1999        1998
                                                                                           ----        ----
                                                                                  (dollars expressed in thousands)

<S>                                                                                    <C>
              Federal funds purchased..............................................    $  19,300          --
              Securities sold under agreements to repurchase.......................        9,773       9,371
              FHLB borrowings......................................................          544         544
                                                                                       ---------    --------
                  Short-term borrowings............................................    $  29,617       9,915
                                                                                       =========    ========
</TABLE>

         The average  balance of  short-term  borrowings  was $27.2  million and
$16.7 million,  respectively,  and the maximum  month-end  balance of short-term
borrowings  was $51.5  million and $35.9  million,  respectively,  for the years
ended  December  31,  1999  and  1998.  The  average  rates  paid on  short-term
borrowings  during the years ended December 31, 1999,  1998 and 1997 were 4.96%,
4.78% and 4.35%,  respectively.  The assets underlying the short-term borrowings
are under FB&T's control.


<PAGE>


(7)      INCOME TAXES

         Income tax expense  (benefit)  attributable  to income from  continuing
operations for the years ended December 31 consists of:
<TABLE>
<CAPTION>

                                                                           1999         1998          1997
                                                                           ----         ----          ----
                                                                          (dollars expressed in thousands)

         Current income tax expense:
<S>                                                                      <C>            <C>           <C>
              Federal................................................    $ 4,044        2,798         (268)
              State..................................................      1,047          773          305
                                                                         -------       ------       ------
         Deferred income tax expense:
              Federal................................................        216          (93)       2,941
              State..................................................        217          136           33
                                                                         -------       ------       ------
         Change in valuation allowance...............................       (303)         (75)      (1,900)
                                                                         -------       ------       ------
              Total..................................................    $ 5,221        3,539        1,111
                                                                         =======       ======       ======
</TABLE>

         The  effective  rates of  federal  income  taxes  for the  years  ended
December 31 differ from statutory rates of taxation as follows:
<TABLE>
<CAPTION>

                                                    1999                      1998                      1997
                                            -------------------      --------------------         ----------
                                             Amount     Percent      Amount        Percent        Amount    Percent
                                             ------     -------      ------        -------        ------    -------
                                                                (dollars expressed in thousands)

         Income before provision for
<S>                                         <C>         <C>          <C>                          <C>
              income tax expense..........  $ 12,919                 $8,481        <C>            $ 7,791
                                            ========                 ======                       =======
         Tax expense at federal
              income tax rate.............  $  4,522     35.0%        2,968         35.0%           2,727    35.0%
         Effects of differences in
           tax reporting:
           State income taxes.............       821      6.4           591          7.0              220     2.8
           Change in the deferred tax
              valuation allowance.........      (303)    (2.3)          (75)        (0.9)          (1,900)  (24.4)
           Amortization of intangibles
              associated with the purchase
              of assets and the assumption
              of liabilities..............       186      1.4           (27)        (0.3)             (40)   (0.5)
           Other..........................        (5)    (0.1)           82          0.9              104     1.4
                                            ---------  ------        ------        -----          -------   -----
              Income tax expense
                at effective rate.........  $  5,221     40.4%       $3,539         41.7%         $ 1,111    14.3%
                                            ========   ======        ======        =====          =======   =====
</TABLE>

         The tax effects of temporary  differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities are as follows:
<TABLE>
<CAPTION>

                                                                                                 December 31,
                                                                                             -------------------
                                                                                             1999           1998
                                                                                             ----           ----
                                                                                       (dollars expressed in thousands)
          Deferred tax assets:
<S>                                                                                       <C>              <C>
          Net operating loss carryforwards.............................................   $ 14,668         5,194
          Allowance for loan losses....................................................      6,149         4,439
          Alternative minimum tax credit...............................................        916           916
          Depreciation on bank premises and equipment..................................        412            --
          Net fair value adjustment for securities available for sale..................        341            --
          Other real estate............................................................         --            80
          Disallowed losses on investment securities...................................         --            24
          Other........................................................................        336           695
                                                                                          --------       -------
                Gross deferred tax assets..............................................     22,822        11,348
          Valuation allowance..........................................................     (8,105)       (3,217)
                                                                                          --------       -------
                Deferred tax assets, net of valuation allowance........................     14,717         8,131
                                                                                          --------       -------
</TABLE>



<PAGE>
<TABLE>
<CAPTION>


                                                                                                 December 31,
                                                                                             ----------------
                                                                                             1999           1998
                                                                                             ----           ----
                                                                                       (dollars expressed in thousands)

         Deferred tax liabilities:
<S>                                                                                            <C>           <C>
          FHLB stock dividends.........................................................        483           549
          Disallowed losses on investment securities..................................        250            --
          Depreciation on bank premises and equipment..................................         --           132
          State income taxes...........................................................         31            --
          Net fair value adjustment for securities available for sale..................         --           582
          Other........................................................................        358            --
                                                                                          --------       -------
                Deferred tax liabilities...............................................      1,122         1,263
                                                                                          --------       -------
                Net deferred tax assets................................................   $ 13,595         6,868
                                                                                          ========       =======
</TABLE>

         The  realization  of FB&T's  net  deferred  tax  assets is based on the
availability of carrybacks to prior taxable  periods,  the expectation of future
taxable income and the  utilization of tax planning  strategies.  Based on these
factors,  management  believes it is more likely than not that FB&T will realize
the recognized  net deferred tax asset of $13.6  million.  The net change in the
valuation  allowance,  related to deferred  tax assets,  was an increase of $4.9
million for the year ended  December 31, 1999. The increase was comprised of the
reversal of valuation reserves of $303,000 resulting from the utilization of net
operating  loss  carryforwards  (NOLs) and an addition to valuation  reserves of
$5.2 million related to the downstream  merger of CCB with and into FB&T on July
7, 1999.
         Changes to the deferred  tax asset  valuation  allowance  for the years
ended December 31 were as follows:
<TABLE>
<CAPTION>

                                                                         1999        1998       1997
                                                                         ----        ----       ----
                                                                       (dollars expressed in thousands)

<S>                            <C>                                      <C>         <C>         <C>
              Balance, January 1......................................  $3,217      3,292       5,192
              Current year deferred provision, change in
                deferred tax valuation allowance......................    (303)       (75)     (1,900)
              Merger of CCB Bancorp, Inc..............................   5,191         --          --
                                                                        ------      -----       -----
           Balance, December 31.......................................  $8,105      3,217       3,292
                                                                        ======      =====       =====
</TABLE>

     At December 31, 1999 and 1998,  for federal  income tax purposes,  FB&T had
NOLs of approximately $41.9 million and $14.8 million, respectively.
     The NOLs for FB&T at December 31, 1999 expire as follows:
<TABLE>
<CAPTION>

                                                                            (dollars expressed in thousands)
                  Year ending December 31:
<S>                  <C>                                                               <C>
                     2003...........................................................   $   1,178
                     2004...........................................................       2,987
                     2005...........................................................      14,770
                     2006...........................................................         409
                     2007...........................................................       5,240
                     2008 through 2018..............................................      17,325
                                                                                       ---------
                         Total......................................................   $  41,909
                                                                                       =========
</TABLE>

(8)      EMPLOYEE BENEFIT PLAN

         401(K) Plan. FB&T's profit-sharing plan is a self-administered  savings
and  incentive  plan  covering  substantially  all  employees.  Under  the plan,
employer matching contributions are determined annually by First Banks' Board of
Directors.  Employee  contributions  are limited to 15% of the employee's annual
compensation not to exceed $10,000 for 1999. Total employer  contributions under
the plan were  $119,000,  $96,000 and $60,000 for the years ended  December  31,
1999, 1998 and 1997, respectively.  The plan assets are held and managed under a
trust agreement with the trust department of an affiliated bank.




<PAGE>


(9)      CREDIT COMMITMENTS

         FB&T is a party to  commitments  to extend  credit and  commercial  and
standby letters of credit in the normal course of business to meet the financing
needs of its customers.  These instruments involve, to varying degrees, elements
of credit risk and interest rate risk in excess of the amount  recognized in the
balance sheets.  The interest rate risk associated with these credit commitments
relates  primarily to the commitments to originate  fixed-rate loans. The credit
risk  amounts are equal to the  contractual  amounts,  assuming  the amounts are
fully advanced and the  collateral or other  security is of no value.  FB&T uses
the same credit policies in granting commitments and conditional  obligations as
it does for on-balance-sheet items.
         Commitments to extend credit at December 31 were as follows:
<TABLE>
<CAPTION>

                                                                                      1999               1998
                                                                                      ----               ----
                                                                                 (dollars expressed in thousands)

<S>                                                                                 <C>                <C>
            Commitments to extend credit........................................    $ 251,440          193,357
            Commercial and standby letters of credit............................        9,703            3,147
                                                                                    ---------        ---------
                                                                                    $ 261,143          196,504
                                                                                    =========        =========
</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. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent  future  cash  requirements.   Each  customer's   creditworthiness  is
evaluated on a case-by-case basis. The amount of collateral obtained,  if deemed
necessary upon extension of credit,  is based on management's  credit evaluation
of the counterparty. Collateral held varies but may include accounts receivable,
inventory, property, plant, equipment, income-producing commercial properties or
single family  residential  properties.  Collateral is generally required except
for consumer credit card commitments.
         Commercial and standby  letters of credit are  conditional  commitments
issued to guarantee the performance of a customer to a third party.  The letters
of credit are primarily  issued to support private  borrowing  arrangements  and
commercial  transactions.  Most letters of credit extend for less than one year.
The credit risk involved in issuing letters of credit is essentially the same as
that involved in extending  loan  facilities to customers.  Upon issuance of the
commitments,   FB&T  holds  marketable  securities,   certificates  of  deposit,
inventory or other assets as collateral  supporting those  commitments for which
collateral is deemed necessary.

(10)     STOCKHOLDER'S EQUITY

         Common Stock. At December 31, 1999,  First Banks owned 4,725,396 shares
of FB&T's common stock,  which represented 100% of the outstanding  voting stock
of FB&T. Accordingly,  First Banks has effective control over the management and
policies of FB&T and the election of its directors.  Previously,  FB&T was owned
by CCB, a second-tier,  single-bank holding company that was 100% owned by First
Banks. At December 31, 1998, CCB owned 4,700,796  shares of FB&T's common stock,
which represented 100% of the then outstanding  voting stock of FB&T. On July 7,
1999,  First Banks  completed a  downstream  merger of CCB with and into FB&T in
exchange for 24,600 shares of FB&T common stock.

         Distribution  of  Earnings.  FB&T is  restricted  by various  state and
federal  regulations  as to the  amount of  dividends  which are  available  for
payment to First Banks.  Under the most restrictive of these  requirements,  the
future  payment of dividends by FB&T to First Banks is limited to  approximately
$3.7 million at December 31, 1999,  unless prior  permission  of the  regulatory
authorities is obtained.

(11)     TRANSACTIONS WITH RELATED PARTIES

         FB&T  purchases  certain  services and supplies  from or through  First
Banks.  FB&T's  financial  position and operating  results  could  significantly
differ from those that would be obtained if FB&T's relationship with First Banks
did not exist.


<PAGE>


         First Banks provides management  services to FB&T.  Management services
are provided  under  management fee agreements  whereby FB&T  compensates  First
Banks  on an  hourly  basis  for  its use of  personnel  for  various  functions
including  internal audit,  loan review,  income tax preparation and assistance,
accounting,  asset/liability  management and investment services, loan servicing
and  other  management  and  administrative  services.  Fees  paid  under  these
agreements  were $1.6  million,  $1.1  million and  $648,000 for the years ended
December 31, 1999,  1998 and 1997,  respectively.  The fees paid for  management
services are at least as favorable as could have been obtained from unaffiliated
third parties.
         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their offices, FB&T shares the cost of certain personnel
and  services  used by FB&T and First  Banks.  This  includes  the  salaries and
benefits of certain loan and  administrative  personnel.  The  allocation of the
shared  costs is  charged  and/or  credited  under  the  terms  of cost  sharing
agreements  entered  into  during  1996.  Because  this  involves   distributing
essentially fixed costs over a larger asset base, it allows each bank to receive
the benefit of personnel and services at a reduced  cost.  The net fees received
by FB&T under these agreements were $1.3 million,  $1.5 million and $1.1 million
for the years ended December 31, 1999, 1998 and 1997, respectively.
         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman and his adult  children,  provides data  processing and various
related  services to FB&T under the terms of data  processing  agreements.  Fees
paid under these agreements were $2.3 million, $1.6 million and $417,000 for the
years ended December 31, 1999,  1998 and 1997,  respectively.  The fees paid for
data  processing  services are at least as favorable as could have been obtained
from unaffiliated third parties.
         FB&T had  $135.3  million  and $73.0  million  in whole  loans and loan
participations  outstanding  at December 31, 1999 and 1998,  respectively,  that
were purchased from banks  affiliated  with First Banks.  In addition,  FB&T had
sold $56.2 million and $53.2 million in whole loans and loan  participations  to
affiliates  of First Banks at December  31, 1999 and 1998,  respectively.  These
loans and loan participations were acquired and sold at interest rates and terms
prevailing  at the  dates of their  purchase  or sale and  under  standards  and
policies followed by FB&T.
         Outside  of normal  customer  relationships,  no  directors,  executive
officers  or  stockholders  holding  over  5% of  FB&T's  voting  stock,  and no
corporations  or firms with  which such  persons  or  entities  are  associated,
currently  maintain or have  maintained,  any  significant  business or personal
relationships with FB&T, other than that which arises by virtue of such position
or ownership interest in FB&T, except as described above.

(12)     INTEREST  RATE  RISK MANAGEMENT / DERIVATIVE FINANCIAL INSTRUMENTS WITH
         OFF-BALANCE-SHEET RISK

         FB&T utilizes  off-balance-sheet  derivative  financial  instruments to
assist  in the  management  of  interest  rate  sensitivity  and to  modify  the
repricing,  maturity and option  characteristics of on-balance-sheet  assets and
liabilities.  The use of  such  derivative  financial  instruments  is  strictly
limited to reducing the interest rate exposure of FB&T.
         Derivative financial  instruments held by FB&T for purposes of managing
interest rate risk are summarized as follows:
<TABLE>
<CAPTION>

                                                                      December 31, 1999          December 31, 1998
                                                                     -------------------       -------------------
                                                                     Notional    Credit        Notional     Credit
                                                                      amount    exposure        amount     exposure
                                                                      ------    --------        ------     --------
                                                                            (dollars expressed in thousands)

         Interest rate swap agreements - pay
<S>                                                                  <C>             <C>         <C>            <C>
           adjustable rate, receive fixed rate....................   $115,000        479         75,000         521
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate...............     75,000         --             --          --
                                                                     ========       ====        =======       =====
</TABLE>

         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
FB&T's credit exposure through its use of derivative financial instruments.  The
amounts and the other terms of the  derivatives  are  determined by reference to
the notional amounts and the other terms of the derivatives. The credit exposure
represents the accounting loss FB&T would incur in the event the  counterparties
failed completely to perform according to the terms of the derivative  financial
instruments and the collateral was of no value.


<PAGE>


         During  1998,  FB&T  entered  into  $40.0  million  notional  amount of
interest   rate  swap   agreements   to   effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time.  These swap agreements  initially
provided for FB&T to receive a fixed rate of interest and pay an adjustable rate
of interest  equivalent to the 90-day London Interbank Offering Rate (LIBOR). In
March  2000,  the  terms of the swap  agreements  were  modified  such that FB&T
currently pays an adjustable  rate of interest  equivalent to the daily weighted
average  prime  lending rate minus  2.705%.  The terms of these swap  agreements
provide for FB&T to pay quarterly and receive payment  semiannually.  The amount
receivable  by FB&T under these swap  agreements  was  $598,000  and $602,000 at
December 31, 1999 and 1998,  respectively,  and the amount payable by FB&T under
these swap  agreements  was  $109,000 and $81,000 at December 31, 1999 and 1998,
respectively.
         During May 1999,  FB&T entered into $75.0  million  notional  amount of
interest rate swap agreements with the objective of stabilizing the net interest
margin during the six-month period  surrounding the Year 2000 transition.  These
swap  agreements  provided  for FB&T to receive an  adjustable  rate of interest
equivalent to the daily weighted average 30-day LIBOR and pay an adjustable rate
of interest  equivalent to the daily  weighted  average prime lending rate minus
2.665%.  The terms of these  swap  agreements,  which had an  effective  date of
October 1, 1999 and a maturity date of March 31, 2000,  provided for FB&T to pay
and receive  interest on a monthly basis. In January 2000, FB&T determined these
swap agreements were no longer necessary based upon the results of the Year 2000
transition and, as such, FB&T terminated these agreements resulting in a cost of
$23,000.
         During  September 1999, FB&T entered into $75.0 million notional amount
of  interest  rate  swap  agreements  to  effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time. These swap agreements provide for
FB&T to receive a fixed rate of interest and pay an adjustable  rate of interest
equivalent to the weighted  average prime lending rate minus 2.70%. The terms of
these  swap  agreements  provide  for  FB&T to pay  and  receive  interest  on a
quarterly basis.  The amount  receivable by FB&T under these swap agreements was
$51,000 at  December  31,  1999 and the amount  payable by FB&T under these swap
agreements was $61,000 at December 31, 1999.
         During 1999, the net interest income realized on the interest rate swap
agreements  was  $68,000,  in  comparison  to net  interest  expense  of $36,000
realized on the interest rate swap agreements in 1998.
         The maturity dates, notional amounts,  interest rates paid and received
and fair value of interest rate swap  agreements  outstanding as of December 31,
1999 and 1998 were as follows:
<TABLE>
<CAPTION>

                                                          Notional     Interest rate     Interest rate   Fair value
                         Maturity date                     amount          paid            received      gain (loss)
                         -------------                    --------      -----------     -------------    -----------
                                                                      (dollars expressed in thousands)

         December 31, 1999:
<S>                                                     <C>                   <C>              <C>         <C>
             March 31, 2000...........................  $  75,000             5.84%            6.45%       $     19
             September 27, 2001.......................     75,000           5.80              6.14             (685)
             September 18, 2002.......................     40,000           6.14              5.33           (1,543)
                                                        ---------                                          --------
                                                        $ 190,000           5.88              6.09         $ (2,209)
                                                        =========         ======            ======         ========

         December 31, 1998:
             September 18, 2002.......................     40,000           5.23%             5.33%        $    123
                                                        =========           ====              ====         ========
</TABLE>

(13)     FAIR VALUE OF FINANCIAL INSTRUMENTS

         The fair value of financial instruments is management's estimate of the
values at which the  instruments  could be  exchanged in a  transaction  between
willing parties.  These estimates are subjective and may vary significantly from
amounts  that would be  realized  in actual  transactions.  In  addition,  other
significant  assets are not considered  financial assets including  deferred tax
assets and bank  premises and  equipment  and  intangibles  associated  with the
purchase  of  assets  and  the  assumption  of  liabilities.  Further,  the  tax
ramifications  related to the realization of the unrealized gains and losses can
have a  significant  effect  on the  fair  value  estimates  and  have  not been
considered in any of the estimates.


<PAGE>


         The estimated fair value of FB&T's financial instruments at December 31
were as follows:
<TABLE>
<CAPTION>

                                                              December 31, 1999                December 31, 1998
                                                        ---------------------------       -------------------------
                                                         Carrying         Estimated       Carrying        Estimated
                                                          amount         fair value        amount        fair value
                                                          ------         ----------        ------        ----------
                                                                     (dollars expressed in thousands)

         Financial assets:
<S>                                                   <C>                   <C>            <C>              <C>
          Cash and cash equivalents.................  $   55,530            55,530         48,910           48,910
          Investment securities available for sale..     103,636           103,636        134,203          134,203
          Net loans.................................     721,247           718,315        560,742          562,351
          Accrued interest receivable...............       6,269             6,269          5,495            5,495
                                                      ==========         =========       ========         ========

         Financial liabilities:
          Demand and savings deposits...............  $  475,038           475,038        415,881          415,881
          Time deposits.............................     329,938           329,938        285,525          286,900
          Short-term borrowings.....................      29,617            29,617          9,915            9,915
          Accrued interest payable..................       1,721             1,721            672              672
                                                      ==========         =========       ========         ========

         Off-balance-sheet:
          Interest rate swap agreements.............  $      479            (2,209)           521              123
          Credit commitments........................          --                --             --               --
                                                      ==========         =========       ========         ========
</TABLE>

         The following  methods and assumptions were used in estimating the fair
value of financial instruments:

Financial Assets:

Cash and cash equivalents,  investment  securities and accrued interest
receivable:  The carrying values reported in the balance sheets approximate fair
value.

         Net  loans:  The  fair  value of most  loans  was  estimated  utilizing
discounted cash flow  calculations  that applied  interest rates currently being
offered for similar loans to borrowers with similar risk profiles.  The carrying
value of loans is net of the allowance for loan losses and unearned discount.

Financial Liabilities:

         Deposits:  The fair value disclosed for deposits  generally  payable on
demand (i.e.,  non-interest-bearing  and  interest-bearing  demand,  savings and
money market accounts) is considered equal to their respective  carrying amounts
as reported in the balance sheets.  The fair value disclosed for demand deposits
does not include the benefit that results from the low-cost  funding provided by
deposit  liabilities  compared to the cost of borrowing funds in the market. The
fair value  disclosed  for  certificates  of deposit was  estimated  utilizing a
discounted  cash flow  calculation  that applied  interest rates currently being
offered on similar  certificates to a schedule of aggregated  monthly maturities
of time deposits.

         Short-term borrowings and accrued interest payable: The carrying values
reported in the balance sheets approximate fair value.

Off-Balance-Sheet:

         Interest rate swap agreements: The fair value of the interest rate swap
agreements is estimated by  comparison to market rates quoted on new  agreements
with similar terms and creditworthiness.

         Credit  commitments:  The majority of the  commitments to extend credit
and commercial and standby letters of credit contain variable interest rates and
credit deterioration clauses and, therefore,  the carrying value of these credit
commitments reported in the balance sheets approximates fair value.



<PAGE>


(14)     REGULATORY CAPITAL

         FB&T is subject to various regulatory capital requirements administered
by the 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  FB&T's  financial   statements.   Under  capital  adequacy
guidelines and the regulatory  framework for prompt corrective action, FB&T must
meet specific capital guidelines that involve  quantitative  measures of assets,
liabilities and certain  off-balance-sheet  items as calculated under regulatory
accounting  practices.  Capital amounts and  classifications are also subject to
qualitative  judgments by the regulators about  components,  risk weightings and
other factors.
         Quantitative  measures  established  by  regulation  to ensure  capital
adequacy require FB&T to maintain minimum amounts and ratios of total and Tier I
capital (as defined in the regulations) to risk-weighted  assets,  and of Tier I
capital to average assets.  Management  believes,  as of December 31, 1999, FB&T
was well capitalized.
         As of  December  31,  1999,  the most recent  notification  from FB&T's
primary  regulator  categorized  FB&T as well  capitalized  under the regulatory
framework for prompt  corrective  action. To be categorized as well capitalized,
FB&T must  maintain  minimum  total  risk-based,  Tier I  risk-based  and Tier I
leverage ratios
as set forth in the following table.
         At  December  31, 1999 and 1998,  FB&T's  required  and actual  capital
ratios were as follows:
<TABLE>
<CAPTION>

                                                                                                     To be well
                                                                                                  capitalized under
                                                           Actual              For capital        prompt corrective
                                                     ------------------
                                                     1999          1998     adequacy purposes     action provisions
                                                     ----          ----     -----------------     -----------------

<S>                                                  <C>           <C>             <C>                 <C>
         Total capital (to risk-weighted assets)..   10.96%        10.39%          8.0%                10.0%

         Tier 1 capital (to risk-weighted assets).    9.70%         9.13%          4.0%                 6.0%

         Tier 1 capital (to average assets).......    8.57%         7.60%          3.0%                 5.0%
</TABLE>

(15)     CONTINGENT LIABILITIES

         In the ordinary course of business, there are various legal proceedings
pending against FB&T. Management,  in consultation with legal counsel, is of the
opinion  the  ultimate  resolution  of these  proceedings  will have no material
effect on the financial condition or results of operations of FB&T.

(16)     SUBSEQUENT EVENT

         On June 29, 2000,  First Banks and First Banks America,  Inc.  (FBA), a
second-tier  bank holding  company that is  approximately  84.33% owned by First
Banks,  executed a definitive agreement providing for the acquisition of FB&T by
FBA.  Under the terms of the  agreement,  First Banks will  exchange  all of the
outstanding  stock of FB&T for  approximately 6.5 million shares of common stock
of FBA,  which  will  increase  First  Banks'  ownership  percentage  of FB&T to
approximately  92.8%.  This transaction will allow First Banks and FB&T to merge
their  California  and  Texas  interests.   FB&T  and  FBA's  wholly-owned  bank
subsidiaries,  First Bank of  California  and First Bank Texas N.A.,  will merge
with and into FBA's  wholly-owned  bank  subsidiary,  Redwood Bank. The combined
bank will then be renamed  First Bank & Trust.  FB&T expects  this  transaction,
which is subject to  regulatory  and  shareholder  approval,  will be  completed
during the fourth quarter of 2000.



<PAGE>



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                    RESULTS OF OPERATIONS-FIRST BANK & TRUST


     The  discussion  set  forth in  Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations  contains certain  forward-looking
statements  with respect to the financial  condition,  results of operations and
business of FB&T. These forward-looking  statements are subject to certain risks
and  uncertainties,  not all of which can be predicted or  anticipated.  Factors
that may cause actual results to differ  materially  from those  contemplated by
the  forward-looking  statements  herein  include  market  conditions as well as
conditions  affecting  the  banking  industry  generally  and  factors  having a
specific  impact on FB&T,  including but not limited to fluctuations in interest
rates and in the economy; the impact of laws and regulations  applicable to FB&T
and  changes  therein;  competitive  conditions  in the  markets  in which  FB&T
conducts its  operations,  including  competition  from banking and  non-banking
companies with  substantially  greater  resources  than FB&T,  some of which may
offer and develop products and services not offered by FB&T; the ability of FB&T
to control the  composition of the loan portfolio  without  adversely  affecting
interest income; and, the ability of FB&T to respond to changes in technology.

General

     FB&T is organized as a California  state-chartered  bank  headquartered  in
Newport  Beach,  California.  At June 30,  2000,  FB&T had $1.0 billion in total
assets, $799.2 million in total loans, net of unearned discount,  $875.0 million
in total deposits and $101.6 million in total stockholder's  equity. For the six
months ended June 30, 2000, FB&T's net income was $6.8 million, compared to $2.5
million for the comparable period in 1999. For the year ended December 31, 1999,
net income was $7.7  million,  compared to $4.9 million in 1998 and $6.7 million
in 1997.
     Through its 26 banking  locations in California,  FB&T offers a broad range
of commercial and personal  banking  services  including  certificate of deposit
accounts,  individual  retirement and other time deposit accounts,  checking and
other demand deposit accounts,  interest checking accounts, savings accounts and
money market accounts.  Loans include  commercial,  financial and  agricultural,
real estate  construction  and  development,  commercial  and  residential  real
estate, commercial leasing, trade finance, consumer and installment, student and
     Small Business  Administration  loans.  Other  financial  services  include
mortgage banking,  credit and debit cards,  brokerage  services,  credit-related
insurance,  automatic teller machines,  telephone  banking,  safe deposit boxes,
trust and private banking services and cash management services.
         FB&T is wholly owned by First Banks,  Inc., St. Louis,  Missouri (First
Banks).  Accordingly,  First Banks has effective control over the management and
policies of FB&T and the election of its directors. As further discussed in Note
10 to the  accompanying  financial  statements,  on July 7,  1999,  First  Banks
completed a downstream merger of CCB Bancorp, Inc. (CCB), FB&T's previous owner,
with and into FB&T.

Acquisitions and Mergers

         During the three years ended  December 31,  1999,  FB&T  completed  two
mergers and four branch  office  purchases.  These  transactions,  as more fully
described in Note 2 to the accompanying  consolidated financial statements,  are
summarized as follows:
<TABLE>
<CAPTION>

                                                                        Loans, net of                               Number of
                                                                Total      unearned    Investment                    banking
             Entity                         Date               assets      discount    securities     Deposits      locations
             ------                         ----               ------      --------    ----------     --------      ---------
                                                                          (dollars expressed in thousands)
1999
----
   Brentwood Bank of California
<S>                                      <C>                  <C>              <C>            <C>       <C>             <C>
   Malibu, California branch office (1)  September 17, 1999   $ 23,600         6,300           --       17,300          1

   Century Bank
   Beverly Hills, California (2)         December 31, 1999     156,000        94,800       26,100      132,000          6
                                                              --------      --------      -------      -------        ---
                                                              $179,600       101,100       26,100      149,300          7
                                                              ========      ========      =======     ========        ===
</TABLE>



<PAGE>
<TABLE>
<CAPTION>


                                                                     Loans, net of                             Number of
                                                            Total      unearned    Investment                   banking
             Entity                       Date             assets      discount    securities    Deposits      locations
             ------                       ----             ------      --------    ----------    --------      ---------
                                                                          (dollars expressed in thousands)

1998
----
   Republic Bank
<S>                     <C>        <C>                    <C>             <C>           <C>        <C>              <C>
   Torrance, California (3)        September 15, 1998     $124,100        97,900        7,500      117,200          3

   Bank of America
   Solvang, California
   branch office (1)                 March 19, 1998         15,500            --           --       15,500          1
                                                          --------      --------      -------     --------        ---
                                                          $139,600        97,900        7,500      132,700          4
                                                          ========      ========      =======     ========        ===

1997
----
   Highland Federal Savings Bank,
   F.S.B. Woodland Hills, California
   branch office (4)               September 30, 1997       42,500           100           --       42,400          1

   Highland Federal Savings Bank,
   F.S.B. Long Beach, California
   branch offices (4)                March 31, 1997         40,500           100           --       40,400          2
                                                          --------      --------      -------     --------        ---
                                                          $ 83,000           200           --       82,800          3
                                                          ========      ========      =======     ========        ===
</TABLE>
-------------------------
(1)  The Malibu  branch office of Brentwood  Bank of California  and the Solvang
     branch  office of Bank of America were  acquired by FB&T through a purchase
     of certain  assets and  assumption  of  deposit  liabilities  of the branch
     office.  Total assets consist primarily of cash received upon assumption of
     the deposit liabilities and selected loans.
(2)  Century Bank was acquired by First Banks on August 31, 1999 and merged into
     FB&T on December 31, 1999.
(3)  Republic  Bank  was   acquired   by   First Banks on September 15, 1998 and
     simultaneously merged into FB&T.
(4)  The  Woodland  Hills   branch   office and the Long Beach branch offices of
     Highland  Federal   Savings Bank, F.S.B. were  acquired  by FB&T  through a
     purchase  of  certain  assets  and  assumption  of deposit   liabilities of
     the branch offices.  Total assets consist  primarily of cash received  upon
     assumption of deposit liabilities and selected loans.

Financial Condition and Average Balances

         FB&T's  average total assets were $969.1 million and $761.8 million for
the six months ended June 30, 2000 and 1999,  respectively,  and $830.4 million,
$709.2 million and $535.0  million for the years ended  December 31, 1999,  1998
and 1997,  respectively.  The increase of $138.7 million in total average assets
for the six months  ended June 30, 2000 and the  increase  of $121.2  million in
total  average  assets  for 1999 are  primarily  attributable  to the  merger of
Century Bank, which provided assets of $156.0 million, and internal loan growth.
Offsetting  this increase and  providing an  additional  source of funds for the
loan growth were reductions in average investment securities of $7.0 million and
$64.8  million,  respectively,  to $99.8  million  at June 30,  2000 and  $106.8
million at December  31, 1999 from $171.6  million at  December  31,  1998.  The
increase  of  $174.2  million  in total  average  assets  for 1998 is  primarily
attributable  to  the  merger  of  Republic  Bank,   which  provided  assets  of
approximately $124.1 million, and internal loan growth.
         Loans,  net of unearned  discount,  averaged  $758.2 million and $578.4
million  for the six months  ended  June 30,  2000 and 1999,  respectively,  and
$635.8  million,  $469.7 million and $326.6 million for the years ended December
31,  1999,  1998 and 1997,  respectively.  Over the last three  years,  FB&T has
continued to focus on expanding its commercial and financial and commercial real
estate banking activities through internal growth and mergers and acquisitions.
         Investment securities averaged $99.8 million and $111.3 million for the
six  months  ended June 30,  2000 and 1999,  respectively,  and $106.8  million,
$171.6 million and $138.2  million for the years ended  December 31, 1999,  1998
and 1997,  respectively.  The average balance of investment securities decreased
by $7.0 million for the six months ended June 30, 2000 and by $64.8  million for
the year ended December 31, 1999. These decreases are primarily  attributable to
the  liquidation  of  investment  securities  necessary to provide an additional
source of funds for FB&T's loan growth.  The average  investment  securities for
1998  increased  $33.4  million from 1997 as excess funds  acquired from several
branch purchases were invested until needed for future loan growth.
         Deposits are the primary  funding source for FB&T and are acquired from
a  broad  base  of  local  markets,  including  both  individual  and  corporate

<PAGE>

customers.  Deposits  averaged  $836.7  million  and $661.7  million for the six
months ended June 30, 2000 and 1999,  respectively,  and $708.0 million,  $625.3
million and $466.4 million for the years ended December 31, 1999, 1998 and 1997,
respectively.  The  increases  are  primarily  attributable  to the  mergers and
acquisitions   completed  during  the  respective  periods.  A  summary  of  the
composition of deposits is presented under "--Deposits."
         Stockholder's  equity averaged $103.4 million and $75.0 million for the
six months ended June 30, 2000 and 1999, respectively,  and $86.1 million, $60.9
million and $51.3 million for the years ended December 31, 1999,  1998 and 1997,
respectively.  The increase for 2000 is primarily  attributable to the merger of
Century Bank in late 1999,  which  increased  capital  surplus by $21.5  million
reflecting the merger of entities under common  control,  and net income of $6.8
million offset by a $226,000 reduction in accumulated other comprehensive income
and  dividends  of $7.0  million paid to First Banks during the six months ended
June 30, 2000. The increase for 1999 is primarily  attributable to net income of
$7.7 million and the merger of Century Bank.  The increase was partially  offset
by a $1.7 million reduction in accumulated other comprehensive  income resulting
from the change in unrealized gains and losses on available-for-sale  investment
securities,  and  dividends  of $4.0 million paid to First Banks during the year
ended December 31, 1999. The increase for 1998 was primarily attributable to net
income of $4.9  million  and the  merger of  Republic  Bank.  The  increase  was
partially  offset by  dividends  of $4.0  million paid to First Banks during the
year ended December 31, 1998.
         The following tables set forth certain  information  relating to FB&T's
average   balance   sheets,   and   reflects   the  average   yield   earned  on
interest-bearing  assets, the average cost of  interest-bearing  liabilities and
the resulting net interest income for the periods indicated.
<TABLE>
<CAPTION>

                                                                    Six months ended June 30,
                                           --------------------------------------------------------------------------
                                                           2000                                   1999
                                           ---------------------------------       ----------------------------------
                                                         Interest                                   Interest
                                             Average      income/    Yield/          Average         income/   Yield/
                                             balance      expense     rate           balance         expense    rate
                                             -------      -------     ----           -------         -------    ----
                                                                  (dollars expressed in thousands)
        ASSETS
        ------

Interest-earning assets:
<S>                                       <C>              <C>          <C>        <C>                <C>        <C>
   Loans (1) (2) (3) (4)................  $  758,247       35,236       9.35%      $   578,368        24,934     8.69%
   Investment securities (3) ...........      99,794        3,175       6.40           111,297         3,289     5.96
   Federal funds sold and other.........      30,046          894       5.98             5,595           132     4.76
                                          ----------   ----------                  -----------     ---------
     Total interest-earning
       assets...........................     888,087       39,305       8.90           695,260        28,355     8.22
                                                       ----------                                  ---------
Nonearning assets.......................      81,029                                    66,568
                                          ----------                               -----------
     Total assets....................... $   969,116                               $   761,828
                                         ===========                               ===========

    LIABILITIES AND
  STOCKHOLDER'S EQUITY
  --------------------

Interest-bearing liabilities:
   Interest-bearing demand
     deposits...........................  $   68,734          500       1.46%      $    42,509           271     1.29%
   Savings deposits.....................     278,778        6,208       4.48           225,023         4,431     3.97
   Time deposits of $100
     or more............................      35,144          824       4.72            60,036         1,540     5.17
   Other time deposits..................     283,490        7,811       5.54           207,542         5,352     5.20
                                          ----------   ----------                  -----------     ---------
    Total interest-bearing
       deposits .......................      666,146       15,343       4.63           535,110        11,594     4.37
   Short-term borrowings...............       19,663          520       5.32            17,231           395     4.62
                                          ----------   ----------                  -----------     ---------
    Total interest-bearing
       liabilities.....................      685,809       15,863       4.65           552,341        11,989     4.38
                                                       ----------                                  ---------
Noninterest-bearing liabilities:
   Demand deposits......................     170,556                                   126,585
   Other liabilities....................       9,367                                     7,888
                                          ----------                               -----------
     Total liabilities..................     865,732                                   686,814
Stockholder's equity....................     103,384                                    75,014
                                          ----------                               -----------
     Total liabilities and
       stockholder's equity............   $  969,116                               $   761,828
                                          ==========                               ===========
Net interest income.....................                   23,442                                     16,366
                                                       ==========                                  =========
Interest rate spread....................                                4.25                                     3.84
Net interest margin.....................                                5.31                                     4.75
</TABLE>

------------------------
(1)     For purposes of these computations, nonaccrual loans are included in the
        average loan amounts.
(2)     Interest income on loans includes loan fees.
(3)     FB&T has no tax-exempt income.
(4)     Includes the effects of interest rate exchange agreements.


