FIRST BANKS AMERICA INC
10-K405, 2000-03-27
NATIONAL COMMERCIAL BANKS
Previous: STANDEX INTERNATIONAL CORP/DE/, 4, 2000-03-27
Next: IRT PROPERTY CO, DEF 14A, 2000-03-27







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

                                    FORM 10-K
 (Mark One)
[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934

                   For the fiscal year ended December 31, 1999

[ ]   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)

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

           Securities registered pursuant to Section 12(b) of the Act:

                                                   Name of each exchange on
            Title of class                             which registered
            --------------                             ----------------

           Securities registered pursuant to Section 12(b) of the Act:

   Common Stock, $0.15 Par Value Per Share            New York Stock Exchange

           Securities registered pursuant to Section 12(g) of the Act:

 8.50% Cumulative Trust Preferred Securities
  (issued by First America Capital Trust               New York Stock Exchange
       and guaranteed by its parent,
        First Banks America, Inc.)

         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 by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendments to this Form 10-K. [ X ]

         The aggregate  market value of the voting stock held by  non-affiliates
of the  registrant,  based on the closing  price of the Common  Stock on the New
York Stock  Exchange on March 20,  2000 was  $15,957,370.  For  purposes of this
computation,  officers, directors and 5% beneficial owners of the registrant are
deemed to be affiliates.  Such  determination  should not be deemed an admission
that such directors,  officers or 5% beneficial owners are, in fact,  affiliates
of the registrant.

         As of March 20, 2000,  there were 3,103,301  shares of the registrant's
Common Stock,  $0.15 par value, and 2,500,000 shares of the registrant's Class B
Common Stock, $0.15 par value, outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions  of the  Annual  Report  to  Shareholders  for the year  ended
December 31, 1999 are  incorporated by reference into Parts I, II and IV of this
report.


<PAGE>




                                     PART I


         The following portions of the 1999 Annual Report to Stockholders ("1999
Annual  Report") of First  Banks  America,  Inc.  ("FBA" or the  "Company")  are
incorporated by reference in this report:
<TABLE>
<CAPTION>

                                                                                          Page(s) in 1999
                        Section                                                            Annual Report
                        -------                                                            -------------

         Management's Discussion and Analysis of
<S>                                                                                           <C> <C>
              Financial Condition and Results of Operations                                   3 - 22
         Selected Consolidated and Other Financial Data                                          2
         Consolidated Financial Statements                                                    25 - 49
         Supplementary Financial Data                                                           23
         Range of Prices of Common Stock and Preferred Securities                               51
</TABLE>

         Except for the parts of the 1999 Annual Report  expressly  incorporated
by reference,  such report is not deemed filed with the  Securities and Exchange
Commission.

         Information  appearing in this report,  in  documents  incorporated  by
reference  herein and in documents  subsequently  filed with the  Securities and
Exchange  Commission  which are not  statements of  historical  fact may include
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 Annual  Report  should  therefore  not place undue
reliance on forward-looking statements.

Item 1.   Business

General.  FBA,  incorporated in Delaware in 1978, is headquartered in St. Louis,
Missouri and is a registered bank holding company under the Bank Holding Company
Act of 1956, as amended ("BHC Act"). The principal function of the Company is to
assist management of its banking subsidiaries.

         At December 31,  1999,  FBA had $920.7  million in total assets  $732.3
million in loans, net of unearned discount, $780.0 million in total deposits and
$72.5 million in total  stockholders'  equity.  FBA operates  through its wholly
owned subsidiary bank holding companies and financial institutions  ("Subsidiary
Banks") as follows:

            First Bank Texas N.A., headquartered in Houston, Texas ("FB Texas");
            First Bank of California, headquartered  in  Roseville, California
              ("FB California"); and
            Redwood Bank, headquartered in San Francisco, California.
<PAGE>

         In 1994,  FBA sold  2,500,000  shares of Class B common stock ("Class B
Stock") for $30 million  cash in a private  placement  to First  Banks,  Inc., a
multi-bank holding company  headquartered in Clayton,  Missouri ("First Banks").
As a  result,  First  Banks  became  the  owner  of  approximately  65%  of  the
then-outstanding  voting stock of FBA,  which includes the Class B Stock and the
class of common stock owned by all other stockholders (referred to herein as the
"Common  Stock").  The Class B Stock has the same voting rights per share as the
Common Stock, and the two classes of stock are generally  equivalent  except the
Class B Stock is not registered with the Securities and Exchange Commission, not
listed on any exchange and, with limited exceptions, is not transferable,  other
than to an  affiliate  of First  Banks.  In the event FBA were to  commence  the
payment  of  dividends  to its  stockholders,  the Class B Stock  would  receive
dividends only to the extent that dividends on the Common Stock exceed $0.45 per
share  annually.  The terms of the Class B Stock  allow  First Banks to purchase
additional  shares of Class B Stock  through  August  31,  2001 if a  sufficient
number of  additional  shares of Common  Stock are issued to cause First  Banks'
voting  power to fall below 55%, at prices to be  determined  based on a formula
related  to the book  value  per  share of  common  stock.  The Class B Stock is
convertible into shares of Common Stock at the option of First Banks.

         On February 2, 1998, FBA completed its acquisition of First  Commercial
Bancorp,  Inc.  ("FCB"),  Sacramento,  California,  as described  further in the
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  section of the 1999 Annual Report and in Note 2 to the  Consolidated
Financial  Statements,  both of which are incorporated  herein by reference.  In
connection  with the  acquisition  of FCB,  FBA issued  approximately  1,555,700
shares of Common Stock,  of which  1,266,176  shares were issued to First Banks.
FBA also issued to First Banks a convertible  debenture in the principal  amount
of $6.5 million ("Debenture") in exchange for outstanding  debentures of FCB. On
December 4, 1998, First Banks elected to convert the $6.5 million  principal and
$2.4 million accrued and unpaid interest of the Debenture into 629,557 shares of
Common  Stock.  In addition,  on February 17, 1999,  First Banks  completed  its
purchase of 314,848  shares of common  stock,  pursuant to a tender  offer which
commenced on January 4, 1999. This tender offer increased First Banks' ownership
interest in FBA to 82.3% of the outstanding voting stock of FBA. At December 31,
1999, First Banks' ownership interest in FBA was 83.4%.

         For the three  years  ended  December  31,  1999,  FBA  completed  four
acquisitions.  These transactions provided total assets of $487.5 million and 13
banking  locations.  For a description of recent  acquisitions and the Company's
acquisition  policies,  see  "Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operations  -  Acquisitions"  and  Note  2  to  the
Consolidated   Financial   Statements   of  the  1999  Annual  Report  which  is
incorporated herein by reference.

         Through  the  Subsidiary   Banks'  14  banking  locations  in  northern
California and six banking  locations in the greater  Houston and Dallas,  Texas
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  summarizes  selected data about the Subsidiary  Banks at
December 31, 1999:
<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.................      10        $ 431,838          379,632          367,563
              FB Texas......................       6          278,988          213,731          244,248
              Redwood Bank..................       4          199,988          138,902          173,703

</TABLE>

<PAGE>


         As of March 20, 2000, the total Common Stock and Class B Stock owned by
First Banks constituted  approximately 84.07% of the outstanding voting stock of
FBA. Accordingly, First Banks exercises control over the management and policies
of FBA and the election of its officers and directors.

         FBA and the Subsidiary  Banks purchase  certain  services and supplies,
including data  processing  services,  internal audit,  loan review,  income tax
preparation  and   assistance,   accounting,   asset/liability   management  and
investment  services,  loan servicing and other  management  and  administrative
services, through its majority stockholder,  First Banks. Additional information
regarding the nature of the arrangements  with First Banks appears in Note 15 to
the Consolidated Financial Statements incorporated herein by reference.

         Further discussion of the business operations of FBA and the Subsidiary
Banks and the Company's policies is set forth in the Management's Discussion and
Analysis of Financial  Condition and Results of  Operations  section of the 1999
Annual Report which is incorporated herein by reference.

Competition and Branch Banking. The activities in which the Subsidiary Banks are
engaged are highly  competitive.  Those  activities and the  geographic  markets
served  primarily  involve  competition  with  other  banks,  some of which  are
affiliated with large regional or national holding companies.  Competition among
financial institutions is based upon interest rates offered on deposit accounts,
interest  rates  charged on loans and other  credit  and  service  charges,  the
quality of services rendered,  the convenience of banking facilities and, in the
case of loans to large commercial borrowers, relative lending limits.

         In addition to competing with other banks within their primary  service
areas,  the Subsidiary  Banks also compete with other financial  intermediaries,
such as credit unions, industrial loan associations, securities firms, insurance
companies,  small loan companies,  finance companies,  mortgage companies,  real
estate investment trusts,  certain governmental  agencies,  credit organizations
and other enterprises.  Additional  competition for depositors' funds comes from
United States  Government  securities,  private issuers of debt  obligations and
suppliers of other investment alternatives for depositors. Many of the Company's
non-bank  competitors are not subject to the same extensive federal  regulations
that  govern  bank  holding  companies  and  federally-insured  banks  and state
regulations  governing   state-chartered  banks.  As  a  result,  such  non-bank
competitors  may have  certain  advantages  over the Company in  providing  some
services.

         The  trend in Texas  and  California  has been for  multi-bank  holding
companies to acquire  independent  banks and thrifts in  communities  throughout
these states.  The Company  believes it will continue to face competition in the
acquisition of such banks and thrifts from bank holding companies based in those
states and from bank holding  companies  based in other states under  interstate
banking laws. Many of the financial institutions with which the Company competes
are larger than the Company and have substantially  greater resources  available
for making acquisitions.

         Subject to regulatory approval,  commercial banks situated in Texas and
California  are  permitted to establish  branches  throughout  their  respective
states,  thereby  creating  the  potential  for  additional  competition  in the
Subsidiary Banks' service areas.



<PAGE>


Supervision and Regulation

General.  The Company and the Subsidiary  Banks are extensively  regulated under
federal and state laws designed primarily to protect depositors and customers of
the  Subsidiary  Banks.  To the extent this  discussion  refers to  statutory or
regulatory  provisions,  it is not intended to summarize all of such  provisions
and is qualified in its  entirety by  reference  to the relevant  statutory  and
regulatory  provisions.  Changes in applicable  laws,  regulations or regulatory
policies  may have a  material  effect  on the  business  and  prospects  of the
Company. The Company is unable to predict the nature or extent of the effects on
its business and earnings that new federal and state  legislation  or regulation
may have. The enactment of the  legislation  described  below has  significantly
affected the banking industry generally and is likely to have ongoing effects on
the Company and the Subsidiary Banks in the future.

         FBA is a  registered  bank  holding  company  under the BHC Act and, as
such, is subject to  regulation,  supervision  and  examination  by the Board of
Governors of the Federal Reserve System ("FRB").  FBA is required to file annual
reports with the FRB and to provide to the FRB additional  information as it may
require.

         FB Texas is a national  bank and is therefore  subject to  supervision,
regulation  and  examination  by the Office of the  Comptroller  of the Currency
("OCC"),  while FB  California  and Redwood  Bank are  chartered by the State of
California and are subject to  supervision,  regulation  and  examination by the
California Department of Financial  Institutions.  The Subsidiary Banks are also
regulated by the Federal Deposit Insurance Corporation ("FDIC"),  which provides
deposit insurance of up to $100,000 for each insured depositor.

Bank Holding  Company  Regulation.  The  Company's  activities  and those of its
subsidiaries  have in the past been  limited  to the  business  of  banking  and
activities   "closely   related"  or   "incidental"   to   banking.   Under  the
Gramm-Leach-Bliley  Act,  which was  enacted in November  1999 and is  discussed
below,  bank  holding  companies  now have  the  opportunity  to seek  broadened
authority,  subject to limitations on investment,  to engage in activities  that
are "financial in nature" if its  subsidiary  depository  institutions  are well
capitalized,  well  managed and have at least a  satisfactory  rating  under the
Community Reinvestment Act (discussed briefly below).

         FBA is also subject to capital  requirements  applied on a consolidated
basis which are substantially  similar to those required of the Subsidiary Banks
(briefly  summarized below). The BHC Act also requires a bank holding company to
obtain  approval from the FRB before:  (i)  acquiring,  directly or  indirectly,
ownership  or  control  of any voting  shares of  another  bank or bank  holding
company if, after such acquisition, it would own or control more than 5% of such
shares  (unless it already  owns or  controls a majority of such  shares);  (ii)
acquiring all or substantially all of the assets of another bank or bank holding
company;  or (iii) merging or  consolidating  with another bank holding company.
The FRB will not approve any  acquisition,  merger or  consolidation  that would
have  a  substantially  anti-competitive  result,  unless  the  anti-competitive
effects of the proposed  transaction are clearly  outweighed by a greater public
interest in meeting the convenience and needs of the community to be served. The
FRB also considers  capital adequacy and other financial and managerial  factors
in reviewing acquisitions and mergers.

Safety and Soundness and Similar Regulations.  The Company is subject to various
regulations and regulatory  policies directed at the financial  soundness of the
Subsidiary  Banks.  These  include,  but are not limited to, the FRB's source of
strength  policy,  which obligates a bank holding company such as FBA to provide
financial and managerial  strength to the Subsidiary Banks;  restrictions on the
nature and size of certain  transactions  between a bank holding company and its
subsidiary depository institutions;  and restrictions on extensions of credit by
the Subsidiary Banks to executive officers,  directors,  principal  stockholders
and the related interests of such persons.

Regulatory Capital Standards.  The federal bank regulatory agencies have adopted
substantially  similar  risk-based and leverage  capital  guidelines for banking
organizations.  Risk-based  capital ratios are determined by classifying  assets
and specified  off-balance-sheet financial instruments into weighted categories,
with higher levels of capital being required for categories  deemed to represent
greater risk. FRB policy also provides that banking organizations generally, and
in particular  those that are  experiencing  internal  growth or actively making
acquisitions,  are expected to maintain capital positions that are substantially
above the minimum supervisory levels, without significant reliance on intangible
assets.



<PAGE>


         Under the risk-based capital standard,  the minimum  consolidated ratio
of total capital to risk-adjusted  assets required for bank holding companies is
8%. At least  one-half of the total  capital must be composed of common  equity,
retained earnings, qualifying noncumulative perpetual preferred stock, a limited
amount of qualifying cumulative perpetual preferred stock and minority interests
in the equity accounts of consolidated subsidiaries,  less certain items such as
goodwill and certain other intangible  assets ("Tier 1 capital").  The remainder
may consist of qualifying hybrid capital instruments,  perpetual debt, mandatory
convertible debt securities,  a limited amount of subordinated  debt,  preferred
stock that does not qualify as Tier 1 capital  and a limited  amount of loan and
lease loss reserves ("Tier 2 capital").

         In  addition  to the  risk-based  standard,  the  Company is subject to
minimum  requirements  with  respect  to the ratio of its Tier 1 capital  to its
average assets less goodwill and certain other intangible  assets (the "Leverage
Ratio").  Applicable requirements provide for a minimum Leverage Ratio of 3% for
bank holding companies that have the highest supervisory rating, while all other
bank holding  companies must maintain a minimum Leverage Ratio of at least 4% to
5%.

         The OCC and the FDIC have  established  capital  requirements for banks
under their respective  jurisdictions  that are consistent with those imposed by
the FRB on bank holding companies.  Information regarding FBA and the Subsidiary
Banks under the federal  capital  requirements  is  contained  in Note 18 to the
Consolidated Financial Statements and is incorporated herein by reference.