<PAGE>
<TABLE>
<CAPTION>




                                                                 Years ended December 31,
                                           1999                             1998                          1997
                               ----------------------------    -----------------------------   --------------------------
                                         Interest                         Interest                       Interest
                               Average    income/   Yield/      Average    income/   Yield/    Average    income/  Yield/
                               balance    expense    rate       balance    expense    rate     balance    expense   rate
                               -------    -------    ----       -------    -------    ----     -------    -------   ----
                                                              (dollars expressed in thousands)
        ASSETS
        ------

Interest-earning assets:
<S>                           <C>           <C>       <C>      <C>           <C>      <C>    <C>          <C>       <C>
   Loans (1) (2) (3) (4)....  $  635,793    56,531    8.89%    $  469,744    43,252   9.21%  $ 326,573    31,699    9.71%
   Investment
      securities (3)........     106,774     6,443    6.03        171,622    10,391   6.05     138,189     8,360    6.05
Federal funds sold
      and other.............      15,753       791    5.02         15,191       782   5.15      47,552     2,587    5.44
                              ----------   -------             ----------   -------          ---------   -------
   Total interest-earning
      assets................     758,320    63,765    8.41        656,557    54,425   8.29     512,314    42,646    8.32
                                           -------                          -------                      -------
Nonearning assets...........      72,056                           52,675                       22,701
                              ----------                       ----------                    ---------
   Total assets ............  $  830,376                       $  709,232                     $535,015
                              ==========                       ==========                    =========

    LIABILITIES AND
 STOCKHOLDER'S EQUITY
 --------------------

Interest-bearing liabilities:
   Interest-bearing demand
     deposits ..............  $   52,339       885    1.69%    $   33,382       447   1.34%   $ 23,027       327    1.42%
   Savings deposits.........     222,097     8,781    3.95        197,010     8,810   4.47      97,801     4,005    4.10
   Time deposits of $100
     or more ...............      54,756     2,770    5.06         65,324     3,796   5.81      54,116     3,090    5.71
   Other time deposits......     232,361    11,923    5.13        220,779    12,234   5.54     215,546    12,474    5.79
                              ----------  --------             ----------  --------          ---------   -------
   Total interest-bearing
     deposits ..............     561,553    24,359    4.34        516,495    25,287   4.90     390,490    19,896    5.10
   Short-term borrowings....      27,194     1,349    4.96         16,704       799   4.78      11,697       509    4.35
                              ----------  --------             ----------  --------          ---------   -------
   Total interest-bearing
     liabilities............     588,747    25,708    4.37        533,199    26,086   4.89     402,187    20,405    5.07
                                          --------                         --------                      -------
Noninterest-bearing
  liabilities:
   Demand deposits..........     146,464                          108,827                       75,949
   Other liabilities........       9,101                            6,341                        5,541
                              ----------                       ----------                    ---------
   Total liabilities........     744,312                          648,367                      483,677
Stockholder's equity........      86,064                           60,865                       51,338
                              ----------                       ----------                    ---------
   Total liabilities
     and stockholder's
     equity.................  $  830,376                       $  709,232                    $ 535,015
                              ==========                       ==========                    =========
Net interest income.........                38,057                           28,339                       22,241
                                          ========                         ========                      =======
Interest rate spread........                          4.04                            3.40                          3.25
Net interest margin.........                          5.02                            4.32                          4.34

</TABLE>


<PAGE>


         The  following  table  indicates  the  changes in  interest  income and
interest expense which are attributable to changes in average volume and changes
in average rates,  in comparison with the preceding year. The change in interest
due to the combined  rate/volume  variance has been allocated to rate and volume
changes in proportion to the dollar amounts of the change in each.
<TABLE>
<CAPTION>

                                                    Increase (decrease) attributable to change in:
                                     ---------------------------------------------------------------------------------
                                       June 30, 2000 compared  December 31, 1999  compared  December 31, 1998 ompared
                                          to June 30, 1999         to December 31, 1998       to December  31, 1997
                                     ------------------------  ---------------------------  --------------------------
                                                          Net                          Net                         Net
                                     Volume     Rate    Change     Volume   Rate     Change    Volume    Rate    Change
                                     ------     ----    ------     ------   ----     ------    ------    ----    ------
                                                           (dollars expressed in thousands)

Earning assets:
<S>                                 <C>         <C>     <C>        <C>      <C>     <C>        <C>      <C>       <C>
   Loans (1) (2) (3) (4).........   $ 8,280     2,022   10,302     14,828   (1,549) 13,279     13,261   (1,708)   11,553
   Investment securities (3).....      (638)      524     (114)    (3,914)     (34) (3,948)     2,031       --     2,031
   Federal funds sold and other..       720        42      762         29      (20)      9     (1,674)    (131)   (1,805)
                                    -------  --------  -------    -------  -------  ------     ------   ------  --------
         Total interest income...     8,362     2,588   10,950     10,943   (1,603)  9,340     13,618   (1,839)   11,779
                                    -------  --------  -------    -------  -------  ------     ------   ------  --------
Interest-bearing liabilities:
   Interest-bearing demand
     deposits....................       189        40      229        300      138     438        139      (19)      120
   Savings deposits..............     1,156       621    1,777      1,056   (1,085)    (29)     4,412      393     4,805
   Time deposits of $100 or more.      (592)     (124)    (716)      (571)    (455) (1,026)       651       55       706
   Other time deposits...........     2,086       373    2,459        622     (933)   (311)       302     (542)     (240)
   Short-term borrowings.........        60        65      125        519       31     550        236       54       290
                                    -------  --------  -------    -------  -------  ------     ------   ------  --------
         Total interest expense..     2,899       975    3,874      1,926   (2,304)   (378)     5,740      (59)    5,681
                                    -------  --------  -------    -------  -------  ------     ------   ------  --------
         Net interest income.....   $ 5,463     1,613    7,076      9,017      701   9,718      7,878   (1,780)    6,098
                                    =======  ========  =======    =======  =======  ======     ======   ======  ========
</TABLE>

------------------------
(1) For  purposes  of these computations,  nonaccrual  loans are included in the
    average loan amounts.
(2) Interest income on loans includes loan fees.
(3) FB&T has no tax-exempt income.
(4) Includes the effect of interest rate exchange agreements.

Net Interest Income

         The primary  source of FB&T's income is net interest  income,  which is
the difference  between the interest earned on its  interest-earning  assets and
the interest paid on its interest-bearing liabilities.
         For the six months ended June 30, 2000,  net interest  income was $23.4
million,  or 5.31% of  average  interest-earning  assets,  compared  with  $16.4
million,  or 4.75% of average  interest-earning  assets for the six months ended
June 30, 1999, respectively.  For the year ended December 31, 1999, net interest
income was $38.1 million, or 5.02% of average  interest-earning assets, compared
with $28.3  million,  or 4.32% of  average  interest-earning  assets,  and $22.2
million,  or 4.34% of  average  interest-earning  assets,  for the  years  ended
December 31, 1998 and 1997,  respectively.  The improved net interest  income is
primarily  attributable  to the  net  interest-earning  assets  provided  by the
aforementioned  mergers,  internal loan growth and an improved earning asset and
funding  mix.  Higher  yielding  average  loan  balances as a percent of earning
assets were 85.4% for the six months  ended June 30, 2000 and 83.8% during 1999,
as  compared  to 71.5% and 63.7% for 1998 and 1997,  respectively.  The  overall
funding mix  improved as  non-interest  bearing  demand  deposits and lower cost
interest-bearing demand and savings deposits comprised a larger portion of total
deposits in 2000 and 1999 versus 1998 and 1997.  The  improved  interest-bearing
deposit mix is demonstrated in the cost of  interest-bearing  liabilities  which
was 4.65% for the six months ended June 30, 2000 and 4.37% for 1999 versus 4.89%
and 5.07% for 1998 and 1997, respectively.



<PAGE>


Interest Rate Risk Management

         For financial institutions,  the maintenance of a satisfactory level of
net interest income is a primary factor in achieving  acceptable  income levels.
However,  the maturity and repricing  characteristics  of the institution's loan
and investment portfolios,  relative to those within its deposit structure,  may
differ significantly.  These characteristics are influenced by the nature of the
loan and deposit markets within which such institution  operates, as well as its
objectives for business  development  within those markets at any point in time.
In addition,  the ability of borrowers to repay loans and depositors to withdraw
funds prior to stated maturity dates introduces divergent option characteristics
which operate  primarily as interest  rates change.  These factors cause various
elements of the institution's balance sheet to react in different manners and at
different  times  relative  to changes in  interest  rates,  thereby  leading to
increases  or decreases in net  interest  income over time.  Depending  upon the
nature and velocity of interest rate  movements and their effect on the specific
components  of the  institution's  balance  sheet,  the effects on net  interest
income can be substantial. Consequently, a fundamental requirement in managing a
financial institution is establishing effective control over the exposure of the
institution to changes in interest rates.
         FB&T  manages  its  interest  rate risk by:  (1)  maintaining  an Asset
Liability Committee ("ALCO")  responsible to FB&T's Board of Directors to review
the overall interest rate risk management  activity and approve actions taken to
reduce risk; (2) maintaining an effective  simulation  model to determine FB&T's
exposure to changes in interest rates; (3)  coordinating the lending,  investing
and  deposit-generating  functions to control the  assumption  of interest  rate
risk;  and (4) employing  various  off-balance-sheet  financial  instruments  to
offset inherent interest rate risk when it becomes  excessive.  The objective of
these  procedures is to limit the adverse impact which changes in interest rates
may have on net interest income.
         The ALCO has overall  responsibility  for the  effective  management of
interest rate risk and the approval of policy guidelines.  The ALCO includes the
Chairman,  President  and Chief  Executive  Officer,  the senior  executives  of
investments,  credit, banking support and finance, and certain other officers of
First Banks. The ALCO is supported by the Asset Liability Management Group which
monitors  interest  rate  risk,  prepares  analyses  for  review by the ALCO and
implements  actions  which  are  either  specifically  directed  by the  ALCO or
established by policy guidelines.
         The objective and primary focus of interest  sensitivity  management is
to  optimize   earnings   results,   while  managing,   within  internal  policy
constraints,  interest rate risk. FB&T's policy on rate sensitivity is to manage
exposure  to  potential  risks  associated  with  changing   interest  rates  by
maintaining a balance  sheet posture in which annual net interest  income is not
significantly  impacted by  reasonably  possible  near-term  changes in interest
rates.  To measure the effect of interest rate changes,  FB&T calculates its net
income over two  one-year  horizons on a pro forma basis.  The analysis  assumes
various  scenarios for increases and decreases in interest rates  including both
instantaneous  and gradual and  parallel  and  non-parallel  shifts in the yield
curve,  in varying  amounts.  For  purposes of arriving at  reasonably  possible
near-term  changes in interest  rates,  FB&T includes  scenarios based on actual
changes  in  interest  rates,  which  have  occurred  over  a  two-year  period,
simulating both a declining and rising  interest rate scenario.  Consistent with
the table presented  below,  which indicates FB&T is  "asset-sensitive,"  FB&T's
simulation  model  indicates a loss of  projected  net  interest  income  should
interest rates decline. While a decline in interest rates of less than 100 basis
points has a minimal impact on the earnings of FB&T, a decline in interest rates
of  100  basis  points   indicates  a  projected   pre-tax  loss  equivalent  to
approximately  7.1% of net interest  income based on assets and  liabilities  at
December 31, 1999.
         FB&T utilizes  off-balance-sheet  derivative  financial  instruments to
assist  in the  management  of  interest  rate  sensitivity  and to  modify  the
repricing,  maturity and option  characteristics of on-balance-sheet  assets and
liabilities.  The use of  such  derivative  financial  instruments  is  strictly
limited to reducing the interest  rate  exposure of FB&T.  Derivative  financial
instruments  held by FB&T  for  purposes  of  managing  interest  rate  risk are
summarized as follows:
<TABLE>
<CAPTION>
                                                 June 30, 2000        December 31, 1999          December 31, 1998
                                             -------------------     -------------------       -------------------
                                              Notional    Credit     Notional    Credit        Notional     Credit
                                               amount     amount      amount    exposure        amount     exposure
                                               ------     ------      ------    --------        ------     --------
                                                                (dollars expressed in thousands)

Interest rate swap agreements - pay
<S>                                          <C>            <C>       <C>            <C>         <C>            <C>
   adjustable rate, receive fixed rate.....  $ 115,000      509       115,000        479         75,000         521
Interest rate swap agreements - pay
   adjustable rate, receive adjustable rate         --       --        75,000         --             --          --
                                             =========    =====      ========       ====        =======       =====
</TABLE>
         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
FB&T's credit exposure through its use of derivative financial instruments.  The
amounts and the other terms of the  derivatives  are  determined by reference to
the notional amounts and the other terms of the derivatives. The credit exposure

<PAGE>

represents the accounting loss FB&T would incur in the event the  counterparties
failed completely to perform according to the terms of the derivative  financial
instruments and the collateral was of no value.
         During  1998,  FB&T  entered  into  $40.0  million  notional  amount of
interest   rate  swap   agreements   to   effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time.  These swap agreements  initially
provided for FB&T to receive a fixed rate of interest and pay an adjustable rate
of interest  equivalent to the 90-day London Interbank Offering Rate (LIBOR). In
March  2000,  the  terms of the swap  agreements  were  modified  such that FB&T
currently pays an adjustable  rate of interest  equivalent to the daily weighted
average  prime  lending rate minus  2.705%.  The terms of these swap  agreements
provide for FB&T to pay quarterly and receive payment  semiannually.  The amount
receivable by FB&T under these swap agreements was $598,000 at June 30, 2000 and
December 31, 1999, and $602,000 at December 31, 1998. The amount payable by FB&T
under these swap  agreements was $83,000,  $109,000 and $81,000 at June 30, 2000
and December 31, 1999 and 1998, respectively.
         During May 1999,  FB&T entered into $75.0  million  notional  amount of
interest rate swap agreements with the objective of stabilizing the net interest
margin during the six-month period  surrounding the Year 2000 transition.  These
swap  agreements  provided  for FB&T to receive an  adjustable  rate of interest
equivalent to the daily weighted average 30-day LIBOR and pay an adjustable rate
of interest  equivalent to the daily  weighted  average prime lending rate minus
2.665%.  The terms of these  swap  agreements,  which had an  effective  date of
October 1, 1999 and a maturity date of March 31, 2000,  provided for FB&T to pay
and receive  interest on a monthly basis. In January 2000, FB&T determined these
swap agreements were no longer necessary based upon the results of the Year 2000
transition and, as such, FB&T terminated these agreements resulting in a cost of
$23,000.
         During  September 1999, FB&T entered into $75.0 million notional amount
of  interest  rate  swap  agreements  to  effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time. These swap agreements provide for
FB&T to receive a fixed rate of interest and pay an adjustable  rate of interest
equivalent to the weighted  average prime lending rate minus 2.70%. The terms of
these  swap  agreements  provide  for  FB&T to pay  and  receive  interest  on a
quarterly basis.  The amount  receivable by FB&T under these swap agreements was
$51,000 at June 30, 2000 and December 31, 1999,  and the amount  payable by FB&T
under  these swap  agreements  was  $57,000  and  $61,000  at June 30,  2000 and
December 31, 1999, respectively.
         During the six months  ended June 30, 2000,  the net  interest  expense
realized on the interest rate swap agreements was $280,000. During 1999, the net
interest income  realized on the interest rate swap  agreements was $68,000,  in
comparison to net interest expense of $36,000 realized on the interest rate swap
agreements in 1998.
         The maturity dates, notional amounts,  interest rates paid and received
and fair value of interest rate swap  agreements  outstanding as of December 31,
1999 and 1998 were as follows:
<TABLE>
<CAPTION>

                                                          Notional     Interest rate     Interest rate   Fair value
                         Maturity date                     amount          paid            received      gain (loss)
                         -------------                    --------      -----------     -------------    -----------
                                                                      (dollars expressed in thousands)

         June 30, 2000:
<S>                                                     <C>                 <C>               <C>              <C>
             September 27, 2001.......................  $  75,000           6.80              6.14             (869)
             September 18, 2002.......................     40,000           6.80              5.33           (1,540)
                                                        ---------                                          --------
                                                        $ 115,000           6.80              5.86         $ (2,409)
                                                        =========         ======            ======         ========

         December 31, 1999:
             March 31, 2000...........................  $  75,000             5.84%            6.45%       $     19
             September 27, 2001.......................     75,000           5.80              6.14             (685)
             September 18, 2002.......................     40,000           6.14              5.33           (1,543)
                                                        ---------                                          --------
                                                        $ 190,000           5.88              6.09         $ (2,209)
                                                        =========         ======            ======         ========

         December 31, 1998:
             September 18, 2002.......................     40,000           5.23%             5.33%        $    123
                                                        =========           ====              ====         ========
</TABLE>
<PAGE>

          As  more  fully  described  in  Note 1 to the  accompanying  financial
statements,  in the  event  of  early  termination  of the  interest  rate  swap
agreements,  the net proceeds  received or paid are deferred and amortized  over
the shorter of the remaining contract life or the maturity of the related asset.
If, however,  the amount of the underlying asset is repaid,  then the fair value
gains or losses on the interest rate swap agreements are recognized  immediately
in the statements of income.
         In  addition  to  the  simulation   model  employed  by  FB&T,  a  more
traditional  interest  rate  sensitivity  position is prepared  and  reviewed in
conjunction  with the  results of the  simulation  model.  The  following  table
presents  the  projected  maturities  and  periods to  repricing  of FB&T's rate
sensitive  assets and  liabilities as of December 31, 1999,  adjusted to account
for anticipated prepayments:
<TABLE>
<CAPTION>
                                                                   Over       Over
                                                                   three       six        Over
                                                        Three     through    through       one       Over
                                                       months       six      twelve      through     five
                                                       or less    months     months    five years    years      Total
                                                       -------    ------     ------    ----------    -----      -----
                                                                    (dollars expressed in thousands)

Interest-earning assets:
<S>                                                  <C>           <C>        <C>        <C>        <C>       <C>
   Loans (1).......................................  $ 527,146     51,747     88,773     65,888     3,274     736,828
   Investment securities...........................      9,210      4,930     36,466     35,896    17,135     103,636
   Federal funds sold and other....................     28,193        250         --        100        --      28,543
                                                     ---------  ---------  ---------  ---------  --------   ---------
     Total interest-earning assets.................    564,549     56,927    125,238    101,884    20,409     869,007
   Effect of interest rate swap agreements.........   (115,000)        --         --    115,000        --          --
                                                     ---------  ---------  ---------  ---------  --------   ---------
     Total interest-earning assets after the effect
       of interest rate swap agreements............  $ 449,549     56,927    125,238    216,884    20,409     869,007
                                                     =========  =========  =========  =========  ========   =========
Interest-bearing liabilities:
   Interest-bearing demand accounts................  $  26,708     16,603     10,828      7,940    10,106      72,185
   Money market demand accounts....................    103,562         --         --         --        --     103,562
   Savings accounts................................     21,470     17,681     15,155     21,470    50,518     126,294
   Time deposits...................................    123,688     71,489     90,471     44,263        26     329,938
   Other borrowed funds............................     29,073         --         --        544        --      29,617
                                                     ---------  ---------  ---------  ---------  --------   ---------
     Total interest-bearing liabilities............  $ 304,501    105,773    116,454     74,218    60,650     661,596
                                                     =========  =========  =========  =========  ========   =========
Interest-sensitivity gap:
   Periodic........................................  $ 145,048    (48,846)     8,784    142,666   (40,241)    207,411
                                                                                                            =========
   Cumulative......................................    145,048     96,202    104,986    247,652   207,411
                                                     =========  =========  =========  =========  ========
Ratio of interest-sensitive assets
   to interest-sensitive liabilities:
     Periodic......................................       1.48       0.54       1.08       2.92      0.34        1.31
                                                                                                            =========
     Cumulative....................................       1.48       1.23       1.20       1.41      1.31
                                                     =========  =========  =========  =========  ========
</TABLE>

----------------------
(1) Loans are presented net of unearned discount.

         Management made certain assumptions in preparing the table above. These
assumptions  included:  (a) Loans will repay at projected  repayment speeds; (b)
mortgage-backed  securities,  included in investment  securities,  will repay at
projected  repayment speeds;  (c)  interest-bearing  demand accounts and savings
accounts are interest-sensitive at rates ranging from 11% to 37% and 12% to 40%,
respectively,  of the remaining balance for each period presented; and (d) fixed
maturity  deposits  will not be  withdrawn  prior  to  maturity.  A  significant
variance  in  actual  results  from  one or  more  of  these  assumptions  could
materially affect the results reflected in the table.
         At December  31, 1999 and 1998,  FB&T's  asset-sensitive  position on a
cumulative  basis through the twelve-month  time horizon was $105.0 million,  or
11.1%  of  total  assets,   and  $91.9  million,   or  11.6%  of  total  assets,
respectively. The asset-sensitive position is attributable to the composition of
the loan and investment security portfolios as compared to the deposit base. The
increase  for  1999  is  primarily  attributable  to  the  overall  increase  in
interest-earning assets relative to the increase in interest-bearing liabilities
as further  discussed  under  "--Financial  Condition and Average  Balances" and
"--Net Interest Income."
         The interest-sensitivity position is one of several measurements of the
impact of interest  rate  changes on net  interest  income.  Its  usefulness  in
assessing the effect of potential changes in net interest income varies with the
constant  change in the composition of FB&T's assets and liabilities and changes
in interest rates. For this reason, FB&T places greater emphasis on a simulation
model for monitoring its interest rate risk exposure.



<PAGE>


Comparison  of  Results of Operations for the Six Months Ended June 30, 2000 and
1999

         Net  Income.  Net  income  was $6.8  million,  or $1.44  per share on a
diluted basis, for the six months ended June 30, 2000, compared to $3.1 million,
or $0.67 per share on a diluted basis,  for the  comparable  period in 1999. The
earnings  progress  was  primarily  driven  by  increased  net  interest  income
generated from the merger of Century Bank, completed in December 1999, increased
yields on earning assets, internal loan growth and increased noninterest income.
As more fully discussed under  "--Financial  Condition and Average Balances" and
"--Net Interest  Income," net interest income increased by $7.1 million to $23.4
million,  or 5.31% of average  interest-earning  assets,  from $16.4 million, or
4.75% of average  interest-earnings  assets,  for the six months  ended June 30,
2000 and 1999, respectively.
      The  improvement  in net income was  partially  offset by an  increase  in
operating  expenses of $2.3 million to $14.5  million from $12.1 million for the
six months ended June 30, 2000 and 1999,  respectively.  The increased operating
expenses  reflect the operating  expenses of Century Bank and Brentwood  Bank of
California subsequent to their acquisition and merger dates,  increased salaries
and employee benefits, increased data processing fees and increased amortization
of  intangibles  associated  with the purchase of assets and the  assumption  of
liabilities.

         Provision  for Loan Losses.  The provision for loan losses was $740,000
and $950,000 for the six months ended June 30, 2000 and 1999, respectively.  The
decrease in the provision for loan losses is primarily  attributable to improved
asset quality as determined by management's  review and evaluation of the credit
quality  of the  loans in the  portfolio,  and  management's  assessment  of the
adequacy of the allowance  for loan losses.  Nonperforming  assets  decreased by
$4.6 million to $8.6 million at June 30, 2000 from $13.2 million at December 31,
1999, resulting in a reduced ratio of nonperforming loans to loans from 1.75% at
December 31, 1999 to 1.05% at June 30, 2000. See "--Loans and Allowance for Loan
Losses" for a further  discussion of FB&T's policies and practices of monitoring
and maintaining the allowance for loan losses.
         FB&T's  loan loss  experience  further  supported  the  decrease in the
provision  for loan losses.  For the six months  ended June 30,  2000,  net loan
recoveries were $668,000,  in comparison to net loan charge-offs of $1.8 for the
six months  ended June 30,  1999.  The overall  improvement  in FB&T's loan loss
experience is primarily  attributable  to improved asset quality  reflected in a
decrease in the amount of loans requiring charge-off  accompanied by an increase
in the collection of previously  charged-off  loans.  The acquisition of Century
Bank provided $1.5 million in additional allowance for loan losses at its merger
date.

         Noninterest   Income  and  Expense.   The  following  table  summarizes
noninterest  income and  noninterest  expense for the six months  ended June 30,
2000 and 1999:
<TABLE>
<CAPTION>
                                                                                        Increase (decrease)
                                                                                        -------------------
                                                               2000        1999         Amount       Percent
                                                               ----        ----         ------       -------
                                                                     (dollars expressed in thousands)

   Noninterest income:
       Service charges on deposit accounts
<S>                                                          <C>            <C>             <C>        <C>
         and customer service fees........................   $  1,695       1,411           284        20.13%
       Gains on sales of securities, net..................        556         311           245        78.78
       Other income.......................................        786         546           240        43.96
                                                             --------     -------      --------
           Total noninterest income.......................   $  3,037       2,268           769        33.91
                                                             ========     =======      ========     ========

   Noninterest expense:
       Salaries and employee benefits ....................   $  5,675       4,599         1,076        23.40%
       Occupancy, net of rental income ...................      2,287       1,812           475        26.21
       Furniture and equipment ...........................        877         724           153        21.13
       Advertising and business development...............        220         130            90        69.23
       Postage, printing and supplies.....................        366         257           109        42.41
       Data processing fees...............................      1,406       1,172           234        19.97
       Legal, examination and professional fees...........      1,297       1,007           290        28.80
       Communications.....................................        224         227            (3)       (1.32)
       Gain on sales of other real estate,
           net of expenses................................       (122)        (86)          (36)       41.86
       Amortization of intangibles associated
         with the purchase of assets and
         the assumption of liabilities....................        696         525           171        32.57
       Other..............................................      1,528       1,762          (234)      (13.28)
                                                             --------     -------      --------
           Total noninterest expense......................   $ 14,454      12,129         2,325        19.17
                                                             ========     =======      ========     ========

</TABLE>


<PAGE>


         Noninterest  Income.  Noninterest  income was $3.0  million for the six
months ended June 30, 2000,  compared to $2.3 million for the comparable  period
in 1999.  Noninterest  income  consists  primarily of service charges on deposit
accounts, customer service fees and other income.
         Service charges on deposit accounts and customer service fees increased
to $1.7 million for the six months  ended June 30,  2000,  from $1.4 million for
the comparable  period in 1999. The increase in service charges  corresponds to:
(a) the increase in deposit balances provided by internal growth; (b) the merger
of  Century  Bank and the  acquisition  of  Brentwood  Bank of  California:  (c)
increased fee income  resulting from revisions of customer  service charge rates
effective  April 1, 1999 and  enhanced  control  of fee  waivers;  and,  (d) the
additional  services  available and utilized by FB&T's  expanding base of retail
and corporate customers.
         Other income was 786,000 and $546,000 for the six months ended June 30,
2000 and 1999,  respectively.  The largest  single  driver of this  variance was
income from bank-owned life insurance,  which increased  $52,000.  The remaining
increase was due to smaller, various sources of miscellaneous income.
         Noninterest income for the six months ended June 30, 2000 and 1999 also
included  $556,000  and  $311,000,  respectively,  of  net  gains  on  sales  of
investment  securities.  The net gains in 2000  resulted  from  sales of certain
investment  securities  held by Century  Bank that did not meet  FB&T's  overall
investment  objectives,  whereas  the net gains in 1999  resulted  from sales of
certain investment securities to facilitate the funding of FB&T's loan growth.

         Noninterest Expense.  Noninterest expense was $14.5 million for the six
months ended June 30, 2000,  compared to $12.1 million for the comparable period
in 1999. The increase is reflective of: (a) the noninterest  expenses of Century
Bank and Brentwood Bank of California,  including certain nonrecurring expenses;
(b) increased data  processing  fees; (c) increased  amortization of intangibles
related to the purchase of assets and the  assumption of  liabilities;  and, (d)
FB&T's  continuing  expansion  of its  corporate  lending,  retail  banking  and
specialized  services  development  staff,  including the necessary  operational
support, associated with the expansion of its product and service offerings.
         Salaries  and  employee  benefits  increased  by $1.1  million  to $5.7
million  from $4.6  million  for the six months  ended  June 30,  2000 and 1999,
respectively.  The increase is attributable to the merger of Century Bank and is
also reflective of the competitive environment in the employment market that has
resulted in a higher  demand for limited  resources,  thus  escalating  industry
salary and employee  benefit  costs  associated  with  employing  and  retaining
qualified personnel.
         Occupancy,  net of rental income,  and furniture and equipment  expense
was $2.3  million  and  $877,000  for the six  months  ended June 30,  2000,  in
comparison  to $1.8  million and  $724,000  for the  comparable  period in 1999,
respectively.  The increase is primarily  attributable to the additional  branch
facilities  associated  with Century Bank and Brentwood Bank of California,  the
relocation of certain  branches and increased  depreciation  expense  associated
with  numerous  capital   expenditures  made  throughout  1999,   including  the
implementation of FB&T's new teller system.
         Data  processing  fees were $1.4  million and $1.2  million for the six
months  ended  June 30,  2000 and  1999,  respectively,  and were  paid to First
Services L.P., an affiliate of First Banks.  As more fully  described in Note 11
to the  accompanying  financial  statements,  First Services L.P.  provides data
processing and various  related  services to FB&T. The increased data processing
fees are attributable to growth and technological  advancements  consistent with
FB&T's product and service  offerings and upgrades to  technological  equipment,
networks and communication channels.
         Intangibles  associated  with the purchase of assets and the assumption
of liabilities are amortized to expense on a straight-line  basis generally over
15 years. The increase for the six months ended June 30, 2000 is attributable to
the  amortization  of the cost in  excess  of the fair  value of the net  assets
acquired of Century  Bank,  which was acquired by First Banks in August 1999 and
merged into FB&T in December 1999,  and Brentwood Bank of California,  which was
acquired by FB&T in September 1999.

Comparison  of  Results  of Operations for the Years Ended December 31, 1999 and
1998

         Net  Income.  Net  income  was $7.7  million,  or $1.63  per share on a
diluted basis,  for the year ended December 31, 1999,  compared to $4.9 million,
or $1.05 per share on a diluted basis, for 1998. The improved  operating results
for 1999 are primarily  attributable to increased net interest income  generated
from the acquisitions  and mergers of Century Bank,  completed in December 1999,
Brentwood  Bank of California,  completed in September  1999, and Republic Bank,
completed in September 1998,  increased yields on earning assets,  internal loan
growth  and  increased   noninterest  income.  As  more  fully  discussed  under
"--Financial  Condition and Average  Balances" and "--Net Interest  Income," net
interest income increased by $9.8 million to $38.1 million,  or 5.02% of average
interest-earning   assets,   from   $28.3   million,   or   4.32%   of   average
interest-earnings  assets,  for the  years  ended  December  31,  1999 and 1998,
respectively.
      The  improvement  in net  income  was  partially  offset  by an  increased
provision  for loan  losses and  increased  operating  expenses.  The  increased
operating  expenses primarily resulted from: (a) increased salaries and employee
benefits;  (b) increased data  processing  fees;  (c) the operating  expenses of

<PAGE>

Century Bank, Brentwood Bank of California and Republic Bank subsequent to their
respective  acquisition and merger dates;  and, (d)  amortization of intangibles
associated  with the purchase of assets and the  assumption of  liabilities.  As
more fully discussed below, the overall increase in these operating expenses was
partially  offset  by a  reduction  in  advertising  and  business  development,
postage, printing and supplies, and communications expenses.

         Provision  for Loan  Losses.  The  provision  for loan  losses was $3.8
million  and  $850,000  for  the  years  ended   December  31,  1999  and  1998,
respectively.  The  increase  in the  provision  for loan  losses  is  primarily
attributable  to the  continued  growth  and  changing  composition  of the loan
portfolio combined with an increase in loans  charged-off.  Net loan charge-offs
were $2.6 million for the year ended  December 31, 1999,  in  comparison  to net
loan  recoveries of $476,000 for the year ended  December 31, 1998. The increase
in net loan  charge-offs  is reflective of overall  growth in the loan portfolio
and the charge-off of certain loans obtained through the aforementioned  mergers
and  acquisitions.  The mergers of Century Bank and Republic  Bank provided $1.5
million and $2.3 million,  respectively, in additional allowance for loan losses
at their respective acquisition and merger dates. See "--Loans and Allowance for
Loan  Losses" for a further  discussion  of FB&T's  policies  and  practices  of
monitoring and maintaining the allowance for loan losses.

         Noninterest   Income  and  Expense.   The  following  table  summarizes
noninterest income and noninterest expense for the years ended December 31, 1999
and 1998:
<TABLE>
<CAPTION>
                                                                                        Increase (decrease)
                                                                                        -------------------
                                                               1999        1998         Amount       Percent
                                                               ----        ----         ------       -------
                                                                     (dollars expressed in thousands)

   Noninterest income:
       Service charges on deposit accounts
<S>                                                          <C>            <C>             <C>       <C>
         and customer service fees........................   $  2,946       2,231           715       32.05%
       Gains on sales of securities, net..................        311         358           (47)     (13.13)
       Other income ......................................      1,028         892           136       15.25
                                                             --------     -------      --------
           Total noninterest income.......................   $  4,285       3,481           804       23.10
                                                             ========     =======      ========    ========

   Noninterest expense:
       Salaries and employee benefits ....................   $ 10,071       8,176         1,895       23.18%
       Occupancy, net of rental income ...................      4,192       3,364           828       24.61
       Furniture and equipment ...........................      1,520       1,441            79        5.48
       Advertising and business development...............        341         562          (221)     (39.32)
       Postage, printing and supplies.....................        544         643           (99)     (15.40)
       Data processing fees...............................      2,356       1,696           660       38.92
       Legal, examination and professional fees...........      2,055       2,388          (333)     (13.94)
       Communications.....................................        478         595          (117)     (19.66)
       Gain on sales of other real estate,
           net of expenses................................       (282)       (127)         (155)     122.05
       Amortization of intangibles associated
         with the purchase of assets and
         the assumption of liabilities....................      1,158         450           708      157.33
       Other..............................................      3,200       3,301          (101)       3.06
                                                             --------     -------      --------
           Total noninterest expense......................   $ 25,633      22,489         3,144       13.98
                                                             ========     =======      ========    ========
</TABLE>

         Noninterest  Income.  Noninterest  income was $4.3 million for the year
ended December 31, 1999,  compared to $3.5 million for 1998.  Noninterest income
consists primarily of service charges on deposit accounts, customer service fees
and other income.
         Service charges on deposit accounts and customer service fees increased
to $2.9 million for 1999,  from $2.2  million for 1998.  The increase in service
charges  corresponds  to: (a) the  increase  in  deposit  balances  provided  by
internal  growth;  (b), the  acquisitions  of Century  Bank,  Brentwood  Bank of
California and Republic Bank; (c) increased fee income  resulting from revisions
of customer service charge rates effective April 1, 1999 and enhanced control of
fee  waivers;  (d) the  additional  services  available  and  utilized by FB&T's
expanding base of retail and corporate customers;  and (e) increased interchange
income  associated with automated  teller machine  services and debit and credit
cards.
         Other income was $1.0 million and $892,000 for the years ended December
31, 1999 and 1998,  respectively.  The primary component of the increase relates
to the income earned on FB&T's  investment in bank-owned life  insurance,  which
increased to $533,000  from  $437,000 for the years ended  December 31, 1999 and
1998, respectively.
         Noninterest  income  for 1999  and  1998  also  included  $311,000  and
$358,000,  respectively,  of net gains on sales of  investment  securities.  The
gains resulted from sales of certain available-for-sale investment securities to
facilitate the funding of FB&T's loan growth.
<PAGE>
         Noninterest Expense. Noninterest expense was $25.6 million for the year
ended  December 31, 1999,  compared to $22.5  million for 1998.  The increase is
reflective of: (a) the  noninterest  expense of Century Bank,  Brentwood Bank of
California and Republic Bank, including certain nonrecurring expenses associated
with  those  acquisitions  and  mergers;  (b)  increased  data  processing  fees
primarily  attributable to FB&T's Year 2000 Program; (c) increased  amortization
of  intangibles  related  to the  purchase  of  assets  and  the  assumption  of
liabilities;  and, (d) FB&T's  continuing  expansion of its  corporate  lending,
retail  banking  and  specialized  services  development  staff,  including  the
necessary operational support,  associated with the expansion of its product and
service  offerings.  The overall  increase in  noninterest  expense for 1999 was
partially  offset  by a  reduction  in  advertising  and  business  development,
postage,  printing and supplies, and communications  expenses, and is consistent
with   management's   continued   efforts  to  more  effectively   manage  these
expenditures.
         Salaries  and  employee  benefits  increased  by $1.9  million to $10.1
million  from $8.2  million  for the years  ended  December  31,  1999 and 1998,
respectively.   The  increase  is  attributable   to  both  the   aforementioned
acquisitions  and mergers  and FB&T's  continued  commitment  to  expanding  its
commercial and retail  business  development  capabilities  associated  with the
expansion and delivery of its products and services.  The overall  increase also
reflects the competitive  environment in the employment market that has resulted
in a higher demand for limited  resources,  thus escalating  industry salary and
employee benefit costs.
         Data  processing  fees were $2.4  million and $1.7 million for 1999 and
1998, of which $2.3 million and $1.6 million were paid to First  Services  L.P.,
an  affiliate  of  First  Banks.  As  more  fully  described  in  Note 11 to the
accompanying financial statements,  First Services L.P. provides data processing
and various  related  services to FB&T. The increased data  processing  fees are
attributable  to growth and  technological  advancements  consistent with FB&T's
product and service offerings,  increased expenses attributable to communication
data lines  related to the expansion of the branch  infrastructure  and expenses
associated  with FB&T's Year 2000  Program.  As  discussed  under  "--Year  2000
Compatibility,"  FB&T incurred  direct expenses of $360,000 and $130,000 in 1999
and 1998, respectively, with respect to the Year 2000 project.
         Intangibles  associated  with the purchase of assets and the assumption
of liabilities are amortized to expense on a straight-line  basis generally over
15 years.  The increase for 1999 is attributable to the amortization of the cost
in  excess  of the fair  value  of the net  assets  acquired  of  Century  Bank,
Brentwood Bank of California and Republic Bank.

Comparison  of Results of Operations  for the Years Ended  December 31, 1998 and
1997

         Net  Income.  Net  income  was $4.9  million,  or $1.05  per share on a
diluted basis, for the year ended December 31, 1998, compared to $6.7 million or
$1.42 per share on a diluted  basis,  for 1997.  As  previously  discussed,  net
interest income increased by $6.1 million to $28.3 million,  or 4.32% of average
interest-earning   assets,   from   $22.2   million,   or   4.34%   of   average
interest-earnings  assets,  for the  years  ended  December  31,  1998 and 1997,
respectively.  In  addition,  the  provision  for loan  losses  declined by $1.2
million and  noninterest  income  increased by $1.3  million.  Offsetting  these
benefits to net income was an increase of $7.9 million in operating expenses and
a significant increase in the effective income tax rate from 14.2% to 41.7%. The
increased tax rate  resulted  from a $1.9 million  reduction in the deferred tax
asset valuation allowance in 1997 that did not reoccur in 1998.

         Provision  for Loan Losses.  The provision for loan losses was $850,000
and $2.0 million for the years ended  December 31, 1998 and 1997,  respectively.
Supporting  the decrease in the provision for loan losses were net recoveries of
$476,000 for 1998,  compared to $1.2 million of net  charge-offs  for 1997.  See
"--Loans  and  Allowance  for Loan  Losses" for a further  discussion  of FB&T's
policies and  practices of  monitoring  and  maintaining  the allowance for loan
losses.



<PAGE>


         Noninterest   Income  and  Expense.   The  following  table  summarizes
noninterest income and noninterest expense for the years ended December 31, 1998
and 1997:
<TABLE>
<CAPTION>
                                                                                        Increase (decrease)
                                                                                        -------------------
                                                               1998        1997         Amount       Percent
                                                               ----        ----         ------       -------
                                                                    (dollars expressed in thousands)
   Noninterest income:
       Service charges on deposit accounts
<S>                                                          <C>            <C>             <C>        <C>
         and customer service fees........................   $  2,231       1,781           450        25.27%
       Gains on sales of securities, net..................        358          --           358       100.00
       Other income ......................................        892         401           491       122.44
                                                             --------     -------       -------
           Total noninterest income.......................   $  3,481       2,182         1,299        59.53
                                                             ========     =======       =======    =========

   Noninterest expense:
       Salaries and employee benefits ....................   $  8,176       5,567         2,609        46.87%
       Occupancy, net of rental income ...................      3,364       3,045           319        10.48
       Furniture and equipment ...........................      1,441       1,023           418        40.86
       Advertising and business development...............        562         195           367       188.21
       Postage, printing and supplies.....................        643         490           153        31.22
       Data processing fees...............................      1,696         710           986       138.87
       Legal, examination and professional fees...........      2,388       1,139         1,249       109.66
       Communications.....................................        595         490           105        21.43
       Gain on sales of other real estate,
         net of expenses..................................       (127)       (404)          277       (68.56)
       Amortization of intangibles associated
         with the purchase of assets and
         the assumption of deposits.......................        450         (38)          488    (1,284.21)
       Other..............................................      3,301       2,415           886        36.69
                                                             --------     -------       -------
           Total noninterest expense......................   $ 22,489      14,632         7,857        53.70
                                                             ========     =======       =======    =========
</TABLE>

         Noninterest  Income.  Noninterest  income,  which consists primarily of
service  charges on deposit  accounts and customer  service  fees,  totaled $3.5
million  and $2.2  million  for the  years  ended  December  31,  1998 and 1997,
respectively.
         Service charges on deposit accounts and customer service fees increased
to $2.2 million for 1998,  from $1.8 million for 1997. The increase is primarily
attributable to the  acquisitions of the three Highland  Federal  Woodland Hills
and Long Beach  offices in 1997,  the Bank of America  Solvang  branch office in
March of 1998,  and  Republic  Bank in  September  of 1998,  and the increase of
commercial  and retail  banking  services  utilized by FB&T's  expanding base of
retail and corporate customers.
         Other income was $892,000 and $401,000 for the years ended December 31,
1998 and 1997, respectively.  The increase is primarily attributable to $437,000
of income earned on FB&T's  investment in bank-owned life insurance.  Due to the
timing of the original investment in late 1997, there was only $14,000 of income
in 1997 on this product.
         Noninterest  income  for 1998 also  includes  $358,000  of net gains on
sales  of   securities.   The  gains   resulted   from  the  sales  of   certain
available-for-sale securities to provide funds for FB&T's loan growth.

         Noninterest Expense. Noninterest expense was $22.5 million for the year
ended  December 31, 1998,  compared to $14.6  million for 1997.  The increase is
attributable  to the  noninterest  expense of Republic  Bank and the four branch
offices  acquired  during  this  period,  along  with the  expansion  of  FB&T's
commercial lending capabilities.
         Specifically,  salaries and employee benefits increased by $2.6 million
to $8.2  million  from $5.6  million for the years ended  December  31, 1998 and
1997, respectively. The increase is attributable to the acquisitions of Republic
Bank and the four branch  offices,  and the expansion of FB&T's  commercial  and
retail business development staff and related support personnel.
         Occupancy  expenses,  net of rental income, and furniture and equipment
expense  increased  $319,000 and  $418,000,  respectively,  over 1997 due to the
expansion of the commercial and retail network of branch facilities.
         Advertising and business development  increased by $367,000 to $562,000
from  $195,000  for 1998 and  1997,  respectively.  The  additional  costs  were
incurred to facilitate the further development of FB&T's franchise and expanding
base of products and services.
         Legal, examination and professional fees increased to $2.4 million from
$1.1 million for 1998 and 1997, respectively. As more fully described in Note 11
to the accompanying  financial statements,  legal,  examination and professional
fees include  various fees paid to related  parties  since FB&T  utilizes  First
Banks and certain of its  affiliates  in  providing  selected  services to FB&T.
FB&T's  overall asset growth and expansion of its product and service  offerings
has required  additional  service and support.  The fees paid for these services
are at least as favorable as could have been  obtained from  unaffiliated  third
parties.


<PAGE>


         Data  processing fees were $1.7 million and $710,000 for 1998 and 1997,
of which $1.6 million and $417,000 was paid to First Services L.P., an affiliate
of First Banks. As more fully described in Note 11 to the accompanying financial
statements,  First Services L.P.  provides data  processing and various  related
services to FB&T. The increase in data  processing  fees is  attributable to the
overall  growth of FB&T,  the  enhancement  of systems to support  existing  and
developing product and service  offerings,  the costs of converting the acquired
branches,  and the additional  costs  associated with the Year 2000 project.  As
discussed  under "--Year 2000  Compatibility,"  FB&T incurred direct expenses of
$130,000 in 1998 with respect to the Year 2000 project.
         The increase for 1998 in  amortization  of intangibles  associated with
the purchase of assets and the assumption of liabilities is  attributable to the
deposit premiums paid on the  aforementioned  branch purchases and the merger of
Republic Bank.
         Other  expense  was $3.3  million  and $2.4  million for 1998 and 1997,
respectively.  The  increase  of  $900,000  is  primarily  attributable  to  the
aforementioned  mergers and acquisitions,  the settlement of certain  litigation
and  increased  payments  made to third  parties  on behalf of escrow  and title
account holders.

Investment Securities

         FB&T classifies the securities within its investment  portfolio as held
to  maturity  or  available  for sale.  FB&T does not  engage in the  trading of
investment  securities.  As  more  fully  described  in  Notes  1 and  3 to  the
accompanying  financial  statements of FB&T, the investment  security  portfolio
consists entirely of securities designated as available for sale. The investment
security  portfolio  was $97.2  million at June 30,  2000 and $103.6  million at
December 31, 1999 compared to $134.2  million and $224.6 million at December 31,
1998 and 1997,  respectively.  See, "--Financial Condition and Average Balances"
for further discussion of the investment security portfolio.
         The following  table shows the  composition of the investment  security
portfolio, at amortized cost, by major category as of the dates presented:
<TABLE>
<CAPTION>

                                                          June 30,        December 31,       December 31,
                                                            2000              1999               1998
                                                            ----              ----               ----
                                                                  (dollars expressed in thousands)

<S>                                                    <C>                    <C>                 <C>
              U.S. Treasury........................    $    19,986            20,033              46,694
              U.S. Government agencies
                and corporations:
                  Mortgage-backed..................         22,444            24,316              32,805
                  Other............................         54,934            54,402              49,574
              Foreign debt securities..............             --             2,995                  --
              Federal Home Loan Bank stock.........          1,172             2,863               3,496
                                                       -----------       -----------         -----------
                      Total........................    $    98,536           104,609             132,569
                                                       ===========       ===========         ===========
</TABLE>

Loans and Allowance for Loan Losses

         Interest earned on the loan portfolio  represents the principal  source
of income for FB&T.  Interest and fees on loans were 89.6%,  87.9%, 88.7%, 79.5%
and 74.3% of total  interest  income for the six months  ended June 30, 2000 and
1999,  and for the years ended December 31, 1999,  1998 and 1997,  respectively.
Loans, net of unearned discount,  represented 79.9% and 78.0% of total assets as
of June 30,  2000 and  December  31,  1999,  compared  to 72.3%  and 57.2% as of
December 31, 1998 and 1997, respectively. At June 30, 2000 and December 31, 1999
and 1998, total loans,  net of unearned  discount,  were $799.2 million,  $736.8
million and $573.6  million,  increases of $413.9  million,  $351.5  million and
$188.3  million,  respectively,  from $385.3 million at December 31, 1997.  FB&T
views the quality,  yield and growth of the loan  portfolio  to be  instrumental
elements in its growth and profitability.
         The increases in loans from 1997 to 2000 are  attributable to the loans
provided by the mergers of Republic Bank and Century Bank, and the growth of the
commercial and financial,  real estate  construction  and  development  and real
estate mortgage loan portfolios,  partially offset by a decrease in the consumer
and installment portfolio.
         FB&T's lending strategy stresses quality, growth and diversification by
collateral, geography and industry. A common credit underwriting structure is in
place  throughout  FB&T.  The commercial  lenders focus  principally on small to
middle-market companies.  Retail lenders focus principally on residential loans,
including home equity loans,  automobile  financing and other consumer financing
needs arising out of FB&T's branch banking network.


<PAGE>
         Commercial  and financial  loans include loans that are made  primarily
based  on the  borrowers'  general  credit  strength  and  ability  to  generate
repayment  cash flows from income  sources  even though such loans and bonds may
also be secured by real estate or other  assets.  Real estate  construction  and
development  loans,  primarily  relating to  residential  properties and smaller
commercial properties,  represent interim financing secured by real estate under
construction.  Real estate mortgage loans consist  primarily of loans secured by
single-family,   owner-occupied  properties  and  various  types  of  commercial
properties  on which the income  from the  property  is the  intended  source of
repayment.  Consumer and installment  loans are loans to individuals and consist
primarily of loans secured by automobiles.
         The  following  table shows the  composition  of the loan  portfolio by
major category and the percent of each category to the total portfolio as of the
dates presented:
<TABLE>
<CAPTION>
                                                                                           June 30, 2000
                                                                                     -------------------------
                                                                                     Amount            Percent
                                                                                     ------            -------
                                                                                        (dollars expressed
                                                                                           in thousands)
<S>                                                                                 <C>                 <C>
         Commercial and financial...............................................    $   226,126         28.3%
         Real estate construction and development...............................        185,462         23.2
         Real estate mortgage...................................................        373,941         46.8
         Consumer and installment, net of unearned discount.....................         13,697          1.7
                                                                                    -----------        -----
              Total loans.......................................................    $   799,226        100.0%
                                                                                    ===========        =====
</TABLE>
<TABLE>
<CAPTION>
                                                                    December 31,
                           ----------------------------------------------------------------------------------------------
                                 1999                1998               1997                1996              1995
                           ----------------    ----------------   ----------------    ---------------    ----------------
                           Amount    Percent    Amount   Percent    Amount Percent    Amount   Percent   Amount   Percent
                           ------    -------    ------   -------    ------ -------    ------   -------   ------   -------
                                                           (dollars expressed in thousands)

<S>                       <C>         <C>      <C>         <C>    <C>         <C>    <C>         <C>   <C>         <C>
Commercial and
     financial........   $211,182     28.7%   $195,027     34.0%  $107,403    27.9%  $59,154     19.0% $ 60,488     16.4%
Real estate
     construction and
     development......    172,251     23.4     129,835     22.6     52,466    13.6    20,809      6.7    25,867      7.0
Real estate mortgage..    334,429     45.4     239,456     41.7    220,824    57.3   222,433     71.5   269,824     73.1
Consumer and
   installment, net
   of unearned
   discount...........     18,966      2.5       9,244      1.7      4,558     1.2     8,534      2.8    13,083      3.5
                          -------     ----    ---------   -----   --------    ----   -------     ----  --------     ----
      Total loans,
         excluding
         loans held
         for sale.....    736,828    100.0%    573,562    100.0%   385,251   100.0%  310,930    100.0%  369,262    100.0%
                        =========    =====    ========    =====  ========    =====  =======     =====  ========    =====

Loans held for sale...         --                   --                  --                 --            16,638
                          -------             --------            --------           --------          --------
      Total loans.....   $736,828             $573,562            $385,251           $310,930          $385,900
                         ========             ========            ========           ========          ========
</TABLE>
         Loans at December 31, 1999 mature as follows:
<TABLE>
<CAPTION>
                                                             Over one year
                                                          through five years         Over five years
                                                          ------------------         ---------------
                                            One year       Fixed     Floating      Fixed     Floating
                                             or less       rate        rate        rate        rate       Total
                                             -------       ----        ----        ----        ----       -----
                                                           (dollars expressed in thousands)

<S>                                       <C>             <C>         <C>         <C>          <C>      <C>
Commercial and financial................. $ 189,702       11,632      7,376       2,245        227      211,182
Real estate construction
     and development.....................   163,585           32      8,634          --         --      172,251
Real estate mortgage.....................   239,552       36,591     37,429      17,429      3,428      334,429
Consumer and installment,
     net of unearned discount............     6,810       11,272         --         814         70       18,966
                                          ---------    ---------   --------   ---------   --------    ---------
     Total loans......................... $ 599,649       59,527     53,439      20,488      3,725      736,828
                                          =========    =========   ========   =========   ========    =========
</TABLE>




<PAGE>


      The following  table is a summary of loan loss  experience for the periods
indicated:
<TABLE>
<CAPTION>

                                    Six months ended
                                        June 30,                            Year ended December 31,
                                   -------------------      --------------------------------------------------------
                                    2000         1999       1999         1998         1997         1996         1995
                                    ----         ----       ----         ----         ----         ----         ----
                                                                (dollars expressed in thousands)

<S>                                <C>          <C>          <C>         <C>            <C>        <C>         <C>
Balance at beginning of year...    $ 15,581     12,820       12,820      9,179          8,412      13,765      15,880
Acquired allowances for
      loan losses..............          --         --        1,542      2,315             --          --       3,155
                                   --------    -------      -------    -------      ---------    --------    --------
                                     15,581     12,820       14,362     11,494          8,412      13,765      19,035
                                   --------    -------      -------    -------      ---------    --------    --------
Loans charged off:
     Commercial and financial..      (1,249)    (2,272)      (5,121)      (883)          (192)     (2,723)       (301)
     Real estate construction
       and development.........          --         --           --         --             --        (263)       (456)
     Real estate mortgage......          (7)      (183)        (221)      (385)        (4,284)     (7,676)     (5,831)
     Consumer and installment..         (38)      (283)        (353)       (59)           (94)       (520)        (64)
                                   --------    -------     --------    -------      ---------    --------    --------
       Total loans charged-off.      (1,294)    (2,738)      (5,695)    (1,327)        (4,570)    (11,182)     (6,652)
                                   --------    -------     --------    -------      ---------    --------    --------
Recoveries of loans previously
      charged off:
      Commercial and financial.       1,623        307        1,238      1,043            262         124         194
      Real estate construction
       and development.........           3        179          261         --            115          --          12
      Real estate mortgage.....         308        388        1,539        699          2,880       1,140         441
      Consumer and installment.          27         43           86         61             80          91          24
                                   --------    -------     --------    -------      ---------    --------    --------
       Total recoveries
         of loans previously
         charged off...........       1,961        917        3,124      1,803          3,337       1,355         671
                                   --------    -------     --------    -------      ---------    --------    --------
       Net loan recoveries
         (charge-offs).........         667     (1,821)      (2,571)       476         (1,233)     (9,827)     (5,981)
                                   --------    -------     --------    -------      ---------    --------    --------
Provision for loan losses......         740        950        3,790        850          2,000       4,474         711
                                   --------    -------     --------    -------      ---------    --------    --------
Balance at end of year.........    $ 16,988     11,949       15,581     12,820          9,179       8,412      13,765
                                   ========    =======     ========    =======      =========    ========    ========

Loans outstanding:
      Average..................    $758,247    578,368      635,793    469,744        326,573     337,772     214,561
      End of period............     799,226    587,181      736,828    573,562        385,251     310,930     385,900
Ratio of allowance for loan
   losses to loans outstanding:
   Average.....................         2.24%      2.07%        2.45%      2.73%         2.81%       2.49%       6.42%
   End of period...............         2.13       2.03         2.11       2.24          2.38        2.71        3.57
Ratio of net loan recoveries
   (charge-offs) to average
   loans outstanding...........         0.09      (0.31)       (0.40)      0.10         (0.38)      (2.91)      (2.79)
                                   =========   ========    ==========  ========     =========    =========   =========

Allocation of allowance
   for loan losses at end
   of period:
  Commercial and financial.....    $  6,165      3,770        5,654      4,045          2,704       2,442       3,267
  Real estate construction
     and development...........       3,284      2,954        3,012      3,169          1,299         824       1,219
  Real estate mortgage.........       5,138      3,680        4,712      3,948          3,329       2,532       5,188
  Consumer and installment.....       1,087      1,015          997      1,089            925       1,851       2,618
  Unallocated..................       1,314        530        1,206        569            922         763       1,473
                                   --------    -------     --------    -------      ---------    --------    --------
       Total ..................    $ 16,988     11,949       15,581     12,820          9,179       8,412      13,765
                                   ========    =======     ========    =======      =========    ========    ========

Percent of categories
   to loans, net of
   unearned discount:
   Commercial and financial....        28.3%      32.0%        28.7%      34.0%          27.9%       19.0%       15.7%
   Real estate construction
     and development...........        23.2       23.3         23.4       22.6           13.6         6.7         6.7
   Real estate mortgage........        46.8       40.7         45.4       41.7           57.3        71.5        69.9
   Consumer and installment....         1.7        4.0          2.5        1.7            1.2         2.8         3.4
   Loans held for sale.........          --         --           --         --             --          --         4.3
                                   --------    -------     --------    -------      ---------    --------    --------
       Total...................       100.0%     100.0%       100.0%     100.0%         100.0%      100.0%      100.0%
                                   ========    =======     ========    =======      =========    ========    ========

</TABLE>

<PAGE>
         Nonperforming  assets include nonaccrual loans,  restructured loans and
other real estate.  The following table presents the categories of nonperforming
assets and certain ratios as of the dates indicated:
<TABLE>
<CAPTION>
                                             June 30,                              December 31,
                                         ---------------       ---------------------------------------------------
                                         2000       1999       1999        1998       1997      1996       1995
                                         ----       ----       ----        ----       ----      ----       ----
                                                                (dollars expressed in thousands)

<S>                                   <C>           <C>         <C>        <C>         <C>       <C>        <C>
Nonperforming loans.................  $   8,406     17,607      12,907     16,412      7,973     20,723     15,275
Other real estate, net..............        220         40         329        774      1,653      3,370      1,520
                                      ---------   --------   ---------   --------  ---------   --------   --------
      Total nonperforming assets....  $   8,626     17,647      13,236     17,186      9,626     24,093     16,795
                                      =========   ========   =========   ========  =========   ========   ========

Loans, net of unearned discount.....  $ 799,226    587,181     736,828    573,562    385,251    310,930    385,900
                                      =========   ========   =========   ========  =========   ========   ========

Loans past due:
    Over 30 days to 90 days.........  $   9,880      6,621       3,588     11,228      1,807      4,167      7,989
    Over 90 days and still accruing.        399      2,373       1,682        510        156        264      4,494
                                      ---------   --------   ---------   --------  ---------   --------   --------
      Total past-due loans..........  $  10,279      8,994       7,176     11,738      1,963      4,431     12,483
                                      =========   ========   =========   ========  =========   ========   ========

Allowance for loan losses to loans..       2.13%      2.03%       2.11%      2.24%      2.38%      2.71%      3.57%
Nonperforming loans to loans........       1.05       3.00        1.75       2.86       2.07       6.66       3.96
Allowance for loan losses
      to nonperforming loans........     202.09      67.87      120.72      78.11     115.13      40.59      90.11
Nonperforming assets to loans
      and other real estate.........       1.08       3.01        1.80       2.99       2.49       7.67       4.34
                                      =========   ========   =========   ========  =========   ========   ========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
certain restructured loans, were $8.4 million and $12.9 million at June 30, 2000
and December 31, 1999, respectively,  in comparison to $16.4 million at December
31, 1998. The decrease in nonperforming  loans primarily  results from continued
aggressive collection efforts and management's  continued efforts to effectively
monitor and manage the loan  portfolios  of acquired  entities.  The increase in
nonperforming  loans at December 31, 1998 was primarily  attributable to certain
loans obtained  through the merger of Republic Bank and the  deterioration  of a
few large credit  relationships.  The overall  decrease in  nonperforming  loans
subsequent  to  December  31,  1998 has  resulted  in an  improved  ratio of the
allowance  for loan  losses to  nonperforming  loans.  This ratio  increased  to
202.09% and 120.72% at June 30, 2000 and December 31, 1999,  respectively,  from
67.87% and 78.11% at June 30, 1999 and December 31, 1998, respectively.
         FB&T's credit  management  policy and procedures  focus on identifying,
measuring  and  controlling   credit  exposure.   These   procedures   employ  a
lender-initiated  system  of  rating  credits,  which  is  ratified  in the loan
approval  process and  subsequently  tested in internal loan  reviews,  external
audits and regulatory bank examinations. The system requires rating all loans at
the time they are originated,  except for homogeneous  categories of loans, such
as residential real estate mortgage loans and indirect  automobile loans.  These
homogeneous loans are assigned an initial rating based on FB&T's experience with
each type of loan.  Adjustments to these ratings are based on payment experience
subsequent to their origination.
         Adversely rated credits,  including  loans  requiring close  monitoring
which would not normally be considered  criticized  credits by  regulators,  are
included on a monthly loan watch list.  Loans may be added to the watch list for
reasons  which are  temporary  and  correctable,  such as the absence of current
financial  statements  of the borrower,  or a deficiency in loan  documentation.
Other loans are added whenever any adverse  circumstance is detected which might
affect  the  borrower's  ability  to meet the terms of the loan.  This  could be
initiated by the delinquency of a scheduled loan payment, a deterioration in the
borrower's  financial  condition  identified  in a review of periodic  financial
statements,  a decrease in the value of the  collateral  securing the loan, or a
change in the economic environment within which the borrower operates.  Loans on
the watch list require  periodic  detailed loan status  reports  prepared by the
responsible officer, which are discussed in formal meetings with loan review and
credit  administration  staff  members.  Downgrades  of loan risk ratings may be
initiated by the responsible loan officer at any time. However, upgrades of risk
ratings may only be made with the concurrence of selected loan review and credit
administration  staff  members  generally  at the time of the formal  watch list
review meetings.
         Each  month,  the  credit  administration  department  provides  FB&T's
management  with detailed  lists of loans on the watch list and summaries of the
entire loan  portfolio  of by risk rating.  These are coupled  with  analyses of
changes  in  the  risk  profile  of  the  portfolio,  changes  in  past-due  and
nonperforming loans and changes in watch list and classified loans over time. In
this  manner,  the overall  increases  or decreases in the levels of risk in the
portfolio are monitored  continually.  Factors are applied to the loan portfolio
for each category of loan risk to determine an acceptable level of allowance for
loan losses. These factors are derived primarily from actual loss experience and
from  published  national  surveys  of norms  in the  industry.  The  calculated

<PAGE>
allowance  required for the portfolio is then  compared to the actual  allowance
balance to determine  the  provision  necessary to maintain the  allowance at an
appropriate level. In addition, management exercises judgment in its analysis of
determining the overall level of the allowance for loan losses. In its analysis,
management considers the change in the portfolio,  including growth, composition
and the ratio of net loans to total assets,  and the economic  conditions of the
regions in which  FB&T  operates.  Based on this  quantitative  and  qualitative
analysis,  provisions are made to the allowance for loan losses. Such provisions
are reflected in the statement of income.
         FB&T does not  engage  in  lending  in  foreign  countries  or based on
activities  in  foreign  countries.   Additionally,   FB&T  does  not  have  any
concentrations  of loans  exceeding  10% of total  loans that are not  otherwise
disclosed in the loan portfolio composition table and Note 4 to the accompanying
financial  statements.  FB&T does not have a material amount of interest-earning
assets that would have been  included in  nonaccrual,  past due or  restructured
loans if such assets were loans.

Deposits

         Deposits  are the  primary  source of funds for FB&T.  FB&T's  deposits
consist principally of core deposits from its local market areas, including both
individual  and  corporate  customers.   The  following  table  sets  forth  the
distribution of FB&T's average  deposit  accounts at the dates indicated and the
weighted average interest rates paid on each category of deposit:
<TABLE>
<CAPTION>
                                                                                June 30, 2000
                                                                  ----------------------------------------
                                                                                     Percent
                                                                                       of
                                                                    Amount          deposits         Rate
                                                                    ------          --------         ----
                                                                      (dollars expressed in thousands)

<S>                                                               <C>                 <C>            <C>
                  Noninterest-bearing demand..................    $  170,556          20.38%            --%
                  Interest-bearing demand.....................        68,734           8.21           1.46
                  Savings ....................................       278,778          33.32           4.48
                  Time deposits of $100 or more...............        35,144           4.20           4.72
                  Other time..................................                      283,490          33.89
                                                                  ----------        -------        -------
                         Total average deposits...............    $  836,702         100.00%          5.54
                                                                  ==========        ======         =======
</TABLE>
<TABLE>
<CAPTION>
                                                                    December 31,
                                     -------------------------------------------------------------------------------
                                               1999                      1998                          1997
                                     ----------------------   -------------------------     ------------------------
                                              Percent                   Percent                       Percent
                                                of                        of                            of
                                     Amount  deposits Rate    Amount   deposits   Rate      Amount   deposits   Rate
                                     ------  -------- ----    ------   --------   ----      ------   --------   ----
                                                                (dollars expressed in thousands)

<S>                                <C>         <C>            <C>         <C>            <C>           <C>     <C>
Noninterest-bearing demand......   $146,464    20.69%    --%  $ 108,827   17.40%     --% $  75,949     16.28%     --%
Interest-bearing demand.........     52,339     7.39    1.69     33,382    5.34    1.34     23,027      4.94    1.42
Savings.........................    222,097    31.37    3.95    197,010   31.51    4.47     97,801     20.97    4.10
Time deposits of $100 or more...     54,756     7.73    5.06     65,324   10.45    5.81     54,116     11.60    5.71
Other time......................    232,361    32.82    5.13    220,779   35.30    5.54    215,546     46.21    5.79
                                   --------  -------   =====  ---------  ------          ---------   -------
    Total average deposits......   $708,017   100.00%         $ 625,322  100.00%         $ 466,439    100.00%
                                   ========   ======          =========  ======          =========    ======
</TABLE>
         Noninterest-bearing demand, interest-bearing demand and savings have no
stated maturity.  The maturity distribution of time deposits of $100,000 or more
and other  time is  presented  in the  interest  rate  sensitivity  table  under
"--Interest Rate Risk Management."

Capital and Dividends

         Dividends.  The  ability  of FB&T to pay  dividends  to First  Banks is
limited by federal  laws,  by  regulations  promulgated  by the bank  regulatory
agencies and by principles of prudent bank  management.  Additional  information
concerning  limitations on the ability of FB&T to pay dividends  appears in Note
10 to the accompanying financial statements.

         Regulatory  Capital.  FB&T is  subject to  certain  regulatory  capital
requirements  administered by the Federal Deposit Insurance  Corporation (FDIC).
As more fully  discussed in Note 14 to the  accompanying  financial  statements,
failure  to  meet  these  minimum  capital  requirements  can  initiate  certain
mandatory, and possibly additional discretionary, actions by regulatory agencies
that, if undertaken,  could have a direct  material  effect on FB&T's  financial
statements. Management believes as of June 30, 2000, December 31, 1999 and 1998,
FB&T was "well capitalized" as defined by the FDIC Improvement Act of 1991.
<PAGE>

Liquidity

         The  liquidity  of FB&T is the ability to maintain a cash flow which is
adequate to fund  operations,  service debt obligations and meet obligations and
other  commitments  on a timely basis.  FB&T receives  funds for liquidity  from
customer deposits, loan payments, maturities of loans and investments,  sales of
investments  and earnings.  In addition,  FB&T may avail itself of more volatile
sources  of  funds   through  the  issuance  of   certificates   of  deposit  in
denominations of $100,000 or more, federal funds borrowed, securities sold under
agreements to repurchase  and  borrowings  from the Federal Home Loan Bank.  The
aggregate funds acquired from these more volatile sources were $108.7 million at
June 30,  2000,  and $124.1  million and $81.3  million at December 31, 1999 and
1998, respectively.
         The following table presents the maturity  structure of volatile funds,
which  consists of  certificates  of deposit of $100,000 or more and  short-term
borrowings, at June 30, 2000 and December 31, 1999 and 1998:
<TABLE>
<CAPTION>

                                                          June 30,        December 31,       December 31,
                                                            2000              1999               1998
                                                            ----              ----               ----
                                                                  (dollars expressed in thousands)

<S>           <C>                                      <C>                    <C>                 <C>
              3 months or less.....................    $    44,266            72,991              29,693
              Over 3 through 6 months..............         19,568            17,916              22,889
              Over 6 through 12 months.............         27,195            22,989              23,680
              Over 12 months.......................         17,651            10,247               5,082
                                                       -----------       -----------         -----------
                  Total............................    $   108,680           124,143              81,344
                                                       ===========       ===========         ===========
</TABLE>

         In addition,  in 1999, FB&T established a borrowing  relationship  with
the Federal Reserve Bank in San Francisco. This borrowing relationship, which is
secured by commercial loans,  provides an additional liquidity facility that may
be utilized for  contingency  purposes.  At June 30, 2000 and December 31, 1999,
FB&T's borrowing capacity under this agreement was approximately  $384.1 million
and $347.5 million, respectively. In addition, FB&T's borrowing capacity through
its relationship with the Federal Home Loan Bank was approximately $39.9 million
and $35.1 million at June 30, 2000 and December 31, 1999, respectively.
         Management  believes the available  liquidity and operating  results of
FB&T  will  be  sufficient  to  provide  funds  for  growth  and to  permit  the
distribution of dividends to First Banks.

Year 2000 Compatibility

         FB&T was subject to risks associated with the "Year 2000" issue, a term
which  referred to  uncertainties  about the ability of various data  processing
hardware  and software  systems to interpret  dates  correctly  surrounding  the
beginning of the Year 2000. Financial institutions were particularly  vulnerable
to Year 2000 issues because of heavy reliance in the industry on electronic data
processing and funds transfer systems.
         As  more  fully  discussed  in Note  11 to the  accompanying  financial
statements,  data  processing  services are provided to FB&T by First  Services,
L.P.  under the terms of data  processing  agreements.  To address the Year 2000
issue, FB&T,  working jointly with First Banks,  established a dedicated team to
coordinate  the  overall  Year 2000  Preparedness  Program  (Program)  under the
guidelines of the  Comprehensive  Year 2000 Plan (Plan) as approved by the Board
of  Directors.  The Plan  summarized  each major  phase of the  Program  and the
estimated  costs to remediate and test systems in preparation for the Year 2000.
The Plan  addressed both  Information  Technology  (IT)  projects,  such as data
processing and data network applications,  and non-IT projects, such as building
facilities and security systems. The major phases of the Program were awareness,
assessment, remediation, validation and implementation.
         FB&T's critical systems are purchased from industry-known vendors. Such
systems are generally used in their standard configuration,  that is, with minor
modification.  Focusing on these  critical  systems,  FB&T closely  reviewed and
monitored the Year 2000 progress as reported by each vendor and tested,  in most
cases, on a system separate from the on-line production system. For the critical
systems that were modified,  the vendors  provided  remediation for such systems
that were not otherwise  reported as "Year 2000-ready." As the remediation phase
was completed  within the stated  deadline,  FB&T did not invoke any remediation
contingency efforts.
         FB&T,  along with  First  Banks,  accelerated  the  replacement  of its
existing teller system (ISC),  since certain functions of ISC were not Year 2000
compliant.  Planning for the  replacement  of ISC had been  underway for several
years with the primary  objectives  of adding  functionality  to meet  expanding
product and service offerings and improving efficiency in serving customers.  As

<PAGE>

the new teller  system (CFI) also provided a solution for the Year 2000 problem,
the overall implementation schedule was accelerated. The CFI system installation
was  completed  during  the  third  quarter  of  1999.  The  cost of the  teller
replacement  to FB&T was $1.4  million  and is being  charged to expense  over a
60-month period. First Banks also upgraded its local area network-based systems,
networks and core processor, and purchased certain item processing equipment, as
the  previous  equipment,  which  was  fully  depreciated,  was  not  Year  2000
compliant.  The cost of these  upgrades and the item  processing  equipment  are
being charged to FB&T under the terms of certain data  processing and management
services agreements.  See Note 11 to the accompanying financial statements for a
further discussion of transactions with related parties.
         FB&T  successfully  completed  all  phases of the  Program  within  the
appropriate timeframes established by the regulatory agencies. In addition, FB&T
did not encounter any significant business disruptions or processing problems as
a result of the Year 2000 transition.  Furthermore, management is unaware of any
Year 2000 issues  encountered by FB&T's more  significant  borrowers and vendors
that would  inhibit  their  ability  to repay  obligations  or provide  goods or
services. The total cost of the Program for FB&T was $1.9 million,  comprised of
capital  improvements of $1.4 million and direct expenses  reimbursable to First
Services L.P. of $525,000.  The capital  improvements,  as previously discussed,
are being  charged  to  expense  in the form of  depreciation  expense  or lease
expense,  generally over a period of 60 months.  FB&T incurred  direct  expenses
related to the Program of  approximately  $35,000 for the six months  ended June
30, 2000 and $360,000  and  $130,000  for the years ended  December 31, 1999 and
1998, respectively.

Effect of New Accounting Standards

         In June 1998, the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial  Accounting  Standards  (SFAS) No. 133 -- Accounting  for
Derivative  Instruments and Hedging  Activities (SFAS 133). SFAS 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
SFAS 133 requires that an entity  recognize all  derivatives as either assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated as a hedge in one of three categories.  The accounting for changes in
the fair  value of a  derivative  (that is,  gains and  losses)  depends  on the
intended use of the derivative and the resulting designation. Under SFAS 133, an
entity that elects to apply hedge  accounting is required to  establish,  at the
inception of the hedge,  the method it will use for assessing the  effectiveness
of the hedging  derivative  and the  measurement  approach for  determining  the
ineffective  aspect of the hedge.  Those  methods  must be  consistent  with the
entity's approach to managing risk. SFAS 133 applies to all entities.
         In June 1999, the FASB issued SFAS No. 137 -- Accounting for Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement  No. 133, an Amendment  of FASB  Statement  No. 133,  which defers the
effective  date of SFAS 133 from fiscal years  beginning  after June 15, 1999 to
fiscal years beginning after June 15, 2000. Initial  application should be as of
the beginning of an entity's fiscal quarter; on that date, hedging relationships
must be designated  and  documented  pursuant to the  provisions of SFAS 133, as
amended.  Earlier  application  of all of the  provisions is  encouraged  but is
permitted  only as of the beginning of any fiscal  quarter that begins after the
issuance  date of SFAS 133,  as  amended.  Additionally,  SFAS 133,  as amended,
should not be applied retroactively to financial statements of prior periods.
         In June 2000,  the FASB issued SFAS No. 138 - Accounting for Derivative
Instruments  and Hedging  Activities,  an Amendment of FASB  Statement  No. 133,
which addresses a limited number of issues causing  implementation  difficulties
for  numerous  entities  that apply SFAS 133,  as  amended.  SFAS 138 amends the
accounting  and  reporting  standards  of SFAS  133,  as  amended,  for  certain
derivative instruments, certain hedging activities and for decisions made by the
FASB relating to the Derivatives Implementation Group (DIG) process.
         FB&T is currently  evaluating the requirements of SFAS 133, as amended,
to determine its potential impact on the financial statements.

Effects of Inflation

         Financial  institutions are less affected by inflation than other types
of companies.  Financial  institutions  make  relatively few  significant  asset
acquisitions that are directly affected by changing prices.  Instead, the assets
and liabilities are primarily monetary in nature.  Consequently,  interest rates
are more  significant  to the  performance  of financial  institutions  than the
effect of general  inflation  levels.  While a  relationship  exists between the
inflation rate and interest  rates,  FB&T believes this is generally  manageable
through its asset-liability management program.


<PAGE>



                               FIRST BANK & TRUST

                 QUARTERLY CONDENSED FINANCIAL DATA - UNAUDITED

<TABLE>
<CAPTION>

                                                                                1999 Quarter Ended
                                                                ----------------------------------------------------
                                                                 March 31      June 30   September 30    December 31
                                                                 --------      -------   ------------    -----------
                                                                    (dollars in thousands, except per share data)

<S>                                                              <C>            <C>           <C>           <C>
     Interest income.........................................    $  14,341      14,014        15,766        19,644
     Interest expense.........................................       6,199       5,790         6,231         7,488
                                                                ----------    --------       -------       -------
              Net interest income.............................       8,142       8,224         9,535        12,156
     Provision for loan losses................................         300         650           840         2,000
                                                                ----------    --------       -------       -------
              Net interest income after
                provision for loan losses.....................       7,842       7,574         8,695        10,156
                                                                ----------    --------       -------       -------
     Noninterest income:
        Gains on sales of securities..........................         282          29            --            --
        Other.................................................         886       1,071           882         1,135
                                                                ----------    --------       -------       -------
              Total noninterest income........................       1,168       1,100           882         1,135
                                                                ----------    --------       -------       -------
     Noninterest expense......................................       6,077       6,052         6,290         7,214
                                                                ----------    --------       -------       -------
              Income before income tax expense................       2,933       2,622         3,287         4,077
     Income tax expense.......................................       1,263       1,147         1,290         1,521
                                                                ----------    --------       -------       -------
              Net income......................................  $    1,670       1,475         1,997         2,556
                                                                ==========    ========       =======       =======
     Earnings per common share:
        Basic.................................................  $     0.36        0.31          0.42          0.54
        Diluted...............................................        0.36        0.31          0.42          0.54
                                                                ==========    ========       =======       =======


                                                                                1998 Quarter Ended
                                                                ----------------------------------------------------
                                                                 March 31      June 30   September 30    December 31
                                                                 --------      -------   ------------    -----------
                                                                    (dollars in thousands, except per share data)

     Interest income.........................................   $  12,398       12,979        14,103        14,945
     Interest expense.........................................      6,494        6,473         6,343         6,776
                                                                ---------    ---------       -------      --------
              Net interest income.............................      5,904        6,506         7,760         8,169
     Provision for loan losses................................        200          150           150           350
                                                                ---------    ----------      -------      --------
              Net interest income after
                provision for loan losses.....................      5,704        6,356         7,610         7,819
                                                                ---------    ---------       -------      --------
     Noninterest income:
        Gains on sales of securities..........................         --          156           202            --
        Other.................................................        703          710           752           958
                                                                ---------    ---------       -------      --------
              Total noninterest income........................        703          866           954           958
                                                                ---------    ---------       -------      --------
     Noninterest expense......................................      4,714        5,463         5,597         6,715
                                                                ---------    ---------       -------      --------
              Income before income tax expense................      1,693        1,759         2,967         2,062
     Income tax expense.......................................        510          721         1,191         1,117
                                                                ---------    ---------       -------      --------
              Net income......................................  $   1,183        1,038         1,776           945
                                                                =========    =========       =======      ========
     Earnings per common share:
        Basic.................................................  $    0.25         0.22          0.38          0.20
        Diluted...............................................       0.25         0.22          0.38          0.20
                                                                =========    =========       =======       =======
</TABLE>



<PAGE>


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


                                    FORM 10-Q


 (Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES EXCHANGE
                                   ACT OF 1934

                  For the quarterly period ended June 30, 2000
                  --------------------------------------------

[ ] TRANSITION REPORT  PURSUANT  TO  SECTION  13  OR  15(d)  OF  THE  SECURITIES
                              EXCHANGE ACT OF 1934
               For the transition period from _______ to ________

                           Commission File No. 0-8937
                           --------------------------

                            FIRST BANKS AMERICA, INC.
             (Exact name of registrant as specified in its charter)

             DELAWARE                                  75-1604965
             --------                                  ----------
     (State or other jurisdiction of
     incorporation or organization)        (I.R.S. Employer Identification No.)

                   135 North Meramec, Clayton, Missouri 63105
               (Address of principal executive offices) (Zip Code)

                                 (314) 854-4600
              (Registrant's telephone number, including area code)
                         -------------------------------

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                      Yes        X            No
                             --------            --------


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

                                                          Shares outstanding
                  Class                                    at July 31, 2000
                  -----                                   ------------------

  Common Stock, $0.15 par value                               3,085,934
  Class B Common Stock, $0.15 par value                       2,500,000

<PAGE>

                            FIRST BANKS AMERICA, INC.

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>




                                                                                                             Page
                                                                                                             ----

PART I.         FINANCIAL INFORMATION

     ITEM 1.    FINANCIAL STATEMENTS - (UNAUDITED):

<S>                                                                                                            <C>
                CONSOLIDATED BALANCE SHEETS.........................................................           1

                CONSOLIDATED STATEMENTS OF INCOME...................................................           3

                CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS'
                    EQUITY AND COMPREHENSIVE INCOME.................................................           4

                CONSOLIDATED STATEMENTS OF CASH FLOWS...............................................           5

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS..........................................           6

     ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS.............................................          12

     ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..........................          21

PART II.        OTHER INFORMATION

     ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K....................................................          22

SIGNATURES..........................................................................................          23

</TABLE>


<PAGE>


                         PART I - FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS

                            FIRST BANKS AMERICA, INC.

                    CONSOLIDATED BALANCE SHEETS - (UNAUDITED)
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                          June 30,     December 31,
                                                                                            2000           1999
                                                                                            ----           ----

                                                  ASSETS
                                                  ------

Cash and cash equivalents:
<S>                                                                                     <C>               <C>
    Cash and due from banks...........................................................  $    35,436       35,644
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less........................................        1,761          122
    Federal funds sold................................................................       54,100        8,800
                                                                                        -----------    ---------
         Total cash and cash equivalents..............................................       91,297       44,566
                                                                                        -----------    ---------

Investment securities:
    Available for sale, at fair value.................................................      109,185       90,658
    Held to maturity, at amortized cost (fair value of $1,742 and $1,757
       at June 30, 2000 and December 31, 1999, respectively)..........................        1,864        1,880
                                                                                        -----------    ---------
         Total investment securities..................................................      111,049       92,538
                                                                                        -----------    ---------
Loans:
    Commercial and financial..........................................................      239,564      216,780
    Real estate construction and development..........................................      214,072      204,832
    Real estate mortgage..............................................................      330,320      272,700
    Consumer and installment..........................................................       31,422       40,514
                                                                                        -----------    ---------
         Total loans..................................................................      815,378      734,826
    Unearned discount.................................................................       (2,655)      (2,563)
    Allowance for loan losses.........................................................      (16,567)     (14,611)
                                                                                        -----------    ---------
         Net loans....................................................................      796,156      717,652
                                                                                        -----------    ---------

Bank premises and equipment, net of accumulated depreciation..........................       13,315       13,261
Intangibles associated with the purchase of subsidiaries..............................       21,483       16,579
Accrued interest receivable...........................................................        8,096        6,244
Deferred tax assets...................................................................       15,214       11,125
Other assets..........................................................................       17,547       18,742
                                                                                        -----------    ---------
         Total assets.................................................................  $ 1,074,157      920,707
                                                                                        ===========    =========
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

<PAGE>



                            FIRST BANKS AMERICA, INC.