Prompt  Corrective  Action.  The FDIC  Improvement Act requires the federal bank
regulatory  agencies to take prompt  corrective  action in respect to depository
institutions  that  do not  meet  minimum  capital  requirements.  A  depository
institution's  status under the prompt  corrective action provisions will depend
upon how its capital levels  compare to various  relevant  capital  measures and
other factors as established by regulation.

         The federal regulatory agencies have adopted  regulations  establishing
relevant capital measures and relevant capital levels. Under the regulations,  a
bank will be: (i) "well  capitalized"  if it has a total capital ratio of 10% or
greater,  a Tier 1 capital ratio of 6% or greater and a Leverage  Ratio of 5% or
greater  and is not  subject  to any  order  or  written  directive  by any such
regulatory  authority  to meet and  maintain  a specific  capital  level for any
capital measure;  (ii) "adequately  capitalized" if it has a total capital ratio
of 8% or greater,  a Tier 1 capital ratio of 4% or greater and a Leverage  Ratio
of 4% or greater (3% in certain circumstances);  (iii)  "undercapitalized" if it
has a total  capital  ratio of less than 8%, a Tier 1 capital ratio of less than
4% or a  Leverage  Ratio of less  than 4% (3% in  certain  circumstances);  (iv)
"significantly  undercapitalized"  if it has a total  capital ratio of less than
6%, a Tier 1 capital ratio of less than 3% or a Leverage  Ratio of less than 3%;
and (v) "critically undercapitalized" if its tangible equity is equal to or less
than 2% of average quarterly tangible assets. A depository institution's primary
federal  regulatory  agency is  authorized  to lower the  institution's  capital
category  under  certain  circumstances.  The banking  agencies are permitted to
establish  individualized  minimum  capital  requirements  exceeding the general
requirements  described  above.  Generally,  a bank which does not  maintain the
status of "well  capitalized"  or  "adequately  capitalized"  will be subject to
restrictions and limitations on its business that are progressively more severe.

         A bank is prohibited  from making any capital  distribution  (including
payment of a dividend) or paying any  management  fee to its holding  company if
the bank would thereafter be "undercapitalized."  "Undercapitalized"  depository
institutions  are subject to limitations  on, among other things,  asset growth,
acquisitions,  branching, new lines of business, acceptance of brokered deposits
and borrowings from the Federal Reserve System,  and they are required to submit
a capital  restoration  plan that  includes a guarantee  from the  institution's
holding company. "Significantly undercapitalized" depository institutions may be
subject to a number of requirements and  restrictions,  including orders to sell
sufficient  voting stock to become  "adequately  capitalized,"  requirements  to
reduce total  assets and  cessation  of receipt of deposits  from  correspondent
banks. "Critically undercapitalized" institutions are subject to the appointment
of a receiver or conservator.

Dividends. FBA's primary source of funds in the future is the dividends, if any,
paid by the  Subsidiary  Banks.  The  ability  of the  Subsidiary  Banks  to pay
dividends is limited by federal laws,  by  regulations  promulgated  by the bank
regulatory agencies and by principles of prudent bank management.  The amount of
dividends the  Subsidiary  Banks may pay to the Company is also limited by First
Banks' credit  agreement with a group of  unaffiliated  financial  institutions.
Additional  information  concerning limitations on the ability of the Subsidiary
Banks  to  pay  dividends  appears  in  Note  14 to the  Consolidated  Financial
Statements and is incorporated herein by reference.
<PAGE>

Customer Protection.  The Subsidiary Banks are also subject to consumer laws and
regulations  intended  to protect  consumers  in  transactions  with  depository
institutions,  as well as  other  laws or  regulations  affecting  customers  of
financial  institutions  generally.  These laws and regulations  mandate various
disclosure requirements and substantively regulate the manner in which financial
institutions  must deal with their customers.  The Subsidiary Banks are required
to comply with numerous  regulations  in this regard and are subject to periodic
examinations with respect to their compliance with the requirements.

Community  Reinvestment  Act.  The  Community  Reinvestment  Act of 1977 ("CRA")
requires that, in connection with examinations of financial  institutions within
their  jurisdiction,  the federal banking regulators must evaluate the record of
the  financial   institutions  in  meeting  the  credit  needs  of  their  local
communities,  including low and moderate income  neighborhoods,  consistent with
the safe and sound  operation of those banks.  These factors are also considered
in evaluating mergers, acquisitions and other applications to expand.

The  Gramm-Leach-Bliley  Act.  The  activities  of bank holding  companies  have
historically  been  limited to the business of banking and  activities  "closely
related" or  "incidental"  to banking.  The  enactment  in November  1999 of the
Gramm-Leach-Bliley  Act will relax the previous limitations and permit some bank
holding  companies to engage in a broader  range of financial  activities.  Bank
holding  companies  may elect to become  financial  holding  companies  that may
affiliate  with  securities  firms and  insurance  companies and engage in other
activities that are financial in nature. In addition to lending, activities that
will be deemed "financial in nature" include securities underwriting, dealing in
or  making a market  in  securities,  sponsoring  mutual  funds  and  investment
companies,  insurance  underwriting  and  agency  activities,  merchant  banking
activities and other  activities  which the FRB determines to be closely related
to banking.  A bank holding company may become a financial  holding company only
if each of its subsidiary  banks is well  capitalized and well managed and has a
rating of  satisfactory  or higher under CRA. A bank holding company that ceases
to be in compliance with those  requirements may be required to stop engaging in
specified  activities.  Any bank holding company that does not elect to become a
financial holding company will remain subject to current restrictions.

         Under the new legislation, the FRB will have supervisory authority over
each  parent  company  and  limited   authority  over  its   subsidiaries.   The
determination of which federal regulatory agency is given primary authority over
a  subsidiary  of a  financial  holding  company  will  depend  on the  types of
activities   conducted  by  the  subsidiary.   In  that  regard,   broker-dealer
subsidiaries will be regulated primarily by securities  regulators and insurance
subsidiaries will primarily be regulated by insurance authorities.  Implementing
regulations under the Gramm-Leach-Bliley Act have not yet been promulgated,  and
FBA is not able to predict the likely extent of the impact of the legislation.

Reserve Requirements;  Federal Reserve System and Federal Home Loan Bank System.
The FRB requires all depository  institutions to maintain reserves against their
transaction accounts and non-personal time deposits.  The balances maintained to
meet  the  reserve  requirements  imposed  by the FRB  may be  used  to  satisfy
liquidity  requirements.  Institutions are authorized to borrow from the Federal
Reserve Bank "discount  window," but FRB  regulations  require  institutions  to
exhaust other reasonable  alternative sources of funds,  including advances from
Federal Home Loan Banks  ("FHLBs"),  before  borrowing from the Federal  Reserve
Bank.

         Certain of the  Subsidiary  Banks are  members of the  Federal  Reserve
System  (FB  Texas)  and the  Federal  Home  Loan Bank  System  (FB Texas and FB
California) and are required to hold  investments in regional banks within those
systems.  The Subsidiary  Banks were in compliance  with these  requirements  at
December  31,  1999,  with  investments  of $1.4 million in stock of the FHLB of
Dallas held by FB Texas, $1.3 million in stock of the FHLB of San Francisco held
by FB  California,  and $863,000 in stock of the Federal  Reserve Bank of Dallas
held by FB Texas.

Monetary  Policy and  Economic  Control.  The  commercial  banking  business  is
affected  not only by  legislation,  regulatory  policies  and general  economic
conditions,  but  also by the  monetary  policies  of the  FRB.  Changes  in the
discount  rate on member  bank  borrowings,  the  availability  of credit at the
"discount window," open market operations,  the imposition of changes in reserve

<PAGE>

requirements against deposits and assets of foreign branches, and the imposition
of and changes in reserve  requirements  against certain borrowings by banks and
their affiliates are some of the instruments of monetary policy available to the
FRB.  These  monetary  policies  are used in varying  combinations  to influence
overall growth and  distributions of bank loans,  investments and deposits,  and
this use may affect interest rates charged on loans or paid on liabilities.  The
monetary  policies  of the FRB have had a  significant  effect on the  operating
results  of  commercial  banks and are  expected  to do so in the  future.  Such
policies are influenced by various factors,  including inflation,  unemployment,
short-term and long-term changes in the  international  trade balance and in the
fiscal policies of the U.S. Government.  Future monetary policies and the effect
of such  policies  on the future  business  and  earnings  of the Company or the
Subsidiary Banks cannot be predicted.

Employment

         As of March 20, 2000, the Company employed approximately 195 employees.
None of the  employees  are subject to a collective  bargaining  agreement.  The
Company considers its relationships with its employees to be good.

Executive Officers of the Registrant

         Information  regarding  executive  officers is  contained in Item 10 of
Part III hereof (pursuant to General  Instruction G) and is incorporated  herein
by this reference.

Item 2.  Properties

         FBA's  executive  office is located at the  executive  office  owned by
First Banks at 135 North Meramec,  Clayton,  Missouri 63105. The headquarters of
the Subsidiary Banks are (i) in the case of FB Texas, in a building leased by FB
Texas  located  at 8828  Westheimer,  Houston,  Texas;  (ii)  in the  case of FB
California,  in a  building  owned  by FB  California  located  at 1625  Douglas
Boulevard,  Roseville,  California;  (iii) in the  case of  Redwood  Bank,  in a
building leased by Redwood Bank located at 735 Montgomery Street, San Francisco,
California.  In addition to those offices,  as of March 20, 2000, the Subsidiary
Banks do business at 17 branch offices in Texas and  California,  of which 6 are
owned and 11 are leased.

         FBA  considers  the  properties at which it does business to be in good
condition,  suitable for the business conducted at each location.  To the extent
that its  properties or those  acquired in connection  with the  acquisition  of
other  entities  provide  space in excess of that  effectively  utilized  in the
operations of the Subsidiary  Banks,  FBA seeks to lease or sub-lease any excess
space to third  parties.  Additional  information  regarding  the  premises  and
equipment utilized by the Subsidiary Banks appears in Note 5 to the Consolidated
Financial Statements incorporated herein by reference.

Item 3.  Legal Proceedings

         There are  various  claims  and  pending  actions  against  FBA and the
Subsidiary  Banks in the  ordinary  course of  business.  It is the  opinion  of
management of FBA, in consultation with legal counsel,  the ultimate  liability,
if any,  resulting  from such claims and pending  actions  will have no material
adverse effect on the financial position or results of operations of FBA.

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

         None.



<PAGE>


                                     PART II

Item 5.  Market for Registrant's Common Stock and Related Stockholder Matters

Market  Information.  FBA has two classes of common  stock.  The Common Stock is
listed on the New York Stock  Exchange  ("NYSE")  under the symbol "FBA." All of
the Class B Stock was issued to First Banks in 1994 in a private placement,  and
is not listed or traded. See "Item 1, Business - General."  Continued listing of
the Common Stock on the NYSE is subject to various  requirements,  including the
financial eligibility and distribution requirements of the NYSE.

         Information  regarding the number of stockholders and the market prices
for Common Stock since January 1, 1999 is set forth under the caption  "Investor
Information" of the 1999 Annual Report and is incorporated herein by reference.

Dividends. In recent years, the Company has not paid any dividends on its Common
Stock.  The ability of a bank holding  company  such as FBA to pay  dividends is
limited by regulatory  requirements and by the receipt of dividend payments from
the Subsidiary  Banks,  which are also subject to regulatory  requirements.  See
Note 14 to the Consolidated Financial Statements.

Item 6.  Selected Financial Data

         The  information  required  by this  item  is  incorporated  herein  by
reference  from page 2 of the 1999 Annual  Report  under the  caption  "Selected
Consolidated and Other Financial Data."

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

         The  information  required  by this  item  is  incorporated  herein  by
reference  from pages 3 through 22 of the 1999 Annual  Report  under the caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

Item 7a. Quantitative and Qualitative Disclosure About Market Risk

         The  information  required  by this  item  is  incorporated  herein  by
reference from page 9 of the 1999 Annual Report under the caption  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Interest Rate Risk Management."

Item 8.  Financial Statements and Supplementary Data

         The consolidated financial statements of FBA are incorporated herein by
reference  from pages 25 through 49 of the 1999 Annual Report under the captions
"Consolidated   Balance   Sheets,"   "Consolidated    Statements   of   Income,"
"Consolidated  Statements of Changes in Stockholders'  Equity and  Comprehensive
Income,"  "Consolidated  Statements  of  Cash  Flows,"  "Notes  to  Consolidated
Financial Statements" and "Independent Auditors' Report."

         Supplementary  Financial  Information  regarding  FBA  is  incorporated
herein by  reference  from page 23 of the 1999 Annual  Report  under the caption
"Quarterly Condensed Financial Data - Unaudited."

Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure

         None.


<PAGE>


                                    PART III

Item 10. Directors and Executive Officers of the Registrant Board of Directors

         The Board of Directors  consisting of seven  members,  is identified in
the following  table.  Each of the directors was elected or appointed to serve a
one-year term and until his/her successor has been duly qualified for office.
<TABLE>
<CAPTION>

                                      Director               Principal Occupation(s) During Last Five Years
          Name                 Age      Since                    and Directorships of Public Companies
          ----                 ---      -----                    -------------------------------------


<S>                             <C>     <C>       <C>
James F. Dierberg (1)           62      1994      Chairman of the Board of Directors,  President and Chief  Executive
                                                  Officer  of  FBA  since  1994;  Chairman  of the  Board  and  Chief
                                                  Executive  Officer of First  Banks  since 1988;  Director  of First
                                                  Banks  since  1979;  President of First Banks from 1979 to 1992 and
                                                  from 1994 to October 1999; Trustee of First Preferred Capital Trust
                                                  and First America Capital Trust since 1997 and 1998, respectively.

Allen H. Blake                  57      1994      Executive Vice President,  Chief Operating Officer and Secretary of
                                                  FBA  since  1998;  Vice  President,  Chief  Operating  Officer  and
                                                  Secretary of FBA from 1994 to 1998; Chief Financial  Officer of FBA
                                                  from  1994 to  September  1999;  President  of  First  Banks  since
                                                  October 1999;  Executive Vice President and Chief Financial Officer
                                                  of  First  Banks  from  1996 to  September  1999;  Chief  Operating
                                                  Officer of First Banks since 1998;  Senior Vice President and Chief
                                                  Financial  Officer of First Banks from 1992 to 1996;  Secretary  of
                                                  First Banks since 1988;  Director and Executive  Vice  President of
                                                  FCB from 1995 until its merger into FBA in February  1998;  Trustee
                                                  of First  Preferred  Capital Trust and First America  Capital Trust
                                                  since 1997 and 1998, respectively.

Charles A. Crocco, Jr. (2)      61      1988      Counsel  to the law firm of  Jackson & Nash,  LLP.,  New York,  New
                                                  York  since  1999;  Partner  in the law  firm of  Crocco & De Maio,
                                                  P.C.,  New  York,  New  York  from  1993 to 1999;  Director  of The
                                                  Hallwood Group Incorporated (merchant banking).

Albert M. Lavezzo (2)           63      1998      President  and Chief  Operating  Officer of the law firm of Favaro,
                                                  Lavezzo,    Gill,    Caretti  &   Heppell, Vallejo,  California,  a
                                                  professional legal corporation, since 1974;  Former Chairman of the
                                                  Board  of Directors  of   Surety   Bank (15 years);  Director of FB
                                                  California; President of North Bay Exchange Co., Inc.

Ellen D. Schepman (1)           25      1999      Retail  Marketing Officer of First  Banks  since  May 1999;  Retail
                                                  Marketing  Specialist,  First Bank & Trust  (FB&T),  a wholly owned
                                                  subsidiary  of  First  Banks,  from  1997  to  May  1999;   various
                                                  capacities,  including Retail Marketing Trainee, Employee Recruiter
                                                  and Credit Analyst,  First Bank, a wholly owned subsidiary of First
                                                  Banks, from 1996 to 1997.
</TABLE>



<PAGE>

<TABLE>
<CAPTION>


<S>                            <C>      <C>       <C>
Edward T. Story, Jr. (2)       56       1987      President,   Chief   Executive   Officer   and   Director  of  SOCO
                                                  International,  plc,  Comfort,  Texas, a corporation  listed on the
                                                  London  Stock  Exchange  and engaged in  international  oil and gas
                                                  operations,  since  1991;  Director of Cairn  Energy plc,  Hallwood
                                                  Realty  Corporation,  Santa  Fe  Snyder  Corporation  and Sen  Hong
                                                  Resources, Ltd.

Donald W. Williams             52       1995      Executive  Vice  President and Chief Credit  Officer of First Banks
                                                  since  1996;  Senior Vice  President  and Chief  Credit  Officer of
                                                  First  Banks  from 1993 to April  1996;  Director  of FCB from 1995
                                                  until its  merger  into FBA in  February  1998;  Director  of First
                                                  Bank, a wholly owned subsidiary of First Banks, FB Texas,  FB&T and
                                                  FB California;  Chairman of the Board of Directors of First Capital
                                                  Group, Inc., Redwood Bank and Lippo Bank.
</TABLE>
- ----------------------------------
(1)  Member of the Audit Committee.
(2)  Mrs.  Schepman  is  the  daughter of Mr.  James F.  Dierberg.  See Item 12
     Security Ownership of Certain Beneficial Owners and Management.

<PAGE>


Executive Officers

         The executive officers of the Company, each of whom were elected to the
office(s)  indicated  by the Board of  Directors,  as of March 20,  2000 were as
follows:
<TABLE>
<CAPTION>

                                                                                    Principal Occupation(s)
          Name                Age        Current FBA Office(s) Held                 During Last Five Years
          ----                ---        --------------------------                 ----------------------

<S>                            <C>                                        <C>
James F. Dierberg              62   Chairman  of  the  Board,  President  See  Item  10 -  "Directors  and  Executive
                                    and Chief Executive Officer.          Officers  of  the  Registrant  -  Board  of
                                                                          Directors."

Allen H. Blake                 57   Executive  Vice   President,   Chief  See  Item  10 -  "Directors  and  Executive
                                    Operating Officer and Secretary.      Officers  of  the  Registrant  -  Board  of
                                                                          Directors."

Frank H. Sanfilippo            37   Executive  Vice  President and Chief  Executive   Vice    President   and   Chief
                                    Financial Officer.                    Financial   Officer  of First  Banks  since
                                                                          September 1999;  Executive  Vice  President
                                                                          and Chief  Financial Officer of FBA   since
                                                                          September 1999;  Director, Executive   Vice
                                                                          President,    Chief    Financial   Officer,
                                                                          Secretary and Treasurer of First Bank since
                                                                          September   1999;  Senior  Vice   President
                                                                          and   Director  of   Management  Accounting
                                                                          of   Mercantile  Bancorporation,  Inc.,  St.
                                                                          Louis,  Missouri, from 1998  to   September
                                                                          1999;  Vice   President and Chief Financial
                                                                          Officer  -   Mercantile   Bank   Operations
                                                                          Division,  from    1996   to  1997;    Vice
                                                                          President  and   Assistant  Controller   of
                                                                          Mercantile Bank N.A. from 1994 to 1996.


Terrance M. McCarthy           45   Executive Vice  President;  Chairman  Executive   Vice  President  of  FBA  since
                                    of   the    Board   of    Directors,  1998;  Chairman  of the Board of Directors,
                                    President   and   Chief    Executive  President and Chief  Executive  Officer  of
                                    Officer of FB California;  Director,  FB   California   since  1998;    Director,
                                    President   and   Chief    Executive  President and Chief  Executive  Officer  of
                                    Officer  of  Redwood  Bank and Lippo  Redwood  Bank and Lippo  Bank  since  March
                                    Bank.                                 2000;   Chief    Credit   Officer   of   FB
                                                                          California  from   1998  to  Septemer 1999;
                                                                          Chief Credit Officer of FB&T from  1995  to
                                                                          1998.


David F. Weaver                52   Executive Vice  President;  Chairman  Executive  Vice   President  of  FBA  since
                                    of the  Board,  President  and Chief  1995;  Chairman of  the Board of Directors,
                                    Executive Officer of FB Texas.        President and  Chief  Executive  Officer of
                                                                          FB Texas since 1994.
</TABLE>

         Except for the relationship of Mrs. Schepman and Mr. Dierberg described
above,  there  are no  family  relationships  between  any of the  nominees  for
director, directors or executive officers of the Company or its subsidiaries.



<PAGE>


Section 16(a) Beneficial Ownership Reporting Compliance

         To  the  Company's  knowledge,   no  director,   executive  officer  or
shareholder of the Company, subject, in their capacity as such, to the reporting
obligations  set forth in Section 16 of the Securities  Exchange Act of 1934, as
amended  ("Exchange  Act") has failed to file on a timely basis reports required
by Section 16(a) of the Exchange Act during the year ended December 31, 1999.

Item 11.  Executive Compensation

         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 Mr.  McCarthy and Mr.
Weaver, who are the only executive officers of FBA whose annual  compensation in
1999 from FBA or the Subsidiary Banks exceeded $100,000.

         Neither  Mr.  Dierberg,  Mr.  Blake  nor Mr.  Sanfilippo  receives  any
compensation  directly  from either the  Company or the  Subsidiary  Banks.  The
Company and the Subsidiary Banks have entered into various  contracts with First
Banks,  of which Messrs.  Dierberg,  Blake and Sanfilippo  are directors  and/or
executive  officers,  pursuant to which services are provided to the Company and
the  Subsidiary  Banks  (see  "Compensation  Committee  Interlocks  and  Insider
Participation" for additional information regarding contracts with First Banks).
<TABLE>
<CAPTION>

                                       SUMMARY COMPENSATION TABLE
                                                                                                      All Other
         Name and Principal Position(s)                     Year              Salary (1)Bonus     Compensation (2)
         ------------------------------                     ----              ---------------     ----------------

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

David F. Weaver                                             1999           127,000       20,450         3,686
   Executive Vice President;                                1998           116,200       20,000         3,400
   Chairman of the Board of Directors,                      1997           103,750       22,000         3,144
   President and Chief Executive Officer
   of FB Texas
</TABLE>
- ---------------------
(1)  The total of all other annual  compensation  for the named  officer 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 report tables that would disclose information
regarding stock options granted during 1999, stock options exercised during 1998
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.

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



<PAGE>


         Messrs. Crocco, Story and Lavezzo and Mrs. Schepman also participate in
the 1993 Directors' Stock Bonus Plan ("Stock Bonus Plan"), which provides for an
annual grant of 500 shares of Common Stock to each such director.  Future grants
would apply  equally to current  directors and to any  individual  who becomes a
director of FBA in the future.  The maximum  number of shares that may be issued
will 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) receive any compensation from
FBA or 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, McCarthy,  Sanfilippo 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").

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  separate
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 similar  functions,  or as a director of another entity, any of whose
executive officers or directors served on the Board of Directors of FBA.

         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 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 $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
unaffiliated third parties.

         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  used by FBA 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.  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 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 $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 unaffiliated third parties.

         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.
<PAGE>

         As  more  fully  discussed  in  Note  6 to the  Consolidated  Financial
Statements  of the 1999 Annual  Report,  FBA has $20.0  million  revolving  note
payable to First Banks. There were no amounts outstanding under the Note Payable
at December 31, 1999 and 1998.

Employee Benefit Plans. FBA maintains various employee benefit plans.  Directors
are not eligible to participate in such plans except the 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.

         The Employees  Retirement Plan ("Pension  Plan") is a  noncontributory,
defined  benefit  plan for all eligible  officers  and  employees of FBA and its
subsidiaries. During 1994, the Company discontinued the accumulation of benefits
under the Pension  Plan.  While the Pension  Plan  continues  in  existence  and
provides  benefits  which had then  accumulated,  no  additional  benefits  have
accrued to participants since 1994, and no new participants will become eligible
for benefits thereafter.

         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. A participant  who fulfilled the eligibility
and tenure requirements prior to the discontinuation of accumulation of benefits
will receive,  upon reaching the normal  retirement age of 65, monthly  benefits
based upon average monthly  compensation  during the five  consecutive  calendar
years out of his or her last ten calendar  years prior to 1994 that provided the
highest average compensation.

         As of December 31, 1999, Mr. Weaver would be eligible to receive annual
benefits of approximately $11,000 upon retirement at age 65.



<PAGE>


Item 12.  Security Ownership of Certain Beneficial Owners and Management

         The  following  table  sets  forth,  as  of  March  20,  2000,  certain
information with respect to the beneficial ownership of Common Stock and Class B
Stock by each  person  known to the Company to be the  beneficial  owner of more
than five percent of the  outstanding  shares of either class of stock,  by each
director and executive officer and by all executive  officers and directors as a
group:
<TABLE>
<CAPTION>

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

<S>    <C>                  <C>                                   <C>                                 <C>
       Class B Stock        First Banks, Inc.                     2,500,000 (1)(2)(3)                 100.0
                            135 North 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)                  70.2
       Common Stock         James F. Dierberg                     2,210,581 (1)(2)(3)                  70.2
       Common Stock         Allen H. Blake                              --0--                           --
       Common Stock         Charles A. Crocco, Jr.                    7,272 (4)                        (*)
       Common Stock         Albert M. Lavezzo                         9,710 (4)                        (*)
       Common Stock         Terrance M. McCarthy                      2,000 (4)                        (*)
       Common Stock         Frank H. Sanfilippo                         --0--                           --
       Common Stock         Ellen D. Schepman                           500 (2)(3)(4)                  (*)
       Common Stock         Edward T. Story, Jr.                     10,182 (5)                        (*)
       Common Stock         David F. Weaver                           2,974 (4)                        (*)
       Common Stock         Donald W. Williams                          100 (4)                        (*)

       All executive officers                                   2,243,319 shares                 71.2% of
         and directors as a                                       Common Stock                 Common Stock
         group (10 persons)

                                                                2,500,000 shares                 100% of
                                                                  Class B Stock                Class B Stock
</TABLE>
- ------------------------
(*)   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
      70.2% 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,  Weaver  and  Williams  and  Mrs.  Schepman  are  owned  by them
      directly.

(5)   The  shares  attributed  to Mr. Story include shares  subject to currently
      exercisable stock options granted under FBA's 1990 Stock Option Plan.  Mr.
      Story has an option covering 6,666 shares; he owns directly 3,516 shares.

<PAGE>


Item 13.  Certain Relationships and Related Transactions

         Outside  of normal  customer  relationships,  no  directors,  executive
officers  or  stockholders  holding  over  5% of  FBA's  voting  stock,  and  no
corporations  or firms with  which such  persons  or  entities  are  associated,
currently  maintain  or have  maintained  since the  beginning  of the last full
fiscal year, any significant business or personal  relationships with FBA or its
subsidiaries,  other  than that  which  arises by  virtue  of such  position  or
ownership interest in FBA or its subsidiaries,  except as set forth in Item 11 -
"Executive  Compensation  -  Compensation  of  Director," or as described in the
following paragraphs.

         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  respective
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  respective  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.



<PAGE>


                                     PART IV


Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

           (a)    1.     Financial  Statements  and   Supplemental  Data  -  The
                         financial  statements  and  supplemental  data filed as
                         part of this Report are listed under Item 8.

                  2.     Financial  Statement  Schedules - These  schedules  are
                         omitted for the reason they are not required or are not
                         applicable.

                  3.     Exhibits  - The  exhibits  are  listed  in the index of
                         exhibits required by Item 601 of Regulation S-K at Item
                         (c) below and are incorporated herein by reference.

           (b)    Reports on Form 8-K.

                         FBA filed no reports  on Form 8-K  during  the  quarter
                         ended December 31, 1999.

           (c)    The index of required  exhibits is included  beginning on page
                  19 of this Report.



<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
                                (Principal Executive Officer)



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

March 27, 2000
<TABLE>
<CAPTION>

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this Report has been signed by the following persons on behalf of the Registrant
and in the capacities and on the date indicated.

            Signatures                                          Title                                  Date
 --------------------------------------------------------------------------------------------------------------


<S>                                                            <C>                              <C>
       /s/ James F. Dierberg                                   Director                         March 27, 2000
       ----------------------------------
           James F. Dierberg

       /s/ Allen H. Blake                                      Director                         March 27, 2000
       ----------------------------------
           Allen H. Blake

       /s/ Charles A. Crocco, Jr.                              Director                         March 27, 2000
       ----------------------------------
           Charles A. Crocco, Jr.

       /s/ Albert M. Lavezzo                                   Director                         March 27, 2000
       ------------------------------------------
           Albert M. Lavezzo

       /s/ Ellen D. Schepman                                   Director                         March 27, 2000
       ------------------------------------------
           Ellen D. Schepman

       /s/ Edward T. Story, Jr.                                Director                         March 27, 2000
       ------------------------------------------
           Edward T. Story, Jr.

       /s/ Donald W. Williams                                  Director                         March 27, 2000
       ------------------------------------------
           Donald W. Williams
</TABLE>


<PAGE>


                                INDEX TO EXHIBITS



EXHIBIT NUMBER                            DESCRIPTION
- --------------                            -----------

         3(a)          Restated  Certificate  of  Incorporation  of the  Company
                       effective  August 31, 1995 (filed as Exhibit  3(a) to the
                       Quarterly  Report  on Form  10-Q  for the  quarter  ended
                       September 30, 1995 and incorporated herein by reference).

         3(b)          Amended  and  Restated  Bylaws of the Company (as amended
                       April 21, 1995)  (filed as Exhibit 3(b) to the  Quarterly
                       Report on Form 10-Q for the quarter  ended March 31, 1995
                       and incorporated herein by reference).

         3(c)          Certificate  of Amendment of the Restated  Certificate of
                       Incorporation  of the  Company  effective  June 16,  1999
                       (filed as Exhibit  3(c) to the  Quarterly  Report on Form
                       10-Q for the quarter ended June 30, 1999 and incorporated
                       herein by reference).

         4(a)          Specimen  Stock  Certificate  for Common  Stock (filed as
                       Exhibit 1.01 to the Company's Amendment No. I to Form 8-A
                       on Form 8,  dated  September  4, 1987,  and  incorporated
                       herein by reference).

         4(b)          The  Company  agrees to  furnish  to the  Securities  and
                       Exchange   Commission  upon  request   pursuant  to  Item
                       601(b)(4)(iii)  of Regulation  S-K, copies of instruments
                       defining  the  rights of holders of long term debt of the
                       Company and its subsidiaries.