              CONSOLIDATED BALANCE SHEETS, CONTINUED - (UNAUDITED)
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>



                                                                                          June 30,     December 31,
                                                                                            2000           1999
                                                                                            ----           ----

                                                LIABILITIES
                                                -----------

Deposits:
    Demand:
<S>                                                                                     <C>              <C>
      Non-interest-bearing ...........................................................  $   153,132      128,137
      Interest-bearing................................................................       84,291       74,858
    Savings...........................................................................      272,202      242,543
    Time deposits:
      Time deposits of $100 or more...................................................      116,099       94,967
      Other time deposits.............................................................      292,580      239,518
                                                                                        -----------    ---------
         Total deposits...............................................................      918,304      780,023

Note payable..........................................................................        4,200           --
Short-term borrowings.................................................................       19,069       14,940
Accrued interest payable..............................................................        2,913        1,989
Deferred tax liabilities..............................................................        2,189        2,043
Accrued expenses and other liabilities................................................        5,749        4,995
                                                                                        -----------    ---------
         Total liabilities............................................................      952,424      803,990
                                                                                        -----------    ---------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures.............................................       44,249       44,218
                                                                                        -----------    ---------

                                           STOCKHOLDERS' EQUITY
                                           --------------------

Common stock:
    Common stock, $0.15 par value; 6,666,666 shares authorized;
      3,881,363 sharesand 3,874,697 shares issued
      at June 30, 2000 and December 31, 1999, respectively............................          582          581
    Class B common stock, $0.15 par value; 4,000,000 shares
      authorized; 2,500,000 shares issued and outstanding.............................          375          375
Capital surplus.......................................................................       69,784       69,760
Retained earnings since elimination of accumulated deficit
    of $259,117 effective December 31, 1994...........................................       21,060       15,163
Common treasury stock, at cost; 795,429 shares and 724,396
    shares at June 30, 2000 and December 31, 1999, respectively.......................      (12,633)     (11,369)
Accumulated other comprehensive loss..................................................       (1,684)      (2,011)
                                                                                        -----------   ----------
         Total stockholders' equity...................................................       77,484       72,499
                                                                                        -----------    ---------
         Total liabilities and stockholders' equity...................................  $ 1,074,157      920,707
                                                                                        ===========    =========
</TABLE>



<PAGE>


                            FIRST BANKS AMERICA, INC.

                 CONSOLIDATED STATEMENTS OF INCOME - (UNAUDITED)
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>



                                                                                   Three months ended      Six months ended
                                                                                        June 30,               June 30,
                                                                                ---------------------    --------------
                                                                                  2000          1999       2000       1999
                                                                                  ----          ----       ----       ----

Interest income:
<S>                                                                             <C>           <C>         <C>        <C>
    Interest and fees on loans..............................................    $19,640       15,715      37,559     28,584
    Investment securities...................................................      1,885        1,600       3,421      3,428
    Federal funds sold and other............................................        836          126       1,355        224
                                                                                -------      -------     -------    -------
         Total interest income..............................................     22,361       17,441      42,335     32,236
                                                                                -------      -------     -------    -------
Interest expense:
    Deposits:
      Interest-bearing demand...............................................        341          285         660        553
      Savings...............................................................      2,553        2,143       4,904      3,949
      Time deposits of $100 or more.........................................      1,076          899       2,070      1,640
      Other time deposits...................................................      4,501        2,821       8,312      5,400
    Promissory note payable and short-term borrowings.......................        267          358         421        466
                                                                                -------      -------     -------    -------
         Total interest expense.............................................      8,738        6,506      16,367     12,008
                                                                                -------      -------     -------    -------
         Net interest income................................................     13,623       10,935      25,968     20,228
Provision for loan losses...................................................        370          123         712        213
                                                                                -------      -------     -------    -------
         Net interest income after provision for loan losses................     13,253       10,812      25,256     20,015
                                                                                -------      -------     -------    -------
Noninterest income:
    Service charges on deposit accounts and customer service fees...........        956          900       1,838      1,630
    Gain (loss) on sales of securities, net.................................         --           88        (177)       174
    Other income............................................................        525          516         967        855
                                                                                -------      -------     -------    -------
         Total noninterest income...........................................      1,481        1,504       2,628      2,659
                                                                                -------      -------     -------    -------
Noninterest expense:
    Salaries and employee benefits..........................................      3,559        2,907       6,661      5,202
    Occupancy, net of rental income.........................................        877          800       1,619      1,361
    Furniture and equipment.................................................        544          446         985        848
    Advertising and business development....................................        168           99         236        163
    Postage, printing and supplies..........................................        198          202         393        387
    Data processing fees....................................................      1,007          837       1,951      1,556
    Legal, examination and professional fees................................      1,273        1,144       2,476      2,247
    Communications..........................................................        128          146         260        300
    (Gain) loss on sales of other real estate, net of expenses..............        (19)           7         (33)         7
    Amortization of intangibles associated with the purchase
      of subsidiaries.......................................................        338          306         645        508
    Guaranteed preferred debentures.........................................        978          993       1,971      1,986
    Other...................................................................        816          796       1,411      1,624
                                                                                -------      -------     -------    -------
         Total noninterest expense..........................................      9,867        8,683      18,575     16,189
                                                                                -------      -------     -------    -------
         Income before provision for income tax expense.....................      4,867        3,633       9,309      6,485
Provision for income tax expense............................................      1,979        1,574       3,412      2,795
                                                                                -------      -------     -------    -------
         Net income ........................................................    $ 2,888        2,059       5,897      3,690
                                                                                =======      =======     =======    =======

Earnings per common share:
    Basic...................................................................    $  0.52         0.36        1.05       0.65
    Diluted.................................................................       0.52         0.36        1.05       0.64
                                                                                =======      =======     =======    =======

Weighted average common stock outstanding (in thousands)....................      5,595        5,713       5,612      5,717
                                                                                =======      =======     =======    =======
</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.



<PAGE>




                            FIRST BANKS AMERICA, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                     AND COMPREHENSIVE INCOME - (UNAUDITED)
                     Six months ended June 30, 2000 and 1999
                     and six months ended December 31, 1999
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>


                                                                                                              Accu-
                                                                                                             mulated
                                                                                                              other
                                                                                                             compre-    Total
                                                   Class B               Compre-                Common       hensive   stock-
                                         Common    common    Capital     hensive   Retained    treasury      income   holders'
                                          stock     stock    surplus     income    earnings      stock       (loss)    equity
                                          -----     -----    -------     ------    --------      -----       ------    ------

Consolidated balances,
<S>        <C> <C>                       <C>        <C>     <C>        <C>          <C>       <C>               <C>    <C>
  December 31, 1998 .................... $  581     375     68,743                  5,693     (10,088)          541    65,845
Six months ended June 30, 1999:
   Comprehensive income:
    Net income..........................     --      --         --       3,690      3,690          --            --     3,690
    Other comprehensive income,
       net of tax - unrealized
       losses on securities, net
       of reclassification
       adjustment (1)...................     --      --         --      (1,683)        --          --        (1,683)   (1,683)
                                                                         ------
    Comprehensive income................                                 2,007
                                                                         =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        327                     --          --            --       327
   Repurchases of common stock..........     --      --         --                     --        (270)           --      (270)
                                          -----     ---     ------                 ------      ------        ------    ------
Consolidated balances June 30, 1999.....    581     375     69,070                  9,383     (10,358)       (1,142)   67,909
Six months ended December 31, 1999:
   Comprehensive income:
    Net income..........................     --      --         --       5,780      5,780          --            --     5,780
    Other comprehensive income,
      net of tax - unrealized losses
      on securities, net of
      reclassification adjustment (1)...     --      --         --        (869)        --          --          (869)     (869)
                                                                         -----
    Comprehensive income................                                 4,911
                                                                         =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        654                     --          --            --       654
   Compensation paid in stock...........     --      --         36                     --          --            --        36
   Repurchases of common stock..........     --      --         --                     --      (1,011)           --    (1,011)
                                          -----     ---     ------                 ------      ------        ------    ------
Consolidated balances,
   December 31, 1999....................    581     375     69,760                 15,163     (11,369)       (2,011)   72,499
Six months ended June 30, 2000:
   Comprehensive income:
    Net income..........................     --      --         --       5,897      5,897          --            --     5,897
    Other comprehensive income,
      net of tax - unrealized gains
      on securities, net of
      reclassification adjustment (1)...     --      --         --         327         --          --           327       327
                                                                         -----
    Comprehensive income................                                 6,224
                                                                         =====
   Exercise of stock options............      1      --         24                     --          --            --        25
   Repurchases of common stock..........     --      --         --                     --      (1,264)           --    (1,264)
                                          -----     ---     ------                 ------      ------        ------    ------
Consolidated balances, June 30, 2000....  $ 582     375     69,784                 21,060     (12,633)       (1,684)   77,484
                                          =====     ===     ======                 ======     ========       ======    ======
</TABLE>

<PAGE>


(2)      Disclosure of reclassification adjustment:
<TABLE>
<CAPTION>
                                                                     Three months ended   Six months ended   Six months ended
                                                                          June 30,            June 30,         December 31,
                                                                       ---------------    ----------------
                                                                         2000     1999      2000      1999         1999
                                                                         ----     ----      ----      ----         ----

<S>                                                                     <C>       <C>        <C>    <C>            <C>
    Unrealized (losses) gains arising during the period...............  $(200)    (790)      212    (1,570)        (869)
    Less reclassification adjustment for gains (losses)
      included in net income..........................................     --       57      (115)      113           --
                                                                        -----    -----    ------    ------        -----
    Unrealized (losses) gains on investment securities................  $(200)    (847)      327    (1,683)        (869)
                                                                        =====    =====    ======    ======        =====
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>




                            FIRST BANKS AMERICA, INC.

               CONSOLIDATED STATEMENTS OF CASH FLOWS - (UNAUDITED)
                        (dollars expressed in thousands)
<TABLE>
<CAPTION>


                                                                                                Six months ended
                                                                                                    June 30,
                                                                                             -----------------------
                                                                                                2000          1999
                                                                                                ----          ----

Cash flows from operating activities:
<S>                                                                                          <C>               <C>
    Net income............................................................................   $    5,897        3,690
    Adjustments to reconcile net income to cash provided by operating activities:
        Depreciation, amortization and accretion, net.....................................        1,195        1,036
        Provision for loan losses.........................................................          712          213
        Provision for income tax expense..................................................        3,412        2,795
        Payments of income taxes..........................................................       (1,533)        (941)
        Loss (gain) on sales of securities, net...........................................          177         (174)
        Increase in accrued interest receivable...........................................       (1,186)        (538)
        Interest accrued on liabilities...................................................       16,367       12,008
        Payments of interest on liabilities...............................................      (15,957)     (11,860)
        Other operating activities, net...................................................          986       (5,353)
                                                                                             ----------    ---------
              Net cash provided by operating activities...................................       10,070          876
                                                                                             ----------    ---------

Cash flows from investing activities:
    Cash paid for acquired entities, net of cash and cash equivalents received............       (2,709)     (17,244)
    Proceeds from sales of investment securities..........................................        4,592       54,414
    Maturities of investment securities available for sale................................       52,080       19,118
    Maturities of investment securities held to maturity..................................           15           14
    Purchases of investment securities available for sale.................................      (45,913)     (13,897)
    Net increase in loans.................................................................      (40,330)     (36,933)
    Recoveries of loans previously charged-off............................................        1,170        1,375
    Purchases of bank premises and equipment..............................................         (963)        (379)
    Proceeds from sales of other real estate..............................................          168          283
    Other investing activities, net.......................................................         (348)        (292)
                                                                                             ----------    ---------
              Net cash (used in) provided by investing activities.........................      (32,238)       6,459
                                                                                             ----------    ---------

Cash flows from financing activities:
  Other increases (decreases) in deposits:
     Demand and savings deposits..........................................................       19,456      (23,497)
     Time deposits........................................................................       42,378        7,053
    (Decrease) increase in federal funds purchased and other short-term borrowings........       (9,000)       5,000
    Increase (decrease) in securities sold under agreements to repurchase.................       13,129       (1,761)
    Increase in promissory note payable...................................................        4,200           --
    Repurchases of common stock for treasury..............................................       (1,264)        (270)
                                                                                             ----------    ---------
              Net cash provided by (used in) financing activities.........................       68,899      (13,475)
                                                                                             ----------    ---------
              Net increase (decrease) in cash and cash equivalents........................       46,731       (6,140)
Cash and cash equivalents, beginning of period............................................       44,566       46,313
                                                                                             ----------    ---------
Cash and cash equivalents, end of period..................................................   $   91,297       40,173
                                                                                             ==========    =========

Noncash investing and financing activities:
    Loans transferred to other real estate................................................           75           31
    Reduction of deferred tax asset valuation allowance..................................            --          327
                                                                                             ==========     ========
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>


                            FIRST BANKS AMERICA, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      BASIS OF PRESENTATION

         The  accompanying  consolidated  financial  statements  of First  Banks
America,  Inc. and subsidiaries (FBA or the Company) are unaudited and should be
read in conjunction with the consolidated  financial statements contained in the
1999 Annual Report on Form 10-K. The consolidated financial statements have been
prepared in accordance with generally accepted accounting principles and conform
to predominant practices within the banking industry. Management of FBA has made
a number of estimates  and  assumptions  relating to the reporting of assets and
liabilities  and the disclosure of contingent  assets and liabilities to prepare
the  consolidated  financial  statements in conformity  with generally  accepted
accounting principles. In the opinion of management, all adjustments, consisting
of normal recurring accruals considered necessary for a fair presentation of the
results of  operations  for the  interim  periods  presented  herein,  have been
included. Operating results for the three and six months ended June 30, 2000 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending December 31, 2000.

         The  consolidated  financial  statements  include  the  accounts of the
parent  company  and its  subsidiaries,  all of  which  are  wholly  owned.  All
significant intercompany accounts and transactions have been eliminated. Certain
reclassifications  of 1999  amounts  have  been  made to  conform  with the 2000
presentation.

         FBA is majority owned by First Banks, Inc., St. Louis,  Missouri (First
Banks).  Accordingly,  First Banks has effective control over the management and
policies of FBA and the election of its directors. At June 30, 2000 and December
31,  1999,  First  Banks'  ownership  interest  in FBA was  84.33%  and  83.37%,
respectively.

         FBA operates  through  three wholly owned banking  subsidiaries:  First
Bank Texas  N.A.,  headquartered  in Houston,  Texas (FB  Texas);  First Bank of
California, headquartered in Sacramento, California (FB California); and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.

 (2)     ACQUISITIONS

         On February 29, 2000, FBA completed its  acquisition of Lippo Bank, San
Francisco,  California,  in  exchange  for $17.2  million  in cash.  Lippo  Bank
operated  three banking  locations in San  Francisco,  San Jose and Los Angeles,
California.  The  acquisition was funded from available cash of $9.2 million and
from an advance of $8.0 million under FBA's $90.0 million revolving note payable
to First Banks (Note Payable) as further discussed in Note 4 to the accompanying
consolidated  financial statements.  At the time of the transaction,  Lippo Bank
had $85.3  million in total  assets,  $40.9  million in loans,  net of  unearned
discount,  $37.4  million in  investment  securities  and $76.4 million in total
deposits.  This  transaction  was  accounted  for using the  purchase  method of
accounting.  The  excess  of the  cost  over the  fair  value of the net  assets
acquired was  approximately  $5.6 million and is being  amortized over 15 years.
Lippo Bank was merged into FB California on May 31, 2000.

         On June 27, 2000, FBA and Commercial Bank of San Francisco  (Commercial
Bank)  executed  a  definitive   agreement  providing  for  the  acquisition  of
Commercial  Bank,  San  Francisco,  California,  by FBA.  Under the terms of the
agreement,  the shareholders of Commercial Bank will receive $17.75 per share in
cash, or a total of  approximately  $29.5 million.  Commercial Bank operates one
branch  office  in the San  Francisco  financial  district.  At June  30,  2000,
Commercial Bank had $178.4 million in total assets,  $97.4 million in loans, net
of unearned discount,  $63.8 million in investment securities and $132.7 million
in  deposits.  FBA  expects  this  transaction,  which is subject to  regulatory
approvals and the approval of Commercial  Bank  shareholders,  will be completed
during the first quarter of 2001.

         On June 29, 2000, FBA and First Banks  executed a definitive  agreement
providing for the  acquisition  of First Banks' wholly owned  subsidiary,  First
Bank & Trust,  headquartered in Newport Beach,  California (FB&T), by FBA. Under
the terms of the  agreement,  First Banks will  exchange all of the  outstanding
stock of FB&T for approximately 6.9 million shares of common stock of FBA, which

<PAGE>

will increase First Banks' ownership  percentage of FBA to approximately  93.0%.
This transaction and related internal  reorganizations  will allow FBA and First
Banks to merge their Texas and  California  interests.  FB&T operates 26 banking
locations  in the counties of Los Angeles,  Orange,  Ventura and Santa  Barbara,
California  as well as  branches  in San  Jose and  Walnut  Creek,  in  Northern
California.  At June 30,  2000,  FB&T had $1.0 billion in total  assets,  $799.2
million  in  loans,  net of  unearned  discount,  $97.2  million  in  investment
securities and $875.0 million in deposits.  FBA expects this transaction,  which
is subject to regulatory and shareholder approvals, will be completed during the
fourth quarter of 2000.

         The  following  unaudited  pro  forma  combined  condensed  results  of
operations  for the six months  ended June 30,  2000 and 1999,  and for the year
ended  December  31,  1999,  have been  prepared  to reflect  the effects on the
historical  results  of FBA of the  proposed  acquisition  of FB&T as  described
above.  The proposed  acquisition  will be  accounted  for as a  combination  of
entities  under common  control.  Therefore,  the unaudited  pro forma  combined
condensed  results of operations give retroactive  effect to the transaction and
are presented as if the combining entities had been consolidated for all periods
presented. The pro forma results of operations set forth below are unaudited and
not necessarily indicative of the results that will occur in the future.
<TABLE>
<CAPTION>


                                                                                    Six months ended        Year ended
                                                                                        June 30,           December 31,
                                                                                ---------------------    ----------------
                                                                                  2000          1999             1999
                                                                                  ----          ----             ----
                                                                                     (dollars expressed in thousands,
                                                                                          except per share data)

<S>                                                                             <C>           <C>               <C>
         Net interest income................................................    $49,410       36,594            81,481
                                                                                =======      =======          ========

         Net income.........................................................    $12,691        6,555            17,599
                                                                                =======      =======          ========

         Earnings Per Share:
           Basic............................................................    $  1.01         0.52              1.39
           Diluted..........................................................       1.01         0.52              1.39
                                                                                =======      =======          ========
</TABLE>
(3)      EARNINGS PER COMMON SHARE

The following is a  reconciliation  of the  numerators and  denominators  of the
basic and diluted EPS computations for the periods indicated:
<TABLE>
<CAPTION>
                                                                               Income         Shares      Per share
                                                                              (numerator)   (denominator)   amount
                                                                              -----------   -------------   ------
                                                                     (dollars expressed in thousands, except per share data)

         Three months ended June 30, 2000:
<S>                                                                             <C>            <C>          <C>
              Basic EPS-- income available to common stockholders..........     $2,888         5,595        $ 0.52
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --            --
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $2,888         5,595        $ 0.52
                                                                                ======        ======        ======

         Three months ended June 30, 1999:
              Basic EPS-- income available to common stockholders..........     $2,059         5,713        $ 0.36
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             7
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $2,059         5,720        $ 0.36
                                                                                ======        ======        ======

         Six months ended June 30, 2000:
              Basic EPS-- income available to common stockholders..........     $5,897         5,612        $ 1.05
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             3
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $5,897         5,615        $ 1.05
                                                                                ======        ======        ======

         Six months ended June 30, 1999:
              Basic EPS-- income available to common stockholders..........     $3,690         5,717        $ 0.65
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             7
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $3,690         5,724        $ 0.64
                                                                                ======        ======        ======
</TABLE>
<PAGE>


(4)      TRANSACTIONS WITH RELATED PARTIES

         FBA  purchases  certain  services  and supplies  from or through  First
Banks. FBA's financial position and operating results could significantly differ
from those that would be obtained if FBA's relationship with First Banks did not
exist.  In  addition,  fees  payable to First Banks,  its  affiliates  and First
Services,  L.P.  generally  increase as FBA  expands  through  acquisitions  and
internal  growth,  reflecting the higher levels of service needed to operate the
Subsidiary Banks.

         First Banks  provides  management  services  to FBA and its  Subsidiary
Banks.  Management services are provided under management fee agreements whereby
FBA  compensates  First Banks on an hourly  basis for its use of  personnel  for
various functions including internal audit, loan review,  income tax preparation
and assistance, accounting,  asset/liability management and investment services,
loan servicing and other management and administrative services. Fees paid under
these  agreements  were  $872,000  and $1.7 million for the three and six months
ended June 30, 2000, and $724,000 and $1.4 million for the comparable periods in
1999,  respectively.  The fees  paid  for  management  services  are at least as
favorable as could have been obtained from unaffiliated third parties.

         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their California offices, FBA shares the cost of certain
personnel and services with First Banks. This includes the salaries and benefits
of certain loan and administrative personnel. The allocation of the shared costs
is charged and/or credited under the terms of cost sharing  agreements.  Because
this involves distributing  essentially fixed costs over a larger asset base, it
allows each bank to receive the benefit of  personnel  and services at a reduced
cost. Fees paid under these  agreements were $211,000 and $401,000 for the three
and six months ended June 30, 2000, and $220,000 and $432,000 for the comparable
periods in 1999, respectively.

         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman and his adult  children,  provides data  processing and various
related  services  to FB  Texas  and FB  California  under  the  terms  of  data
processing  agreements.  Fees paid under these agreements were $859,000 and $1.7
million for the three and six months ended June 30, 2000,  and $740,000 and $1.4
million for the comparable periods in 1999, respectively. The fees paid for data
processing  services are at least as favorable as could have been  obtained from
unaffiliated third parties.

         FBA's  Subsidiary  Banks had $98.2  million and $88.2  million in whole
loans and loan  participations  outstanding  at June 30, 2000 and  December  31,
1999, respectively,  that were purchased from banks affiliated with First Banks.
In addition,  FBA's  Subsidiary Banks had sold $322.1 million and $302.9 million
in whole loans and loan  participations to affiliates of First Banks at June 30,
2000 and December 31, 1999,  respectively.  These loans and loan  participations
were  acquired and sold at interest  rates and terms  prevailing at the dates of
their  purchase  or sale and under  standards  and  policies  followed  by FBA's
Subsidiary Banks.

         FBA had a $20.0 million  revolving Note Payable to First Banks on which
the outstanding  principal and accrued  interest under the Note Payable were due
and payable on October 31, 2001.  On June 30, 2000,  FBA and First Banks renewed
this Note Payable,  increasing the commitment to $90.0 million and extending the
maturity  date to June 30,  2005.  The  borrowings  under the Note  Payable bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported  in the  Wall  Street  Journal.  At  June  30,  2000,  the  outstanding
borrowings  under the Note  Payable  were $4.2  million.  There  were no amounts
outstanding  under the Note Payable at December 31, 1999.  The interest  expense
incurred by FBA on the Note  Payable was $153,000 and $214,000 for the three and
six months ended June 30, 2000.

 (5)     REGULATORY CAPITAL

         FBA and the Subsidiary Banks are subject to various  regulatory capital
requirements administered by the 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 FBA's consolidated financial statements. Under capital
adequacy  guidelines and the regulatory  framework for prompt corrective action,
FBA and the Subsidiary Banks must meet specific capital  guidelines that involve
quantitative measures of assets, liabilities and certain off-balance-sheet items
as  calculated  under  regulatory  accounting  practices.  Capital  amounts  and
classifications  are also subject to  qualitative  judgments  by the  regulators
about components, risk weightings and other factors.
<PAGE>


         Quantitative  measures  established  by  regulation  to ensure  capital
adequacy  require FBA and the Subsidiary  Banks to maintain  minimum amounts and
ratios  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted  assets,  and of Tier I  capital  to  average  assets.  Management
believes,  as of June 30,  2000,  FBA and the  Subsidiary  Banks  were each well
capitalized under the applicable regulations.

         As of June 30, 2000,  the most recent  notification  from FBA's primary
regulator categorized FBA and the Subsidiary Banks as well capitalized under the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized,   FBA  and  the  Subsidiary   Banks  must  maintain  minimum  total
risk-based,  Tier I  risk-based  and Tier I leverage  ratios as set forth in the
following table.

         At June 30, 2000 and December 31, 1999, FBA's and the Subsidiary Banks'
required and actual capital ratios were as follows:
<TABLE>
<CAPTION>

                                                                                                     To be well
                                                             Actual              For capital      capitalized under
                                                   --------------------------
                                                   June 30,      December 31,     adequacy        prompt corrective
                                                     2000           1999          purposes        action provisions
                                                     ----           ----          --------        -----------------

         Total capital (to risk-weighted assets):
<S>                                                  <C>           <C>               <C>                <C>
             FBA..................................   11.97%        13.08%            8.0%               10.0%
             FB Texas.............................   12.04         12.42             8.0                10.0
             FB California........................   11.72         10.81             8.0                10.0
             Redwood Bank.........................   11.55         11.17             8.0                10.0

         Tier 1 capital (to risk-weighted assets):
             FBA..................................    8.64%         9.34%            4.0%                6.0%
             FB Texas.............................   10.78         11.17             4.0                 6.0
             FB California........................   10.46          9.56             4.0                 6.0
             Redwood Bank.........................   10.34         10.15             4.0                 6.0

         Tier 1 capital (to average assets):
             FBA..................................    7.93%         8.94%            3.0%                5.0%
             FB Texas.............................   10.32         10.39             3.0                 5.0
             FB California........................    9.72          9.95             3.0                 5.0
             Redwood Bank.........................    9.17          8.48             3.0                 5.0
</TABLE>

(6)      BUSINESS SEGMENT RESULTS

         FBA's  business  segments  are its  Subsidiary  Banks.  The  reportable
business  segments are consistent  with the management  structure of FBA and the
Subsidiary Banks, the internal  reporting system that monitors  performance and,
in all material respects, generally accepted accounting principles and practices
predominant in the banking industry.

         Through the respective  branch  networks,  the Subsidiary Banks provide
similar  products and services in their defined  geographic  areas. The products
and services  offered  include a broad range of commercial and personal  banking
services,  including  certificates of deposit,  individual  retirement and other
time deposit  accounts,  checking and other demand  deposit  accounts,  interest
checking  accounts,  savings accounts and money market  accounts.  Loans include
commercial and financial,  commercial and residential  real estate,  real estate
construction  and  development  and consumer  loans.  Other  financial  services
include  mortgage  banking,   credit  and  debit  cards,   brokerage   services,
credit-related insurance,  automatic teller machines,  telephone account access,
safe deposit  boxes,  trust and private  banking  services  and cash  management
services.  The revenues  generated by each business segment consist primarily of
interest income, generated from the loan and investment security portfolios, and
service charges and fees, generated from the deposit products and services.  The
products and services are offered to customers primarily within their respective
geographic areas, with the exception of loan participations executed between the
Subsidiary Banks and other banks affiliated with First Banks.

         The business segment results are summarized as follows:


<PAGE>
<TABLE>
<CAPTION>


                                                               FB California (1)                     Redwood Bank (2)
                                                         --------------------------             -------------------------
                                                         June 30,      December 31,              June 30,    December 31,
                                                           2000            1999                    2000          1999
                                                           ----            ----                    ----          ----
                                                                        (dollars expressed in thousands)

Balance sheet information:

<S>                                                       <C>                 <C>                  <C>             <C>
Investment securities................................     $ 54,250            20,743               21,242          37,539
Loans, net of unearned discount......................      445,681           379,632              143,866         138,902
Total assets.........................................      566,314           431,838              199,256         199,988
Deposits.............................................      488,729           367,563              172,369         173,703
Stockholders' equity.................................       66,373            47,990               24,893          24,275
                                                          ========         =========            =========       =========



                                                               FB California (1)                     Redwood Bank (2)
                                                        ----------------------------            -------------------------
                                                              Three months ended                    Three months ended
                                                                   June 30,                              June 30,
                                                        ----------------------------            -------------------------
                                                            2000              1999                2000             1999
                                                            ----              ----                ----             ----
                                                                        (dollars expressed in thousands)

Income statement information:

Interest income......................................     $ 12,329             8,132                3,951           3,750
Interest expense.....................................        4,622             2,996                1,534           1,393
                                                          --------         ---------            ---------       ---------
       Net interest income...........................        7,707             5,136                2,417           2,357
Provision for loan losses............................           45                20                  150              73
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................        7,662             5,116                2,267           2,284
                                                          --------         ---------            ---------       ---------
Noninterest income...................................          931               815                   69             177
Noninterest expense..................................        5,225             3,926                1,433           1,469
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................        3,368             2,005                  903             992
Provision (benefit) for income tax expense...........        1,314               866                  477             480
                                                          --------         ---------            ---------      ----------
       Net income....................................     $  2,054             1,139                  426             512
                                                          ========         =========            =========      ==========


                                                               FB California (1)                     Redwood Bank (2)
                                                          --------------------------            -------------------------
                                                               Six months ended                      Six months ended
                                                                   June 30,                              June 30,
                                                        ----------------------------            -------------------------
                                                           2000               1999                2000              1999
                                                           ----               ----                ----              ----
                                                                        (dollars expressed in thousands)
Income statement information:

Interest income......................................     $ 22,621            16,132                7,884           4,930
Interest expense.....................................        8,349             6,075                3,108           1,835
                                                          --------         ---------            ---------       ---------
       Net interest income...........................       14,272            10,057                4,776           3,095
Provision for loan losses............................          135                80                  282              73
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................       14,137             9,977                4,494           3,022
                                                          --------         ---------            ---------       ---------
Noninterest income...................................        1,723             1,424                  (49)            203
Noninterest expense..................................        9,282             7,625                2,933           1,907
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................        6,578             3,776                1,512           1,318
Provision (benefit) for income tax expense...........        2,577             1,653                  801             644
                                                          --------         ---------            ---------      ----------
       Net income....................................     $  4,001             2,123                  711             674
                                                          ========         =========            =========      ==========
</TABLE>
<PAGE>

-----------------
(1)  Lippo Bank was  acquired  by FBA on  February  29,  2000 and merged into FB
     California  on May 31,  2000.
(2)  Redwood  Bank was acquired by FBA on March 4,1999.
(3)  Corporate  and other  includes  $636,000  and $1.3  million  of  guaranteed
     preferred  debentures  expense,  after  applicable  income  tax  benefit of
     $342,000  and  $670,000,  for the three and six months ended June 30, 2000,
     and $645,000 and $1.3 million of guaranteed  preferred  debentures expense,
     after  applicable  income tax benefit of  $348,000  and  $695,000,  for the
     comparable periods in 1999, respectively.


<PAGE>

<TABLE>


<CAPTION>

                  FB Texas                           Corporate and other (3)                      Consolidated total
        ------------------------------           -------------------------------             ----------------------------
          June 30,       December 31,             June 30,         December 31,              June 30,        December 31,
           2000              1999                   2000               1999                    2000              1999
           ----              ----                   ----               ----                    ----              ----
                                                   (dollars expressed in thousands)



<S>         <C>              <C>                       <C>               <C>                    <C>               <C>
            31,605           30,439                    3,952             3,817                  111,049           92,538
           222,995          213,731                      181                (2)                 812,723          732,263
           303,570          278,988                    5,017             9,893                1,074,157          920,707
           257,542          244,248                     (336)           (5,491)                 918,304          780,023
            30,111           30,338                  (43,893)          (30,104)                  77,484           72,499
        ==========        =========                =========          ========               ==========        =========




                  FB Texas                           Corporate and other (3)                      Consolidated total
        ------------------------------           -------------------------------             ---------------------------
             Three months ended                        Three months ended                         Three months ended
                  June 30,                                  June 30,                                   June 30,
        ------------------------------           -------------------------------             ---------------------------
           2000              1999                   2000                 1999                  2000                 1999
           ----              ----                   ----                 ----                  ----                 ----
                                                   (dollars expressed in thousands)



             5,990            5,481                       91                78                   22,361           17,441
             2,431            2,163                      151               (46)                   8,738            6,506
        ----------        ---------                ---------          --------               ----------         --------
             3,559            3,318                      (60)              124                   13,623           10,935
               175               30                       --                --                      370              123
        ----------        ---------                ---------          --------               ----------         --------

             3,384            3,288                      (60)              124                   13,253           10,812
        ----------        ---------                ---------          --------               ----------         --------
               495              513                      (14)               (1)                   1,481            1,504
             2,196            2,231                    1,013             1,057                    9,867            8,683
        ----------        ---------                ---------          --------               ----------         --------

             1,683            1,570                   (1,087)             (934)                   4,867            3,633
               570              541                     (382)             (313)                   1,979            1,574
        ----------        ---------                ---------          --------               ----------         --------
             1,113            1,029                     (705)             (621)                   2,888            2,059
        ==========        =========                =========          ========               ==========         ========



                 FB Texas                            Corporate and other (3)                      Consolidated total
        ---------------------------              -------------------------------             ---------------------------
             Six months ended                           Six months ended                           Six months ended
                 June 30,                                   June 30,                                   June 30,
        ---------------------------              -------------------------------             ---------------------------
           2000              1999                   2000                 1999                  2000                 1999
           ----              ----                   ----                 ----                  ----                 ----
                                                   (dollars expressed in thousands)

            11,658           11,023                      172               151                   42,335           32,236
             4,720            4,325                      190              (227)                  16,367           12,008
        ----------        ---------                ---------          --------               ----------         --------
             6,938            6,698                      (18)              378                   25,968           20,228
               295               60                       --                --                      712              213
        ----------        ---------                ---------          --------               ----------         --------

             6,643            6,638                      (18)              378                   25,256           20,015
        ----------        ---------                ---------          --------               ----------         --------
               986            1,056                      (32)              (24)                   2,628            2,659
             4,305            4,510                    2,055             2,147                   18,575           16,189
        ----------        ---------                ---------          --------               ----------         --------

             3,324            3,184                   (2,105)           (1,793)                   9,309            6,485
             1,157            1,096                   (1,123)             (598)                   3,412            2,795
        ----------        ---------                ---------          --------               ----------         --------
             2,167            2,088                     (982)           (1,195)                   5,897            3,690
        ==========        =========                =========          ========               ==========         ========
</TABLE>


<PAGE>



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

         The  discussion  set forth in  Management's  Discussion and Analysis of
Financial Condition and Results of Operations  contains certain  forward-looking
statements  with respect to the financial  condition,  results of operations and
business of FBA. These  forward-looking  statements are subject to certain risks
and  uncertainties,  not all of which can be predicted or  anticipated.  Factors
that may cause actual results to differ  materially  from those  contemplated by
the  forward-looking  statements  herein  include  market  conditions as well as
conditions  affecting  the  banking  industry  generally  and  factors  having a
specific  impact on FBA,  including but not limited to  fluctuations in interest
rates and in the economy;  the impact of laws and regulations  applicable to FBA
and changes therein; competitive conditions in the markets in which FBA conducts
its operations,  including  competition  from banking and non-banking  companies
with  substantially  greater  resources  than  FBA,  some of which may offer and
develop  products and services not offered by FBA; the ability of FBA to control
the  composition  of the loan portfolio  without  adversely  affecting  interest
income; and the ability of FBA to respond to changes in technology.  With regard
to FBA's  efforts to grow  through  acquisitions,  factors that could affect the
accuracy or completeness of forward-looking  statements contained herein include
the  potential  for higher than  acceptable  operating  costs  arising  from the
geographic  dispersion  of the  offices of FBA,  as  compared  with  competitors
operating solely in contiguous markets; the competition of larger acquirers with
greater  resources  than FBA;  fluctuations  in the prices at which  acquisition
targets may be available  for sale and in the market for FBA's  securities;  and
the potential for difficulty or unanticipated costs in realizing the benefits of
particular acquisition  transactions.  Readers of the Form 10-Q should therefore
not place undue reliance on forward-looking statements.

                                     General
         FBA is a registered bank holding  company  incorporated in Delaware and
headquartered  in St. Louis County,  Missouri.  At June 30, 2000,  FBA had $1.07
billion  in total  assets,  $812.7  million  in  total  loans,  net of  unearned
discount,   $918.3  million  in  total  deposits  and  $77.5  million  in  total
stockholders' equity. FBA operates through three wholly owned bank subsidiaries,
First Bank Texas N.A., headquartered in Houston, Texas (FB Texas); First Bank of
California, headquartered in Sacramento, California (FB California); and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.

         Through the  Subsidiary  Banks' 17 banking  locations in California and
six banking  locations  in the greater  Houston and Dallas,  Texas  metropolitan
areas,  FBA offers a broad range of commercial  and personal  banking  services,
including certificate of deposit accounts,  individual retirement and other time
deposit accounts,  checking and other demand deposit accounts, interest checking
accounts,  savings accounts and money market accounts.  Loans include commercial
and financial,  commercial and residential real estate, real estate construction
and development and consumer loans.  Other financial  services  include mortgage
banking, credit and debit cards, brokerage services,  credit-related  insurance,
automatic  teller machines,  telephone  banking,  safe deposit boxes,  trust and
private banking services and cash management services.

         FBA   centralizes   overall   corporate   policies,    procedural   and
administrative  functions,  and operational support functions for the Subsidiary
Banks. Primary responsibility for managing the Subsidiary Banks remains with the
officers and directors.

         The following table summarizes selected data about the Subsidiary Banks
at June 30, 2000:
<TABLE>
<CAPTION>

                                                                                 Loans, net of
                                                     Number of        Total        unearned       Total
                                                     Locations       assets        discount     deposits
                                                     ---------       ------        --------     --------
                                                                       (dollars expressed in thousands)

<S>                                                     <C>       <C>              <C>          <C>
           FB California....................            13        $ 566,314        445,681      488,729
           FB Texas.........................             6          303,570        222,995      257,542
           Redwood Bank.....................             4          199,256        143,866      172,369
                                                      ====        =========        =======      =======

</TABLE>


<PAGE>


                               Financial Condition

     FBA's total assets were $1.07  billion and $920.7  million at June 30, 2000
and December 31, 1999,  respectively.  The increase in total assets is primarily
attributable to FBA's  acquisition of Lippo Bank, which provided assets of $85.3
million.  Offsetting  this increase and providing an additional  source of funds
for continued  internal loan growth was a reduction in investment  securities of
$18.9 million, after consideration of the $37.4 million of investment securities
provided by Lippo Bank,  to $111.0  million at June 30,  2000.  Total  deposits,
excluding the $76.4  million of deposits  provided by the  acquisition  of Lippo
Bank,  increased by $61.9 million to $918.3  million at June 30, 2000. The funds
generated  from the deposit  growth were  temporarily  invested in cash and cash
equivalents.  In addition,  short-term  borrowings  increased by $4.1 million to
$19.1  million at June 30,  2000,  reflecting  an increase  of $13.2  million in
retail  repurchase  agreements  offset by a decrease of $9.0  million in federal
funds purchased.  Furthermore,  FBA's note payable  increased to $4.2 million at
June 30, 2000 and is  reflective  of FBA's $8.0 million  advance under its $90.0
million  revolving  note payable to First Banks  utilized to fund the Lippo Bank
acquisition.  This  increase  was  partially  offset by  repayments  on the note
payable  during the six months  ended  June 30,  2000.  See Notes 2 and 4 to the
accompanying consolidated financial statements.

     During the three and six months ended June 30, 2000, FBA purchased $384,000
and $1.3  million of its common  stock for treasury at an average cost of $17.42
per share and $17.80 per share,  respectively.  FBA utilized  available  cash to
fund its  repurchases  of  common  stock.  In  1998,  FBA's  Board of  Directors
authorized a fourth  stock  repurchase  program  allowing for the purchase of an
additional 5% of common stock for treasury  representing  approximately  261,418
shares of common stock.  At June 30, 2000, FBA has purchased an aggregate  total
of 795,429  common shares for treasury and could purchase  approximately  21,449
additional shares under the existing  authorization.  In addition,  on April 28,
2000,  FBA's  Board of  Directors  approved  a fifth  stock  repurchase  program
allowing for the  repurchase  of an  additional  5% of common stock for treasury
representing 277,891 shares of common stock.