         4(c)          Agreement  as to Expenses and  Liabilities  (incorporated
                       herein by  reference  to  Exhibit  4(a) to the  Company's
                       Registration   Statement   on  Form  S-2,   file   number
                       333-58355, dated July 1, 1998).

         4(d)          Preferred  Securities  Guarantee Agreement  (incorporated
                       herein by  reference  to  Exhibit  4(b) to the  Company's
                       Registration   Statement   on  Form  S-2,   file   number
                       333-58355, dated July 1, 1998).

         4(e)          Indenture  (incorporated  herein by  reference to Exhibit
                       4(c) to the Company's Registration Statement on Form S-2,
                       file number 333-58355, dated July 1, 1998).

         4(f)          Amended and Restated Trust Agreement (incorporated herein
                       by   reference   to   Exhibit   4(d)  to  the   Company's
                       Registration   Statement   on  Form  S-2,   file   number
                       333-58355, dated July 1, 1998).

         10(a)*        BancTEXAS  Group Inc.  1990 Stock Option Plan (as amended
                       July 22, 1993) (filed as Exhibit  10(c) to the  Quarterly
                       Report on Form 10-Q for the quarter  ended June 30, 1993,
                       and incorporated herein by reference).

         10(b)*        1993 Directors'  Stock Bonus Plan (filed as Exhibit 10(k)
                       to the  Quarterly  Report  on Form  10-Q for the  quarter
                       ended   June  30,   1993  and   incorporated   herein  by
                       reference).

         10(c)         Stock  Purchase  and  Operating  Agreement by and between
                       First  Banks,  Inc.,  a  Missouri   Corporation  and  the
                       Company,  dated May 19, 1994  (filed as Exhibit  10(d) to
                       the  Quarterly  Report on Form 10-Q for the quarter ended
                       June 30, 1994 and incorporated herein by reference).

         10(d)*        Management Agreement by and between First Banks, Inc. and
                       BankTEXAS   N.A.,  dated  November  17,  1994  (filed  as
                       Exhibit  10(h) to the Annual  Report on Form 10-K for the
                       year  ended  December 31, 1994 and incorporated herein by
                       reference).


<PAGE>


         10(e)*        Data  Processing  Agreement  by  and between  First Serv,
                       Inc. (a  subsidiary of First Banks,  Inc.) and  BankTEXAS
                       N.A., dated  December 1, 1994 (filed as Exhibit  10(i) to
                       the   Annual   Report  on   Form 10-K for  the year ended
                       December   31,  1994    and   incorporated    herein   by
                       reference).

         10(f)*        Financial  Management Policy by and  between First Banks,
                       Inc.  and the  Company,  dated September  15, 1994 (filed
                       as Exhibit  10(m) to the Annual  Report on  Form 10-K for
                       the year  ended December 31, 1994 and incorporated herein
                       by reference).

         10(g)*        Federal  Funds  Agency   Agreement   by and between First
                       Banks,  Inc. and the Company,  dated  September  15, 1994
                       (filed as Exhibit 10(k) to the Annual Report on Form 10-K
                       or the year  ended   December 31, 1994  and  incorporated
                       herein by reference).

         10(h)*        Funds   Management   Policy by and between  First  Banks,
                       Inc.  and  BankTEXAS,  N.A.,  dated   September  15, 1994
                       (filed as Exhibit 10(i) to the Annual Report on Form 10-K
                       for the year  ended  December 31, 1994  and  incorporated
                       herein by reference).

         10(i)*        Management Services Agreement by and between First Banks,
                       Inc. and Sunrise Bank of  California  dated  December 16,
                       1996 (filed as Exhibit 10(j) to the Annual Report on Form
                       10-K  for  the  year   ended   December   31,   1996  and
                       incorporated herein by reference).

         10(j)*        Service  Agreement  by and between  First Serv,  Inc. and
                       Sunrise Bank of California  (relating to data  processing
                       services) dated November 21, 1996 (filed as Exhibit 10(k)
                       to the  Annual  Report  on Form  10-K for the year  ended
                       December 31, 1996 and incorporated herein by reference).

         10(k)*        Federal  Funds  Agency  Agreement  by and  between  First
                       Banks, Inc. and Sunrise Bank of California dated November
                       19, 1996 (filed as Exhibit  10(l) to the Annual Report on
                       Form  10-K  for the  year  ended  December  31,  1996 and
                       incorporated herein by reference).

         10(l)*        Funds Management  Policy by and between First Banks, Inc.
                       and Sunrise Bank of  California  dated  November 19, 1996
                       (filed as Exhibit 10(m) to the Annual Report on Form 10-K
                       for the year ended  December  31,  1996 and  incorporated
                       herein by reference).

         10(m)         Agreement  and  Plan of  Merger  by and  between  FBA and
                       Pacific  Bay Bank  dated  September  22,  1997  (filed as
                       Exhibit 2(b) to the Quarterly Report on Form 10-Q for the
                       quarter ended September 30, 1997 and incorporated  herein
                       by reference).

         10(n)         Agreement  and Plan of Merger by and  between FBA and FCB
                       dated  October  3,  1997  (filed as  Exhibit  2(c) to the
                       Quarterly  Report  on Form  10-Q  for the  quarter  ended
                       September 30, 1997 and incorporated herein by reference).

         10(o)         Promissory  note  payable  to  First  Banks,  Inc.  dated
                       November 4, 1997 (filed as Exhibit 10(o) to the Quarterly
                       Report on Form 10-Q for the quarter  ended  September 30,
                       1997 and incorporated herein by reference).

         10(p)*        Cost  sharing  agreement by and among First Bank & Trust,
                       Sunrise Bank of  California,  Sundowner  Corporation  and
                       First Banks America,  Inc. (filed as Exhibit 10(q) to the
                       Annual  Report on Form 10-K for the year  ended  December
                       31, 1997 and incorporated herein by reference).

         10(q)*        Service  Agreement  by  and between First Services,  L.P.
                       and BankTEXAS N.A., dated April 1, 1997 (filed as Exhibit
                       10(r) to  the  Annual  Report   on Form 10-K for the year
                       ended  December 31, 1997   and  incorporated  herein   by
                       reference).
<PAGE>

         10(r)*        Service Agreement by and between First Services, L.P. and
                       First Bank of  California,  dated April 1, 1997 (filed as
                       Exhibit  10(s) to the Annual  Report on Form 10-K for the
                       year ended December 31, 1997 and  incorporated  herein by
                       reference).

         10(s)         Agreement  and Plan of  Reorganization  by and among FBA,
                       Empire  Holdings,   Inc.,  and  Redwood  Bancorp,   dated
                       September  3, 1998  (filed as  Exhibit 2 to the Report on
                       Form  8-K,  dated  September  21,  1998 and  incorporated
                       herein by reference).

         10(t)         Brokerage   Service / Lease  Agreement by   and   between
                       BankTEXAS,  N.A.  and First  Brokerage  America,  L.L.C.,
                       dated June 1, 1998  (incorporated  herein by reference to
                       the  Company's   Registration Statement on Form S-2, file
                       number 333-58355, dated July 1, 1998).

         10(u)*        Employment  agreement  by and  between  Redwood  Bank and
                       Anthony  S. Dee,  and joined in by First  Banks  America,
                       Inc.,  dated September 3, 1998 (filed as Exhibit 10(a) to
                       the  Quarterly  Report on Form 10-Q for the quarter ended
                       March 31, 1999 and incorporated herein by reference).

         10(v)*        Management Services Agreement by and between First Banks,
                       Inc.  and  Redwood  Bank,  dated  June 1, 1999  (filed as
                       Exhibit  10(x) to the  Quarterly  Report on Form 10-Q for
                       the quarter  ended  September  30, 1999 and  incorporated
                       herein by reference).

         10(w)         Brokerage  Service Agreement by and between First Bank of
                       California and First  Brokerage  America,  L.L.C.,  dated
                       July 1, 1999  (filed as  Exhibit  10(y) to the  Quarterly
                       Report on Form 10-Q for the quarter  ended  September 30,
                       1999 and incorporated herein by reference).

         10(x)*        Service   Agreement   by   and   between   First  Bank of
                       California,  First  Brokerage  America,  L.L.C.  and  BTI
                       Insurance  Agency,  Inc. d/b/a   BTI  Coastal   Insurance
                       Agency,  Inc. (filed as Exhibit   10(z) to the  Quarterly
                       Report on Form 10-Q for the quarter  ended  September 30,
                       1999 and incorporated herein by reference).

         10(y)         Brokerage  Service  Agreement by and  between  First Bank
                       Texas  N.A.  and First  Brokerage America,  L.L.C., dated
                       July 1, 1999 (filed as Exhibit  10(aa) to  the  Quarterly
                       Report on   Form 10-Q for the quarter ended September 30,
                       1999 and incorporated herein by reference).

         10(z)*        Service  Agreement by and between First Bank Texas  N.A.,
                       First Brokerage America, L.L.C. and BTI Insurance Agency,
                       Inc.  (filed as Exhibit  10(bb) to the  Quarterly  Report
                       on Form 10-Q for the quarter ended September 30, 1999 and
                       incorporated herein by reference).

         10(aa)*       Federal  Funds  Agency  Agreement  by and  between  First
                       Banks,  Inc. and Redwood Bank,  dated May 26, 1999 (filed
                       as Exhibit  10(cc) to the  Quarterly  Report on Form 10-Q
                       for the quarter ended September 30, 1999 and incorporated
                       herein by reference).

         10(bb)*       Resignation and General  Release  Agreement among Anthony
                       S. Dee,  Redwood Bank,  First Banks America, Inc. and its
                       affiliates, dated March 12, 2000 - filed herewith.

         13            1999  Annual  Report  to  Stockholders   filed  herewith.
                       Portions not  specifically  incorporated  by reference in
                       this Report are not deemed  "filed"  for the  purposes of
                       the Securities Exchange Act of 1934 - filed herewith.

         21            Subsidiaries of the Company - filed herewith.

         23(a)         Consent of KPMG LLP - filed herewith.

         27            Financial Data Schedule (Edgar only).

*    Exhibits  designated  by an asterisk  in this Index to  Exhibits  relate to
     management contracts and/or compensatory plans or arrangements.


<PAGE>


                                                                Exhibit 10(bb)

                         RESIGNATION AND GENERAL RELEASE


         1. Anthony S. Dee ("Dee")  hereby  voluntarily  resigns his  employment
with Redwood Bank, a California banking corporation ("Redwood"),  a wholly-owned
subsidiary of First Banks  America,  Inc.  ("First  Banks")  effective as of the
close of business on February  29,  2000 (the  "Resignation  Date").  For and in
consideration  of the promise by First Banks, to pay Dee the sum of $790,000.00,
less all applicable withholdings, and sell the Automobile (as defined herein) to
Dee,  all on the terms and  conditions  hereafter  set forth,  Dee,  his agents,
family members, attorneys, insurers, and his or their respective heirs, personal
representatives,  successors and assigns (herein sometimes  collectively  called
the "Dee Parties") hereby  irrevocably and  unconditionally  release and forever
discharge  Redwood,   First  Banks,  First  Banks,  Inc.,  and  all  affiliates,
subsidiaries,  and related  entities,  and their  owners,  directors,  officers,
employees, agents, and all parties acting by, through, under, or in concert with
any of them (collectively  referred to as "First Banks Parties") or any of them,
from and  against any and all manner of  actions,  liability,  causes of action,
claims,  demands,  contracts,   injuries,  punitive  damages,  attorney's  fees,
equitable relief, back pay, commissions,  claims for personal injury,  emotional
distress,  discrimination,  and/or mental anguish, claims for vacation pay, sick
pay, pension  contributions  or benefits,  or any other employee  benefits,  and
claims and demands of every other kind and nature whatsoever,  known or unknown,
which any of the Dee Parties now may have or hold or at any time  heretofore had
or held,  arising out of, existing by reason of,  resulting from, or based upon:
(1) any fact existing from the beginning of Dee's employment with Redwood or any
of the First Banks Parties to the date hereof,  (2) Dee's employment with any of
the  First  Banks  Parties,  or the  separation  therefrom,  (3) any  employment
practice,  custom or policy of any of the First Banks Parties,  (4) that certain
employment  agreement  between  Dee and  Redwood  dated  September  3, 1998 (the
"Agreement"),  (5) that certain Agreement and Plan of Reorganization among First
Banks,  Empire  Holdings,  Inc. and Redwood Bancorp dated September 3, 1998 (the
"Purchase  Agreement"),  and (6) any injury  sustained or suffered by Dee during
the  course  of or by  reason  of his  employment  with any of the  First  Banks
Parties.

         2. In exchange for the promises made by Dee in this Release,  the First
Bank  Parties  hereby  irrevocably  and  unconditionally   release  and  forever
discharge Dee from and against any and all manner of actions,  liability, causes
of action, claims, demands,  contracts,  injuries,  punitive damages, attorney's
fees,  equitable  relief and claims and  demands of every  other kind and nature
whatsoever,  which any of the First Bank  Parties now may have or hold or at any
time heretofore had or held,  arising out of,  existing by reason of,  resulting
from, or based upon any action taken by Dee in the ordinary  course and scope of
his employment with Redwood prior to the date hereof and about which Redwood has
knowledge as of the  Resignation  Date, to the extent that such action was taken
by Dee in good faith and in a manner  Dee  reasonably  believed  to be in or not
opposed to the best interests of the First Bank Parties (the "Released Claims").
Notwithstanding  anything herein to the contrary,  the First Bank Parties do not
hereby waive any rights or claims that (i) are not Released Claims,  (ii) relate
to criminal  conduct,  or (iii) arise after the  Resignation  Date, and any such
claims  are not  being  released  pursuant  to the  terms  of this  Release.  In
addition,  notwithstanding the foregoing, Dee acknowledges and agrees that he is
not being  released  or  discharged  from his  obligations  with  respect to the
repayment of any personal loans or other  indebtedness to which he may be liable
to the First Bank Parties.

         3. Dee only shall be entitled to the payment referred to in Paragraph 1
above and to purchase the Automobile as set forth in Paragraph 8, if he executes
this Resignation and General Release  ("Release") within twenty-one (21) days of
his receipt and does not thereafter revoke within the revocation period provided
herein.  If Dee does not sign and deliver  this  Release to First  Banks  within

<PAGE>

twenty-one  (21) days of  receipt or if Dee signs this  Release  and  thereafter
revokes, he shall be entitled to no payments or other consideration  whatsoever.
Provided Dee signs and delivers  this Release  within  twenty-one  (21) days and
does not thereafter  revoke,  the payment referred to above shall be made within
fifteen (15) days after Redwood  receives this signed  Release,  and the sale of
the Automobile shall be completed as set forth in Paragraph 8.