                              Results of Operations

Net Income

     Net income was $2.89 million,  or $0.52 per share on a diluted  basis,  for
the three months ended June 30, 2000, in  comparison  to $2.1 million,  or $0.36
per share on a diluted  basis,  for the  comparable  period in 1999. For the six
months ended June 30, 2000 and 1999, net income was $5.90 million,  or $1.05 per
share on a diluted  basis,  and $3.70  million,  or $0.64 per share on a diluted
basis, respectively. The earnings progress was primarily driven by increased net
interest income generated from the acquisition of Redwood Bank, increased yields
on earning assets and internal loan growth.  In addition,  FB  California's  net
income  increased  to $2.1 million and $4.0 million for the three and six months
ended June 30,  2000,  in  comparison  to $1.1  million and $2.1 million for the
comparable  periods in 1999,  respectively.  This  increase is reflective of the
progress FBA has made in the last year in  assimilating  the cultures of several
acquired  banks  into  FB  California  to  create  a  single  effective  banking
franchise.

     The increase in net interest income for the three and six months ended June
30, 2000 was partially offset by increased operating expenses and an increase in
the provision for loan losses as further  discussed under  "--Provision for Loan
Losses." The  increased  operating  expenses are primarily  attributable  to the
operating expenses of Lippo Bank and Redwood Bank subsequent to their respective
acquisition dates, increased salaries and employee benefits expenses,  increased
data processing fees and increased  amortization of intangibles  associated with
the purchase of subsidiaries.

Net Interest Income

     Net interest income was $13.6 million, or 5.70% of average interest-earning
assets,  for the three  months  ended  June 30,  2000,  in  comparison  to $10.9
million, or 5.46% of average  interest-earning assets, for the comparable period
in 1999.  For the six months ended June 30, 2000 and 1999,  net interest  income
was $26.0 million, or 5.65% of average interest-earning assets, in comparison to
$20.2 million, or 5.45% of average  interest-earning assets,  respectively.  The
improved   net   interest   income  is   primarily   attributable   to  the  net
interest-earning  assets provided by the  acquisitions of Lippo Bank and Redwood
Bank, internal loan growth and increases in the prime lending rate.



<PAGE>


     The improved  yield  earned on the  interest-earning  assets was  partially
offset by an increased rate paid on interest-bearing  liabilities. For the three
and six months ended June 30, 2000, the aggregate  weighted average rate paid on
the deposit portfolio increased to 4.50% and 4.42%, respectively, from 4.00% and
4.04% for the comparable periods in 1999,  reflecting FBA's increased rates paid
to  provide a funding  source  for  continued  loan  growth.  In  addition,  the
aggregate  weighted average rate paid on promissory notes payable and short-term
borrowings  for the three and six months ended June 30, 2000  increased to 6.62%
and  6.28%,  respectively,  from 5.10% and 5.29% for the  comparable  periods in
1999,  reflecting  an  increase  in the average  balance of the  revolving  note
payable to First Banks  utilized  to fund the  acquisition  of Lippo  Bank.  The
revolving note payable bears interest at one quarter percent less than the prime
lending rate (which has increased during the six months ended June 30, 2000) and
represents a higher-cost  funding source,  thus  contributing to the increase in
the aggregate weighted average rate paid on these financial instruments.

        The  following  table sets forth certain  information  relating to FBA's
average   balance   sheets,   and   reflects   the  average   yield   earned  on
interest-bearing  assets, the average cost of  interest-bearing  liabilities and
the resulting net interest income for the periods indicated.
<TABLE>
<CAPTION>


                                              Three months ended June 30,                  Six months ended June 30,
                                    ---------------------------------------------  -------------------------------------------
                                             2000                    1999                  2000                  1999
                                    ----------------------  ---------------------- --------------------- ----------------------
                                            Interest               Interest                Interest              Interest
                                    Average  income/ Yield/ Average  income/ Yield/  Average  Income/ Yield/ Average Income/ Yield/
                                    balance  expens  rate   balance  expense rate    balance  expense rate   balance expense rate
                                    -------  ------ -----   ---------------- -----   -------  ------- ----   ------- ------- ------
                                                                       (dollars expressed in thousands)

             Assets
             ------

Interest-earning assets:
<S>                              <C>         <C>    <C>    <C>             <C>    <C>       <C>    <C>    <C>      <C>      <C>
   Loans (1)(2)(3)(4)........... $  794,161  19,640 9.95% $690,199 15,715  9.13%$  773,506  37,559 9.76%  $628,205 28,584   9.18%
   Investment securities (3)....    112,523   1,885 6.74   101,681  1,600  6.31    105,206   3,421 6.54    110,189  3,428   6.27
   Federal funds sold ..........     53,369     819 6.17    10,547    126  4.79     44,842   1,322 5.93      9,046    214   4.77
   Other........................      1,066      17 6.41       370     --   --         876      33 7.58        399     10   5.05
                                 ----------  ------        ------- ------       ----------  ------       --------- ------
     Total interest-
        earning assets..........    961,119  22,361 9.36   802,797 17,441  8.71    924,430  42,335 9.21    747,839 32,236   8.69
                                             ------                ------                   ------                 ------

Nonearning assets...............     99,319                 85,850                  93,672                  79,921
                                 ----------                -------              ----------               ---------
     Total assets............... $1,060,438               $888,647              $1,018,102                $827,760
                                 ==========               ========              ==========               =========

   Liabilities and
Stockholders' Equity
--------------------

Interest-bearing liabilities:
   Interest-bearing
     demand deposits............  $  97,495     341 1.41% $ 84,133   285   1.36%$   93,839     660 1.41%  $ 79,987   553    1.39%
   Savings deposits.............    255,887   2,553 4.01   237,084 2,143   3.63    248,650   4,904 3.97    218,676  3,949   3.64
   Time deposits of $100 or more     78,949   1,076 5.48    69,514   899   5.19     76,735   2,070 5.42     63,287  1,640   5.23
   Other time deposits..........    325,021   4,501 5.57   226,319 2,821   5.00    306,812   8,312 5.45    213,807  5,400   5.09
                                 ---------- -------        ------- -----        ----------  ------        -------- ------
     Total interest-
        bearing deposits........    757,352   8,471 4.50   617,050 6,148   4.00    726,036  15,946 4.42    575,757 11,542   4.04
   Promissory notes payable and
    short-term borrowings.......     16,231     267 6.62    28,139    358  5.10     13,472     421 6.28     17,775    466   5.29
                                 ---------- -------        ------- ------       ----------  ------        -------- ------
     Total interest-bearing
        liabilities.............    773,583   8,738 4.54   645,189  6,506  4.04    739,508  16,367 4.45    593,532 12,008   4.08
                                            -------                ------                   ------                 ------
Noninterest-bearing liabilities:
   Demand deposits..............    148,240                119,033                 141,669                 111,782
   Other liabilities............     61,831                 55,690                  60,805                  55,130
                                 ----------                -------              ----------                --------
     Total liabilities..........    983,654                819,912                 941,982                 760,444
Stockholders' equity............     76,784                 68,735                  76,120                  67,316
                                 ----------                -------              ----------                --------
     Total liabilities and
        stockholders' equity.... $1,060,438               $888,647              $1,018,102               $ 827,760
                                 ==========               ========              ==========               =========

Net interest income.............             13,623                 10,935                  25,968                 20,228
                                            =======                =======                  ======                 ======
Interest rate spread............                    4.82                   4.67                    4.76                     4.61
Net interest margin.............                    5.70%                  5.46%                   5.65%                    5.45%
                                                    ====                   ====                    ====                     ====
</TABLE>

------------------------
(1)  For  purposes  of  these computations, nonaccrual loans are included in the
     average loan amounts.
(2)  Interest income on loans includes loan fees.
(3)  FBA has no tax-exempt income.
(4)  Includes the effects of interest rate exchange agreements.



<PAGE>


Provision for Loan Losses

     The  provision  for loan losses was $370,000 and $712,000 for the three and
six months ended June 30, 2000,  in  comparison to $123,000 and $213,000 for the
comparable periods in 1999, respectively. The increase in the provision for loan
losses  reflects  continued  growth in the loan  portfolio,  both  internal  and
through  acquisitions;  increased risk  associated  with the continued  changing
composition of the loan portfolio;  an increase in nonperforming  assets; and, a
reduction  in loan  recoveries  for the six  months  ended June 30,  2000.  Loan
charge-offs  were  $83,000 and  $725,000 for the three and six months ended June
30, 2000, in comparison to $318,000 and $798,000 for the  comparable  periods in
1999.  For the six  months  ended June 30,  2000,  loan  charge-offs  included a
charge-off of $457,000 on a single loan purchased from an affiliated  bank. Loan
recoveries  were  $649,000  and $1.2  million for the three and six months ended
June 30, 2000,  in  comparison  to $541,000 and $1.4 million for the  comparable
periods in 1999,  reflecting lower charge-off  experience in recent years, which
reduced the amount of recovery  opportunities.  The  acquisitions of Lippo Bank,
completed on February 29, 2000,  and Redwood  Bank,  completed on March 4, 1999,
provided $799,000 and $1.5 million,  respectively,  in additional  allowance for
loan losses.

     Tables summarizing  nonperforming assets, past due loans and charge-off and
recovery experience are presented under "--Loans and Allowance for Loan Losses."

Noninterest Income

     Noninterest  income was $1.5 million and $2.6 million for the three and six
months ended June 30, 2000,  in  comparison to $1.5 million and $2.7 million for
the  comparable  periods  in 1999,  respectively.  Noninterest  income  consists
primarily of service charges on deposit accounts and customer service fees.

     Service charges on deposit  accounts and customer service fees increased to
$956,000 and $1.8  million for the three and six months ended June 30, 2000,  in
comparison  to $900,000  and $1.6  million for the  comparable  periods in 1999,
respectively.  The increase in service  charges  corresponds  to the increase in
deposit balances provided by internal growth, the acquisitions of Lippo Bank and
Redwood  Bank  and the  additional  services  available  and  utilized  by FBA's
expanding base of retail and corporate customers.

     Noninterest  income for the six months ended June 30, 2000 also  included a
net loss on the sale of available-for-sale investment securities of $177,000, in
comparison to a net gain on the sale of available-for-sale investment securities
of  $88,000  and  $174,000  for the three and six months  ended  June 30,  1999,
respectively.  The net loss in 2000  resulted  from sales of certain  investment
securities  held by  acquired  institutions  that  did not  meet  FBA's  overall
investment  objectives,  whereas  the net gains in 1999  resulted  from sales of
certain investment securities to facilitate the funding of FBA's loan growth.

     Other  income was  $525,000 and $967,000 for the three and six months ended
June 30, 2000, in comparison to $516,000 and $855,000 for the comparable periods
in 1999, respectively.  The primary components of the increase are the increased
income  earned on FBA's  investment in  bank-owned  life  insurance and earnings
associated  with  FBA's  International  Banking  Division,  which was  initially
acquired in conjunction  with the Lippo Bank  acquisition  and has  subsequently
been expanded to offer these services to FBA's entire customer base.

Noninterest Expense

      Noninterest  expense was $9.9 million and $18.6  million for the three and
six months ended June 30, 2000, in comparison to $8.7 million from $16.2 million
for the comparable periods in 1999, respectively. The increase is reflective of:
(a) the  noninterest  expense of Lippo Bank and Redwood Bank subsequent to their
respective acquisition dates, including certain nonrecurring expenses associated
with those acquisitions;  (b) increased salaries and employee benefits expenses;
(c)  increased  data  processing   fees;  and  (d)  increased   amortization  of
intangibles associated with the purchase of subsidiaries.

      Salaries and employee  benefits were $3.6 million and $6.7 million for the
three and six months ended June 30, 2000, in comparison to $2.9 million and $5.2
million  for the  comparable  periods in 1999,  respectively.  The  increase  is
attributable  to the  acquisitions  of Lippo Bank and  Redwood  Bank and is also
reflective of the  competitive  environment  in the  employment  market that has
resulted in a higher  demand for limited  resources,  thus  escalating  industry
salary and employee  benefit  costs  associated  with  employing  and  retaining
qualified personnel.


<PAGE>


     Data  processing  fees were $1.0 million and $2.0 million for the three and
six months ended June 30, 2000,  in  comparison to $837,000 and $1.6 million for
the comparable periods in 1999, respectively. The increased data processing fees
are attributable to growth and technological  advancements consistent with FBA's
product  and  services  offerings,  and  upgrades  to  technological  equipment,
networks and communication channels.

     Amortization  of intangibles  associated  with the purchase of subsidiaries
was $338,000  and $645,000 for the three and six months ended June 30, 2000,  in
comparison  to  $306,000  and  $508,000  for the  comparable  periods  in  1999,
respectively.  The increase is attributable  to the  amortization of the cost in
excess of the fair value of the net assets  acquired  of Lippo Bank and  Redwood
Bank, which were acquired in February 2000 and March 1999, respectively.

     Other  expense was  $816,000  and $1.4 million for the three and six months
ended  June 30,  2000,  in  comparison  to  $796,000  and $1.6  million  for the
comparable periods in 1999, respectively. Other expense is comprised of numerous
general  administrative  expenses including but not limited to travel, meals and
entertainment,  freight and courier  services,  correspondent  bank  charges and
sales taxes. The overall decrease in such  expenditures for the six months ended
June 30, 2000 is reflective of management's  continued  efforts to control these
costs.

Provision for Income Tax Expense

     The  provision for income tax expense was $2.0 million and $3.4 million for
the three and six months ended June 30, 2000,  representing an effective  income
tax rate of 40.7% and 36.7%,  respectively,  in  comparison  to $1.6 million and
$2.8 million,  representing an effective  income tax rate of 43.3% and 43.1% for
the  comparable  periods in 1999,  respectively.  The decrease in the  effective
income tax rate is  primarily  attributable  to a reduction  in the deferred tax
asset valuation  reserve of $404,000 related to the utilization of net operating
losses associated with a previously acquired entity.

                          Interest Rate Risk Management

     FBA utilizes  off-balance-sheet  derivative financial instruments to assist
in the  management of interest  rate  sensitivity  and to modify the  repricing,
maturity and option characteristics of on-balance-sheet  assets and liabilities.
The use of such derivative financial instruments is strictly limited to reducing
the interest rate exposure of FBA. Derivative financial  instruments held by FBA
for purposes of managing interest rate risk are summarized as follows:

<TABLE>
<CAPTION>
                                                                       June 30, 2000           December 31, 1999
                                                                   --------------------      ----------------------
                                                                   Notional    Credit        Notional       Credit
                                                                    amount    exposure        amount       exposure
                                                                    ------    --------        ------       --------
                                                                            (dollars expressed in thousands)

         Interest rate swap agreements - pay
<S>                                                                  <C>             <C>        <C>             <C>
           adjustable rate, receive fixed rate....................   $120,000        634        120,000         614
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate...............         --         --         75,000          --
         Interest rate cap agreement..............................         --         --         10,000          26
                                                                     ========       ====       ========       =====
</TABLE>

     The notional amounts of derivative  financial  instruments do not represent
amounts  exchanged  by the parties  and,  therefore,  are not a measure of FBA's
credit exposure through its use of derivative financial instruments. The amounts
and the other  terms of the  derivatives  are  determined  by  reference  to the
notional  amounts and the other terms of the  derivatives.  The credit  exposure
represents the accounting  loss FBA would incur in the event the  counterparties
failed completely to perform according to the terms of the derivative  financial
instruments  and the  collateral  held to support the credit  exposure was of no
value.

     During 1998, FBA entered into $65.0 million  notional  amount interest rate
swap agreements to effectively lengthen the repricing characteristics of certain
interest-earning  assets to correspond more closely with its funding source with
the objective of stabilizing  cash flow, and  accordingly,  net interest income,
over time. These swap agreements  initially  provided for FBA to receive a fixed
rate of interest and pay an adjustable rate of interest equivalent to the 90-day
London  Interbank  Offering Rate (LIBOR).  In March 2000,  the terms of the swap
agreements  were  modified such that FBA  currently  pays an adjustable  rate of
interest  equivalent  to the daily  weighted  average  prime  lending rate minus
2.705%.  The terms of these swap agreements provide for FBA to pay quarterly and
receive  payment  semiannually.  The amount  receivable  by FBA under these swap
agreements  was  $808,000  and  $805,000 at June 30, 2000 and December 31, 1999,
respectively,  and the amount  payable by FBA under  these swap  agreements  was
$170,000 and $185,000 at June 30, 2000 and December 31, 1999, respectively.
<PAGE>

         During  May 1999,  FBA  entered  into  $75.0  million  notional  amount
interest rate swap agreements with the objective of stabilizing the net interest
margin  during the  six-month  period  surrounding  the Year 2000  century  date
change.  These swap agreements provided for FBA to receive an adjustable rate of
interest  equivalent  to the  daily  weighted  average  30-day  LIBOR and pay an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending  rate minus  2.665%.  The terms of these swap  agreements,  which had an
effective  date of  October  1,  1999 and a  maturity  date of March  31,  2000,
provided  for FBA to pay and  receive  interest on a monthly  basis.  In January
2000, FBA determined  these swap agreements were no longer  necessary based upon
the results of the Year 2000  transition  and terminated  these  agreements at a
cost of $23,000.

         During  September 1999, FBA entered into $55.0 million  notional amount
interest   rate  swap   agreements   to   effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time. These swap agreements provide for
FBA to receive a fixed rate of interest and pay an  adjustable  rate of interest
equivalent to the weighted  average prime lending rate minus 2.70%. The terms of
these swap agreements provide for FBA to pay and receive interest on a quarterly
basis.  The amount  receivable by FBA under these swap agreements was $38,000 at
June 30, 2000 and December 31, 1999,  and the amount  payable by FBA under these
swap  agreements was $42,000 and $44,000 at June 30, 2000 and December 31, 1999,
respectively.

         The maturity dates, notional amounts,  interest rates paid and received
and fair value of interest rate swap agreements  outstanding as of June 30, 2000
and December 31, 1999 were as follows:
<TABLE>
<CAPTION>

                                                          Notional     Interest rate     Interest rate   Fair value
                         Maturity date                     amount          paid            received      gain (loss)
                         -------------                    --------      -----------     -------------    -----------
                                                                      (dollars expressed in thousands)

         June 30, 2000:
<S>                                                     <C>                 <C>               <C>          <C>
             September 27, 2001.......................  $  40,000           6.80%             6.14%        $   (464)
             September 27, 2001.......................     15,000           6.80              6.14             (174)
             June 11, 2002............................     15,000           6.80              6.00             (330)
             September 16, 2002.......................     20,000           6.80              5.36             (754)
             September 18, 2002.......................     30,000           6.80              5.33           (1,155)
                                                        ---------                                          --------
                                                        $ 120,000           6.80              5.79         $ (2,877)
                                                        =========         ======            ======         ========

         December 31, 1999:
             March 31, 2000 ..........................  $  50,000           5.84%             6.45%        $     12
             March 31, 2000 ..........................     25,000           5.84              6.45                6
             September 27, 2001.......................     40,000           5.80              6.14             (365)
             September 27, 2001.......................     15,000           5.80              6.14             (137)
             June 11, 2002............................     15,000           6.12              6.00             (291)
             September 16, 2002.......................     20,000           6.12              5.36             (751)
             September 18, 2002.......................     30,000           6.14              5.33           (1,157)
                                                        ---------                                          --------
                                                        $ 195,000           5.93              6.04         $ (2,683)
                                                        =========         ======            ======         ========
</TABLE>

         In the event of early termination of the interest rate swap agreements,
the net proceeds received or paid are deferred and amortized over the shorter of
the remaining  contract life or the maturity of the related asset.  If, however,
the  amount of the  underlying  asset is repaid,  then the fair  value  gains or
losses on the interest rate swap  agreements are  recognized  immediately in the
consolidated statements of income.

         FBA had a $10.0  million  interest rate cap  agreement  outstanding  to
limit the interest expense associated with certain interest-bearing liabilities.
The interest rate cap  agreement  matured on May 15, 2000. At December 31, 1999,
the  unamortized  costs  associated  with this  agreement  were $19,000 and were
included in other  assets.  The net amount due to FBA under this  agreement  was
$7,000 at December 31, 1999.



<PAGE>


                       Loans and Allowance for Loan Losses

         Interest earned on the loan portfolio  represents the principal  source
of income  for FBA and its  Subsidiary  Banks.  Interest  and fees on loans were
87.8% and 90.1% of total  interest  income for the three  months  ended June 30,
2000 and 1999,  respectively,  and 88.7% for the six months  ended June 30, 2000
and 1999. Total loans, net of unearned discount,  were $812.7 million,  or 75.7%
of total assets, at June 30, 2000, compared to $732.3 million, or 79.5% of total
assets,  at December  31,  1999.  The increase in loans,  as  summarized  on the
consolidated  balance  sheets,  is primarily  attributable to the acquisition of
Lippo Bank,  which provided loans, net of unearned  discount,  of $40.9 million,
and the continued  growth of the commercial  and financial and  commercial  real
estate  mortgage  loan  portfolios.  This  increase  was  partially  offset by a
decrease in the  consumer and  installment  loan  portfolio,  which is primarily
comprised of indirect  automobile  loans, to $31.4 million at June 30, 2000 from
$40.5  million  at  December  31,  1999.   Such  decrease  is  consistent   with
management's  efforts to reduce the indirect loan portfolio.  Commensurate  with
the growth in corporate lending and FBA's prescribed credit exposure  guidelines
for extending credit to an individual borrower,  loan participations sold to and
purchased from banks  affiliated  with First Banks were $322.1 million and $98.2
million at June 30, 2000,  respectively,  in  comparison  to $302.9  million and
$88.2 million at December 31, 1999, respectively. See Note 2 to the accompanying
consolidated  financial statements for a further discussion of transactions with
related parties.

         FBA's nonperforming assets include nonaccrual loans, restructured loans
and  other  real  estate.   The  following  table  presents  the  categories  of
nonperforming assets and certain ratios as of the dates indicated:
<TABLE>
<CAPTION>

                                                                                         June 30,      December 31,
                                                                                           2000            1999
                                                                                           ----            ----
                                                                                    (dollars expressed in thousands)

<S>                                                                                    <C>                 <C>
         Nonperforming loans........................................................   $    5,417          3,337
         Other real estate, net.....................................................           --             60
                                                                                       ----------       --------
                  Total nonperforming assets........................................   $    5,417          3,397
                                                                                       ==========       ========

         Loans, net of unearned discount............................................   $  812,723        732,263
                                                                                       ==========       ========

         Loans past due:
             Over 30 days to 90 days................................................   $    5,922          2,696
             Over 90 days and still accruing........................................           73          2,944
                                                                                       ----------       --------
                  Total past-due loans..............................................   $    5,995          5,640
                                                                                       ==========       ========

         Allowance for loan losses to loans.........................................         2.04%          2.00%
         Nonperforming loans to loans...............................................         0.67           0.46
         Allowance for loan losses to nonperforming loans...........................       305.83         437.85
         Nonperforming assets to loans and other real estate........................         0.67           0.46
                                                                                       ==========       ========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
certain restructured loans, were $5.4 million at June 30, 2000, in comparison to
$3.3  million at December  31,  1999.  The  increase in  nonperforming  loans is
primarily  related to a single  loan in the  amount of $2.4  million at FB Texas
that was placed on nonaccrual in May 2000.  FBA recently  initiated  foreclosure
proceedings  with  respect  to  this  relationship  and  is in  the  process  of
liquidating  the underlying  collateral in settlement of this loan. In addition,
the decline in the ratio of the allowance for loan losses to nonperforming loans
is attributable to the increase in nonperforming  loans,  partially offset by an
increase in the allowance for loan losses.

         Impaired loans,  consisting of loans on nonaccrual  status and indirect
consumer and  installment  loans 60 days or more past due, were $5.5 million and
$3.6 million at June 30, 2000 and December 31, 1999, respectively.


<PAGE>


     The  following  table  presents a summary of loan loss  experience  for the
periods indicated:
<TABLE>
<CAPTION>

                                                                         Three months ended      Six months ended
                                                                              June 30,               June 30,
                                                                       ----------------------  -------------------
                                                                        2000          1999       2000        1999
                                                                        ----          ----       ----        ----
                                                                            (dollars expressed in thousands)

<S>                                                                    <C>            <C>          <C>       <C>
         Allowance for loan losses, beginning of period............    $  15,631      14,037       14,611    12,127
             Acquired allowances for loan losses...................           --          --          799     1,466
                                                                       ---------    --------    ---------  --------
                                                                          15,631      14,037       15,410    13,593
                                                                       ---------    --------    ---------  --------
             Loans charged-off.....................................          (83)       (318)        (725)     (798)
             Recoveries of loans previously charged-off............          649         541        1,170     1,375
                                                                       ---------    --------    ---------  --------
             Net loan recoveries...................................          566         223          445       577
                                                                       ---------    --------    ---------  --------
             Provision for loan losses.............................          370         123          712       213
                                                                       ---------    --------    ---------  --------
         Allowance for loan losses, end of period..................    $  16,567      14,383       16,567    14,383
                                                                       =========    ========    =========  ========
</TABLE>

         The  allowance  for loan losses is monitored on a monthly  basis.  Each
month,  the credit  administration  department  provides FBA's  management  with
detailed  lists of loans on the watch  list and  summaries  of the  entire  loan
portfolio  of each  Subsidiary  Bank by risk  rating.  These are  combined  with
analyses of changes in the risk profiles of the portfolios,  changes in past-due
and  nonperforming  loans and  changes in watch list and  classified  loans over
time. In this manner,  the overall  increases or decreases in the levels of risk
in the  portfolios  are monitored  continually.  Factors are applied to the loan
portfolios  for each  category of loan risk to  determine  acceptable  levels of
allowance for loan losses.  These factors are derived  primarily from the actual
loss experience of the Subsidiary  Banks and from published  national surveys of
norms in the industry. The calculated allowances required for the portfolios are
then  compared to the actual  allowance  balances to  determine  the  provisions
necessary  to maintain  the  allowances  at  appropriate  levels.  In  addition,
management  exercises  judgment in its analysis of determining the overall level
of the allowance  for loan losses.  In its  analysis,  management  considers the
change in the  portfolio,  including  growth,  composition  and the ratio of net
loans to total assets,  and the economic  conditions of the regions in which FBA
operates.  Based on this quantitative and qualitative  analysis,  provisions are
made to the  allowance  for loan losses.  Such  provisions  are reflected in the
consolidated statements of income.

                                    Liquidity

         The  liquidity  of FBA and  the  Subsidiary  Banks  is the  ability  to
maintain  a cash  flow  which  is  adequate  to fund  operations,  service  debt
obligations and meet other  commitments on a timely basis.  The Subsidiary Banks
receive funds for liquidity from customer deposits, loan payments, maturities of
loans and investments,  sales of investments and earnings. In addition,  FBA and
the  Subsidiary  Banks may avail  themselves of more  volatile  sources of funds
through the issuance of certificates of deposit in  denominations of $100,000 or
more,  federal funds borrowed,  securities sold under  agreements to repurchase,
borrowings from the Federal Home Loan Banks and other borrowings,  including the
revolving  Note Payable.  The aggregate  funds acquired from these more volatile
sources were $139.6 million and $109.9 million at June 30, 2000 and December 31,
1999, respectively.

         The following table presents the maturity  structure of volatile funds,
which  consists of  certificates  of deposit of $100,000 or more,  the revolving
Note Payable and other short-term borrowings, at June 30, 2000:

                                            (dollars expressed in thousands)

         3 months or less..........................  $   66,291
         Over 3 through 6 months...................      27,391
         Over 6 through 12 months..................      31,216
         Over 12 months............................      14,470
                                                     ----------
           Total...................................  $  139,368
                                                     ==========



<PAGE>


         FBA has periodically borrowed from First Banks under the revolving Note
Payable.  Borrowings  under the  revolving  Note Payable  have been  utilized to
facilitate the funding of FBA's  acquisitions  (including  Lippo Bank),  support
repurchases of common stock from time to time and for other corporate  purposes.
As  further  discussed  in  Note 4 to the  accompanying  consolidated  financial
statements,  the increase to $90.0 million of the maximum amount available under
the Note Payable is intended to provide FBA with sufficient additional liquidity
to pursue acquisition opportunities.  The borrowings under the Note Payable bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported in the Wall Street  Journal.  The principal and accrued  interest under
the Note  Payable is due and payable on June 30,  2005.  At June 30,  2000,  the
outstanding  borrowings under the Note Payable were $4.2 million.  There were no
amounts outstanding under the Note Payable at December 31, 1999.

         In 1999, FB Texas and FB California established borrowing relationships
with the Federal Reserve Banks in their  respective  districts.  These borrowing
relationships,  which are secured by  commercial  loans,  provide an  additional
liquidity  facility that may be utilized for contingency  purposes.  At June 30,
2000 and December 31, 1999, FBA's borrowing  capacity under these agreements was
approximately $280.9 million and $255.4 million,  respectively. In addition, the
Subsidiary  Banks'  borrowing  capacity  through  their  relationships  with the
Federal Home Loan Banks was  approximately  $20.5  million and $35.3  million at
June 30, 2000 and December 31, 1999, respectively.

         Management  believes the available  liquidity and operating  results of
the  Subsidiary  Banks will be  sufficient  to  provide  funds for growth and to
permit the distribution of dividends to FBA sufficient to meet its operating and
debt service requirements, both on a short-term and long-term basis.

                             Year 2000 Compatibility

         FBA and the Subsidiary  Banks were subject to risks associated with the
"Year 2000" issue, a term which referred to  uncertainties  about the ability of
various  data  processing  hardware  and  software  systems to  interpret  dates
correctly  surrounding  the beginning of the Year 2000.  Financial  institutions
were  particularly  vulnerable to Year 2000 issues  because of heavy reliance in
the industry on electronic data processing and funds transfer systems.

         FBA  successfully  completed  all  phases  of  its  Year  2000  program
(Program)  within  the  appropriate  timeframes  established  by the  regulatory
agencies.   In  addition,   FBA  did  not  encounter  any  significant  business
disruptions  or  processing  problems as a result of the Year 2000  century date
change.  Furthermore,  management is unaware of any Year 2000 issues encountered
by FBA's more significant borrowers and vendors that would inhibit their ability
to repay obligations or provide goods or services. The total cost of the Program
was $2.2 million,  comprised of capital  improvements of $1.4 million and direct
expenses   reimbursable  to  First  Services  L.P.  of  $774,000.   The  capital
improvements are being charged to expense in the form of depreciation expense or
lease  expense,  generally  over a period  of 60  months.  FBA  incurred  direct
expenses  related to the  Program of  approximately  $3,000 and  $54,000 for the
three and six months  ended June 30,  2000,  and  $135,000  and $270,000 for the
comparable  periods  in 1999,  respectively,  and  $540,000  for the year  ended
December 31, 1999.

                       Effect of New Accounting Standards

          In June 1998, the Financial  Accounting  Standards Board (FASB) issued
Statement of Financial  Accounting  Standards  (SFAS) No. 133 -- Accounting  for
Derivative  Instruments and Hedging  Activities (SFAS 133). SFAS 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
SFAS 133 requires that an entity  recognize all  derivatives as either assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated as a hedge in one of three categories.  The accounting for changes in
the fair  value of a  derivative  (that is,  gains and  losses)  depends  on the
intended use of the derivative and the resulting designation. Under SFAS 133, an
entity that elects to apply hedge  accounting is required to  establish,  at the
inception of the hedge,  the method it will use for assessing the  effectiveness
of the hedging  derivative  and the  measurement  approach for  determining  the
ineffective  aspect of the hedge.  Those  methods  must be  consistent  with the
entity's approach to managing risk. SFAS 133 applies to all entities.


<PAGE>


          In June 1999, the FASB issued SFAS No. 137 - Accounting for Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement  No. 133, an Amendment  of FASB  Statement  No. 133,  which defers the
effective  date of SFAS 133 from fiscal years  beginning  after June 15, 1999 to
fiscal years beginning after June 15, 2000. Initial  application should be as of
the beginning of an entity's fiscal quarter; on that date, hedging relationships
must be designated  and  documented  pursuant to the  provisions of SFAS 133, as
amended.  Earlier  application  of all of the  provisions is  encouraged  but is
permitted  only as of the beginning of any fiscal  quarter that begins after the
issuance  date of SFAS 133,  as  amended.  Additionally,  SFAS 133,  as amended,
should not be applied retroactively to financial statements of prior periods.
          In June 2000, the FASB issued SFAS No. 138 - Accounting for Derivative
Instruments  and Hedging  Activities,  an Amendment of FASB  Statement  No. 133,
which addresses a limited number of issues causing  implementation  difficulties
for  numerous  entities  that apply SFAS 133,  as  amended.  SFAS 138 amends the
accounting  and  reporting  standards  of SFAS  133,  as  amended,  for  certain
derivative instruments, certain hedging activities and for decisions made by the
FASB relating to the Derivatives Implementation Group (DIG) process.
          FBA is currently  evaluating the requirements of SFAS 133, as amended,
to determine its potential impact on the consolidated financial statements.



<PAGE>


       ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          At December 31, 1999, FBA's risk management program's simulation model
indicated a loss of projected  net interest  income in the event of a decline in
interest rates.  While a decline in interest rates of less than 100 basis points
was  projected  to have a minimal  impact on the  earnings  of FBA, a decline in
interest rates of 100 basis points indicated a projected pre-tax loss equivalent
to approximately  8.0% of net interest income based on assets and liabilities at
December  31,  1999.  At June 30,  2000,  FBA  remains  in an  "asset-sensitive"
position  and thus,  remains  subject to a higher  level of risk in a  declining
interest-rate   environment.   FBA's  asset-sensitive  position,   coupled  with
increases in the prime lending rate throughout the last six months, is reflected
in FBA's  increased net interest  income for the three and six months ended June
30, 2000 as further discussed under "--Results of Operations."  During the three
and six months ended June 30, 2000, FBA's  asset-sensitive  position and overall
susceptibility to market risks have not changed materially.






<PAGE>


                           PART II - OTHER INFORMATION


                    ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a)   The exhibits are numbered in accordance with the Exhibit Table of Item 601
      of Regulation S-K.

               Exhibit Number                        Description
               --------------                        -----------

                   10(cc)         Promissory  note  payable to First Banks, Inc.
                                  dated June 30, 2000 - filed herewith.

                   10(dd)         Agreement and  Plan  of Reorganization  by and
                                  between   First   Banks  America,  Inc.    and
                                  Commercial   Bank  of   San  Francisco,  dated
                                  June 27, 2000 - filed herewith.

                   10(ee)         Agreement  and   Plan of Reorganization by and
                                  among First Banks America, Inc., Redwood Bank,
                                  First   Banks,   Inc. and  First Bank & Trust,
                                  dated June 29, 2000 - filed herewith.

                     27           Article 9 - Financial  Data  Schedule   (EDGAR
                                  only)

(b)   FBA  filed  no  reports  on  Form 8-K  during  the   three   months  ended
      June 30, 2000.



<PAGE>


                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                                  FIRST BANKS AMERICA, INC.



                                  By: /s/James F. Dierberg
                                  --------------------------------------------
                                         James F. Dierberg
                                         Chairman of the Board of Directors,
                                         President and Chief Executive Officer
August 7, 2000                           (Principal Executive Officer)



                                  By: /s/Frank H. Sanfilippo
                                  --------------------------------------------
                                         Frank H. Sanfilippo
                                         Executive Vice President and
                                         Chief Financial Officer
August 7, 2000                           (Principal Financial and
                                         Accounting Officer)



<PAGE>


                               PROPOSAL NUMBER 2:

                              ELECTION OF DIRECTORS

     The Board of Directors  recommends that the  stockholders  vote to re-elect
Messrs. Blake, Crocco,  Dierberg,  Lavezzo, Story and Williams and Mrs. Schepman
as directors, each for a one-year term.

Nominees

     As of the Record Date,  the Board of Directors  consisted of seven members,
who are  identified  in the  following  table  which sets forth the  information
indicated  as of that date.  Each of the  directors  was elected or appointed to
serve a  one-year  term and until his  successor  has been  duly  qualified  for
office.


Name                                       Age                  Director Since

Allen H. Blake                              57                       1994

Charles A. Crocco, Jr. (1)                  62                       1988

James F. Dierberg (2)                       63                       1994

Albert M. Lavezzo (1)                       63                       1998

Ellen D. Schepman (2)                       26                       1999

Edward T. Story, Jr. (1)                    56                       1987

Donald W. Williams                          52                       1995

-----------------------------------
(1)  Member of the Audit Committee.
(2)  Mrs. Schepman   is   the   adult daughter of James F. Dierberg; see "Family
     Relationships."

     Allen H. Blake has been  Executive  Vice  President of FBA since 1998,  its
Chief  Operating  Officer since 1999 and Secretary since 1994; he also served as
FBA's  Chief  Financial  Officer  from 1994 until 1999.  Mr.  Blake has been the
President of First Banks since October,  1999, its Chief Operating Officer since
1998 and its  Secretary  since 1988.  He  previously  served as  Executive  Vice
President and Chief Financial  Officer of First Banks from 1996 until September,
1999 and its Senior Vice President from 1992 to 1996.

     Charles A. Crocco,  Jr. has  pracaticed law in the New York City Area since
1970.  He has been  Counsel  to the law firm of  Crocco & De Maio,  P.C.,  Mount
Kisco, New York since April,  2000. He previously was Counsel to Jackson & Nash,
LLP in New York City from January,  1999 until April,  2000, Counsel to Crocco &
De Maio in 1998,  and a Partner  in Crocco & De Maio,  P.C.  prior to 1998.  Mr.
Crocco is also a director of The Hallwood Group Incorporated, a merchant banking
firm.

     James F.  Dierberg has been the Chairman of the Board of  Directors,  Chief
Executive  Officer and President of FBA since 1994 and the Chairman of the Board
and Chief  Executive  Officer of First Banks since 1988.  Mr.  Dierberg has also
been a director of First Banks since 1979 and its President from 1979 until 1992
and from 1994 to October, 1999.
<PAGE>

     Albert M. Lavezzo has been President and Chief Operating Officer of the law
firm of Favaro,  Lavezzo, Gill, Caretti & Heppell,  Vallejo,  California,  since
1974.  Mr.  Lavezzo was the Chairman of the Board of Directors of Surety Bank in
Vallejo,  California for 15 years prior to its acquisition by FBA in 1997 and is
the President of North Bay Exchange Co., Inc.

     Ellen D. Schepman has been a Retail Marketing  Officer of First Banks since
May, 1999. She was a Retail  Marketing  Specialist  with First Bank & Trust from
1997 to May, 1999. Prior to 1996, Mrs. Schepman was a full-time student.

     Edward T. Story, Jr. has been the President,  Chief Executive Officer and a
Director of SOCO International,  plc, a corporation engaged in international oil
and gas  operations,  since 1991.  Mr.  Story is also a Director of Cairn Energy
plc,  Hallwood  Realty  Corporation,  Santa Fe Snyder  Corporation  and Sen Hong
Resources, Ltd.

     Donald W.  Williams  has been  Executive  Vice  President  and Chief Credit
Officer of First Banks since 1996. He served as Senior Vice  President and Chief
Credit  Officer of First Banks from 1993 until 1996,  and as a Director of First
Commercial Bancorp, Inc. from 1995 until its merger into FBA in 1998.

     Although FBA does not anticipate  that any nominee will refuse or be unable
to serve as a director of FBA, the persons  named in the enclosed  form of proxy
intend, if any nominee becomes  unavailable,  to vote the shares  represented by
the proxy for the  election of such other  person or persons as may be nominated
or designated by management, unless they are directed by proxy to do otherwise.

     Assuming the presence of a quorum, the seven nominees receiving the largest
number of the votes cast,  including  those cast by holders of the common  stock
and the Class B common stock represented at the Annual Meeting,  will be elected
as directors. FBA's By-Laws require that any nominations by a stockholder comply
with certain procedural and disclosure  requirements,  including advance written
notice to the Secretary of FBA.