         4. Dee  acknowledges and agrees that the claims released and discharged
hereby  include,  but are not  limited  to  claims  that  have  been or could be
asserted  under:  (a)  the  common  law of the  State  of  California;  (b)  the
California  Labor  Code;  (c)  Title  VII of the Civil  Rights  act of 1964,  as
amended,  42 U.S.C.ss.  2000e et seq.;  (d) the California  Fair  Employment and
Housing Act, Cal.  Govt.  Codess.  12900 et seq.; (e) the  Consolidated  Omnibus
Budget  Reconciliation Act of 1985 (COBRA), as amended, 26 U.S.C.ss.  4980B; (f)
the Age Discrimination in Employment Act of 1967, as amended,  29 U.S.C.ss.  621
et seq.,  including the Older Workers  Benefit  Protection Act; (g) the Employee
Retirement Income Security Act of 1974, as amended,  29 U.S.C.ss.  1001 et seq.;
(h) the Civil Rights Act of 1866, as amended, 42 U.S.C.ss. 1981 et seq.; (i) the
Fair Labor  Standards  Act, 29 U.S.C.ss.  201 et seq.;  (j) the  Americans  with
Disabilities Act, 42 U.S.C.ss.  12101 et seq.; (k) the Civil Rights Act of 1991,
Public Law  102-166  (105 Stat.  1071);  (l) the Wage  Orders of the  California
Industrial  Welfare  Commission;  (m) any  other  federal,  state or local  law,
constitution,  regulation,  ordinance,  decision or common law claim  concerning
employment  discrimination or termination of employment;  (n) any and all claims
for personal injury, emotional distress, libel, slander,  defamation,  and other
physical,  economic, or emotional injury; and (o) all claims for attorney's fees
and costs.

         This  Release  extends  to  damage  claims  of  every  nature  and kind
whatsoever,  known or unknown, suspected or unsuspected,  which have occurred or
accrued up to and  including  the date set forth  below,  and all  rights  under
Section 1542 of the California Civil Code are hereby expressly  waived.  Section
1542 provides:

                  A GENERAL RELEASE DOES NOT EXTEND TO CLAIMS WHICH THE CREDITOR
                  DOES NOT KNOW OR  SUSPECT TO EXIST IN HIS FAVOR AT THE TIME OF
                  EXECUTING  THE  RELEASE,  WHICH  IF  KNOWN  BY HIM  MUST  HAVE
                  MATERIALLY AFFECTED HIS SETTLEMENT WITH THE DEBTOR.

         Dee does not hereby  waive any rights or claims  which may arise  after
this Release is signed. Dee specifically  waives and releases any and all rights
which he may have under the terms of the Agreement  and the Purchase  Agreement.
Dee acknowledges the Agreement shall hereafter be of no further force or effect.
<PAGE>

         5. All  payments,  promises  and other  consideration  furnished by the
parties  hereunder are made for purposes of settlement and compromise  only, and
without  an  admission  of  liability,  wrongdoing  or fault on  behalf  of such
parties, all of whom expressly deny any liability or wrongdoing.

         6. Dee shall keep,  and Dee shall  advise his agents to keep,  the fact
and  terms of this  Release  completely  confidential  and  shall  not  disclose
information concerning this Release to anyone;  provided,  however, that Dee may
disclose such  information  to members of his immediate  family if they agree to
and in fact do keep such  information  confidential and not disclose the same to
anyone.  Dee  specifically  agrees not to disparage the  ownership,  management,
employees, or business of Redwood, First Banks or any of the First Banks Parties
in any manner.  Dee shall  hereafter  keep and hold in strictest  confidence all
confidential  information or trade secrets of Redwood, First Banks or any of the
First Banks Parties which Dee learned of or became aware of during the course of
his employment  with Redwood,  which are not generally known or capable of being
known through the exercise of reasonable due diligence outside of the First Bank
Parties, and which have been the subject of reasonable efforts by the First Bank

Parties  to  protect  their  secrets,   including,  but  not  limited  to,  such
information  concerning:  (1) any of the First Banks Parties'  computer programs
and data  processing  methods;  (2) financial  data  concerning any of the First
Banks  Parties;  (3)  any of the  First  Banks  Parties'  pricing  or  marketing
strategies;  (4) any of the First Banks Parties' customers or employees; and (5)
the First Banks Parties' business methods and techniques.

         7. The current  members of Redwood's  Board of  Directors  and Allen H.
Blake shall not disparage Dee following his resignation of employment.

         8. In  addition to the  consideration  to be paid to Dee  described  in
Paragraph 1 hereto,  provided that Dee signs this Release  within the twenty-one
(21) day period  described  herein and does not  thereafter  revoke it,  Redwood
hereby agrees to sell to Dee that certain  Mercedes  Benz 1998 320E sedan,  VIN#
WDBJF65F5WA471372  (the "Automobile"),  for $12,000.00 which shall be payable by
certified check or money order.  The parties  acknowledge that the Automobile is
being sold "as is",  and that Dee shall be  responsible  for the  payment of all
related sales or transfer taxes and all related license and title fees,  charges
and assessments. The purchase and sale of the Automobile shall take place within
fifteen (15) days after Redwood receives this signed Release.

         9. Dee acknowledges that he has been advised to consult an attorney for
advice  regarding  the  effect  of this  Release  before  signing  it.  Dee also
acknowledges  that he was advised that he could take up to twenty-one  (21) days
to study this Release  before  signing it and that he has the right to revoke it
for seven (7) days after  signing by providing  written  notice of revocation to
Redwood.

        10. Dee shall also be  entitled to receive a  "cash-out"  of his accrued
but unused  vacation,  which as of the Resignation Date equals five (5) days pay
or $2,885.

        11. If, after the  Resignation Date, Donald W. Williams,  Allen H. Blake
or John Kitson (the "First Bank Representatives")  disclose any of the documents
which  are  attached  hereto  as  Exhibits  A-1  thru  A-4  (collectively,   the
"Documents"), to a state or federal banking regulatory agency or representative,
the First Bank  Representative  making such  disclosure will disclose all of the
Documents to such regulatory agency or representative.

        12.  Redwood  shall  undertake  the defense of and indemnify Dee for any
liability relating to his service as an employee, officer or director of Redwood
on the same basis as is provided  for in the  certificate  of  incorporation  or
bylaws of Redwood  and  consistent  with  applicable  law,  and Dee agrees to be
reasonably available to assist Redwood and its affiliates in connection with any
such real or asserted liability against him or Redwood and its affiliates.

        13.  Dee  agrees  that this  Release  is binding  upon and inures to the
benefit  of  the  administrators,  personal  representatives,  legatees,  heirs,
successors, and assigns of Dee, the Dee Parties, and the First Banks Parties.

        14.  Dee  acknowledges  that  he has read  the  entire  contents  of the
foregoing,  fully understands all of its terms, and is voluntarily executing the
same  with  full  knowledge  of its  significance.  This  Release  shall  become
enforceable seven (7) days after execution.

        15.  In the event of any litigation between the parties relating to this
Release and their rights  hereunder,  the prevailing  party shall be entitled to
recover all litigation  costs and reasonable  attorneys'  fees and expenses from
the non-prevailing party.


[Remainder of page intentionally left blank]

<PAGE>

         16. This Release may be executed in two or more  counterparts,  each of
which shall be deemed an original and all of which  together shall be considered
one and the same agreement.

ANTHONY DEE                                        REDWOOD BANK


/s/ Anthony S. Dee                                 By: /s/ John G. Kitson
- ---------------------------------------            -----------------------------
Date:    March 2, 2000                             Its:    Senior Vice President
- ---------------------------------------            ----------------------------
                                                   Date:   March 2, 2000
                                                   -----------------------------

                                                   FIRST BANKS AMERICA, INC.

                                                   By: /s/ John G. Kitson
                                                   -----------------------------
                                                   Its:    Senior Vice President
                                                   -----------------------------
                                                   Date:   March 2, 2000




<PAGE>







                                                            Exhibit 13

                            FIRST BANKS AMERICA, INC.

                               1999 ANNUAL REPORT


<PAGE>




                            FIRST BANKS AMERICA, INC.

                                TABLE OF CONTENTS



<TABLE>
<CAPTION>


                                                                                                             Page

<S>                                                                                                            <C>
LETTER TO SHAREHOLDERS..............................................................................           1

SELECTED CONSOLIDATED AND OTHER FINANCIAL DATA......................................................           2

MANAGEMENT'S DISCUSSION AND ANALYSIS................................................................           3

QUARTERLY CONDENSED FINANCIAL DATA - UNAUDITED......................................................          23

INDEPENDENT AUDITORS' REPORT........................................................................          24

FINANCIAL STATEMENTS:

     CONSOLIDATED BALANCE SHEETS....................................................................          25

     CONSOLIDATED STATEMENTS OF INCOME..............................................................          27

     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
       AND COMPREHENSIVE INCOME.....................................................................          28

     CONSOLIDATED STATEMENTS OF CASH FLOWS..........................................................          29

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.....................................................          30

DIRECTORS AND SENIOR MANAGEMENT.....................................................................          50

INVESTOR INFORMATION................................................................................          51

</TABLE>


<PAGE>




       To Our Valued Shareholders, Customers and Friends:

               First Banks  America had another  outstanding  year!  The Company
       reported record earnings of $9.5 million in comparison to $4.6 million in
       1998. Earnings per share, on a diluted basis, improved from $0.90 in 1998
       to $1.66,  representing  an  increase  of 84%.  The  consummation  of the
       Redwood  Bancorp  acquisition in March of 1999  contributed  $1.6 million
       toward the  earnings  increase and  strengthened  our presence in the San
       Francisco Bay area. The Redwood acquisition and internal growth increased
       the Company's total assets at December 31, 1999 to $921 million,  up from
       $297 million at the end of 1995, as originally reported.

               First Banks America has also  completed its  acquisition of Lippo
       Bank on February 29, 2000.  Lippo Bank has  approximately  $85 million in
       total assets and  operates three offices in  San Francisco, San Jose  and
       Los Angeles,   California.  In   addition  to  expanding  our  California
       franchise,  Lippo brings certain international banking capabilities, such
       as import / export  letters of credit and  related  inventory  financing.
       We hope to further develop this market niche and provide  these  services
       to our existing customer base.

               Our primary  objective of achieving  progressive  and  profitable
       growth  remains  unchanged,  and the key  driver  of this  growth  is net
       interest income. Continued emphasis on our commercial and commercial real
       estate  lending  strengths  increased  average  loans,  net  of  unearned
       discount,  over $200 million,  or 43.7%. While yields on our overall loan
       portfolio declined,  the mix of deposits and rates paid on those balances
       were  successfully  managed.  The  combination of these factors led to an
       increased net interest rate margin of 5.51%,  in  comparison to  5.03% in
       1998 and 3.90% in 1995, as originally reported.

               Credit  quality is at its  strongest  level  ever.  Nonperforming
       loans represented only 0.46% of loans, net of unearned  discount,  at the
       end of 1999 and the Company  enjoyed net  recoveries  to average loans of
       0.09% during the year.

               We continue to emphasize our  personalized  service in our retail
       and commercial  lines of business.  Our community bank focus should allow
       us to retain a  competitive  advantage  in the midst of further  industry
       consolidation  and the  related  customer  dislocation.  The  product mix
       available  to our  customers  continues  to expand and should allow us to
       continue our strong asset and earnings growth.

               In closing,  I would like to extend my  sincere  appreciation for
       the  dedication  of our  employees,  the loyalty of our customers and the
       continued support of our shareholders.

       Sincerely,




       James F. Dierberg
       Chairman of the Board, President
         and Chief Executive Officer




<PAGE>
<TABLE>
<CAPTION>
                                                  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).
Such data is  qualified  by reference  to  the  consolidated  financial  statements  of  FBA included  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."

                                                                            Year ended December 31,(1)
                                                           -------------------------------------------------------
                                                           1999         1998         1997        1996         1995
                                                           ----         ----         ----        ----         ----
                                                           (dollars expressed in thousands, except per share data)
Income Statement Data:
<S> .................................................        <C>         <C>          <C>          <C>          <C>
    Interest income .................................   $ 68,955      54,408       42,517       33,382       26,556
    Interest expense ................................     25,531      23,209       19,155       15,533       13,134
                                                        --------    --------     --------     --------     --------
    Net interest income .............................     43,424      31,199       23,362       17,849       13,422
    Provision for possible loan losses ..............        393         900        2,000        2,405        6,416
                                                        --------    --------     --------     --------     --------
    Net interest income after provision for
       possible loan losses .........................     43,031      30,299       21,362       15,444        7,006
    Noninterest income ..............................      5,595       4,375        3,287        3,585          129
    Noninterest expense .............................     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 ...................     15,796       8,202        6,972        1,292       (7,013)
    Provision (benefit) for income tax expense ......      6,326       3,592        3,145          470       (2,188)
                                                        --------    --------     --------     --------     --------
    Income (loss) before minority interest in
      (income) loss of subsidiary ...................      9,470       4,610        3,827          822       (4,825)
    Minority interest in (income) loss of subsidiary.       --          --           (294)        (131)          11
                                                        --------    --------     --------     --------     --------
    Net income (loss) ...............................   $  9,470       4,610        3,533          691       (4,814)
                                                        ========    ========     ========     ========     ========
Dividends:
    Common stock ....................................   $   --          --           --           --           --
    Ratio of total dividends declared to net income..       --%         --%          --%          --%          --%
Per Share Data:
    Earnings (loss) per common share:
      Basic .........................................   $   1.66        0.90         0.87         0.16        (1.19)
      Diluted .......................................       1.66        0.90         0.86         0.16        (1.19)
    Weighted average shares of common stock
      outstanding ...................................      5,704       5,140        4,069        4,225        4,032
Balance Sheet Data (at year-end):
    Investment securities ...........................   $ 92,538     116,963      148,181      125,139      113,586
    Loans, net of unearned discount .................    732,263     516,403      431,455      336,371      266,588
    Total assets ....................................    920,707     719,997      643,664      529,087      468,486
    Total deposits ..................................    780,023     599,147      556,527      455,942      405,427
    Promissory note payable .........................       --          --         14,900       14,000        1,054
    Guaranteed preferred beneficial interest in
     First Banks America, Inc. subordinated
     debentures .....................................     44,218      44,155         --           --           --
    Stockholders' equity ............................     72,499      65,845       45,091       38,195       40,965
Earnings Ratios:
    Return on average total assets ..................       1.09%       0.67%        0.65%        0.15%       (1.28)%
    Return on average stockholders' equity ..........      13.66        8.10         8.90         1.71       (12.06)
Asset Quality Ratios:
    Allowance for possible loan losses to loans .....       2.00        2.35         2.64         3.19         3.98
    Nonperforming loans to loans (2) ................       0.46        1.67         0.66         0.88         1.90
    Allowance for possible loan losses to
       nonperforming loans (2) ......................     437.85      140.49       400.81       363.10       209.18
    Nonperforming assets to loans and other
      real estate (3) ...............................       0.46        1.70         0.80         1.17         2.78
    Net loan recoveries (charge-offs) to
       average loans ................................       0.09       (0.23)       (0.40)       (1.69)       (1.45)
Capital Ratios:
    Average stockholders' equity to average
       total assets .................................       7.98        8.25         7.34         8.86        10.64
    Total risk-based capital ratio ..................      13.08       16.66         6.88         6.62         9.64
    Leverage ratio ..................................       8.94       10.25        14.96         4.46         5.98

- ------------------------------
(1) The  comparability  of the  selected  data  presented  is  affected by FBA's acquisitions of Redwood Bancorp,  Pacific Bay Bank,
    Surety Bank  and  Sunrise  Bank  of  California  on  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.
</TABLE>
<PAGE>



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

         The discussion set forth in the Letter to Shareholders and 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 Annual  Report  should  therefore  not place undue
reliance on forward-looking statements.