<PAGE>


Executive Officers
<TABLE>
<CAPTION>

     The executive officers of FBA as of the Record Date were as follows:

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

                Name                   Age                               Office(s) held
------------------------------------- ------- ----------------------------------------------------------------------
------------------------------------- ------- ----------------------------------------------------------------------

<S>                                     <C>   <C>
James F. Dierberg                       63    Chairman of the Board, Chief Executive Officer and President.

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

Allen H. Blake                          57    Executive Vice President, Chief Operating Officer and Secretary.
------------------------------------- ------- ----------------------------------------------------------------------
------------------------------------- ------- ----------------------------------------------------------------------

Frank H. Sanfilippo                     37    Executive   Vice   President  and  Chief   Financial   Officer  since
                                              September, 1999.
------------------------------------- ------- ----------------------------------------------------------------------
------------------------------------- ------- ----------------------------------------------------------------------

Terrance M. McCarthy                    46    Chairman  of the  Board,  President  and Chief  Executive  Officer of
                                              First Bank of  California  since 1998,  and Redwood Bank since March,
                                              2000, both of which are wholly owned subsidiaries of FBA.
------------------------------------- ------- ----------------------------------------------------------------------
------------------------------------- ------- ----------------------------------------------------------------------

David F. Weaver                         53    Executive  Vice  President  of FBA since 1995;  Chairman of the Board
                                              and Chief Executive  Officer of First Bank Texas N.A., a wholly-owned
                                              subsidiary  of FBA,  since 1994;  President  of First Bank Texas N.A.
                                              since 1988.
------------------------------------- ------- ----------------------------------------------------------------------
</TABLE>

     The  executive  officers were each elected by the Board of Directors to the
office indicated.

Committees and Meetings of the Board of Directors

     Three  members  of the  Board  of  Directors  of  FBA  serve  on the  Audit
Committee;  there are no other  committees of the Board. The duties of the Audit
Committee  include the making of  recommendations  to the Board of Directors for
engaging and discharging FBA's independent auditors; reviewing and approving the
engagement  of the  independent  auditors  for audit and  nonaudit  services and
considering the  independence of the auditors prior to engaging them;  reviewing
with the  independent  auditors  the fee,  scope  and  timing  of the  audit and
nonaudit services;  reviewing the completed audit with the independent  auditors
regarding the conduct of the audit, accounting adjustments,  recommendations for
improving internal controls and any other significant findings during the audit;
meeting periodically with management and internal audit and loan review staff to
discuss  planning,  scheduling  and the extent and nature of internal  audit and
loan review procedures to be performed and the results therefrom; accounting and
financial  controls;  reviewing internal accounting and auditing procedures with
FBA's financial staff; and initiating and supervising any special investigations
it deems necessary.



<PAGE>


     Board and Committee Meetings.  The Board of Directors held four meetings in
1999,  including  regular and special  meetings,  and there were meetings of the
Audit Committee. During 1999, all directors of FBA attended more than 75% of the
aggregate of the number of meetings of the Board of  Directors  and the meetings
held by all committees of the Board of Directors on which they served.

Director Compensation

     Directors  who are not  officers  of FBA or  affiliated  with  First  Banks
("Unaffiliated  Directors,"  consisting in 1999 of Messrs.  Crocco,  Lavezzo and
Story)  were paid  fees of $2,000  for each  meeting  of the Board of  Directors
attended and fees of $500 for each committee meeting attended in 1999. For their
services as directors,  Messrs.  Crocco, Story and Lavezzo each received $10,000
in 1999, and Mrs.  Schepman,  who is a Retail Marketing  Officer of First Banks,
but not an officer of FBA,  received  $8,000 for her  service as  director.  Mr.
Lavezzo also received  $6,000 for services as a member of the Board of Directors
of First Bank of California.

     Messrs. Crocco, Lavezzo and Story and Mrs. Schepman also participate in the
1993  Directors'  Stock Bonus Plan (the "Stock Bonus Plan"),  which provides for
annual  grants of 500  shares of common  stock to each  eligible  director.  The
maximum  number of shares that may be issued may not exceed 16,667  shares,  and
the plan will expire on July 1, 2001. Directors' compensation expense of $36,000
was incurred in 1999 in connection with the Stock Bonus Plan.

     None of the three directors of FBA who are also executive officers of First
Banks (Messrs.  Dierberg, Blake and Williams) receives any compensation from FBA
or its subsidiaries (the "Subsidiary  Banks") for service as a director,  nor do
they participate in the Stock Bonus Plan or any other  compensation  plan of FBA
or the  Subsidiary  Banks.  First Banks,  of which Messrs.  Dierberg,  Blake and
Williams are executive  officers and Messrs.  Dierberg and Blake are  directors,
provides  various  services  to FBA and the  Subsidiary  Banks  for  which it is
compensated (see "Compensation Committee Interlocks and Insider Participation").

Family Relationships

     Mrs.  Schepman  is the adult  daughter  of Mr.  Dierberg;  except  for that
relationship,  there is no family  relationship  between any of the nominees for
director, directors or executive officers of FBA or its subsidiaries.

Certain Relationships and Related Transactions

     The Subsidiary Banks have had in the past, and may have in the future, loan
transactions  in the ordinary  course of business with directors of FBA or their
affiliates.  These loan  transactions  have been and will be on the same  terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with  unaffiliated  persons  and did not and  will not
involve more than the normal risk of collectibility or present other unfavorable
features. The Subsidiary Banks do not extend credit to officers of FBA or of the
Subsidiary  Banks,  except extensions of credit secured by mortgages on personal
residences, loans to purchase automobiles and personal credit card accounts.

     Certain of the  directors  and  officers of FBA and their  affiliates  have
deposit  accounts with the Subsidiary  Banks. It is the policy of the Subsidiary
Banks not to permit any officers or directors of the  Subsidiary  Banks or their
affiliates  to  overdraw  their  deposit  accounts  unless  that person has been
previously approved for overdraft protection under a plan whereby a credit limit
has been  established  in accordance  with the standard  credit  criteria of the
Subsidiary Banks.

                             EXECUTIVE COMPENSATION

Summary Compensation Table

     The following table sets forth certain information  regarding  compensation
earned during the year ended December 31, 1999, and specified  information  with
respect to the two preceding  years,  by Messrs.  McCarthy and Weaver,  the only
executive  officers  of FBA whose  annual  compensation  in 1999 from FBA or the
Subsidiary Banks exceeded $100,000.

     Although Mr. Dierberg,  Mr. Blake and Mr. Sanfilippo are executive officers
of FBA,  they do not receive any  compensation  directly  from either FBA or the
Subsidiary  Banks.  FBA and the  Subsidiary  Banks  have  entered  into  various
contracts with First Banks, of which Messrs.  Dierberg, Blake and Sanfilippo are
executive  officers and Messrs.  Dierberg and Blake are  directors,  pursuant to
which services are provided to FBA and the Subsidiary  Banks (see  "Compensation
Committee  Interlocks  and Insider  Participation"  for  additional  information
regarding contracts with First Banks).
<PAGE>

           SUMMARY COMPENSATION TABLE FOR YEAR ENDED DECEMBER 31, 1999
<TABLE>
<CAPTION>


         Name and Principal Position              Year      Salary (1)        Bonus      All Other Compensation (2)
----------------------------------------------- ---------- -------------- ------------ -----------------------------
----------------------------------------------- ---------- -------------- ------------ -----------------------------

<S>                                               <C>         <C>            <C>                  <C>
Terrance M. McCarthy,                             1999        147,500        20,000               4,950
Chairman of the Board, President
and Chief Executive Officer of                    1998        121,580        27,000               4,458
First Bank of California and Redwood Bank
                                                  1997        118,140        10,000               3,844
----------------------------------------------- ---------- -------------- ------------ -----------------------------
----------------------------------------------- ---------- -------------- ------------ -----------------------------


David F. Weaver,                                  1999        127,000        20,450               3,686
Executive Vice President;
Chairman of the Board, President and              1998        116,200        20,000               3,400
Chief Executive Officer of First Bank Texas
                                                  1997        103,750        22,000               3,144
----------------------------------------------- ---------- -------------- ------------ -----------------------------
</TABLE>

------------------------------------
(1)  The total of all other annual  compensation  for each of the named officers
     is less than the amount required to be reported, which is the lesser of (a)
     $50,000  or (b) ten  percent  (10%) of the total of the  annual  salary and
     bonus paid to that person.
(2)  All items reported are FBA's matching  contributions to the 401(k) Plan for
     the year indicated.

     FBA has omitted  from this Proxy  Statement  tables  which  would  disclose
information regarding stock options granted during 1999, stock options exercised
during 1999 and long term incentive  plan awards.  No options were granted to or
exercised  by  executive  officers  in 1999,  and FBA does not have a long  term
incentive plan.

                             STOCK PERFORMANCE GRAPH

     The  following  graph  sets  forth a  comparison  of the  cumulative  total
shareholder  returns of common stock,  the New York Stock Exchange  Market Value
Index and the Index of Regional  Banks  located in the  Southwest  published  by
Media  General  Financial  Services  ("MGFS"),  for the five  year  period  from
December  31,  1994  through  December  31,  1999.  FBA's  common  stock and the
securities of 37 other banks are currently included in the MGFS index. The graph
and the table which  follows are based on the  assumption  that the value of the
investment  in FBA common  stock and in each index was $100 at December 31, 1994
and that all dividends were reinvested (FBA did not pay any dividends during the
period).


<PAGE>


                           [Stock performance graph]








<TABLE>
<CAPTION>


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

                                12/31/94      12/31/95      12/31/96      12/31/97      12/31/98      12/31/99
                                --------      --------      --------      --------      --------      --------
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------

<S>                              <C>           <C>           <C>           <C>           <C>           <C>
FBA                              100.00         93.33         77.14        176.67        148.57        139.05
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------

NYSE Market
Value Index                      100.00        129.66        156.20        205.49        244.52        267.75
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------

Media General Southwest
Banks                            100.00        139.63        175.54        278.51        245.03        220.65
----------------------------- ------------- ------------- ------------- ------------- ------------- -------------
</TABLE>

                             EMPLOYEE BENEFIT PLANS

     FBA maintains various employee benefit plans. Directors are not eligible to
participate  in such plans  except the 1993  Directors'  Stock Bonus Plan unless
they are also  employees  of FBA or one of its  subsidiaries.  Although  Messrs.
Dierberg, Blake and Sanfilippo are executive officers, they are not participants
in any employee benefit plans of FBA.

     Prior to 1995, FBA maintained a  noncontributory  defined  benefit plan for
eligible  officers and employees (the "Pension  Plan").  No additional  benefits
have accrued to  participants  since 1994, and no new  participants  have become
eligible for benefits since 1994. Benefits under the Pension Plan are based upon
annual base  salaries  and years of service as of 1994 and are payable only upon
retirement or disability  and, in some  instances,  at death. As of December 31,
1999, Mr. Weaver would be eligible to receive annual  benefits of  approximately
$11,000 upon retirement at age 65.


<PAGE>


                          COMPENSATION COMMITTEE REPORT

     The  Compensation  Committee  of FBA is  comprised  of its entire  Board of
Directors.  Four  of the  current  directors,  including  Mr.  Dierberg,  who is
Chairman of the Board, Chief Executive Officer and President, and Mr. Blake, who
is  Executive  Vice  President,  Chief  Operating  Officer  and  Secretary,  are
affiliated  with First  Banks,  which is  compensated  for their  services on an
hourly basis under the provisions of a management fee agreement  between FBA and
First Banks.  None of the current  directors has ever been compensated by FBA or
its subsidiary banks as an executive officer.

     The Compensation Committee considers the levels and components of executive
compensation  relative to those generally  available in its market place, to the
overall long-term objectives of FBA and to the interest of its stockholders.  By
maintaining  appropriate  balance in these factors,  the Compensation  Committee
believes  that  it  will  be  most   effective  in   attracting   and  retaining
well-qualified  executives who will be capable of contributing to the success of
FBA and enhancing the value of FBA to its stockholders.

     The  paramount  objective  of FBA is building  the  long-term  value of the
stockholders'  investment,  within the  framework  of operating  its  subsidiary
financial  institutions  in a safe and sound  manner.  This is  accomplished  by
achieving  substantial  improvements and consistency in earnings,  strengthening
the   subsidiary    banking    franchises,    and   entering   into   strategic,
economically-viable acquisitions of other financial institutions.  Consequently,
the  compensation  of executives  should be  structured  to attract  individuals
capable of contributing to the achievement of these  objectives and to align the
welfare of those individuals with that of the stockholders.

     The Compensation  Committee  periodically reviews the various components of
FBA's executive compensation programs. The individual components of compensation
to executives  are evaluated  taking into  consideration  the factors  discussed
below.  However,  the  Compensation  Committee does not give specific weights to
particular  factors  and  subjectively  adjusts the  compensation  levels of the
executive  officers  based,  in part, on  non-quantifiable  considerations.  The
compensation  adjustments,  while influenced by the evaluation factors,  are not
determined  by applying a  mathematical  formula to any  individual  performance
measurements.

     Base Salary.  In determining the appropriate base salaries of its executive
officers,   the  Compensation   Committee  evaluates  the  performance  of  FBA,
considering general business and industry  conditions,  among other factors, and
the contributions of specific  executives  toward that  performance.  Particular
measurements to which the Compensation  Committee  assigns  significance are net
income,  earnings per share, expense control, net interest margin and regulatory
exam results. The Compensation  Committee also evaluates each officer's areas of
responsibility and FBA's performance in those areas.  Finally, FBA considers the
level of compensation paid comparable executives by other financial institutions
of comparable size in its market places.

     Bonus.  The  Compensation  Committee may elect to award bonuses to selected
executive  officers  based largely upon the same criteria as the  evaluations of
base  salaries,  emphasizing  the  need  to  maintain  competitive  compensation
packages and the desire to recognize outstanding performance by the officers.


<PAGE>


     Stock Option Program. The Compensation Committee recognizes that one way to
align the interests of FBA's executive  officers with those of its  stockholders
is the  encouragement  of ownership of FBA stock through  stock options  granted
under its 1990  Stock  Option  Plan.  Under this Plan,  executive  officers  are
eligible to receive  stock  options from time to time,  giving them the right to
purchase shares of common stock at a specified price in the future.  Considering
the number of options  granted  prior to 1993,  the  Compensation  Committee has
elected not to grant any additional options since that time.

     Along  with  the need to  improve  operating  results,  FBA  evaluated  its
management structure,  recognizing the additional management resources available
from First Banks.  This evaluation  resulted in a realignment of FBA's executive
officers;  two of the three current  executive  officers,  Messrs.  Dierberg and
Blake, do not receive any  compensation  from FBA (see  "COMPENSATION  COMMITTEE
INTERLOCKS AND INSIDER PARTICIPATION").

     The  Compensation  Committee  reviewed  the  performance  of FBA  for  1999
relative  to its net  income,  earnings  per share,  external  growth,  business
development  and asset quality.  Net income for the year ended December 31, 1999
was $9.47 million (as compared to $4.61 million in 1998), while diluted earnings
per share  totaled  $1.66 (as  compared to $0.90 in 1998).  FBA's  total  assets
increased to $920.7 million at December 31, 1999 from $720.0 million at December
31, 1998,  reflecting  both external  growth through  acquisitions  and expanded
business development efforts.  Additionally,  nonperforming assets totaled $3.40
million and $8.79 million at December 31, 1999 and 1998, respectively.

     The Compensation Committee determined that improvement had been achieved in
the performance  measurement area, that significant inroads were accomplished in
enhancing  FBA's  banking  franchises  and its  prospects  for  progressive  and
profitable growth, and that these improvements  should be recognized in terms of
compensation. As a result, the Compensation Committee concluded that an increase
in Mr.  McCarthy's and Mr. Weaver's base  compensation  was warranted and that a
bonus comparable to that awarded in the prior year was appropriate.

     COMPENSATION OF CHIEF EXECUTIVE OFFICER. As noted above, Mr. Dierberg,  the
Chief  Executive  Officer of FBA,  does not receive any  compensation  from FBA,
First  Bank-Texas or First  Bank-California.  First Banks receives fees from FBA
pursuant to data  processing and management  fee agreements  (see  "COMPENSATION
COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION").

     The  foregoing  Report has been  presented by the entire Board of Directors
consisting of Messrs. Blake, Crocco,  Dierberg,  Lavezzo, Story and Williams and
Mrs. Schepman.




<PAGE>


                      COMPENSATION COMMITTEE INTERLOCKS AND
                              INSIDER PARTICIPATION

     Messrs.  Dierberg and Blake,  who are executive  officers of FBA but do not
receive any  compensation  for their  services as such,  are also members of the
Board of Directors and executive  officers of First Banks.  First Banks does not
have a Compensation Committee, but its Board of Directors performs the functions
of such a  committee.  Except for the  foregoing,  no  executive  officer of FBA
served  during  1999 as a member  of the  Compensation  Committee,  or any other
committee performing comparable  functions,  or as a director, of another entity
any of whose  executive  officers  or  directors  served  on FBA's  Compensation
Committee.

     FBA  purchases  certain  services and supplies from or through First Banks.
FBA's financial position and operating results could  significantly  differ from
those that would be  obtained  if FBA's  relationship  with First  Banks did not
exist.

     First Banks provides  management  services to FBA and its Subsidiary Banks.
Management  services are provided under a management  fee agreement  whereby FBA
compensates  First Banks on an hourly basis for its use of personnel for various
functions  including  internal  audit,  loan review,  income tax preparation and
assistance, accounting, asset/liability management and investment services, loan
servicing and other management and administrative services. Fees paid under this
agreement  were $2.9 million,  $2.1 million and $1.4 million for the years ended
December 31, 1999,  1998 and 1997,  respectively.  The fees paid for  management
services  are at  least  as  favorable  as  could  have  been  obtained  from an
unaffiliated third party.

     Because of the affiliation with First Banks and the geographic proximity of
certain of their offices,  FBA shares the cost of certain personnel and services
with First  Banks.  This  includes the salaries and benefits of certain loan and
administrative  personnel. The allocation of the shared costs are charged and/or
credited  under the terms of cost sharing  agreements  entered into during 1996.
Because this involves  distributing  essentially fixed costs over a larger asset
base,  it allows each bank to receive the benefit of personnel and services at a
reduced cost. Fees paid under these  agreements were $896,000,  $1.1 million and
$709,000 for the years ended December 31, 1999, 1998 and 1997, respectively.

     First Services L.P., a limited partnership indirectly owned by First Banks'
Chairman and his adult  children,  provides data  processing and various related
services to FBA under the terms of data processing  agreements.  Fees paid under
these agreements were $2.9 million,  $1.9 million and $1.0 million for the years
ended  December 31, 1999,  1998 and 1997,  respectively.  The fees paid for data
processing  services are at least as favorable as could have been  obtained from
an unaffiliated third party.



<PAGE>


     FBA's  Subsidiary  Banks had $88.2 million and $86.2 million in whole loans
and loan participations outstanding at December 31, 1999 and 1998, respectively,
that were purchased from banks  affiliated with First Banks. In addition,  FBA's
Subsidiary  Banks had sold $302.9  million and $182.9 million in whole loans and
loan  participations to affiliates of First Banks at December 31, 1999 and 1998,
respectively.  These loans and loan  participations  were  acquired  and sold at
interest  rates and terms  prevailing at the dates of their purchase or sale and
under standards and policies followed by FBA's Subsidiary Banks.

                       SECTION 16(a) BENEFICIAL OWNERSHIP
                              REPORTING COMPLIANCE

     Section  16(a) of the  Exchange Act  requires  the  executive  officers and
directors  of FBA, and persons who  beneficially  own more than ten percent of a
registered  class of its equity  securities,  to file reports of  ownership  and
changes in ownership  with the  Securities  and Exchange  Commission and the New
York Stock Exchange.  Based upon a review of the reports received by FBA and the
written  representations  from  certain  reporting  persons that no Forms 5 were
required for such persons,  FBA believes that during the year ended December 31,
1999,  all  executive  officers,  directors  and ten percent  beneficial  owners
complied with the applicable filing requirements.


                              INDEPENDENT AUDITORS

     KPMG LLP ("KPMG")  served as  independent  public  accountant  for the year
ended December 31, 1999 and has been selected by the Board of Directors to serve
for the current year.  Representatives of KPMG are expected to be present at the
Annual  Meeting,  and such  representatives  will have the opportunity to make a
statement  if  they  desire  to do so  and  will  be  available  to  respond  to
appropriate questions.


                                 OTHER BUSINESS

     Management  knows  of no  other  business  to be  presented  at the  Annual
Meeting.  If, however,  other matters should properly be presented at the Annual
Meeting or any  adjournment(s)  thereof,  the person or persons voting the proxy
will vote as in his discretion he may deem appropriate.




<PAGE>


                    INCORPORATION OF INFORMATION BY REFERENCE

     This Proxy Statement  incorporates  information from FBA's Annual Report to
Stockholders for the year ended December 31, 1999,  which was previously  mailed
to  stockholders,  and from the  Quarterly  Report on Form 10-Q for the  quarter
ended June 30, 2000,  included as pages 78 through 103 of this Proxy  Statement.
The  information  so  incorporated  consists of the  following  portions of such
documents:

         Annual Report to Stockholders

         -  Selected Consolidated and Other Financial Data (page 2)
         -  Management's  Discussion  and Analysis of Financial Data and Results
            of Operations (pages 3 through 24)
         -  Independent Auditors' Report (page 52)
         -  Financial Statements (pages 26 through 51 )


                              STOCKHOLDER PROPOSALS

     Pursuant  to Rule  14a-8  under the  Securities  Exchange  Act of 1934,  as
amended,  stockholders may present proper proposals for inclusion in FBA's proxy
statement for  consideration at its Annual Meeting of Stockholders by submitting
proposals  to FBA in a timely  manner.  In order to be  eligible  for the  proxy
statement for the 2001 Annual Meeting of  Stockholders,  a stockholder  proposal
must be  received by FBA a  reasonable  time before FBA begins to print and mail
its proxy materials.  To present a matter for consideration at an annual meeting
(as  distinguished   from  seeking  to  include  the  proposal  in  FBA's  proxy
statement), a stockholder must comply with FBA's Bylaws by giving proper written
notice to the  Secretary  of FBA not earlier  than 14 days nor more than 50 days
prior to the meeting.

                                             By Order of the Board of Directors,




Clayton, Missouri                            /s/ ALLEN H. BLAKE
                                             ------------------
September 11, 2000                            Secretary



<PAGE>



                                                                Appendix A-1





                      AGREEMENT AND PLAN OF REORGANIZATION




                                  by and among




                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,


                                  REDWOOD BANK,
                        a California banking corporation,


                               FIRST BANKS, INC.,
                             a Missouri corporation

                                       and


                               FIRST BANK & TRUST,
                        a California banking corporation







                                  June 29, 2000


<PAGE>




                                TABLE OF CONTENTS
<TABLE>
<CAPTION>


ARTICLE I - TERMS OF THE MERGER & CLOSING; EXCHANGE OF SHARES

<S>      <C>               <C>                                                                                    <C>
         Section 1.01.     The Merger...........................................................................  1
         Section 1.02.     Effect of the Merger.................................................................  1
         Section 1.03.     Conversion of Shares.................................................................  1
         Section 1.04.     The Closing..........................................................................  2
         Section 1.05.     The Closing Date.....................................................................  2
         Section 1.06.     Actions At Closing...................................................................  2
         Section 1.07.     Exchange Procedures................................................................... 3

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF FIRST BANKS AND FIRST BANK & TRUST

         Section 2.01.     Organization and Capital Stock; Standing and Authority................................ 3
         Section 2.02.     Authorization; No Defaults............................................................ 4
         Section 2.03.     First Bank & Trust Subsidiaries....................................................... 4
         Section 2.04.     Financial Information................................................................. 4
         Section 2.05.     Absence of Changes.................................................................... 5
         Section 2.06.     Regulatory Enforcement Matters........................................................ 5
         Section 2.07.     Tax Matters........................................................................... 5
         Section 2.08.     Litigation............................................................................ 5
         Section 2.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements.................... 5
         Section 2.10.     Reports............................................................................... 6
         Section 2.11.     Investment Portfolio.................................................................. 6
         Section 2.12.     Loan Portfolio........................................................................ 7
         Section 2.13.     Employee Matters and ERISA............................................................ 7
         Section 2.14.     Title to Properties; Insurance........................................................ 7
         Section 2.15.     Compliance with Laws.................................................................. 8
         Section 2.16.     Brokerage............................................................................. 8
         Section 2.17.     No Undisclosed Liabilities............................................................ 8
         Section 2.18.     Statements True and Correct........................................................... 8
         Section 2.19.     Commitments and Contracts............................................................. 9
         Section 2.20.     Material Interest of Certain Persons.................................................. 9
         Section 2.21.     Conduct to Date....................................................................... 9
         Section 2.22.     Environmental Matters.................................................................10

</TABLE>

<PAGE>


ARTICLE III - REPRESENTATIONS AND WARRANTIES OF FBA AND REDWOOD
<TABLE>
<CAPTION>

<S>      <C>               <C>                                                                                   <C>
         Section 3.01.     Organization and Capital Stock....................................................... 11
         Section 3.02.     Authorization; No Defaults........................................................... 12
         Section 3.03.     FBA Subsidiaries..................................................................... 12
         Section 3.04.     Financial Information................................................................ 13
         Section 3.05.     Absence of Changes................................................................... 13
         Section 3.06.     Regulatory Enforcement Matters....................................................... 13
         Section 3.07.     Tax Matters.......................................................................... 13
         Section 3.08.     Litigation........................................................................... 14
         Section 3.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements................... 14
         Section 3.10.     Reports.............................................................................. 15
         Section 3.11.     Investment Portfolio................................................................. 15
         Section 3.12.     Loan Portfolio....................................................................... 15
         Section 3.13.     Employee Matters and ERISA........................................................... 16
         Section 3.14.     Title to Properties; Insurance....................................................... 16
         Section 3.15.     Compliance with Laws................................................................. 16
         Section 3.16.     Brokerage............................................................................ 17
         Section 3.17.     No Undisclosed Liabilities........................................................... 17
         Section 3.18.     Statements True and Correct.......................................................... 17
         Section 3.19.     Commitments and Contracts............................................................ 17
         Section 3.20.     Material Interest of Certain Persons................................................. 18
         Section 3.21.     Conduct to Date...................................................................... 18
         Section 3.22.     Environmental Matters.................................................................19

ARTICLE IV - AGREEMENTS OF FIRST BANKS AND FIRST BANK & TRUST

         Section 4.01.     Business in Ordinary Course.......................................................... 20
         Section 4.02.     Breaches............................................................................. 21
         Section 4.03.     Submission to FBA's Stockholders..................................................... 21
         Section 4.04.     Consummation of Agreement............................................................ 22
         Section 4.05.     Access to Information................................................................ 22
         Section 4.06.     Consents to Contracts and Leases..................................................... 22
         Section 4.07.     Subsequent Financial Statements...................................................... 22
</TABLE>



<PAGE>


ARTICLE V - AGREEMENTS OF FBA AND REDWOOD
<TABLE>
<CAPTION>

<S>      <C>               <C>                                                                                   <C>
         Section 5.01.     Business in Ordinary Course.......................................................... 23
         Section 5.02.     Regulatory Approvals................................................................. 24
         Section 5.03.     Breaches............................................................................. 24
         Section 5.04.     Consummation of Agreement............................................................ 24
         Section 5.05.     Access to Information................................................................ 24
         Section 5.06.     Proxy Statement and Stockholders' Meeting............................................ 25
         Section 5.07.     Subsequent Financial Statements.......................................................25

ARTICLE VI - CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.     Conditions to the Obligations of FBA and Redwood..................................... 26
         Section 6.02.     Conditions to the Obligations of First Banks and First Bank &  Trust................. 26

ARTICLE VII - TERMINATION

         Section 7.01.     Mutual Agreement..................................................................... 27
         Section 7.02.     Breach of Agreements................................................................. 27
         Section 7.03.     Failure of Conditions................................................................ 27
         Section 7.04.     Denial of Regulatory Approval........................................................ 28
         Section 7.05.     Regulatory Enforcement Matters....................................................... 28
         Section 7.06.     Unilateral Termination............................................................... 28
         Section 7.07.     Damages and Limitation on Damages.................................................... 28

ARTICLE VIII - GENERAL PROVISIONS

         Section 8.01.     Confidential Information............................................................. 29
         Section 8.02.     Publicity............................................................................ 29
         Section 8.03.     Return of Documents.................................................................. 29
         Section 8.04.     Notices.............................................................................. 29
         Section 8.05.     Nonsurvival of Representations, Warranties and Agreements............................ 31
         Section 8.06.     Costs and Expenses................................................................... 31
         Section 8.07.     Entire Agreement..................................................................... 31
         Section 8.08.     Headings and Captions................................................................ 31
         Section 8.09.     Waiver, Amendment or Modification.................................................... 31
         Section 8.10.     Rules of Construction................................................................ 31
         Section 8.11.     Counterparts......................................................................... 31
         Section 8.12.     Successors and Assigns............................................................... 31
         Section 8.13.     Governing Law........................................................................ 31

         Signatures............................................................................................. 32
</TABLE>


<PAGE>





                      AGREEMENT AND PLAN OF REORGANIZATION


         This Agreement and Plan of Merger, dated as of June 29, 2000, is by and
among First Banks America,  Inc., a bank holding company organized as a Delaware
corporation ("FBA"), Redwood Bank, a California banking corporation ("Redwood"),
First Banks,  Inc., a bank holding company  organized as a Missouri  corporation
("First Banks") and First Bank & Trust, a California banking corporation ("First
Bank &Trust").  FBA is a majority owned subsidiary of First Banks,  Redwood is a
wholly-owned  indirect  subsidiary  of FBA,  and First  Bank & Trust is a wholly
owned  subsidiary  of  First  Banks.  This  Agreement  and  Plan  of  Merger  is
hereinafter referred to as the "Agreement."

         In consideration of the mutual representations,  warranties, agreements
and covenants contained herein, FBA, Redwood, First Banks and First Bank & Trust
hereby agree as follows:


                                    ARTICLE I

                     TERMS OF THE MERGER & CLOSING; EXCHANGE
                                    OF SHARES

         Section 1.01. The Merger.  Pursuant to the terms and provisions of this
Agreement  and an Agreement  of Merger in the form of Exhibit A attached  hereto
(the  "Merger  Agreement")  to be  executed  by  the  parties  thereto  promptly
following the receipt of all regulatory  approvals  referred to in Sections 6.01
and 6.02  hereof,  First Bank & Trust  shall  merge with and into  Redwood,  and
Redwood will be the surviving  corporation  but will change its  corporate  name
from and after the  merger  (the  "Merger")  to  "First  Bank & Trust."  In this
Agreement,  the term "First Bank & Trust" refers to the existing bank which is a
party to this Agreement and not to the surviving corporation of the Merger.

         Section  1.02. Effect  of the Merger.  The Merger shall have all of the
effects  provided by applicable  corporate  law,  this  Agreement and the Merger
Agreement. The separate corporate existence of First Bank & Trust shall cease on
consummation of the Merger and be combined in Redwood.

         Section 1.03.  Conversion of Shares.

         (a) At the Effective  Time,  each share of common  stock,  stated value
$5.00 per share,  of First Bank & Trust ("FB&T  Common")  issued and outstanding
immediately  prior to the  Effective  Time shall be converted  into the right to
receive  1.4703 shares of common stock,  par value $.15 per share,  of FBA ("FBA
Common Stock");  provided,  however, that (i) no fractional shares of FBA Common
Stock shall be issued as a result of the Merger,  but cash shall be paid in lieu
thereof as provided in Section 1.07  hereof;  and (ii) each share of FB&T Common

<PAGE>

held  in the  treasury  of  First  Bank & Trust  or by any  direct  or  indirect
subsidiary of First Bank & Trust  immediately  prior to the Effective Time shall
be canceled.

         (b) At the  Effective  Time,  by virtue of the Merger and  without  any
action on the part of the  holders  thereof,  all of the  shares of FB&T  Common
shall  cease  to be  outstanding  and be  canceled.  Upon the  surrender  of any
certificate  or  certificates  which  immediately  prior to the  Effective  Time
represented  outstanding shares of FB&T Common,  each holder thereof shall cease
to have any rights with respect to such  shares,  except the right of the holder
to receive (i) a new certificate  representing the number of whole shares of FBA
Common Stock, and (ii) the amount of cash in lieu of fractional  shares, if any,
into which the shares of FB&T Common  represented by the  certificate  have been
converted.

         Section 1.04.  The Closing.  The closing of the Merger (the  "Closing")
shall take place at the location  mutually  agreeable  to the parties  hereto at
10:00 a.m.  local time on the Closing  Date  described  in Section  1.05 of this
Agreement.

         Section 1.05.  The Closing Date. At FBA's  election,  the Closing shall
take place on either (i) one of the last five (5) business days of the month, or
(ii) the first business day of the month following the month, or (iii) the first
business  day of the first  month of the next  calendar  quarter  following  the
month,  in each case,  during which each of the  conditions in Sections 6.01 and
6.02 is  satisfied or waived by the  appropriate  party or on such other date as
First Bank & Trust and FBA may agree (the "Closing  Date").  The Merger shall be
effective at the time  determined by the  Department  of Financial  Institutions
(the "DFI") of the State of California (the "Effective Time").

         Section 1.06.     Actions At Closing.  (a)  At the Closing, First Bank
and First Bank & Trust shall deliver to FBA:

         (i) certificates signed by appropriate  officers of each entity stating
         that  (A)  each of the  representations  and  warranties  contained  in
         Article II is true and  correct in all  material  respects  (except for
         those made as of a specified date) at the time of the Closing, with the
         same force and effect as if such  representations  and  warranties  had
         been made at the Closing,  and (B) all of the  conditions  set forth in
         Section 6.01 have been satisfied or waived as provided therein;

         (ii) certified copies of the resolutions of their respective  Boards of
         Directors,   establishing  the  requisite  approvals  under  applicable
         corporate law of this Agreement and the Merger;

         (iii)    evidence satisfactory to FBA that First Banks and First Bank &
         Trust are in good standing; and

         (iv) a legal opinion from counsel for First Bank & Trust regarding this
         Agreement and the transactions  contemplated hereby, in form reasonably
         satisfactory to FBA and its counsel.
<PAGE>

         At the Closing, FBA and Redwood shall deliver to First Banks:

         (i) certificates signed by appropriate  officers of each entity stating
         that  (A)  each of the  representations  and  warranties  contained  in
         Article III is true and correct in all material respects at the time of
         the Closing  (except for those made as of a specified  date),  with the
         same force and effect as if such  representations  and  warranties  had
         been made at the Closing,  and (B) all of the  conditions  set forth in
         Section 6.02 have been satisfied or waived as provided therein;

         (ii) certified  copies of the resolutions of the Boards of Directors of
         each entity,  establishing  the requisite  approvals  under  applicable
         corporate law of this Agreement,  the Merger and the other transactions
         contemplated hereby;

         (iii) evidence  satisfactory to First Banks that FBA and Redwood are in
         good standing; and

         (iv) a legal opinion from counsel for FBA regarding  this Agreement and
         the transactions  contemplated hereby, in form reasonably  satisfactory
         to First Banks and its counsel.

         Section 1.07. Exchange  Procedures.  At the Closing,  First Banks shall
surrender to FBA a certificate or certificates evidencing First Banks' ownership
of the outstanding  FB&T Common,  duly endorsed or accompanied by executed stock
powers,  and FBA shall issue to First Banks one or more certificates  evidencing
the  appropriate  number of shares of FBA Common,  together with cash in lieu of
any fractional  shares.  Such  certificates  shall bear any appropriate  legends
restricting  the transfer of the shares  evidenced  thereby in  accordance  with
applicable securities laws.

                                   ARTICLE II

                  REPRESENTATIONS AND WARRANTIES OF FIRST BANKS
                             AND FIRST BANK & TRUST

         First  Banks and First  Bank & Trust  represent  and  warrant to FBA as
follows:

         Section 2.01.   Organization and Capital Stock; Standing and Authority.

         (a) First Banks and First Bank & Trust are corporations duly organized,
validly  existing and in good standing  under the laws of the States of Missouri
and California, respectively. Each of such corporations has the power to own all
of its property and assets,  to incur all of its liabilities and to carry on its
business as now conducted.



<PAGE>


         (b) As of the date hereof, the authorized capital stock of First Bank &
Trust  consists of  20,000,000  shares of FB&T Common,  of which  4,725,396  are
outstanding, duly and validly issued, fully paid and non-assessable. None of the
outstanding shares of FB&T Common has been issued in violation of any preemptive
rights.

         (c) There are no shares of capital stock or other equity  securities of
First Bank & Trust issued or outstanding and no outstanding  options,  warrants,
rights to  subscribe  for,  calls or  commitments  of any  character  whatsoever
relating to, or  securities  or rights  convertible  into or  exchangeable  for,
shares of the  capital  stock of First Bank & Trust or  contracts,  commitments,
understandings  or  arrangements  by  which  First  Bank  &  Trust  is or may be
obligated to issue additional shares of its capital stock.

         (d) First Bank & Trust holds a current  valid  license to engage in the
commercial  banking  business at its banking  offices in  California,  and First
Banks and First Bank & Trust are in  material  compliance  with all  agreements,
understandings  and orders of the Federal  Reserve  Board,  the Federal  Deposit
Insurance Corporation ("FDIC"),  the DFI and other regulatory authorities having
jurisdiction  over their business,  assets and properties.  Neither the scope of
the business of First Bank & Trust nor the location of its  properties  requires
it to be licensed to do  business  in any  jurisdiction  other than the State of
California.  The  deposits  of First Bank & Trust are insured by the FDIC to the
maximum extent permitted by applicable law and regulation. First Banks is a bank
holding company registered pursuant to the Bank Holding Company Act, as amended.

         Section 2.02.  Authorization;  No Defaults.  The Boards of Directors of
First Banks and First Bank & Trust have by all  requisite  action  approved this
Agreement and the Merger and  authorized  the  execution and delivery  hereof on
behalf of such corporations and the performance of their respective  obligations
hereunder.  First  Banks,  in its  capacity  as the sole  holder of  outstanding
capital stock of First Bank & Trust, has approved this Agreement and the Merger.
Nothing in the Articles of  Incorporation or Bylaws of First Banks or First Bank
&  Trust  or  any  other  agreement,  instrument,  decree,  proceeding,  law  or
regulation  (except  as  specifically  referred  to in or  contemplated  by this
Agreement) by or to which either  entity is bound or subject  would  prohibit or
inhibit either of such  corporations  from  consummating  this Agreement and the
Merger on the terms and  conditions  herein  contained.  This Agreement has been
duly and validly  executed  and  delivered by First Banks and First Bank & Trust
and  constitutes  a  legal,  valid  and  binding  obligation  of each  of  them,
enforceable  against them in accordance with its terms.  Neither First Banks nor
First Bank & Trust is in default  under nor in violation of any provision of its
articles of  incorporation,  bylaws,  or any promissory  note,  indenture or any
evidence of  indebtedness or security  therefor,  lease,  contract,  purchase or
other material commitment or agreement.

         Section 2.03. First Bank & Trust  Subsidiaries.  First Bank & Trust has
no direct or  indirect  subsidiaries,  it is not a party to any  partnership  or
joint venture and it does not own any equity interest in any other entity.


<PAGE>



         Section  2.04.  Financial  Information.  The year-end  and  quarter-end
Reports of  Condition  and  Reports of Income of First Bank & Trust for 1999 and
for the three month period ended March 31, 2000, respectively, as filed with the
FDIC (such financial statements and notes collectively referred to herein as the
"FB&T  Financial  Statements"),  have been prepared in accordance with generally
accepted  accounting  principles  applied  on  a  consistent  basis  (except  as
disclosed therein and except for regulatory  reporting  differences required for
First Bank & Trust's  reports)  and fairly  present the  consolidated  financial
position and the  consolidated  results of operations,  changes in shareholders'
equity and cash flows of First Bank & Trust as of the dates and for the  periods
indicated.