Company Profile

         FBA is a registered bank holding  company  incorporated in Delaware and
headquartered  in St. Louis  County,  Missouri.  At December  31, 1999,  FBA had
$920.7 million in total assets,  $732.3 million in total loans,  net of unearned
discount,   $780.0  million  in  total  deposits  and  $72.5  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 Roseville,  California (FB California) and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.
         Through the Subsidiary  Banks' fourteen  banking  locations in northern
California and six banking  locations in the greater  Houston and Dallas,  Texas
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 recaps selected data about the Subsidiary  Banks at
December 31, 1999:
<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....................      10        $ 431,838          379,632          367,563
           FB Texas ........................       6          278,988          213,731          244,248
           Redwood Bank.....................       4          199,988          138,902          173,703
</TABLE>

         FBA is majority owned by First Banks, Inc., St. Louis,  Missouri (First
Banks).  As  discussed  in Note 14 to the  accompanying  consolidated  financial
statements,  on February 17, 1999, First Banks completed its purchase of 314,848
shares of common stock pursuant to a tender offer,  which increased First Banks'
ownership  interest in FBA to 82.34% of the outstanding voting stock of FBA from
76.84% at December 31, 1998. At December 31, 1999,  First Banks owned  2,500,000
shares of the Class B common  stock and  2,210,581  shares of the common  stock,
which represented  83.37% of the outstanding  voting stock of FBA.  Accordingly,
First Banks has effective  control over the  management  and policies of FBA and
the election of its directors.


<PAGE>


         As more  fully  discussed  under  "--Financial  Condition  and  Average
Balances" and in Note 8 to the accompanying  consolidated  financial statements,
on July 21, 1998,  First America  Capital Trust (FACT),  a newly formed Delaware
statutory  business trust subsidiary of FBA, issued 1.84 million shares of 8.50%
Guaranteed Preferred Beneficial Interests in FBA's Subordinated Debentures (FACT
Preferred  Securities)  for $46.0  million.  The FACT  Preferred  Securities are
publicly  held and  traded  on the New York  Stock  Exchange  and have no voting
rights except in certain limited  circumstances.  Distributions on the preferred
securities are payable  quarterly in arrears on March 31, June 30,  September 30
and December 31 of each year.

General

         FBA  believes  in order for a financial  institution  to prosper in the
current  environment of rapid  restructuring  and  consolidation  in the banking
industry,  and intense competition both within the industry and from non-banking
entities,  it must achieve a size  sufficient to enable it to take  advantage of
many of the efficiencies  available to its much larger competitors.  FBA further
believes  failure  to  achieve  this  growth  would  place FBA at a  competitive
disadvantage  relative to those larger  competitors with respect to its costs of
operation  which,  over time,  will be an  increasingly  difficult  obstacle  to
overcome.  FBA projects  internal growth alone will not be sufficient to advance
FBA to the size  which  is  necessary  within  an  acceptable  time  frame  and,
accordingly,  views a combination  of internal  growth and  acquisitions  as the
means by which FBA will achieve its growth objectives.
         Although  FBA  originally  viewed  Texas,  particularly  the Dallas and
Houston areas, as its primary acquisition area, during 1995 and 1996, prices for
acquisitions  escalated  sharply  in those  areas.  Acquisitions  at the  prices
required  to  successfully  consummate  these  transactions  would  have  caused
substantial  diminution in the economic  benefits which FBA envisioned  would be
available in its acquisition  program.  This diminution in benefits  resulted in
FBA's  evaluation of California for acquisition  candidates,  where  acquisition
pricing  was  considerably  more  favorable,   and  subsequently  led  to  FBA's
acquisition of Sunrise Bank of California,  Roseville, California (Sunrise Bank)
in November 1996 and Surety Bank, Vallejo,  California in December 1997, as well
as the acquisitions of First Commercial Bancorp, Inc.,  Sacramento,  California,
(FCB), the holding company parent of First  Commercial Bank (First  Commercial),
Pacific Bay Bank, San Pablo,  California (Pacific Bay Bank) in February 1998 and
Redwood Bank, San Francisco,  California in March 1999.
         While this acquisition  strategy was in process,  FBA was also building
the  infrastructure  necessary to accomplish its objectives for internal growth.
This included significantly  expanding the commercial and financial,  commercial
real estate and real estate construction  business development staff,  enhancing
the retail service delivery  organization and systems,  improving  overall asset
quality and changing the composition of the loan portfolio. Prior to 1995, FBA's
lending  strategy had been focused on consumer  lending,  particularly  indirect
automobile  lending.  As of June  30,  1995,  consumer  loans,  net of  unearned
discount,  constituted  80.1% of FBA's  loan  portfolio,  while  commercial  and
financial, commercial real estate and real estate construction loans constituted
17.4% of the portfolio.  However,  in 1995, FBA began  experiencing  substantial
asset quality problems within the indirect automobile loan portfolio,  resulting
in  provisions  for  possible  loan  losses of $5.83  million  in 1995 and $1.25
million  in 1996.  Furthermore,  indirect  automobile  lending  is an  extremely
competitive  market  in which the  interest  yields  available  to  lenders  are
substantially  less than other types of lending and not sufficient to compensate
lenders for losses of that  magnitude.  Consequently,  with the expansion of its
business  development  staff, FBA began building its portfolio of commercial and
financial,  commercial  real  estate and real  estate  construction  loans while
allowing its portfolio of indirect automobile loans to decrease. By December 31,
1999,  commercial  and  financial,   commercial  real  estate  and  real  estate
construction  loans had  increased  to 87.2% of the  portfolio,  while  consumer
loans, net of unearned discount, had decreased to 5.2% of the loan portfolio.
         Although  significant expenses were incurred by FBA in the amalgamation
of newly acquired  entities into its corporate  culture and systems,  and in the
expansion  of its  organizational  capabilities,  the  earnings of the  acquired
entities and the improved net interest  income  resulting from the transition in
the  composition of the loan portfolio have  contributed to improving net income
during 1999 and 1998. For the years ended December 31, 1999 and 1998, net income
was $9.47 million and $4.61 million,  respectively,  compared with $3.53 million
in 1997 and $691,000 in 1996.

Acquisitions

         In enhancing its banking franchise,  FBA places emphasis upon acquiring
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 or  noncontiguous  market  areas.  After  an
acquisition is consummated, FBA expects to enhance the franchise of the acquired
entity by  supplementing  the  marketing  and  business  development  efforts to
broaden the customer bases, strengthening particular segments of the business or
filling  voids in the overall  market  coverage.  In addition,  the  acquisition
program  enables  FBA to  further  leverage  the  operational  support  services
available  to it through  First  Banks and its  affiliates  and to  provide  the
products  and  services   typically   available   only  through  such  a  larger
organization.  FBA has utilized cash, voting stock,  borrowings and the issuance
of additional  securities to meet its growth  objectives  under the  acquisition
program.

<PAGE>

         Although FBA has in the past issued  voting stock as  consideration  in
some acquisitions, the recent acquisitions, including Redwood Bancorp, have been
for cash, and FBA's present policy is to seek cash  transactions.  FBA's ability
to consummate additional  acquisitions will be dependent, in part, on its access
to cash resources with which to fund such transactions,  and the maintainance of
capital  levels  which are  adequate  to  satisfy  regulatory  requirements  and
internal policies.
         During the three years ended  December 31,  1999,  FBA  completed  four
acquisitions.  As demonstrated  below, FBA's acquisitions during the three years
ended December 31, 1999 have  primarily  served to diversify its market areas by
establishing the Company's presence in northern California.  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
           ------                         ----             ------      --------    ----------    --------      ---------

1999

<S>                                   <C>                 <C>            <C>          <C>          <C>             <C>
     Redwood Bancorp
     San Francisco, California        March 4, 1999       $183,900       134,400       34,400      162,900         4
                                                          ========      ========      =======     ========         =

1998

     First Commercial Bancorp, Inc.
     Sacramento, California (1) (2) February 2, 1998      $192,500       118,900       64,400      173,100         6

     Pacific Bay Bank
     San Pablo, California (2)      February 2, 1998        38,300        29,700          232       35,200         1
                                                          --------      --------      -------     --------         -
                                                          $230,800       148,600       64,632      208,300         7
                                                          ========      ========      =======     ========         =

1997

     Surety Bank
     Vallejo, California (2)        December 1, 1997      $ 72,800        54,400       11,800       67,500         2
                                                          ========      ========      =======     ========         =
- ---------------
</TABLE>
(1) First Commercial Bancorp, Inc.  was merged into a wholly owned subsidiary of
    FBA.
(2) First  Commercial  Bancorp,  Inc.'s wholly owned banking  subsidiary,  First
    Commercial  Bank,  Pacific  Bay Bank  and  Surety  Bank  were merged into FB
    California.

         Except for the acquisitions of First Commercial Bancorp, Inc. (FCB) and
its wholly owned  subsidiary,  First  Commercial  Bank (First  Commercial),  and
Surety Bank, these acquisitions were funded by FBA from available cash reserves,
proceeds  from  the  sales  and  maturities  of  available-for-sale   investment
securities,  borrowings  under FBA's $20.0 million  revolving  note payable from
First Banks (Note Payable) and the proceeds of the FACT Preferred Securities.
         As more  fully  discussed  in Note 2 to the  accompanying  consolidated
financial statements, FCB was acquired by FBA in an exchange of FBA common stock
for FCB common stock. The 49% cash portion of the acquisition of Surety Bank was
funded from available  cash. The remaining 51% was acquired  through an exchange
of shares of FBA common stock.
         On February 29, 2000, FBA completed its  acquisition of Lippo Bank, San
Francisco,  California,  in  exchange  for $17.2  million  in cash.  Lippo  Bank
operates  three banking  locations in San  Francisco,  San Jose and Los Angeles,
California.  The  acquisition was funded from available cash of $9.2 million and
an  advance  under  the  Note  Payable  of  $8.0  million.  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 deposits at the  acquisition  date.  Lippo Bank will be merged
into FB California.



<PAGE>


Restatement To Reflect Reorganization

         In  connection  with  FBA's  acquisition  of FCB and its  wholly  owned
subsidiary,  First Commercial,  on February 2, 1998, FBA's financial information
for the period from  August 23,  1995 to  February 2, 1998 has been  restated to
include the ownership  interest of First Banks,  FBA's  majority  owner,  in FCB
consistent  with the  accounting  treatment  applicable to entities under common
control.  First Banks' ownership  interest in FCB was  approximately  96.1% from
August 23, 1995 to May 1996 and 61.5% from June 1996 to  February  2, 1998.  The
remaining  interest in FCB  acquired  by FBA is  reflected  in the  accompanying
consolidated  financial  statements  of FBA as minority  interest for the period
from August 23, 1995 to February 2, 1998.  Accordingly,  Management's Discussion
and  Analysis  of  Financial   Condition  and  Results  of  Operations  and  the
accompanying  consolidated  financial  statements of FBA are presented as if FBA
and FCB had been consolidated for all periods after August 23, 1995.

Financial Condition and Average Balances

         FBA's  average  total assets were $868.9  million,  $690.4  million and
$540.8  million  for  the  years  ended  December  31,  1999,   1998  and  1997,
respectively. The increase of $178.5 million in total average assets for 1999 is
primarily  attributable  to the acquisition of Redwood  Bancorp,  which provided
total assets of $183.9 million.  The increase of $149.6 million in total average
assets for 1998 is primarily  attributable  to the  acquisitions  of Pacific Bay
Bank and Surety Bank,  which  provided  total assets of $38.3  million and $72.8
million,  respectively,  internal  loan  growth  and the  issuance  of the  FACT
Preferred  Securities.  From  the  proceeds  of the  FACT  Preferred  Securities
offering, $26.0 million was invested in short-term  interest-bearing deposits at
December 31, 1998,  which was  subsequently  utilized to fund the acquisition of
Redwood.  Offsetting  this increase and providing an additional  source of funds
for the loan growth was a reduction  in average  investment  securities  of $2.8
million to $132.7 million for December 31, 1998 from $129.9 million for December
31, 1997.
         Loans,  net of  unearned  discount,  averaged  $669.0  million,  $465.5
million and $343.3 million for the years ended December 31, 1999, 1998 and 1997,
respectively. Over the last three years, FBA has continued to focus on expanding
its  commercial  and financial and  commercial  real estate  banking  activities
through  internal  growth  and  acquisition.   As  more  fully  discussed  under
"--General  and Net Interest  Income,"  during the second  quarter of 1995,  FBA
elected  to reduce  the level of  originations  of  indirect  automobile  loans.
Accordingly,  indirect  automobile  loans,  which initially  increased to $159.5
million at June 30, 1995, have  subsequently  decreased to $28.6 million,  $50.3
million and $61.4 million at December 31, 1999, 1998 and 1997, respectively.
         Investment  securities  averaged  $101.6  million,  $132.7  million and
$129.9  million  for  the  years  ended  December  31,  1999,   1998  and  1997,
respectively.  The average balance of investment  securities  decreased by $31.1
million  for the year ended  December  31,  1999.  This  decrease  is  primarily
attributable to the liquidation of investment securities necessary to provide an
additional  source of funds for FBA's loan growth.  The  decrease was  partially
offset by the investment securities obtained in conjunction with the acquisition
of Redwood.  The average  balance of  investment  securities  for 1998  remained
relatively constant with 1997.
         Deposits are the primary funding source for FBA and are acquired from a
broad base of local markets,  including both individual and corporate customers.
Deposits  averaged  $731.5  million,  $585.3  million and $461.3 million for the
years ended December 31, 1999,  1998 and 1997,  respectively.  The increases are
primarily  attributable  to the  acquisitions  completed  during the  respective
periods and the expansion of the deposit product and service offerings available
to FBA's  customer  base. A summary of the  composition of deposits is presented
under "--Deposits."
         During July 1998,  FACT issued 1.84  million  shares of FACT  Preferred
Securities  at $25.00 per share in an  underwritten  public  offering.  FBA made
certain  guarantees and commitments  relating to the FACT Preferred  Securities.
FBA's  proceeds  from the  issuance  of the FACT  Preferred  Securities,  net of
underwriting fees and offering expenses,  were approximately $44.0 million.  The
FACT  Preferred  Securities  have no voting rights except under certain  limited
circumstances.  Distributions  on the  FACT  Preferred  Securities  are  payable
quarterly in arrears on March 31, June 30,  September 30 and December 31 of each
year.  Distributions  payable on the FACT Preferred Securities were $4.0 million
and $1.8 million for the years ended  December 31, 1999 and 1998,  respectively,
and  are  recorded  as  noninterest  expense  in the  accompanying  consolidated
financial statements.  Proceeds from the offering were used to repay outstanding
indebtedness to First Banks under the Note Payable, support possible repurchases
of  common  stock  from time to time and for  general  corporate  purposes.  The
remaining proceeds were temporarily  invested in  interest-bearing  deposits and
were used to fund the acquisition of Redwood completed in March 1999.
         Stockholders'  equity  averaged $69.3 million,  $56.9 million and $39.7
million for the years ended December 31, 1999, 1998 and 1997, respectively.  The
increase for 1999 is primarily  attributable to net income of $9.5 million and a
reduction of the deferred tax  valuation  reserve of $981,000.  The increase was
partially offset by a $2.6 million reduction in accumulated other  comprehensive

<PAGE>

income   resulting   from  the  change  in   unrealized   gains  and  losses  on
available-for-sale  investment  securities,  and  repurchases of $1.3 million of
common stock for treasury  during the year ended December 31, 1999. The increase
for 1998 was  primarily  attributable  to net income,  the  conversion  of $10.0
million of the Note Payable into common  stock,  the issuance of common stock in
connection  with the  acquisitions of Surety Bank and the publicly owned portion
of FCB, and the  conversion of the $6.5 million of  subordinated  debentures and
the  related  accrued but unpaid  interest of $2.4  million.  The  increase  was
partially  offset by  repurchases  of $5.7  million of common stock for treasury
during the year ended December 31, 1998.
         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>

                                                                 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).....   $ 668,970    61,748    9.23%     $ 465,539    45,099  9.69%    $343,329    33,393    9.73%
 Investment securities (3).     101,629     6,310    6.21        132,673     8,103  6.11      129,865     7,870    6.06
 Federal funds sold .......      17,105       860    5.03         19,801     1,078  5.44       22,058     1,196    5.42
 Other.....................         743        37    4.98          2,447       128  5.23        1,019        58    5.69
                              ---------    ------              ---------    ------           --------    ------
     Total interest-
      earning assets.......     788,447    68,955    8.75        620,460    54,408  8.77      496,271    42,517    8.57
                              ---------    ------              ---------    ------           --------    ------
Nonearning assets..........      80,422                           69,946                       44,498
                              ---------                        ---------                     --------
     Total assets..........   $ 868,869                        $ 690,406                     $540,769
                              =========                        =========                     ========

      LIABILITIES AND
    STOCKHOLDERS' EQUITY
    --------------------
Interest-bearing liabilities:
 Interest-bearing demand
    deposits ...............  $  83,069     1,168    1.41%     $  73,689     1,274  1.73%    $ 66,687      1,398   2.10%
 Savings deposits...........    227,773     8,365    3.67        161,362     6,304  3.91      108,430      3,747   3.46
 Time deposits of $100
    or more.................     67,489     3,513    5.21         51,546     2,932  5.69       39,126      2,144   5.48
 Other time deposits........    232,528    11,803    5.08        203,626    11,096  5.45      168,795      9,427   5.59
                              ---------    ------              ---------    ------           --------     ------
     Total interest-
      bearing deposits......    610,859    24,849    4.07        490,223    21,606  4.41      383,038     16,716   4.36

Promissory note payable
   and short-term borrowings.    12,322       682    5.53         19,596     1,603  8.18       26,755      2,439   9.12
                              ---------    ------              ---------    ------           --------     ------
     Total interest-
      bearing liabilities....   623,181    25,531    4.10        509,819    23,209  4.55      409,793     19,155   4.67
                               --------    ------               --------    ------           --------     ------
Noninterest-bearing
 liabilities:
   Demand deposits..........    120,623                           95,095                       78,222
   Other liabilities........     55,718                           28,557                       13,043
                              ---------                        ---------                     --------
     Total liabilities......    799,522                          633,471                      501,058
Stockholders' equity........     69,347                           56,935                       39,711
                              ---------                        ---------                     --------
     Total liabilities
       and stockholders'
       equity...............  $ 868,869                        $ 690,406                     $540,769
                              =========                        =========                     ========
Net interest income.........               43,424                           31,199                       23,362
                                         ========                         ========                      =======
Interest rate spread........                        4.65                            4.22                           3.90
Net interest margin.........                        5.51                            5.03                           4.71
                                                    ====                            ====                           ====
</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>
         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:
                                             ------------------------------------------------------------------
                                               December 31, 1999 compared            December 31, 1998 compared
                                                  to December 31, 1998                  to December 31, 1997
                                             -----------------------------         -------------------------
                                                                      Net                                  Net
                                              Volume      Rate      Change         Volume      Rate      Change
                                              ------      ----      ------         ------      ----      ------
                                                              (dollars expressed in thousands)

Earning assets:
<S>                                         <C>         <C>        <C>            <C>          <C>       <C>
   Loans (1) (2) (3) (4)..................  $ 18,881    (2,232)    16,649         11,843       (137)     11,706
   Investment securities (3)..............    (1,924)      131     (1,793)           169         64         233
   Federal funds sold.....................      (140)      (78)      (218)         (122)          4        (118)
   Other..................................       (85)       (6)       (91)            74         (4)         70
                                            --------   -------    -------         ------     ------      ------
         Total interest income............    16,732    (2,185)    14,547         11,964        (73)     11,891
                                            --------   -------    -------         ------     ------      ------
Interest-bearing liabilities:
   Interest-bearing demand deposits.......       149      (255)      (106)           183       (307)       (124)
   Savings deposits.......................     2,468      (407)     2,061          2,019        538       2,557
   Time deposits of $100 or more..........       845      (264)       581            703         85         788
   Other time deposits....................     1,498      (791)       707          1,883       (214)      1,669
   Promissory note payable and
     short-term borrowings................      (492)     (429)      (921)          (604)      (232)       (836)
                                            --------   -------    -------         ------     ------      ------
         Total interest expense...........     4,468    (2,146)     2,322          4,184       (130)      4,054
                                            --------   -------    -------         ------     ------      ------
         Net interest income..............  $ 12,264       (39)    12,225          7,780         57       7,837
                                            ========   =======    =======         ======     ======      ======
</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 effect of interest rate exchange agreements.

Net Interest Income

         The primary source of FBA's income is net interest income, which is the
difference between the interest earned on its  interest-assets  and the interest
paid on its interest-bearing liabilities. FBA's loan portfolio, which represents
its primary interest-earning asset and source of net interest income, previously
consisted   primarily  of  fixed  rate  indirect   automobile  loans.  In  1995,
recognizing that the  profitability  of its indirect  automobile loan portfolio,
which comprised 74.0% of the loan portfolio as of June 30, 1995, was decreasing,
FBA  commenced  a defined  strategy to  diversify  its loan  portfolio  with the
objective of improving its net interest  income.  As more fully  discussed under
"--Acquisitions" and "--Financial  Condition and Average Balances," the strategy
included enhanced  corporate  business  development  efforts within the existing
franchise of FB Texas,  expansion into northern  California and continued growth
through additional acquisitions.
         For the year ended  December  31, 1999,  net interest  income was $43.4
million,  or 5.51% of  average  interest-earning  assets,  compared  with  $31.2
million,  or 5.03% of average  interest-earning  assets,  and $23.4 million,  or
4.71% 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
acquisitions,  internal loan growth and the  repositioned  loan  portfolio of FB
Texas.  Contributing  further to the improved net interest income was the effect
of the  exchange  of $10.0  million  of the Note  Payable  for  common  stock in
February  1998,  the  repayment  of all  borrowings  outstanding  under the Note
Payable in July 1998 and the conversion of the outstanding debenture,  including
the related accrued interest, in December 1998.
          Although the net interest rate margin improved,  the yield on the loan
portfolio  declined to 9.23% for the year ended  December 31, 1999 in comparison
to 9.69% and 9.73% for the years ended December 31, 1998 and 1997, respectively.
This reduction primarily results from the overall decline in prevailing interest
rates that  occurred  during the latter  part of 1998.  In  addition,  increased
competition  within the market  areas  served by FBA has led to reduced  lending
rates.  The effect of the  reduced  yield on the loan  portfolio  was  partially
mitigated by the  earnings  impact of the interest  rate swap  agreements  and a
reduced rate paid on interest-bearing  liabilities. For the years ended December
31,  1999,  1998 and 1997,  the  aggregate  weighted  rate  paid on the  deposit
portfolio was 4.07%, 4.41% and 4.36%,  respectively,  representing FBA's ongoing
realignment  of the  portfolio,  while the  aggregate  weighted rate paid on the
promissory  note payable and short-term  borrowings was 5.53%,  8.18% and 9.12%,
respectively,  reflecting the exchange and repayment of the Note Payable and the
debenture conversion.


<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.
         FBA  manages  its  interest  rate  risk by:  (1)  maintaining  an Asset
Liability  Committee ("ALCO")  responsible to FBA'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 FBA'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.
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.  FBA'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,  FBA  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,  FBA 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 FBA is  "asset-sensitive,"  FBA'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 FBA, a decline in interest rates
of 100 basis points indicates a projected  pre-tax loss of net income equivalent
to approximately  8.0% of net interest income based on assets and liabilities at
December 31, 1999.
         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>

                                                           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.........   $120,000        614         65,000         667
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate....     75,000         --             --          --
         Interest rate cap agreement...................     10,000         26         10,000         132
                                                          ========       ====         ======         ===
</TABLE>


<PAGE>

         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 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 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).  The  terms  of  these  swap
agreements  provide for FBA to pay quarterly and receive payment  semi-annually.
The amount  receivable  by FBA under  these swap  agreements  was  $805,000  and
$820,000 at December 31, 1999 and 1998, respectively,  and the amount payable by
FBA under these swap  agreements  was $185,000 and $153,000 at December 31, 1999
and 1998, respectively.
         During May 1999,  FBA 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  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 century date change and terminated these agreements
at a cost of $23,000.
         During  September 1999, FBA entered into $55.0 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
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
December 31, 1999 and the amount payable by FBA under these swap  agreements was
$44,000 at December 31, 1999.
         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 ..........................  $  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)
                                                        =========           ====              ====        =======
         December 31, 1998:
             June 11, 2002............................  $  15,000           5.24%             6.00%       $    363
             September 16, 2002.......................     20,000           5.22              5.36              87
             September 18, 2002.......................     30,000           5.23              5.33              92
                                                        ---------                                         --------
                                                        $  65,000           5.23              5.56        $    542
                                                        =========           ====              ====        ========
</TABLE>

         FBA has 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 has a maturity date of May 15, 2000. At December
31, 1999 and 1998,  the  unamortized  costs of this  agreement  were $19,000 and
$130,000, respectively, and were included in other assets. The net amount due to
FBA under this  agreement  was $7,000 and $2,000 at December  31, 1999 and 1998,
respectively.

<PAGE>

         As more  fully  described  in Note 1 to the  accompanying  consolidated
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 consolidated statements of income.
         In addition to the simulation model employed by FBA, 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  FBA'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).......................................  $ 503,043     52,944     77,945     93,592     4,739     732,263
   Investment securities...........................     34,124      2,361     23,308      9,818    22,927      92,538
   Federal funds sold and other....................      8,922         --         --         --        --       8,922
                                                     ---------    -------    -------    -------   -------     -------
     Total interest-earning assets.................    546,089     55,305    101,253    103,410    27,666     833,723
   Effect of interest rate swap agreements.........   (120,000)        --         --    120,000        --          --
                                                     ---------    -------    -------    -------   -------     -------
     Total interest-earning assets after the effect
       of interest rate swap agreements............  $ 426,089     55,305    101,253    223,410    27,666     833,723
                                                     =========    =======    =======    =======   =======     =======
Interest-bearing liabilities:
   Interest-bearing demand accounts................  $  27,698     17,217     11,229      8,234    10,480      74,858
   Money market demand accounts....................    111,054         --         --         --        --     111,054
   Savings accounts................................     22,353     18,408     15,779     22,353    52,596     131,489
   Time deposits...................................     67,279     74,835    140,297     52,066         8     334,485
   Other borrowed funds............................     14,940         --         --         --        --      14,940
                                                     ---------    -------    -------   --------   -------     -------
     Total interest-bearing liabilities............  $ 243,324    110,460    167,305     82,653    63,084     666,826
                                                     =========    =======    =======    =======   =======     =======
Interest-sensitivity gap:
   Periodic........................................  $ 182,765    (55,155)   (66,052)   140,757   (35,418)    166,897
                                                                                                              =======
   Cumulative......................................    182,765    127,610     61,558    202,315   166,897
                                                     =========    =======    =======    =======   =======
Ratio of interest-sensitive assets to
   interest-sensitive liabilities:
     Periodic......................................       1.75       0.50       0.61       2.70      0.44        1.25
                                                                                                              =======
     Cumulative....................................       1.75       1.36       1.12       1.34      1.25
                                                     =========    =======    =======    =======   =======
</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,  FBA's  asset-sensitive  position on a
cumulative  basis through the  twelve-month  time horizon was $61.6 million,  or
6.7% of total assets, and $85.2 million, or 11.8% 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 decrease for
1999 is primarily attributable to the interest rate swap agreements entered into
in June 1998, September 1998 and September 1999.
         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 FBA's assets and liabilities and changes
in interest rates. For this reason,  FBA places greater emphasis on a simulation
model for monitoring its interest rate risk exposure.


<PAGE>

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

         Net  Income.  Net  income  was $9.5  million,  or $1.66  per share on a
diluted basis, for the year ended December 31, 1999,  compared to $4.61 million,
or $0.90 per share on a  diluted  basis,  for  1998.  FBA's  improved  operating
results  reflect the improved  performance  of both FB California  and FB Texas,
increased net income  generated  from the  acquisition  of Redwood and continued
improvement in asset quality,  resulting in a reduced provision for loan losses.
         FB  California  recorded  net income of $6.3 million for the year ended
December 31, 1999,  in comparison to $3.1 million for 1998. FB Texas' net income
increased to $4.0 million in 1999 from $3.6  million for 1998.  These  increases
were primarily a result of improved net interest income. As more fully discussed
under "--Financial  Condition and Average Balances" and "--Net Interest Income,"
net interest  income  increased by $12.2 million to $43.4  million,  or 5.51% of
average  interest-earning  assets,  from  $31.2  million,  or 5.03%  of  average
interest-earnings  assets,  for the  years  ended  December  31,  1999 and 1998,
respectively.
         The  improvement  in net  income  was  partially  offset  by  increased
operating  expenses  which  resulted  primarily  from the  guaranteed  preferred
debenture expense associated with the FACT Preferred Securities,  increased data
processing  fees,  operating  expenses of Redwood  subsequent to the acquisition
date  and   amortization   of  intangibles   associated  with  the  purchase  of
subsidiaries.  As more fully discussed under "--Financial  Condition and Average
Balances" and Note 8 to the accompanying consolidated financial statements,  FBA
issued the FACT Preferred Securities in July 1998.

         Provision  for Possible  Loan Losses.  The  provision for possible loan
losses was $393,000 and $900,000 for the years ended December 31, 1999 and 1998,
respectively.  The  decrease  in the  provision  for  possible  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  possible  loan
losses. Nonperforming assets decreased by $5.4 million to $3.4 million from $8.8
million at December  31,  1999 and 1998,  respectively,  resulting  in a reduced
ratio of  nonperforming  loans to loans from 1.67% at December 31, 1998 to 0.46%
at December 31, 1999. See "--Loans and Allowance for Possible Loan Losses" for a
further discussion of FBA's policies and practices of monitoring and maintaining
the allowance for possible loan losses.
         FBA's  loan loss  experience  further  supported  the  decrease  in the
provision for possible loan losses.  For the year ended  December 31, 1999,  net
loan  recoveries  were $625,000,  in comparison to net loan  charge-offs of $1.1
million  and $1.4  million  for the  years  ended  December  31,  1998 and 1997,
respectively. The overall improvement in FBA'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 acquisitions of Redwood and Pacific Bay Bank
provided $1.5 million and $885,000,  respectively,  in additional  allowance for
possible loan losses at their respective acquisition dates.

         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........................   $  3,264       2,935           329        11.21%
       Other income ......................................      2,157       1,099         1,058        96.27
       Gains on sales of securities, net..................        174         341          (167)      (48.97)
                                                             --------     -------      --------
           Total noninterest income.......................   $  5,595       4,375         1,220        27.89
                                                             ========     =======      ========   ==========
   Noninterest expense:
       Salaries and employee benefits ....................   $ 10,940       8,203         2,737        33.37%
       Occupancy, net of rental income ...................      2,788       2,291           497        21.69
       Furniture and equipment ...........................      1,712       1,708             4         0.23
       Advertising and business development...............        478         616          (138)      (22.40)
       Postage, printing and supplies.....................        818         752            66         8.78
       Data processing fees...............................      3,214       2,042         1,172        57.39
       Legal, examination and professional fees...........      4,576       4,325           251         5.80
       Communications.....................................        620         720          (100)      (13.89)
       (Gain) loss on sales of other real estate,
         net of expenses..................................       (438)         34          (472)   (1,388.24)
       Amortization of intangibles associated with the
         purchase of subsidiaries.........................      1,138         596           542        90.94
       Guaranteed preferred debentures....................      3,966       1,758         2,208       125.60
       Other..............................................      3,018       3,427          (409)      (11.93)
                                                             --------     -------      --------
           Total noninterest expense......................   $ 32,830      26,472         6,358        24.02
                                                             ========     =======      ========   ==========
</TABLE>
<PAGE>


         Noninterest  Income.  Noninterest  income was $5.6 million for the year
ended December 31, 1999,  compared to $4.4 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 $3.3 million for 1999,  from $2.9  million for 1998.  The increase in service
charges  corresponds  to the increase in deposit  balances  provided by internal
growth,  the  acquisitions  of Redwood and  Pacific Bay Bank and the  additional
services  available and utilized by FBA's expanding base of retail and corporate
customers.
         Other  income was $2.2  million  and $1.1  million  for the years ended
December 31, 1999 and 1998, respectively.  The primary component of the increase
consists of $795,000  relating to a recovery on a loan of an acquired  bank that
had been fully  charged-off prior to the date of acquisition.  In addition,  the
income earned on FBA's  investment in bank-owned life insurance,  established in
April 1998, increased to $689,000 from $411,000 for the years ended December 31,
1999 and 1998, respectively.  Finally, FBA's expansion of its brokerage services
further contributed to the overall increase in other income.
         Noninterest  income  for 1999  and  1998  also  included  $174,000  and
$341,000,  respectively, of net gains on sales of securities. The gains resulted
from sales of certain available-for-sale securities to facilitate the funding of
FBA's loan growth.

         Noninterest Expense. Noninterest expense was $32.8 million for the year
ended  December 31, 1999,  compared to $26.5  million for 1998.  The increase is
reflective of: (a) the guaranteed  preferred  debentures expense associated with
the FACT  Preferred  Securities;  (b) the  noninterest  expense of  Redwood  and
Pacific Bay Bank, including certain nonrecurring  expenses associated with those
acquisitions; (c) increased data processing fees primarily attributable to FBA's
Year 2000 Program;  (d) increased  amortization  of  intangibles  related to the
purchase of subsidiaries;  and, (e) FBA'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  and
communications expense, and is consistent with management's continued efforts to
more effectively manage these expenditures.  Specifically, salaries and employee
benefits  increased by $2.7  million to $10.9  million from $8.2 million for the
years  ended  December  31,  1999  and  1998,  respectively.   The  increase  is
attributable to both the  acquisitions of Redwood and Pacific Bay Bank and FBA's
continued commitment to expanding its commercial and retail business development
capabilities  associated  with  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 $3.2 million and $2.0 million for 1999 and 1998,  of which $2.9 million and
$1.9 million were paid to First Services  L.P., an affiliate of First Banks.  As
more  fully  described  in Note 15 to the  accompanying  consolidated  financial
statements,  First Services L.P.  provides data  processing and various  related
services to FBA and the Subsidiary Banks. The increased data processing fees are
attributable  to growth and  technological  advancements  consistent  with FBA's
product and service offerings,  increased expenses attributable to communication
data lines  related to the expansion of the branch  infrastructure  and expenses
associated  with FBA's Year 2000  Program.  As  discussed  under,  "--Year  2000
Compatibility,"  FBA incurred  direct  expenses of $540,000 and $180,000 in 1999
and 1998,  respectively,  with  respect  to the Year 2000  project.  Intangibles
associated  with the  purchase of  subsidiaries  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 Redwood,  which was acquired in March 1999,  and Pacific
Bay Bank and the  minority  shareholders  of FCB,  which were both  acquired  in
February 1998.  Noninterest  expense also includes $4.0 million and $1.8 million
of guaranteed  preferred debenture expense for the years ended December 31, 1999
and 1998, respectively. As more fully discussed under "--Financial Condition and
Average  Balances"  and  Note  8  to  the  accompanying  consolidated  financial
statements, FBA issued FACT Preferred Securities during July 1998.

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

         Net  Income.  Net  income  was $4.61  million,  or $0.90 per share on a
diluted basis,  for the year ended December 31, 1998,  compared to $3.53 million
or $0.86 per share on a diluted basis, for 1997. The improved  operating results
of FBA reflect the improved  performance of both FB California and FB Texas.  FB
California  recorded net income of $3.1 million for the year ended  December 31,
1998, in comparison to $2.7 million for 1997. FB Texas' net income  increased to
$3.6 million  from $3.3 million for the years ended  December 31, 1998 and 1997,
respectively.  These  increases were primarily a result of improved net interest
income. As previously  discussed,  net interest income increased by $7.8 million
to $31.2  million,  or 5.03% of  average  interest-earning  assets,  from  $23.4
million,  or 4.71% of  average  interest-earnings  assets,  for the years  ended
December 31, 1998 and 1997, respectively.

<PAGE>

         Offsetting  the  increase  in net income  for 1998 were the  additional
costs  associated  with Surety Bank's and Pacific Bay Bank's data processing and
back-office  conversions  to  FBA's  systems  and  procedures  completed  during
February  and May 1998,  respectively,  and an after tax charge of  $225,000  in
settlement of certain litigation. In addition, noninterest expense also includes
$1.8 million of guaranteed  preferred  debenture expense for 1998. As more fully
discussed under  "--Financial  Condition and Average Balances" and Note 8 of the
accompanying  consolidated  financial statements,  FBA issued the FACT Preferred
Securities during July 1998.

         Provision  for Possible  Loan Losses.  The  provision for possible loan
losses was $900,000  and $2.0 million for the years ended  December 31, 1998 and
1997, respectively. The provision for possible loan losses for 1998 is primarily
attributable to loan growth,  in contrast to 1997, which was provided to support
the  changing  composition  of the loan  portfolio  from one with a  significant
preponderance in indirect  automobile loans, to one having substantial  portions
of commercial  and  financial,  real estate  construction  and  development  and
commercial  real estate  loans.  See "--Loans and  Allowance  for Possible  Loan
Losses" for a further  discussion of FBA's  policies and practices of monitoring
and maintaining the allowance for possible loan losses.
         Supporting  the decrease in the  provision  for possible loan losses is
the reduction in net loan charge-offs to $1.1 million for 1998, compared to $1.4
million  for  1997.  In  addition,  the net  loan  charge-offs  in 1998  related
primarily to the loan portfolio  obtained through the acquisition of Pacific Bay
Bank.  The related  acquired  allowance for possible loan losses for Pacific Bay
Bank was $885,000 at the acquisition date.

         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........................   $  2,935       2,239           696        31.09%
       Other income ......................................      1,099         972           127        13.07
       Gains on sales of securities, net..................        341          76           265       348.68
                                                             --------     -------       -------
           Total noninterest income.......................   $  4,375       3,287         1,088        33.10
                                                             ========     =======       =======      =======

   Noninterest expense:
       Salaries and employee benefits ....................   $  8,203       6,226         1,977        31.75%
       Occupancy, net of rental income ...................      2,291       2,166           125         5.77
       Furniture and equipment ...........................      1,708       1,149           559        48.65
       Advertising and business development...............        616         234           382       163.25
       Postage, printing and supplies.....................        752         496           256        51.61
       Data processing fees...............................      2,042       1,084           958        88.38
       Legal, examination and professional fees...........      4,325       3,241         1,084        33.45
       Communications.....................................        720         673            47         6.98
       (Gain) loss on sales of other real estate,
         net of expenses..................................         34        (350)          384      (109.71)
       Amortization of intangibles associated with the
         purchase of subsidiaries.........................        596         220           376       170.91
       Guaranteed preferred debenture.....................      1,758          --         1,758          --
       Other..............................................      3,427       2,538           889        35.03
                                                             --------     -------       -------
           Total noninterest expense......................   $ 26,472      17,677         8,795        49.75
                                                             ========     =======       =======      =======
</TABLE>

         Noninterest  Income.  Noninterest  income,  which consists primarily of
service  charges on deposit  accounts and customer  service  fees,  totaled $4.4
million  and $3.3  million  for the  years  ended  December  31,  1998 and 1997,
respectively.
         Service charges on deposit accounts and customer service fees increased
to $2.9 million for 1998,  from $2.2 million for 1997. The increase is primarily
attributable  to the  acquisitions  of Surety Bank and Pacific Bay Bank, and the
increase of commercial and retail banking  services  utilized by FBA's expanding
base of retail and corporate customers.
         Other income was $1.1 million and $972,000 for the years ended December
31, 1998 and 1997,  respectively.  The  increase is  primarily  attributable  to
income earned on FBA's  investment in BOLI. The BOLI income totaled $411,000 for
the period from the time of investment, April 1998, through December 31, 1998.
         Noninterest  income  for 1998 also  includes  $341,000  of net gains on
sales  of   securities.   The  gains   resulted   from  the  sales  of   certain
available-for-sale securities to provide funds for FBA's loan growth.
<PAGE>

         Noninterest Expense. Noninterest expense was $26.5 million for the year
ended  December 31, 1998,  compared to $17.7  million for 1997.  The increase is
attributable  to the  noninterest  expense of Surety  Bank and Pacific Bay Bank,
nonrecurring  expenses  associated  with  those  acquisitions,   the  additional
noninterest expense attributable to FBA's expansion of its corporate lending and
retail banking functions and the issuance of the FACT Preferred Securities.
         Specifically,  salaries and employee benefits increased by $2.0 million
to $8.2  million  from $6.2  million for the years ended  December  31, 1998 and
1997,  respectively.  The increase is attributable  to both the  acquisitions of
Surety Bank and  Pacific  Bay Bank and the  expansion  of FBA's  commercial  and
retail business development staff and related support personnel.
         Contrary to the overall increase in noninterest  expense resulting from
the  aforementioned  acquisitions  was occupancy,  net of rental  income,  which
remained  relatively  constant at $2.3  million  and $2.2  million for the years
ended  December  31,  1998 and 1997,  respectively.  Offsetting  the cost of the
additional facilities provided by acquisitions was additional rental income from
increased  subleasing of excess space within FBA's banking premises,  relocation
of  certain   California   branches  and  reductions  in  expenses   related  to
centralization of recently acquired entities' functions into FBA's systems.
         Advertising and business development  increased by $382,000 to $616,000
from  $234,000  for 1998 and  1997,  respectively.  The  additional  costs  were
incurred to facilitate the further  development of FBA's franchise and expanding
base of products and services.
         Legal, examination and professional fees increased to $4.3 million from
$3.2 million for 1998 and 1997, respectively. As more fully described in Note 15
to the accompanying  consolidated financial statements,  legal,  examination and
professional  fees  include  various  fees since FBA  utilizes  First  Banks and
certain  of its  affiliates  in  providing  selected  services  to FBA  and  the
Subsidiary  Banks.  FBA'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.
         Data  processing  fees were $2.0  million and $1.1 million for 1998 and
1997,  of which $1.9 million and $722,000 was paid to First  Services  L.P.,  an
affiliate of First Banks. As more fully described in Note 15 to the accompanying
consolidated financial statements,  First Services L.P. provides data processing
and various related  services to FBA and the Subsidiary  Banks.  The increase in
data  processing  fees  is  attributable  to the  overall  growth  of  FBA,  the
enhancement of systems to support  existing and  developing  product and service
offerings and the additional  costs  associated  with the Year 2000 project.  As
discussed under,  "--Year 2000  Compatibility,"  FBA incurred direct expenses of
$180,000 in 1998 with respect to the Year 2000 project.
         Intangibles  associated with the purchase of subsidiaries are amortized
to expense on a straight-line  basis over  approximately  15 years. The increase
for 1998 is attributable  to the  amortization of the cost in excess of the fair
value of the net assets acquired of Surety Bank,  which was acquired in December
1997,  Pacific Bay Bank and the minority  shareholders  of FCB,  which were both
acquired in February 1998.
         Noninterest expense also includes $1.8 million of guaranteed  preferred
debenture expense for 1998. As more fully discussed under "--Financial Condition
and Average  Balances"  and Note 8 to the  accompanying  consolidated  financial
statements, FBA issued the FACT Preferred Securities in July 1998.
         Other  noninterest  expense  for 1998  includes  a  $350,000  charge in
settlement of certain litigation.

Investment Securities

         FBA classifies the securities  within its investment  portfolio as held
to  maturity  or  available  for sale.  FBA does not  engage in the  trading  of
investment  securities.  As  more  fully  described  in  Notes  1 and  3 to  the
accompanying  consolidated  financial statements of FBA, the investment security
portfolio consists primarily of securities designated as available for sale. The
investment security portfolio was $92.5 million at December 31, 1999 compared to
$117.0 million and $148.2  million at December 31, 1998 and 1997,  respectively.
See, "--Financial  Condition and Average Balances" for further discussion of the
investment security portfolio.

Loans and Allowance for Possible 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
89.5%, 82.9% and 78.5% of total interest income for the years ended December 31,
1999, 1998 and 1997, respectively.  Loans, net of unearned discount, represented
79.5% of total assets as of December 31, 1999, compared to 71.7% and 67.0% as of
December 31, 1998 and 1997,  respectively.  At December 31, 1999 and 1998, total
loans,  net of  unearned  discount,  were  $732.3  million  and $516.4  million,
increases of $300.8 million and $84.9 million, respectively, from $431.5 million
at  December  31,  1997.  FBA views the  quality,  yield and  growth of the loan
portfolio to be instrumental elements in its growth and profitability.

<PAGE>

          The increases in loans from 1997 to 1999 are attributable to the loans
provided by the  acquisitions of Redwood,  Pacific Bay Bank and Surety Bank, and
the  growth of the  commercial  and  financial,  real  estate  construction  and
development and real estate mortgage loan  portfolios,  partially  offset by the
decrease in the consumer and installment portfolio, which is primarily comprised
of indirect automobile loans.
         The following  table  summarizes  the changes in the loan portfolio for
the periods indicated:
<TABLE>
<CAPTION>

                                                                                      Increase (decrease)
                                                                            ------------------------------------
                                                                               For the years ended December 31,
                                                                            ------------------------------------
                                                                            1999            1998            1997
                                                                            ----            ----            ----
                                                                               (dollars expressed in thousands)
     Loans provided by acquisition:
<S>                                                                      <C>               <C>             <C>
         Redwood.......................................................  $  134,400            --               --
         Pacific Bay Bank..............................................          --        29,700               --
         Surety Bank...................................................          --            --           54,400
     Internal loan volume increase (decrease):
         Commercial lending............................................     119,200        86,400           71,200
         Indirect automobile lending...................................     (21,800)      (14,400)         (28,600)
         Other.........................................................     (15,900)      (16,800)