         Section  2.05.  Absence of Changes.  Since March 31, 2000 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations  or the business or  prospects of First Bank & Trust,  nor have there
been any events or  transactions  having such a material  adverse  effect  which
should  be  disclosed  in  order  to make  the  FB&T  Financial  Statements  not
misleading.  Since March 31, 2000 there has been no material  adverse  change in
the financial condition, the results of operations or the business of First Bank
& Trust,  except for changes  disclosed in its Reports of  Condition  and Income
filed with the FDIC since such date.

         Section 2.06. Regulatory  Enforcement Matters.  Neither First Banks nor
First Bank & Trust is subject to, nor has either of them  received any notice or
advice  that it may  become  subject  to, any order,  agreement,  memorandum  of
understanding  or other regulatory  enforcement  action or proceeding with or by
any federal or state agency charged with the  supervision or regulation of banks
or engaged in the  insurance of bank deposits or any other  governmental  agency
having supervisory or regulatory authority over either of them.

         Section  2.07.  Tax Matters.  First Bank & Trust has filed all federal,
state and  local  income,  franchise,  excise,  sales,  use,  real and  personal
property and other tax returns  required to be filed.  All such  returns  fairly
reflect the  information  required to be presented  therein.  All provisions for
accrued but unpaid taxes contained in the FB&T Financial Statements were made in
accordance with generally accepted accounting principles and in the aggregate do
not materially fail to provide for potential tax liabilities.

         Section 2.08.  Litigation.  Except as disclosed in Section 2.08 of that
certain document delivered by First Banks and First Bank & Trust to FBA entitled
"FB&T  Disclosure  Schedule"  and  executed  by both  First Bank & Trust and FBA
concurrently  with the  execution  and  delivery  of this  Agreement  (the "FB&T
Disclosure  Schedule"),  there  is no  litigation,  claim  or  other  proceeding
involving  an amount in  controversy  in excess of  $100,000  pending or, to the
knowledge of First Bank & Trust, threatened against it, or to which the property
of First Bank & Trust is or would be subject.



<PAGE>


         Section 2.09. Properties,  Contracts,  Employee Benefit Plans and Other
Agreements. Section 2.09 of the FB&T Disclosure Schedule specifically identifies
the following:

         (a) all real  property  owned by First  Bank & Trust and the  principal
buildings  and  structures  located  thereon and each lease of real  property to
which First Bank & Trust is a party, identifying the parties thereto, the annual
rental  payable,  the  expiration  date thereof and a brief  description  of the
property covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed by First Bank & Trust,  exclusive of deposit  agreements with customers
entered into in the ordinary course of business,  agreements for the purchase of
federal funds and repurchase agreements;

         (c) all agreements,  loans, contracts,  guaranties,  letters of credit,
lines of credit or  commitments  of First Bank & Trust not referred to elsewhere
in this Section 2.09 which:

            (i)     (except for  loans,   loan  commitments or lines of  credit)
                    involve payment by First Bank & Trust of more than $200,000;
                    $200,000;

            (ii)    involve payments based on profits of First Bank & Trust;

            (iii)   relate to the future purchase of goods or services in excess
                    of  the  requirements  of its respective business at current
                    levels or for normal operating purposes;

            (iv)    were not made in the ordinary course of business; or

            (v)     materially  affect  the  business  or financial condition of
                    First Bank & Trust;

         (d) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $100,000; and

         (e) all agreements for the employment, retention or engagement, or with
respect to the severance, of any officer,  employee,  agent, consultant or other
person or entity which by its terms is not  terminable  by First Bank & Trust on
thirty (30) days  written  notice or less  without any payment by reason of such
termination.

         Copies of each document, plan or contract identified in Section 2.09 of
the FB&T Disclosure  Schedule have been made available for inspection by FBA and
shall remain available at all times prior to the Closing Date.



<PAGE>


         Section  2.10.  Reports.  First Bank & Trust has filed all  reports and
statements,  together  with any  amendments  required  to be made  with  respect
thereto, required to be filed with the Board of Governors of the Federal Reserve
System  (the  "Federal  Reserve  Board"),  the  DFI,  the  FDIC  and  all  other
governmental  authorities with  jurisdiction  over First Bank & Trust. As of the
dates  indicated  thereon,  each of such reports and  documents,  including  any
financial statements,  exhibits and schedules thereto,  complied in all material
respects  with  the  relevant  statutes,   rules  and  regulations  enforced  or
promulgated by the regulatory  authority with which they were filed, and did not
contain any untrue  statement  of a material  fact or omit to state any material
fact required to be stated  therein or necessary in order to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading.

         Section  2.11.  Investment   Portfolio.   All  United  States  Treasury
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other investment  securities held by First Bank & Trust, as reflected
in the latest  consolidated  balance sheet of First Bank & Trust included in the
FB&T Financial  Statements,  are carried in accordance  with generally  accepted
accounting principles.

         Section 2.12. Loan Portfolio.  (a)(i) All loans and discounts reflected
in the FB&T  Financial  Statements  at March 31,  2000 or which  were or will be
entered  into after March 31, 2000 but before the Closing  Date were and will be
made in all material respects for good,  valuable and adequate  consideration in
the ordinary  course of business,  in accordance  in all material  respects with
sound  lending  practices,  and  they  are not  subject  to any  material  known
defenses, setoffs or counterclaims, including without limitation any such as are
afforded  by usury or  truth in  lending  laws,  except  as may be  provided  by
bankruptcy,  insolvency or similar laws or by general principles of equity; (ii)
the notes and other  evidences  of  indebtedness  evidencing  such loans and all
forms  of  pledges,  mortgages  and  other  collateral  documents  and  security
agreements are and will be in all material respects enforceable, valid, true and
genuine and what they  purport to be; and (iii) First Bank & Trust has  complied
and will through the Closing Date comply with all laws and regulations  relating
to such loans, or to the extent there has not been such compliance, such failure
to comply will not materially interfere with the collection of any loan.

         (b) All loans and loan  commitments  extended by First Bank & Trust and
any extensions,  renewals or  continuations  of such loans and loan  commitments
were made in  accordance  with its customary  lending  standards in the ordinary
course of business.  Such loans are  evidenced  by  appropriate  and  sufficient
documentation based upon customary and ordinary past practices.  The reserve for
loan losses  reflected in the FB&T Financial  Statements as of March 31, 2000 is
adequate in all material  respects under the requirements of generally  accepted
accounting principles to provide for losses on loans outstanding as of March 31,
2000.



<PAGE>


         Section 2.13.  Employee Matters and ERISA.

         (a) First Bank & Trust has not entered into any  collective  bargaining
agreement  with any labor  organization  with respect to any group of employees,
and to the  knowledge  of First  Bank & Trust  there is no  present  effort  nor
existing proposal to attempt to unionize any group of its employees.

         (b) All  arrangements  of First  Bank & Trust  relating  to  employees,
including all benefit plans and deferred compensation, bonus, stock or incentive
plans for the benefit of current or former employees (the "FB&T Employee Plans")
are administered by First Banks. All costs,  liabilities and obligations arising
from the FB&T Employee Plans are properly reflected in accordance with generally
accepted accounting principles in the FB&T Financial Statements.

         Section 2.14.  Title to Properties;  Insurance.  (i) First Bank & Trust
has marketable title,  insurable at standard rates, free and clear of all liens,
charges and encumbrances  (except taxes which are a lien but not yet payable and
liens,  charges or encumbrances  reflected in the FB&T Financial  Statements and
easements,  rights-of-way,  and other restrictions  which are not material,  and
further excepting in the case of other Real Estate Owned ("OREO"),  as such real
estate is internally  classified  on the books of First Bank & Trust,  rights of
redemption  under  applicable  law), to all of their real  properties;  (ii) all
leasehold interests for real property and any material personal property used by
First Bank & Trust in its business are held pursuant to lease  agreements  which
are valid  and  enforceable  in  accordance  with  their  terms;  (iii) all such
properties  comply  in  all  material  respects  with  all  applicable   private
agreements,  zoning  requirements  and other  governmental  laws and regulations
relating thereto,  and there are no condemnation  proceedings pending or, to the
knowledge  of  First  Bank &  Trust,  threatened  with  respect  to any of  such
properties;  (iv) First Bank & Trust has valid title or other  ownership  rights
under licenses to all material intangible personal or intellectual property used
by First Bank & Trust in its  business,  free and clear of any  material  claim,
defense or right of any other  person or entity,  subject  only to rights of the
licensors  pursuant  to  applicable  license  agreements,  which  rights  do not
materially and adversely  interfere  with the use of such property;  and (v) all
material insurable properties owned or held by First Bank & Trust are adequately
insured by financially sound and reputable  insurers in such amounts and against
fire and other risks insured against by extended  coverage and public  liability
insurance, as is customary with bank holding companies of similar size.

         Section  2.15.  Compliance  with  Laws.  First  Bank &  Trust  has  all
licenses,  franchises,  permits and other governmental  authorizations  that are
legally required to enable it to conduct its business in all material  respects,
is  qualified  to  conduct   business  in  every   jurisdiction  in  which  such
qualification  is legally  required,  and it is in  compliance  in all  material
respects with all applicable laws and regulations.



<PAGE>


         Section 2.16. Brokerage.  Neither First Bank nor First Bank & Trust has
incurred any claims or  obligations  for brokerage  commissions,  finders' fees,
financial  advisory fees,  investment  banking fees or similar  compensation  in
connection with the transactions contemplated by this Agreement.

         Section 2.17. No Undisclosed  Liabilities.  First Bank & Trust does not
have any material liability,  whether known or unknown,  asserted or unasserted,
absolute or contingent,  accrued or unaccrued,  liquidated or unliquidated,  and
whether due or to become due (and there is no past or present  fact,  situation,
circumstance, condition or other basis for any present or future action, suit or
proceeding,  hearing,  charge,  complaint,  claim or demand against First Bank &
Trust giving rise to any such  liability),  except (i) liabilities  reflected in
the FB&T Financial  Statements and (ii) liabilities of the same type incurred in
the ordinary course of business of First Bank & Trust since March 31, 2000.

         Section  2.18.  Statements  True and Correct.  None of the  information
supplied or to be supplied by First Banks or First Bank & Trust for inclusion in
any document to be filed with the Securities and Exchange  Commission ("SEC") or
any banking or other  regulatory  authority in connection with the  transactions
contemplated hereby will, at the respective times such documents are filed, and,
in the case of the Proxy Statement (as defined in Section 5.07),  when mailed to
the stockholders of FBA and at the time of the Stockholders' Meeting (as defined
in Section 5.07),  be false or misleading  with respect to any material fact, or
omit to state  any  material  fact  necessary  in  order to make the  statements
therein  not  misleading  or  required  to be  stated  in order to  correct  any
statement in an earlier  communication.  All documents that First Banks or First
Bank & Trust is  responsible  for  filing  with the SEC or any other  regulatory
authority in connection with the transactions contemplated hereby will comply in
all material  respects with the  provisions of applicable law and the applicable
rules and regulations thereunder.

         Section 2.19. Commitments and Contracts. Except as disclosed in Section
2.19 of the FB&T  Disclosure  Schedule  (and with a true and correct copy of the
document  or other  item in  question  having  been  made  available  to FBA for
inspection),  First  Bank  &  Trust  is not a  party  or  subject  to any of the
following (whether written or oral, express or implied):

         (i)  any agreement, arrangement or commitment not made in  the ordinary
         course of business;

         (ii) any agreement,  indenture or other instrument not reflected in the
         FB&T  Financial  Statements  relating to the  borrowing of money or the
         guarantee by First Bank & Trust of any obligation, other than (A) trade
         payables or  instruments  related to  transactions  entered into in the
         ordinary course of business, such as deposits, federal funds borrowings
         and repurchase agreements, or (B) agreements, indentures or instruments
         providing for annual payments of less than $75,000; or
<PAGE>

         (iii) any contract  containing  covenants limiting the ability of First
         Bank & Trust to compete in any line of  business  or with any person or
         containing any restriction of the geographical area in which, or method
         by which, First Bank & Trust may carry on its business.

         Section  2.20.  Material  Interest  of Certain  Persons.  (a) Except as
disclosed  in  Section  2.20 of the FB&T  Disclosure  Schedule,  no  officer  or
director  of First Bank & Trust or any  "associate"  (as such term is defined in
Rule 14a-1 under the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"))  of any such  officer  or  director,  has any  material  interest  in any
contract or property  (real or  personal,  tangible or  intangible),  used in or
pertaining to the business of First Bank & Trust.

         (b) All  outstanding  loans  from  First  Bank & Trust  to any of their
officers, directors,  employees or any associate or related interest of any such
persons were  approved by or reported to the Board of  Directors  in  accordance
with all applicable laws and regulations.

         Section 2.21.  Conduct to Date.  Except as disclosed in Section 2.21 of
the FB&T Disclosure Schedule,  from and after March 31, 2000 through the date of
this Agreement, First Bank & Trust has not:

         (i) failed  to  conduct its  business  in the ordinary and usual course
         consistent with past practices;

         (ii) issued,  sold,  granted,  conferred or awarded any common or other
         stock, or any corporate debt securities which would be classified under
         generally accepted accounting  principles applied on a consistent basis
         as long-term debt on the balance sheets of First Bank & Trust;

         (iii) effected any stock  split  or adjusted, combined, reclassified or
         otherwise changed its capitalization;

          (iv) declared, set aside or paid any dividend or other distribution in
         respect  of  its  capital  stock,  or  purchased,   redeemed,  retired,
         repurchased, or exchanged, or otherwise directly or indirectly acquired
         or disposed of any of its capital stock;

         (v)  incurred  any  material   obligation  or  liability  (absolute  or
         contingent), except normal trade or business obligations or liabilities
         incurred in the ordinary  course of business,  or subjected to lien any
         of its  assets  or  properties  other  than in the  ordinary  course of
         business consistent with past practice;

         (vi)  discharged  or satisfied  any material  lien or paid any material
         obligation  or liability  (absolute or  contingent),  other than in the
         ordinary course of business;



<PAGE>


         (vii) sold,  assigned,  transferred,  leased,  exchanged,  or otherwise
         disposed  of any of its  properties  or  assets  other  than for a fair
         consideration in the ordinary course of business;

         (viii) except as required by contract or law, (A) increased the rate of
         compensation of, or paid any bonus to, any of its directors,  officers,
         or other employees,  except merit or promotion  increases in accordance
         with existing policy and consistent  with past  practices,  (B) entered
         into any new,  or amended or  supplemented  any  existing,  employment,
         management,  consulting,  deferred  compensation,  severance  or  other
         similar  contract,   (C)  entered  into,  terminated  or  substantially
         modified  any of the  Employee  Plans  or (D)  agreed  to do any of the
         foregoing;

         (ix) suffered any material damage, destruction, or loss, whether as the
         result  of  fire,  explosion,  earthquake,  accident,  casualty,  labor
         trouble,   requisition,   or  taking  of  property  by  any  regulatory
         authority, flood, windstorm, embargo, riot, act of God or the enemy, or
         other casualty or event, and whether or not covered by insurance;

         (x)   canceled or compromised any debt, except for debts charged off or
         compromised in accordance with past practice;

         (xi)  entered  into  any   material transaction, contract or commitment
         outside the ordinary course of its business; or

         (xii) made or guaranteed any loan to any of the FB&T Employee Plans.

         Section  2.22.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and regulations in all jurisdictions in which First Bank & Trust
has done  business or owned,  leased or operated  property,  including,  without
limitation,  the Federal  Resource  Conservation  and Recovery  Act, the Federal
Comprehensive  Environmental  Response,  Compensation  and  Liability  Act,  the
Federal Clean Water Act, the Federal Clean Air Act, and the Federal Occupational
Safety and Health Act.

         Neither  the  conduct  nor  operation  of  First  Bank & Trust  nor any
condition of any property  presently or previously owned,  leased or operated by
First Bank & Trust  violates or violated  any  Environmental  Law in any respect
material to the  business of First Bank & Trust,  and no  condition or event has
occurred  with respect to any of them or any property  that,  with notice or the
passage of time, or both, would constitute a violation  material to the business
of First  Bank & Trust of any  Environmental  Law or  obligate  (or  potentially
obligate) First Bank & Trust to remedy, stabilize, neutralize or otherwise alter
the  environmental  condition of any property,  where the aggregate cost of such
actions  would be material to First Bank & Trust.  Except as may be disclosed in
Section  2.22 of the  FB&T  Disclosure  Schedule,  First  Bank &  Trust  has not
received  notice  from any  person or entity  that  First  Bank & Trust,  or the
operation or condition of any property ever owned, leased or operated by it, are
or were in  violation  of any  Environmental  Law, or that First Bank & Trust is

<PAGE>

responsible (or potentially  responsible) for remedying,  or the cleanup of, any
pollutants,  contaminants, or hazardous or toxic wastes, substances or materials
at, on or beneath any such property.

                                   ARTICLE III

                      REPRESENTATIONS AND WARRANTIES OF FBA
                                   AND REDWOOD

         FBA and Redwood represent and warrant to First Banks as follows:

         Section 3.01.  Organization and Capital Stock.

         (a) FBA and Redwood are corporations  duly organized,  validly existing
and in good  standing  under the laws of the States of Delaware and  California,
respectively.  Each of such  corporations  has the corporate power to own all of
its property  and assets,  to incur all of its  liabilities  and to carry on its
business as now being conducted.

         (b) As of the date hereof, the authorized capital stock of FBA consists
of 6,666,666  shares of FBA Common Stock,  of which  3,085,934 are  outstanding,
duly and validly issued, fully paid and non-assessable;  and 4,000,000 shares of
FBA Class B Stock,  par value $.15 per share  ("FBA  Class B  Stock"),  of which
2,500,000   are   outstanding,   duly  and  validly   issued,   fully  paid  and
non-assessable.  None of the outstanding shares of FBA Common Stock or FBA Class
B Stock has been issued in violation of any preemptive rights.

         (c)  Except as  disclosed  in  Section  3.01 of that  certain  document
delivered  by FBA to First Banks  entitled  the "FBA  Disclosure  Schedule"  and
executed  by both  FBA and  First  Banks  concurrently  with the  execution  and
delivery of this Agreement (the "FBA Disclosure Schedule"),  there are no shares
of capital stock or other equity  securities of FBA issued or outstanding and no
outstanding options,  warrants, rights to subscribe for, calls or commitments of
any character  whatsoever  relating to, or securities or rights convertible into
or  exchangeable  for,  shares  of  the  capital  stock  of  FBA  or  contracts,
commitments,  understandings or arrangements by which FBA is or may be obligated
to issue additional shares of its capital stock.

         (d) As of the date  hereof,  the  authorized  capital  stock of Redwood
consists  of  1,000,000  shares of  common  stock,  $3.33  par  value  ("Redwood
Common"), of which 465,000 are outstanding,  duly and validly issued, fully paid
and non-assessable. All of such outstanding shares are owned by Redwood Bancorp,
a California  corporation  which is a subsidiary of FBA. None of the outstanding
shares of Redwood Common has been issued in violation of any preemptive  rights.
Redwood has no  outstanding  stock options,  warrants,  rights to subscribe for,
calls or commitments of any character  whatsoever  relating to, or securities or
rights  convertible  into or  exchangeable  for,  shares of the capital stock of
Redwood or  contracts,  commitments,  understandings  or  arrangements  by which
Redwood is or may be obligated to issue additional shares of its capital stock.

         Section 3.02.  Authorization;  No Defaults.  The Boards of Directors of
FBA and Redwood have by all requisite  action  approved  this  Agreement and the
Merger  and  authorized  the  execution  and  delivery  hereof on behalf of such
corporations  and the  performance of their  respective  obligations  hereunder.
Nothing  in  the   Certificate  of   Incorporation   of  FBA,  the  Articles  of
Incorporation  of  Redwood,  the  Bylaws  of  either  corporation,  or any other
agreement,   instrument,  decree,  proceeding,  law  or  regulation  (except  as
specifically  referred to in or  contemplated  by this Agreement) by or to which
FBA or Redwood is bound or subject would prohibit or inhibit FBA or Redwood from
consummating  this Agreement and the Merger on the terms and  conditions  herein
contained.  This  Agreement has been duly and validly  executed and delivered by
FBA and Redwood and constitutes a legal, valid and binding obligation of each of
them,  enforceable  against  them in  accordance  with  its  terms.  FBA and its
subsidiaries  are neither in default  under nor in violation of any provision of
their  respective  articles or certificates  of  incorporation,  bylaws,  or any
promissory note, indenture or any evidence of indebtedness or security therefor,
lease,  contract,  purchase or other  commitment or any other agreement which is
material to FBA and its subsidiaries taken as a whole.
<PAGE>

         Section  3.03.  FBA  Subsidiaries.  Each of FBA's  direct and  indirect
subsidiaries  (hereinafter  referred  to  singly  as  an  "FBA  Subsidiary"  and
collectively  as  the  "FBA  Subsidiaries"),  the  names  and  jurisdictions  of
incorporation  of which are  disclosed  in  Section  3.03 of the FBA  Disclosure
Schedule,  is duly  organized,  validly  existing and in good standing under the
laws of the jurisdiction of its incorporation,  and each of the FBA Subsidiaries
has  the  corporate  power  to own its  properties  and  assets,  to  incur  its
liabilities and to carry on its business as now being  conducted.  The number of
issued and  outstanding  shares of capital stock of each FBA  Subsidiary and the
ownership  of such  shares is set forth in  Section  3.03 of the FBA  Disclosure
Schedule.  All of such  shares are owned by FBA or an FBA  Subsidiary,  free and
clear of all  liens,  encumbrances,  rights of first  refusal,  options or other
restrictions.  There are no options,  warrants or rights  outstanding to acquire
any capital stock of any FBA  Subsidiary,  and no person or entity has any other
right to purchase or acquire any unissued shares of stock of any FBA Subsidiary,
nor does any FBA  Subsidiary  have any  obligation of any nature with respect to
its  unissued  shares of stock.  Except as  disclosed in Section 3.03 of the FBA
Disclosure  Schedule,  neither  FBA  nor any FBA  Subsidiary  is a party  to any
partnership or joint venture or owns an equity interest in any other business or
enterprise.

         Section   3.04.   Financial   Information.   All  of  (i)  the  audited
consolidated  balance sheets of FBA and the FBA  Subsidiaries as of December 31,
1999 and related  consolidated  income  statements  and statements of changes in
shareholders'  equity and of cash flows for the three years ended  December  31,
1999,  together with the notes thereto,  included in FBA's Annual Report on Form
10-K for the year ended  December 31,  1999,  as currently on file with the SEC;
(ii) the unaudited  consolidated  balance sheets of FBA and the FBA Subsidiaries
as of March 31, 2000 and related  consolidated  income statements and statements
of changes in shareholders'  equity and of cash flows for the three months ended
March 31, 2000,  together with the notes  thereto,  included in FBA's  Quarterly
Report on Form 10-Q for the three months ended March 31, 2000 as currently filed
with the SEC; and (iii) the year-end and  quarter-end  Reports of Condition  and
Reports  of Income of  Redwood,  First Bank of  California  and First Bank Texas
N.A.,  respectively,  for 1999 and for the three  month  period  ended March 31,
2000, as filed with the appropriate  federal regulatory agencies (such financial
statements  and notes  collectively  referred  to  herein as the "FBA  Financial
Statements"),   have  been  prepared  in  accordance  with  generally   accepted
accounting principles applied on a consistent basis (except as disclosed therein
and except for  regulatory  reporting  differences  required  for reports of the
banks)  and  fairly  present  the  consolidated   financial   position  and  the
consolidated  results of operations,  changes in  shareholders'  equity and cash
flows of the respective entity and its consolidated subsidiaries as of the dates
and for the periods indicated.

         Section  3.05.  Absence of Changes.  Since March 31, 2000 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations or the business or prospects of FBA and its  subsidiaries  taken as a
whole,  nor have there been any events or  transactions  having  such a material
adverse  effect which  should be  disclosed  in order to make the FBA  Financial
Statements  not  misleading.  Since  March 31,  2000 there has been no  material
adverse  change in the  financial  condition,  the results of  operations or the
business  of  Redwood,  except for  changes as are  disclosed  in its Reports of
Condition and Income filed with the FDIC since such date.

         Section 3.06. Regulatory  Enforcement Matters.  Neither FBA nor any FBA
Subsidiary  is subject to, nor has it received  any notice or advice that it may
become subject to, any order,  agreement,  memorandum of  understanding or other
regulatory  enforcement  action or  proceeding  with or by any  federal or state
agency  charged  with the  supervision  or  regulation  of banks or bank holding
companies or engaged in the insurance of bank deposits or any other governmental
agency having supervisory or regulatory  authority with respect to FBA or any of
the FBA Subsidiaries.

         Section 3.07. Tax Matters.  FBA and the FBA Subsidiaries have filed all
federal,  state  and local  income,  franchise,  excise,  sales,  use,  real and
personal  property and other tax returns  required to be filed. All such returns
fairly reflect the information  required to be presented therein. All provisions
for accrued but unpaid taxes contained in the FBA Financial Statements were made
in accordance with generally accepted accounting principles and in the aggregate
do not materially fail to provide for potential tax liabilities.

         Section  3.08.  Litigation.  Except as disclosed in Section 3.08 of the
FBA  Disclosure  Schedule,  there is no  litigation,  claim or other  proceeding
involving  an amount in  controversy  in excess of  $100,000  pending or, to the
knowledge  of FBA  or  Redwood,  threatened  against  FBA  or  any  of  the  FBA
Subsidiaries,  or of which the property of FBA or any of the FBA Subsidiaries is
or would be subject.
<PAGE>

         Section 3.09. Properties,  Contracts,  Employee Benefit Plans and Other
Agreements.  Section 3.09 of the FBA Disclosure Schedule specifically identifies
the following:

         (a)  all  real  property  owned  by FBA or any FBA  Subsidiary  and the
principal  buildings  and  structures  located  thereon  and each  lease of real
property to which FBA or any FBA Subsidiary is a party,  identifying the parties
thereto,  the annual rental  payable,  the  expiration  date thereof and a brief
description of the property covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed  by FBA or an FBA  Subsidiary,  exclusive  of deposit  agreements  with
customers  entered into in the ordinary  course of business,  agreements for the
purchase of federal funds and repurchase agreements;

         (c) all agreements,  loans, contracts,  leases, guaranties,  letters of
credit, lines of credit or commitments of FBA or any FBA Subsidiary not referred
to elsewhere in this Section 3.09 which:

                  (i)      (except  fo   loans,   loan  commitments  or lines of
                           credit) involve  payment by FBA or any FBA Subsidiary
                           of more than $200,000;

                  (ii)     involve payments based on profits of FBA or  any  FBA
                           Subsidiary;

                  (iii)    relate to the future purchase of goods or services in
                           excess of the requirements of its respective business
                           at current levels or for normal operating purposes;

                  (iv)     were not made in the ordinary course of business; or

                  (v)      materially affect the business or financial condition
                           of FBA or any FBA Subsidiary;

         (d) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $100,000; and

         (e) all agreements for the employment, retention or engagement, or with
respect to the severance, of any officer,  employee,  agent, consultant or other
person  or  entity  which  by  its  terms  is  not  terminable  by FBA or an FBA
Subsidiary  on thirty (30) days  written  notice or less  without any payment by
reason of such termination.

         Copies of each document, plan or contract identified in Section 3.09 of
the FBA  Disclosure  Schedule have been made  available for  inspection by First
Banks and shall remain available at all times prior to the Closing Date.

         Section  3.10.  Reports.  FBA and the FBA  Subsidiaries  have filed all
reports and  statements,  together with any amendments  required to be made with
respect  thereto,  required to be filed with the SEC, the Federal Reserve Board,
the DFI, the FDIC and all other governmental  authorities with jurisdiction over
FBA or any FBA  Subsidiary.  As of the  dates  indicated  thereon,  each of such
reports  and  documents,  including  any  financial  statements,   exhibits  and
schedules thereto, complied in all material respects with the relevant statutes,
rules and regulations  enforced or promulgated by the regulatory  authority with
which they were filed,  and did not contain any untrue  statement  of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading.

         Section  3.11.  Investment   Portfolio.   All  United  States  Treasury
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other  investment  securities  held by FBA or an FBA  Subsidiary,  as
reflected in the latest  consolidated  balance sheets of FBA included in the FBA
Financial  Statements,   are  carried  in  accordance  with  generally  accepted
accounting principles.
<PAGE>

         Section 3.12. Loan Portfolio.  (a)(i) All loans and discounts reflected
in the FBA  Financial  Statements  at March  31,  2000 or which  were or will be
entered  into after March 31, 2000 but before the Closing  Date were and will be
made in all material respects for good,  valuable and adequate  consideration in
the ordinary  course of business,  in accordance  in all material  respects with
sound  lending  practices,  and  they  are not  subject  to any  material  known
defenses, setoffs or counterclaims, including without limitation any such as are
afforded  by usury or  truth in  lending  laws,  except  as may be  provided  by
bankruptcy,  insolvency or similar laws or by general principles of equity; (ii)
the notes and other  evidences  of  indebtedness  evidencing  such loans and all
forms  of  pledges,  mortgages  and  other  collateral  documents  and  security
agreements are and will be in all material respects enforceable, valid, true and
genuine and what they purport to be; and (iii) FBA and the FBA Subsidiaries have
complied and will through the Closing Date comply with all laws and  regulations
relating to such  loans,  or to the extent  there has not been such  compliance,
such failure to comply will not materially  interfere with the collection of any
loan. All loans and loan  commitments  extended by the FBA  Subsidiaries and any
extensions,  renewals or  continuations  of such loans and loan commitments were
made in accordance with their customary lending standards in the ordinary course
of  business.   Such  loans  are  evidenced  by   appropriate   and   sufficient
documentation based upon customary and ordinary past practices.  The reserve for
loan losses  reflected in the FBA  Financial  Statements as of March 31, 2000 is
adequate in all material  respects under the requirements of generally  accepted
accounting principles to provide for losses on loans outstanding as of March 31,
2000.

         Section 3.13.  Employee Matters and ERISA.

         (a) Neither FBA nor any FBA  Subsidiary has entered into any collective
bargaining  agreement with any labor  organization  with respect to any group of
employees of FBA or any FBA Subsidiary,  and to the knowledge of FBA there is no
present  effort  nor  existing  proposal  to attempt  to  unionize  any group of
employees of FBA or any FBA Subsidiary.

         (b)  All  arrangements  of FBA and the  FBA  Subsidiaries  relating  to
employees,  including all benefit plans and deferred compensation,  bonus, stock
or  incentive  plans for the  benefit of current or former  employees  (the "FBA
Employee  Plans") are  administered by First Banks.  All costs,  liabilities and
obligations  arising  from the FBA  Employee  Plans are  properly  reflected  in
accordance with generally  accepted  accounting  principles in the FBA Financial
Statements.

         Section  3.14.  Title  to  Properties;  Insurance.  (i) FBA and the FBA
Subsidiaries have marketable title,  insurable at standard rates, free and clear
of all liens,  charges and  encumbrances  (except taxes which are a lien but not
yet payable and liens,  charges or  encumbrances  reflected in the FBA Financial
Statements and easements,  rights-of-way,  and other  restrictions which are not
material, and further excepting in the case of other Real Estate Owned ("OREO"),
as such real  estate is  internally  classified  on the books of FBA and the FBA
Subsidiaries,  rights of redemption  under  applicable law) to all of their real
properties;  (ii) all  leasehold  interests  for real  property and any material
personal  property  used by FBA or a FBA  Subsidiary  in its  business  are held
pursuant to lease  agreements which are valid and enforceable in accordance with
their terms;  (iii) all such properties comply in all material respects with all
applicable private  agreements,  zoning requirements and other governmental laws
and regulations  relating  thereto,  and there are no  condemnation  proceedings
pending or, to the  knowledge  of FBA,  threatened  with  respect to any of such
properties;  (iv)  FBA  and the FBA  Subsidiaries  have  valid  title  or  other
ownership  rights  under  licenses  to  all  material   intangible  personal  or
intellectual  property used by FBA or any FBA  Subsidiary in its business,  free
and clear of any material claim, defense or right of any other person or entity,
subject  only  to  rights  of  the  licensors  pursuant  to  applicable  license
agreements,  which rights do not materially and adversely interfere with the use
of such property; and (v) all material insurable properties owned or held by FBA
or a FBA Subsidiary are  adequately  insured by financially  sound and reputable
insurers in such  amounts and against  fire and other risks  insured  against by
extended  coverage and public  liability  insurance,  as is customary  with bank
holding companies of similar size.

         Section 3.15.  Compliance with Laws. FBA and the FBA Subsidiaries  have
all licenses, franchises, permits and other governmental authorizations that are
legally  required to enable them to conduct their  respective  businesses in all
material  respects,  are qualified to conduct business in every  jurisdiction in
which  such  qualification  is legally  required  and are in  compliance  in all
material respects with all applicable laws and regulations.

         Section  3.16.  Brokerage.  Except  for fees  payable  by FBA to Baxter
Fentriss and Company, neither FBA nor any FBA Subsidiary has incurred any claims
or obligations  for brokerage  commissions,  finders' fees,  financial  advisory
fees,  investment  banking fees or similar  compensation  in connection with the
transactions contemplated by this Agreement.
<PAGE>

         Section  3.17.  No  Undisclosed  Liabilities.  Neither  FBA nor any FBA
Subsidiary  has any material  liability,  whether known or unknown,  asserted or
unasserted,   absolute  or  contingent,  accrued  or  unaccrued,  liquidated  or
unliquidated,  and whether due or to become due (and there is no past or present
fact,  situation,  circumstance,  condition  or other  basis for any  present or
future action, suit or proceeding,  hearing, charge, complaint,  claim or demand
against FBA or any FBA Subsidiary giving rise to any such liability), except for
(i) liabilities reflected in the FBA Financial Statements,  and (ii) liabilities
of the same type incurred in the ordinary  course of business of FBA and the FBA
Subsidiaries since March 31, 2000.

         Section  3.18.  Statements  True and Correct.  None of the  information
supplied or to be supplied by FBA or Redwood for inclusion in any document to be
filed with the SEC or any banking or other  regulatory  authority in  connection
with the  transactions  contemplated  hereby will, at the respective  times such
documents are filed, and, in the case of the Proxy Statement, when mailed to the
stockholders of FBA and at the time of the  Stockholders'  Meeting,  be false or
misleading with respect to any material fact, or omit to state any material fact
necessary in order to make the statements  therein not misleading or required to
be stated in order to correct any  statement  in an earlier  communication.  All
documents  that FBA or Redwood  is  responsible  for filing  with the SEC or any
other  regulatory  authority in connection  with the  transactions  contemplated
hereby will comply as to form in all material  respects  with the  provisions of
applicable law and the applicable rules and regulations thereunder.

         Section 3.19. Commitments and Contracts. Except as disclosed in Section
3.19 of the FBA  Disclosure  Schedule  (and with a true and correct  copy of the
document or other item in question  having been made  available  to First Bank &
Trust for inspection),  neither FBA nor any FBA Subsidiary is a party or subject
to any of the following (whether written or oral, express or implied):

         (i)  any agreement, arrangement or  commitment not made in the ordinary
         course of business;

         (ii) any agreement,  indenture or other instrument not reflected in the
         FBA  Financial  Statements  relating to the  borrowing  of money or the
         guarantee by FBA or any FBA  Subsidiary of any  obligation,  other than
         (A) trade payables or instruments related to transactions  entered into
         in the ordinary  course of business,  such as deposits,  federal  funds
         borrowings and repurchase  agreements or (B) agreements,  indentures or
         instruments providing for annual payments of less than $75,000; or

         (iii) any contract containing  covenants which limit the ability of FBA
         to compete in any line of business or with any person or containing any
         restriction of the geographical  area in which, or method by which, FBA
         or any FBA Subsidiary may carry on its business.

         Section  3.20.  Material  Interest  of Certain  Persons.  (a) Except as
disclosed in Section 3.20 of the FBA Disclosure Schedule, no officer or director
of FBA or any  "associate"  (as such term is  defined  in Rule  14a-1  under the
Exchange Act) of any such officer or director,  has any material interest in any
contract or property  (real or  personal,  tangible or  intangible),  used in or
pertaining to the business of FBA or an FBA Subsidiary.

<PAGE>

         (b) All  outstanding  loans  from FBA or any FBA  Subsidiary  to any of
their officers, directors, employees or any associate or related interest of any
such  persons  were  approved  by or  reported  to the  Board  of  Directors  in
accordance with all applicable laws and regulations.

         Section 3.21.  Conduct to Date.  Except as disclosed in Section 3.21 of
the FBA Disclosure  Schedule,  from and after March 31, 2000 through the date of
this Agreement, neither FBA nor any FBA Subsidiary has:

         (i)  failed  to  conduct  its business in the ordinary and usual course
         consistent with past practices;

         (ii) issued,  sold,  granted,  conferred or awarded any common or other
         stock, or any corporate debt securities which would be classified under
         generally accepted accounting  principles applied on a consistent basis
         as long-term debt on the balance sheets of FBA or an FBA Subsidiary;

         (iii) effected any stock  split  or adjusted, combined, reclassified or
         otherwise changed its capitalization;

         (iv) declared,  set aside or paid any dividend or other distribution in
         respect  of  its  capital  stock,  or  purchased,   redeemed,  retired,
         repurchased, or exchanged, or otherwise directly or indirectly acquired
         or disposed of any of its capital stock;

         (v)  incurred  any  material   obligation  or  liability  (absolute  or
         contingent), except normal trade or business obligations or liabilities
         incurred in the ordinary  course of business,  or subjected to lien any
         of its  assets  or  properties  other  than in the  ordinary  course of
         business consistent with past practice;

         (vi)  discharged  or satisfied  any material  lien or paid any material
         obligation  or liability  (absolute or  contingent),  other than in the
         ordinary course of business;

         (vii) sold,  assigned,  transferred,  leased,  exchanged,  or otherwise
         disposed  of any of its  properties  or  assets  other  than for a fair
         consideration in the ordinary course of business;

         (viii) except as required by contract or law, (A) increased the rate of
         compensation of, or paid any bonus to, any of its directors,  officers,
         or other employees,  except merit or promotion  increases in accordance
         with  existing  policy,  (B)  entered  into  any  new,  or  amended  or
         supplemented any existing, employment, management, consulting, deferred
         compensation,  severance or other similar  contract,  (C) entered into,
         terminated or  substantially  modified any of the Employee Plans or (D)
         agreed to do any of the foregoing;



<PAGE>


         (ix) suffered any material damage, destruction, or loss, whether as the
         result  of  fire,  explosion,  earthquake,  accident,  casualty,  labor
         trouble,   requisition,   or  taking  of  property  by  any  regulatory
         authority, flood, windstorm, embargo, riot, act of God or the enemy, or
         other casualty or event, and whether or not covered by insurance;

         (x)   canceled or compromised any debt, except for debts charged off or
         compromised in accordance with past practice;

         (xi   entered into any  material  transaction,  contract  or commitment
         outside the ordinary course of its business; or

         (xii) made or guaranteed any loan to any of the Employee Plans.

         Section  3.22.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and  regulations  in all  jurisdictions  in which FBA or any FBA
Subsidiary has done business or owned,  leased or operated property,  including,
without  limitation,  the Federal  Resource  Conservation  and Recovery Act, the
Federal Comprehensive  Environmental  Response,  Compensation and Liability Act,
the  Federal  Clean  Water  Act,  the  Federal  Clean Air Act,  and the  Federal
Occupational Safety and Health Act.

         Neither the conduct nor operation of FBA or any FBA  Subsidiary nor any
condition of any property  presently or previously owned,  leased or operated by
any of them on their own behalf or in a fiduciary  capacity violates or violated
any Environmental Law in any respect material to the business of FBA and the FBA
Subsidiaries,  taken as a whole,  and no condition  or event has  occurred  with
respect to any of them or any property that, with notice or the passage of time,
or both,  would  constitute a violation  material to the business of FBA and the
FBA  Subsidiaries,  taken as a whole, of any  Environmental  Law or obligate (or
potentially obligate) FBA or any FBA Subsidiary to remedy, stabilize, neutralize
or  otherwise  alter the  environmental  condition  of any  property,  where the
aggregate   cost  of  such  actions  would  be  material  to  FBA  and  the  FBA
Subsidiaries,  taken as a whole.  Except as may be  disclosed in Section 3.22 of
the FBA  Disclosure  Schedule,  neither FBA nor any FBA  Subsidiary has received
notice  from  any  person  or  entity  that  FBA or any FBA  Subsidiary,  or the
operation or condition of any property ever owned,  leased or operated by any of
them on their own behalf or in a fiduciary capacity, are or were in violation of
any  Environmental  Law, or that FBA or any FBA  Subsidiary is  responsible  (or
potentially  responsible)  for  remedying,  or the cleanup  of, any  pollutants,
contaminants,  or hazardous or toxic  wastes,  substances or materials at, on or
beneath any such property.




<PAGE>


                                   ARTICLE IV

                AGREEMENTS OF FIRST BANKS AND FIRST BANK & TRUST

         Section 4.01. Business in Ordinary Course. First Banks and First Bank &
Trust  agree  that,  from the date of this  Agreement  until the  earlier of the
Closing Date or the earlier termination of this Agreement in accordance with its
terms:

         (a) First Bank & Trust shall carry on its business and the discharge or
incurrence  of  obligations  and  liabilities  only in the  usual,  regular  and
ordinary course of business as heretofore conducted, and by way of amplification
and not limitation, First Bank & Trust will not:

         (i) declare  or pay any  dividend  or make any  other  distribution  to
         stockholders,  whether  in cash,  stock or other property; or

         (ii)  issue any Common  Stock or other  capital  stock or any  options,
         warrants,  or other rights to subscribe for or purchase Common Stock or
         any  other  capital  stock  or  any  securities   convertible  into  or
         exchangeable for any capital stock; or

         (iii) directly  or indirectly redeem, purchase or otherwise acquire any
         capital stock of First Bank & Trust; or

         (iv)  effect a reclassification, recapitalization, splitup, exchange of
         shares,  readjustment or   other  similar  change  in or to any capital
         stock, or otherwise reorganize or recapitalize; or

         (v) change its articles of incorporation or association or bylaws,  nor
         enter  into  any  agreement  to merge or  consolidate  with,  or sell a
         significant portion of its assets to, any person or entity.

         (b) First Bank & Trust will not,  without the prior written  consent of
FBA, from and after the date hereof:

         (i) grant any  increase  (other  than  ordinary  and  normal  increases
         consistent  with past  practices)  in the  compensation  payable  or to
         become  payable to  officers  or  salaried  employees,  grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus,  insurance,  pension,  or other FB&T Employee  Plan,  agreement,
         payment or  arrangement  made to, for or with any of such  officers  or
         employees; or

         (ii)  borrow  or agree to  borrow  any  amount  of funds  except in the
         ordinary  course of business,  or directly or  indirectly  guarantee or
         agree to guarantee any obligations of others; or
<PAGE>

         (iii)  make or  commit  to make any new loan or letter of credit or any
         new or  additional  discretionary  advance  under any existing  line of
         credit,  except in the ordinary  course of business in compliance  with
         applicable laws,  regulations and lending policies of the entity making
         the loan or advance; or

         (iv) enter into any agreement,  contract or commitment having a term in
         excess  of  three  (3)  months  other  than  letters  of  credit,  loan
         agreements,  deposit agreements,  and other lending, credit and deposit
         agreements and documents made in the ordinary course of business; or

         (v)  except in the ordinary  course of business,  place on any  of  its
         assets or  properties  any mortgage,  pledge,  lien,   charge, or other
         encumbrance; or

         (vi) except in the ordinary  course of business,  cancel or  accelerate
         any  material  indebtedness  owing to First  Bank & Trust or any claims
         which First Bank & Trust may possess,  or waive any material  rights of
         substantial value; or

         (vii) sell or  otherwise  dispose of any real  property or any material
         amount of any  tangible or  intangible  personal  property,  other than
         properties  acquired  in  foreclosure  or  otherwise  in  the  ordinary
         collection of indebtedness; or

         (viii)  violate any law,  statute,  rule,  governmental  regulation  or
         order,  which  violation  might have a material  adverse  effect on the
         business, financial condition, or earnings of First Bank & Trust; or

         (ix) increase or decrease the rate of interest paid on time deposits or
         on  certificates  of deposit,  except in a manner  consistent with past
         practices.

         (c) First Bank & Trust shall not,  without the prior written consent of
FBA,  engage in any  transaction  or take any action that would render untrue in
any material respect any of the  representations  and warranties of First Bank &
Trust  contained in Article II hereof,  if such  representations  and warranties
were given immediately following such transaction or action.

         Section 4.02.  Breaches.  First Banks and First Bank & Trust shall,  in
the event either has  knowledge of the  occurrence,  or impending or  threatened
occurrence,  of any event or condition  which would cause or constitute a breach
(or would have caused or  constituted  a breach had such event  occurred or been
known  prior to the date  hereof) of any of its  representations  or  agreements
contained or referred to herein,  give prompt  written notice thereof to FBA and
use their best efforts to prevent or promptly remedy the same.



<PAGE>


         Section 4.03.  Submission to FBA's Stockholders.  First Banks and First
Bank & Trust shall cooperate with FBA in the preparation and filing of the Proxy
Statement  described  in  Section  5.07 and will  provide  to FBA  accurate  and
complete information, data and documents requested by FBA in connection with the
preparation and filing of the Proxy Statement.

         Section 4.04.  Consummation of Agreement.  First Banks and First Bank &
Trust shall use their best  efforts to perform and  fulfill all  conditions  and
obligations on their parts to be performed or fulfilled under this Agreement and
to effect the Merger in accordance with the terms and provisions  hereof.  First
Banks  and  First  Bank & Trust  shall  furnish  to FBA in a timely  manner  all
information,  data and  documents  requested by FBA as may be required to obtain
any necessary  regulatory or other  approvals of the Merger and shall  cooperate
fully with FBA in seeking such approvals and in  consummating  the  transactions
contemplated by this Agreement.  Promptly  following the receipt of all required
regulatory  approvals,  First Bank & Trust shall  execute the Merger  Agreement,
revised if necessary to comply with any requirements  imposed in connection with
such regulatory approvals.

         Section 4.05.  Access to  Information.  First Bank & Trust shall permit
FBA  reasonable  access,  in a manner  which  will  avoid  undue  disruption  or
interference with First Bank & Trust's normal operations, to its properties, and
First  Bank &  Trust  shall  disclose  and  make  available  to FBA  all  books,
documents,   papers  and  records  relating  to  the  assets,  stock  ownership,
properties,  operations,  obligations  and  liabilities  of  First  Bank & Trust
including,  but not  limited  to, all books of account  (including  the  general
ledger),  tax records,  minute books of directors' and  stockholders'  meetings,
organizational documents, material contracts and agreements, loan files, filings
with any regulatory authority, accountants' workpapers (if available and subject
to the accountants' consent),  litigation files, plans affecting employees,  and
any other  business  activities  or prospects in which FBA may have a reasonable
and legitimate interest in furtherance of the transactions  contemplated by this
Agreement.  FBA will hold any such information  which is nonpublic in confidence
in accordance with the provisions of Section 8.01 hereof.

         Section  4.06.  Consents to  Contracts  and Leases.  First Bank & Trust
shall use its best efforts to obtain all  consents  with respect to interests of
First Bank & Trust in material  leases,  licenses,  contracts,  instruments  and
rights, if any, which require the consent of another person for the consummation
of the Merger.

         Section 4.07.  Subsequent  Financial  Statements.  As soon as available
after the date  hereof,  First Bank & Trust  shall  deliver  to FBA the  monthly
unaudited  consolidated  balance sheets and profit and loss  statements of First
Bank & Trust  prepared for its internal  use, the Report of Condition and Income
of First Bank & Trust for each quarterly  period completed prior to the Closing,
and  all  other  financial   reports  or  statements   submitted  to  regulatory
authorities after the date hereof, to the extent permitted by law (collectively,
the  "Subsequent  FB&T Financial  Statements").  The  Subsequent  FB&T Financial
Statements  shall  be  prepared  on a  basis  consistent  with  past  accounting
practices,   shall  fairly  present  the  financial  condition  and  results  of

<PAGE>

operations  for the dates and  periods  presented  and  shall  not  include  any
material  assets  or  omit  to  state  any  material  liabilities,  absolute  or
contingent,  or other  facts,  which  inclusion  or omission  would  render such
financial statements misleading in any material respect.

                                    ARTICLE V

                          AGREEMENTS OF FBA AND REDWOOD

         Section 5.01.  Business in Ordinary Course.  FBA and Redwood agree that
from  the  date  of  this  Agreement  until  the  Closing  Date  or the  earlier
termination  of this  Agreement  in  accordance  with its terms,  except for the
actions described in Section 5.01 of the FBA Disclosure Schedule:

         (a) FBA and the FBA Subsidiaries  shall carry on their business and the
discharge or incurrence of their  obligations and liabilities only in the usual,
regular and ordinary course of business, as heretofore conducted,  and by way of
amplification and not limitation, FBA and the FBA Subsidiaries will not:

         (i)  declare or pay any  dividend  or make any  other  distribution  to
         stockholders,  whether  in cash,  stock or other
         property; or

         (ii) effect a reclassification,  recapitalization, splitup, exchange of
         shares,  readjustment  or other  similar  change  in or to any  capital
         stock, or otherwise reorganize or recapitalize.

         (b) FBA and the FBA  Subsidiaries  will not,  without the prior written
consent of First Banks, from and after the date hereof:

         (i) grant any  increase  (other  than  ordinary  and  normal  increases
         consistent  with past  practices)  in the  compensation  payable  or to
         become  payable to  officers  or  salaried  employees,  grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus,  insurance,  pension,  or other FBA  Employee  Plan,  agreement,
         payment or  arrangement  made to, for or with any of such  officers  or
         employees; or

         (ii) make or commit to make any new loan or letter of credit or any new
         or additional  discretionary advance under any existing line of credit,
         except in the ordinary course of business in compliance with applicable
         laws, regulations and lending policies of the entity making the loan or
         advance; or

         (iii) enter into any agreement, contract or commitment having a term in
         excess  of  three  (3)  months  other  than  letters  of  credit,  loan
         agreements  and other  agreements  and  documents  made in the ordinary
         course of business; or
<PAGE>

         (iv)  except in  the ordinary  course of business,  place on any of its
         assets or  properties  any mortgage,  pledge,  lien,   charge, or other
         encumbrance; or

         (v) except in the ordinary course of business, cancel or accelerate any
         material  indebtedness  owing to FBA or an FBA Subsidiary or any claims
         which FBA or any FBA  Subsidiary  may  possess,  or waive any  material
         rights of substantial value; or

         (vi) sell or  otherwise  dispose of any real  property or any  material
         amount of any  tangible or  intangible  personal  property,  other than
         properties  acquired  in  foreclosure  or  otherwise  in  the  ordinary
         collection of indebtedness; or

         (vii) violate any law, statute, rule, governmental regulation or order,
         which violation  might have a material  adverse effect on the business,
         financial  condition,  or  earnings  of  FBA  and  the  FBA  Subsidiary
         Subsidiaries, taken as a whole; or

         (viii)  increase or decrease the rate of interest paid on time deposits
         or on certificates of deposit,  except in a manner consistent with past
         practices.

         (c) FBA and the FBA  Subsidiaries  shall not, without the prior written
consent of First Bank & Trust, engage in any transaction or take any action that
would  render  untrue in any  material  respect any of the  representations  and
warranties of FBA contained in Article III hereof, if such  representations  and
warranties were given immediately following such transaction or action.

         Section 5.02. Regulatory Approvals. FBA and Redwood shall file or cause
to be filed all  regulatory  applications  required in order to  consummate  the
Merger,  including but not limited to the necessary  applications  for the prior
approval of the Federal  Reserve  Board.  FBA shall keep First Banks  reasonably
informed  as to the  status of such  applications  and make  available  to First
Banks,   upon  reasonable   request,   copies  of  such   applications  and  any
supplementally filed materials.

         Section 5.03. Breaches. FBA shall, in the event it has knowledge of the
occurrence,  or impending or  threatened  occurrence,  of any event or condition
which would cause or constitute a breach (or would have caused or  constituted a
breach had such event occurred or been known prior to the date hereof) of any of
its  representations or agreements  contained or referred to herein, give prompt
written  notice  thereof to First  Banks and use its best  efforts to prevent or
promptly remedy the same.

         Section  5.04.  Consummation  of  Agreement.  FBA and Redwood shall use
their best  efforts to perform and fulfill all  conditions  and  obligations  on
their parts to be performed or fulfilled  under this Agreement and to effect the
Merger in accordance with the terms and conditions of this  Agreement.  Promptly
following the approval of the Merger by FBA's stockholders,  FBA shall cause its
subsidiary,  Redwood Bancorp,  to approve the Merger in its capacity as the sole
shareholder  of Redwood  (or FBA will do so if FBA shall have  become  Redwood's
sole  shareholder  prior to such time).  Promptly  following  the receipt of all

<PAGE>

required  regulatory  approvals,  Redwood  shall  execute the Merger  Agreement,
revised if necessary to comply with any requirements  imposed in connection with
such regulatory approvals.

         Section 5.05. Access to Information. FBA and Redwood shall permit First
Banks  reasonable  access,  in a manner  which will avoid  undue  disruption  or
interference  with  their  normal  operations,  to its  properties,  and FBA and
Redwood shall disclose and make  available to First Banks all books,  documents,
papers  and  records  relating  to  the  assets,  stock  ownership,  properties,
operations,  obligations  and  liabilities  of  FBA  and  the  FBA  Subsidiaries
including,  but not  limited  to, all books of account  (including  the  general
ledger),  tax records,  minute books of directors' and  stockholders'  meetings,
organizational documents, material contracts and agreements, loan files, filings
with any regulatory authority, accountants' workpapers (if available and subject
to the accountants' consent),  litigation files, plans affecting employees,  and
any other  business  activities  or  prospects  in which  First Banks may have a
reasonable   and  legitimate   interest  in  furtherance  of  the   transactions
contemplated by this Agreement. First Banks will hold any such information which
is nonpublic in  confidence in  accordance  with the  provisions of Section 8.01
hereof.

         Section 5.06. Proxy Statement and Stockholders'  Meeting. (a) FBA shall
promptly (i) prepare and file with the SEC, as soon as reasonably practicable, a
Proxy Statement (the "Proxy Statement") for a meeting of the stockholders of FBA
to be held as soon as reasonably practicable (the "Stockholders' Meeting"); (ii)
hold the  Stockholders'  Meeting;  and (iii) use its best  efforts to obtain the
approval  of this  Agreement  and the  Merger by the  stockholders  of FBA.  The
Special  Committee of the Board of Directors of FBA  established to consider the
transactions  contemplated  by this Agreement  shall  recommend such approval to
FBA's   stockholders,   and  the  Board  of  Directors   shall  adopt  the  same
recommendation  and cause the Proxy Statement to be mailed to FBA's stockholders
and use its best efforts to obtain such stockholder approval; provided, however,
that  neither the Special  Committee  nor the Board of Directors of FBA shall be
obligated to make such  recommendation  if, having  consulted and considered the
advice of outside legal counsel, the Special Committee or the Board of Directors
have reasonably  determined in good faith that the making of such recommendation
would constitute a breach of the fiduciary duties of the members of the Board of
Directors or of the Special Committee of the Board of Directors under applicable
law.

         (b) FBA and Redwood  shall  cooperate and use their best efforts (i) to
prepare all  documentation,  to effect all  filings  and to obtain all  permits,
consents,   approvals  and  authorizations  of  all  third  parties,  regulatory
authorities  and other  authorities  necessary to  consummate  the  transactions
contemplated by this  Agreement,  and (ii) to cause the Merger to be consummated
as expeditiously as reasonably practicable.

         Section 5.07.  Subsequent  Financial  Statements.  As soon as available
after the date hereof,  FBA shall  deliver to First Banks the monthly  unaudited
consolidated  balance  sheets and profit and loss  statements of FBA and Redwood
prepared for their internal use, Quarterly Reports on Form 10-Q for FBA as filed
with the SEC, the Report of Condition  and Income of Redwood for each  quarterly
period  completed  prior to the  Closing,  and all other  financial  reports  or
statements  submitted to regulatory  authorities  after the date hereof,  to the

<PAGE>

extent   permitted  by  law   (collectively,   the   "Subsequent  FBA  Financial
Statements").  The  Subsequent FBA Financial  Statements  shall be prepared on a
basis  consistent  with past  accounting  practices,  shall  fairly  present the
financial  condition  and  results  of  operations  for the  dates  and  periods
presented  and  shall  not  include  any  material  assets  or omit to state any
material liabilities, absolute or contingent, or other facts, which inclusion or
omission  would  render such  financial  statements  misleading  in any material
respect.

                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO THE MERGER

         6.01 Conditions to the Obligations of FBA and Redwood.  The obligations
of FBA and Redwood to effect the Merger and the other transactions  contemplated
by this Agreement shall be subject to the  satisfaction (or waiver by FBA) prior
to or on the Closing Date of the following conditions:

         (a) the  representations  and warranties  made by First Banks and First
Bank & Trust in this Agreement shall be true in all material  respects on and as
of the Closing Date (except for those made as of a specified date) with the same
effect as though such  representations  and warranties had been made or given on
and as of the Closing Date;

         (b)  First  Banks and  First  Bank & Trust  shall  have  performed  and
complied in all material  respects with all of its  obligations  and  agreements
required to be performed prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding by any  regulatory  authority or other person
seeking any of the foregoing be pending. There shall not be any action taken, or
any statute,  rule,  regulation or order  enacted,  entered,  enforced or deemed
applicable to the Merger which makes the consummation of the Merger illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
stockholders of FBA and all legally required  regulatory  approvals,  shall have
been obtained, and all waiting periods required by law shall have expired;

         (e) FBA shall have received all documents  required to be received from
First Banks and First Bank & Trust on or prior to the Closing Date,  all in form
and substance reasonably satisfactory to FBA; and

         (f) the Special  Committee  of the Board of Directors of FBA shall have
received  within  thirty  (30) days after the date of this  Agreement a fairness
opinion of the financial advisor to the Special Committee to the effect that the
transactions  contemplated by this Agreement are fair to the stockholders of FBA
from a financial  point of view,  and such fairness  opinion shall not have been
withdrawn.

         Section 6.02.  Conditions to the  Obligations  of First Banks and First
Bank & Trust.  The  obligations  of First Banks and First Bank & Trust to effect
the Merger and the other  transactions  contemplated  by this Agreement shall be
subject  to the  satisfaction  (or  waiver  by First  Banks)  prior to or on the
Closing Date of the following conditions:

         (a) the  representations and warranties made by FBA and Redwood in this
Agreement  shall be true in all material  respects on and as of the Closing Date
(except  for those made as of a  specified  date) with the same effect as though
such representations and warranties had been made or given on the Closing Date;

         (b) FBA shall have performed and complied in all material respects with
all of its obligations and agreements  hereunder  required to be performed prior
to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding  by any bank  regulatory  authority  or other
person  seeking any of the  foregoing be pending.  There shall not be any action
taken, or any statute, rule, regulation or order enacted,  entered,  enforced or
deemed  applicable to the Merger which makes the  consummation  of the Merger or
the other transactions contemplated hereby illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
stockholders of FBA and all legally required  regulatory  approvals,  shall have
been obtained, and all waiting periods required by law shall have expired; and

         (e) First  Banks  shall have  received  all  documents  required  to be
received from FBA and Redwood on or prior to the Closing  Date,  all in form and
substance reasonably satisfactory to First Banks.




<PAGE>


                                   ARTICLE VII

                                   TERMINATION

         Section 7.01. Mutual Agreement. This Agreement may be terminated by the
mutual  written  agreement of the parties at any time prior to the Closing Date,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
stockholders of FBA shall have been previously obtained.

         Section  7.02.  Breach  of  Agreements.  In the event  that  there is a
material  breach of any of the  representations  and warranties or agreements of
First Banks or First Bank & Trust,  on the one hand,  or FBA or Redwood,  on the
other hand,  which breach is not cured  within  thirty days after notice to cure
such breach is given to the breaching party by the non-breaching party, then the
non-breaching  party,  regardless of whether  approval of this Agreement and the
Merger by the  stockholders  of FBA shall  have been  previously  obtained,  may
terminate and cancel this  Agreement by providing  written notice of such action
to the other parties hereto.

         Section  7.03.  Failure  of  Conditions.  In the event  that any of the
conditions to the obligations of a party are not satisfied or waived on or prior
to the Closing Date, and if any applicable  cure period provided in Section 7.02
hereof has lapsed,  then such party may,  regardless of whether  approval of the
transactions  contemplated  by this Agreement by the  stockholders  of FBA shall
have been previously  obtained,  terminate and cancel this Agreement by delivery
of written notice of such action to the other parties.

         Section  7.04.  Denial  of  Regulatory  Approval.   If  any  regulatory
application  filed  pursuant to Section 5.02 hereof should be finally  denied or
disapproved by a regulatory  authority,  then this Agreement  thereupon shall be
deemed  terminated  and  cancelled;   provided,  however,  that  a  request  for
additional information or undertaking by FBA, as a condition for approval, shall
not be deemed to be a denial or disapproval  so long as FBA diligently  provides
the requested information or undertaking.  In the event an application is denied
pending an appeal,  petition  for review or similar  such act on the part of FBA
(hereinafter  referred to as the "Appeal"),  then the application will be deemed
denied  unless FBA prepares  and timely files and  continues to pursue an Appeal
seeking  the  necessary  approval.  In the event  that,  as a  condition  of any
required  regulatory  approval,  FBA would be required to change its business or
operations in a manner  material and adverse to FBA, then this  Agreement may be
terminated by either party by giving written notice to the other party.

         Section 7.05.  Regulatory  Enforcement  Matters.  (a) In the event that
First  Banks or First  Bank & Trust  shall  become  a party  or  subject  to any
material written agreement, memorandum of understanding, cease and desist order,
imposition of civil money penalties or other  regulatory  enforcement  action or
proceeding with any regulatory authority after the date of this Agreement,  then
FBA may terminate this Agreement by giving written notice of such termination to
First Banks.



<PAGE>


         (b) In the event that FBA or any FBA Subsidiary shall become a party or
subject to any material written  agreement,  memorandum of understanding,  cease
and desist  order,  imposition  of civil  money  penalties  or other  regulatory
enforcement action or proceeding with any regulatory authority after the date of
this Agreement,  then First Banks may terminate this Agreement by giving written
notice of such termination to FBA.

         Section  7.06.  Unilateral  Termination.  If the Closing  Date does not
occur on or prior to March 31, 2001,  then this  Agreement  may be terminated by
any party by giving written notice to the other party.

         Section  7.07.  Damages and  Limitation  on Damages.  In the event that
either FBA or First Bank & Trust shall have (i) breached  any  provision of this
Agreement  and the other party shall have  properly  terminated  this  Agreement
pursuant to Section 7.02; or (ii) failed or refused to consummate the Merger for
any  reason  other  than (A) the  failure  of the  other  party to  perform  its
obligations  as set forth in this  Agreement or (B) the fact that one or more of
the conditions to such party's obligations to consummate the Merger set forth in
Article VI hereof shall not have been  satisfied,  then the party breaching this
Agreement or failing or refusing to consummate the Merger shall be liable to the
other  party  (the  "Non-Breaching  Party")  for  damages  in the  amount of all
out-of-pocket  costs  and  expenses  incurred  by  the  Non-Breaching  Party  in
connection  with  this  Agreement  and  the  transactions  contemplated  hereby,
including  the fees and expenses  paid to third  parties,  but the amount of any
recovery shall be limited to a maximum of $100,000.

                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.01 Confidential Information. The parties acknowledge the confidential
and  proprietary  nature of the  "Information"  (as  herein  defined)  which has
heretofore  been exchanged and which will be received from each other  hereunder
and agree to hold and keep the same confidential.  Such Information will include
any and all  financial,  technical,  commercial,  marketing,  customer  or other
information concerning the business,  operations and affairs of a party that may
be provided to the others,  irrespective of the form of the  communications,  by
such party's employees or agents. Such Information shall not include information
which is or becomes generally  available to the public other than as a result of
a disclosure by a party or its  representatives  in violation of this Agreement.
The parties  agree that the  Information  will be used  solely for the  purposes
contemplated by this Agreement and that such  Information  will not be disclosed
to any  person  other  than  employees  and  agents of a party who are  directly
involved in implementing  the Merger,  who shall be informed of the confidential
nature of the Information and directed individually to abide by the restrictions
set forth in this Section  8.01.  The  Information  shall not be used in any way
detrimental  to a party,  including use directly or indirectly in the conduct of
the other party's business or any business or enterprise in which such party may
have an interest,  now or in the future,  and whether or not now in  competition
with such other party.  Neither FBA nor First Bank & Trust will purchase or sell
any security issued by the other party for so long as this Agreement  remains in
effect.

         Section  8.02.  Publicity.  FBA and First Bank & Trust shall  cooperate
with each other in the  development  and  distribution  of all news releases and
other public disclosures concerning this Agreement and the Merger. Neither party
shall issue any news  release or make any other  public  disclosure  without the
prior  consent  of the other  party,  unless  such is  required  by law upon the
written advice of counsel or is in response to published newspaper or other mass
media reports  regarding the transaction  contemplated  hereby,  in which latter
event the  parties  shall  consult  with each  other to the  extent  practicable
regarding such responsive disclosure.

         Section 8.03.  Return of Documents.  Upon termination of this Agreement
without the Merger  becoming  effective,  each party shall deliver to the others
originals  and all copies of all  Information  made  available to such party and
will not retain any  copies,  extracts  or other  reproductions,  in whole or in
part, of such Information.

         Section 8.04.  Notices.  Any notice or other  communication shall be in
writing and shall be deemed to have been given or made on the date of  delivery,
in the case of hand  delivery,  or three (3) business  days after deposit in the
United States Registered Mail,  postage prepaid,  or upon receipt if transmitted
by facsimile telecopy or any other means, addressed (in any case) as follows:

                  (a) if to FBA:    Special Committee of the Board of Directors
                                    First Banks America, Inc.
                                    c/o Albert M. Lavezzo
                                    Favaro, Lavezzo, Gill Caretti & Heppell
                                    300 Tuolumne Street, Suite A
                                    Vallejo, California 94590
                                    Facsimile: (707) 552-8913


<PAGE>

                                    and

                                    First Banks America, Inc.
                                    Attention: Frank Sanfilippo
                                    Chief Financial Officer
                                    11901 Olive Boulevard
                                    Creve Coeur, Missouri 63141
                                    Facsimile: (314) 567-8769

                  with a copy to:   James S. Ryan
                                    Jackson Walker L.L.P.
                                    901 Main Street, Suite 6000
                                    Dallas, Texas 75202
                                    Facsimile: (214) 953-5736

                  (b) if to Redwood: Redwood Bank
                                     Attention:  Terrance M. McCarthy, President
                                     735 Montgomery Street
                                     San Francisco, California 94111

                  (c) if to First Banks or First Bank & Trust:

                                     First Banks, Inc.
                                     Attention: Allen H. Blake, President
                                     11701 Olive Boulevard
                                     Creve Coeur, Missouri 63141
                                     Facsimile: (314) 995-8769

                  with a copy to:    John S. Daniels
                                     Attorney at Law
                                     7502 Greenville Avenue, Suite 500
                                     Dallas, Texas 75231
                                     Facsimile:    (214) 890-4003

or to such other address as any party may from time to time  designate by notice
to the others.

         Section  8.05.   Nonsurvival   of   Representations,   Warranties   and
Agreements. No representation, warranty or agreement contained in this Agreement
shall survive the Closing Date, and, except for the provisions of Sections 7.07,
8.01,  8.03 and 8.06 hereof,  no  provisions  hereof  shall  survive the earlier
termination of this Agreement.

         Section 8.06. Costs and Expenses.  Except as may be otherwise  provided
herein,  each party shall pay its own costs and expenses  incurred in connection
with this  Agreement  and the matters  contemplated  hereby,  including  without
limitation all fees and expenses of attorneys,  accountants,  brokers, financial
advisors and other professionals.

         Section 8.07. Entire Agreement.  This Agreement  constitutes the entire
agreement  among  the  parties  and  supersedes  and  cancels  any and all prior
discussions,  negotiations,  undertakings,  agreements  in  principle  and other
agreements among the parties relating to the subject matter hereof.

         Section  8.08.  Headings  and  Captions.  The  captions of Articles and
Sections  hereof are for  convenience  only and shall not  control or affect the
meaning or construction of any of the provisions of this Agreement.



<PAGE>


         Section 8.09. Waiver, Amendment or Modification. The conditions of this
Agreement  which  may be  waived  may only be  waived  by a  written  instrument
delivered to the other  party.  The failure of any party at any time or times to
require  performance of any provision hereof shall in no manner affect the right
at a later  time to  enforce  the same.  This  Agreement  may not be  amended or
modified except by a written document duly executed by the parties hereto.

         Section  8.10.  Rules of  Construction.  Unless the  context  otherwise
requires:  (a) a term has the meaning assigned to it; (b) an accounting term not
otherwise  defined has the meaning  assigned to it in accordance  with generally
accepted accounting principles;  (c) "or" is not exclusive; and (d) words in the
singular may include the plural and in the plural include the singular.

         Section 8.11. Counterparts.  This Agreement may be executed in multiple
counterparts,  each of which shall be deemed an original  and all of which shall
be deemed one and the same instrument.

         Section 8.12.  Successors and Assigns.  This Agreement shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and assigns. There shall be no third party beneficiaries hereof.

         Section 8.13.  Governing Law. This  Agreement  shall be governed by the
laws of the State of California and any applicable federal laws and regulations.



<PAGE>


         IN WITNESS WHEREOF, the parties have caused this Agreement to be signed
by their respective officers thereunto duly authorized, all as of the date first
written above.


                                  FIRST BANKS AMERICA, INC.



                                  By: /s/ Frank H. Sanfilippo
                                      ---------------------------
                                  Its:    Chief Financial Officer

                                  REDWOOD BANK



                                  By:  /s/ Terrance M. McCarthy
                                       --------------------------
                                  Its:     President


                                  FIRST BANKS, INC.



                                  By:  /s/ Allen H. Blake
                                       --------------------------
                                  Its:     President


                                  FIRST BANK & TRUST



                                  By: /s/ Allen H. Blake
                                      ---------------------------
                                  Its:     Vice President








<PAGE>




                                    EXHIBIT A

                               AGREEMENT OF MERGER


         This  Agreement of Merger is entered into between First Bank & Trust, a
California corporation ("Merging  Corporation"),  and Redwood Bank, a California
corporation ("Surviving Corporation").

         1. Merging Corporation shall be merged into Surviving Corporation.

         2. The  outstanding  shares   of   Surviving  Corporation  shall remain
outstanding and shall not be affected by the merger.

         3. Each  outstanding  share of Merging  Corporation  shall be converted
into the right to receive shares of common stock,  par value $.15 per share,  of
First  Banks  America,  Inc.,  a  Delaware  corporation  which is the  parent of
Surviving  Corporation;  provided,  however,  that FBA shall pay cash in lieu of
fractional shares, if any, that would otherwise be issued.

         4. Until amended in  accordance  with  applicable  law, the Articles of
Incorporation  and Bylaws of Surviving  Corporation  remain the same as those of
the Surviving Corporation immediately prior to the merger.

         5.  The  effect  of the  merger  shall  be as  prescribed  by law;  the
effective date of the merger shall be at the time when a copy of this Agreement,
certified by the  Secretary of State of the State of  California,  is filed with
the Commissioner of Financial  Institutions of the State of California  pursuant
to Section 4887(b) of the California Financial Code.

         In Witness  Whereof,  the parties have executed this  Agreement as of ,
2000.


FIRST BANK & TRUST                           REDWOOD BANK



--------------------------                   ----------------------------
President                                    President



--------------------------                   ----------------------------
Secretary                                    Secretary


<PAGE>






                                                                Appendix A-2

                                  AMENDMENT TO

                      AGREEMENT AND PLAN OF REORGANIZATION

         This is an Amendment to the Agreement and Plan of Reorganization, dated
as of June 29, 2000 (the "Agreement"), by and among First Banks America, Inc., a
bank holding company organized as a Delaware corporation ("FBA"),  Redwood Bank,
a California banking corporation ("Redwood"),  First Banks, Inc., a bank holding
company  organized as a Missouri  corporation  ("First  Banks") and First Bank &
Trust, a California banking corporation ("First Bank &Trust"). Capitalized terms
used but not defined  herein shall have the meanings  given to such terms in the
Agreement.

         WHEREAS, on June 29, 2000 the parties entered into the Agreement; and

         WHEREAS,  the parties have agreed that the Agreement  should be amended
with  respect to the number of shares of FBA Common  Stock into which each share
of FB&T Common is to be converted;

         NOW, THEREFORE, the Agreement is hereby amended as follows:

         1.  Section 1.03(a) of the Agreement is amended to read in its entirety
as follows:

                  "(a) At the Effective Time, each share of common stock, stated
value  $5.00  per  share,  of First  Bank & Trust  ("FB&T  Common")  issued  and
outstanding  immediately prior to the Effective Time shall be converted into the
right to receive 1.3821 shares of common stock, par value $.15 per share, of FBA
("FBA Common Stock");  provided,  however,  that (i) no fractional shares of FBA
Common  Stock shall be issued as a result of the Merger,  but cash shall be paid
in lieu thereof as provided in Section 1.07 hereof;  and (ii) each share of FB&T
Common  held in the  treasury of First Bank & Trust or by any direct or indirect
subsidiary of First Bank & Trust  immediately  prior to the Effective Time shall
be canceled."

         2.  Section 6.01(f) of the Agreement is amended to read in its entirety
as follows:

                  "(f) the Special  Committee  of the Board of  Directors of FBA
shall have received a fairness  opinion of the financial  advisor to the Special
Committee to the effect that the transactions contemplated by this Agreement are
fair to the  stockholders  of FBA  from a  financial  point  of  view,  and such
fairness opinion shall not have been withdrawn."

         3.  Except as set  forth above, all of the provisions of  the Agreement
 shall remain in full force and effect.


<PAGE>


         IN WITNESS WHEREOF,  effective August 18, 2000, the parties have caused
this Amendment to be signed by their respective duly authorized officers.


FIRST BANKS AMERICA, INC.                   FIRST BANKS, INC.



By: /s/ Frank H. Sanfilippo                  By: /s/ Allen H. Blake
    --------------------------------             -----------------------------
Its:     Chief Financial Officer             Is:     President
    --------------------------------             -----------------------------


REDWOOD BANK                                FIRST BANK & TRUST



By: /s/ Terrance M. McCarthy                By:  /s/Allen H. Blake
    -------------------------------              -----------------------------
Its:     President                          Its:    Vice President
     ------------------------------              -----------------------------


<PAGE>


                                                                 Appendix B





August 18, 2000


Special Committee of the Board of Directors
First Banks America, Inc.
135 North Meramec Avenue
St. Louis, MO  63105-3761

Dear Members of the Special Committee of the Board:

First Banks America,  Inc.  ("FBA"),  Redwood Bank  ("Redwood"),  a wholly-owned
subsidiary  of FBA,  First Banks,  Inc.  ("First  Banks") and First Bank & Trust
("First Bank & Trust") have entered into an agreement  providing  for the merger
of First Bank & Trust with and into  Redwood  (the  "Merger").  The terms of the
Merger are set forth in the Agreement and Plan of Reorganization as amended (the
"Agreement").

The terms of the Merger  provide  that each  common  share of First Bank & Trust
will be  converted  into the right to receive  1.3821  shares of common stock of
FBA;  provided,  however,  that no fractional shares of FBA Common Stock will be
issued as a result of the Merger,  but cash shall be paid in lieu  thereof  (the
"Transaction").

You have asked our opinion as to whether the proposed  transactions  pursuant to
the terms of the Agreement are fair to the respective stockholders of FBA from a
financial point of view.

In rendering our opinion,  we have reviewed certain publicly  available business
and financial  information  relating to FBA and First Bank & Trust,  as well the
Agreement as amended and drafts of the Proxy  Statement.  We have also  reviewed
certain other information,  including financial forecasts, provided to us by FBA
and First Bank & Trust, and have discussed the business and prospects of FBA and
First  Bank & Trust  with  management,  as well as  other  matters  that  may be
relevant.

In addition,  we have,  among other things:  (a) to the extent deemed  relevant,
analyzed selected public information of certain other financial institutions and
compared  FBA and First  Bank and Trust  from a  financial  point of view to the
other  financial  institutions;  (b)  compared  the terms of the Merger with the
terms  of  certain  other  comparable  transactions  to the  extent  information
concerning  such  transactions  was  publicly  available;  (c) made  such  other
analyses and examinations as we deemed necessary.
<PAGE>

We  have  not  independently   verified  the  financial  and  other  information
concerning FBA or First Bank & Trust,  or other data which we have considered in
our  review.  We  have  assumed  the  accuracy  and  completeness  of  all  such
information;  however, we have no reason to believe that such information is not
accurate and  complete.  Our  conclusion  is rendered on the basis of securities
market  conditions  prevailing as of the date hereof and on the  conditions  and
prospects,  financial and otherwise, of FBA and First Bank & Trust as they exist
and are known to us as of March 31, 2000.

We have acted as  financial  advisor to the  Special  Committee  of the Board of
Directors of FBA in  connection  with the Merger and will receive from FBA a fee
for our  services,  none of which is  contingent  upon the  consummation  of the
Merger.

It is  understood  that this  opinion  may be  included  in its  entirety in any
communication  by FBA or the Special  Committee of the Board of Directors to the
stockholders of FBA. The opinion may not, however, be summarized, excerpted from
or otherwise publicly referred to without our prior written consent.

Based on the foregoing,  and subject to the limitations  described above, we are
of the opinion that the  Transaction is fair to the  shareholders  of FBA from a
financial point of view.


Sincerely,



/s/ Baxter Fentriss and Company
-------------------------------

<PAGE>
           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

                                      PROXY

                            FIRST BANKS AMERICA, INC.

                Annual Meeting of Stockholders --October 4, 2000



         The undersigned  hereby appoints Allen H. Blake and Donald W. Williams,
         and each of them,  with full power of  substitution,  the  attorney and
         proxy of the  undersigned to attend the Annual Meeting of  Stockholders
         of First Banks America, Inc. to be held in Clayton, Missouri on October
         4, 2000, at 4:00 p.m. local time and at any adjournment thereof, and to
         vote the stock of the undersigned with all powers the undersigned would
         possess  if  present  upon the  following  matters  and upon any  other
         business that may properly  come before the meeting or any  adjournment
         thereof.

         The proxy when properly  executed will be voted as specified herein. If
         no specification is made with respect to any particular proposal, it is
         the  intention  of the  proxies  to  vote  FOR  each  of the  following
         proposals.


                                                             SEE REVERSE SIDE





<PAGE>


<TABLE>
<CAPTION>

     COMMON
--------------------------

<S>                                            <C>                                      <C>
 1.   To  approve   the  acquisition  of       2.  Election of Directors                3.   In  their  discretion,   upon  any
      First Bank & Trust and the related                                                     other  matters  which may properly
      issuance  of shares of First  Banks         FOR   AGAINST    WITHHOLD                  come  before  the  meeting  or any
      America,   Inc.   common  stock  to         all     all         all                    adjournments    thereof,    hereby
      First Banks, Inc.                         nominees  nominees  nominees                 revoking   any  proxy   heretofore
                                                                                             given by the  undersigned for such
      FOR         AGAINST        ABSTAIN                                                     meeting.
  Acquisition   Acquisition    Acquisition

                                                                                             ------------------------------------
                                                                                              Signature

                                               NOMINEES:  Allen H. Blake,  Charles A.
                                               Crocco,   Jr.,   James  F.   Dierberg,
                                               Albert M. Lavezzo,  Ellen D. Schepman,
                                               Edward  T.  Story,   Jr.,   Donald  W.
                                               Williams
                                                                                             ------------------------------------
                                               INSTRUCTION:   To  withhold  authority        Signature if owned jointly
                                               to vote  for any  individual  nominee,
                                               write that nominee's name below:

                                                                                             Date:
                                                                                                  -------------------------------

</TABLE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission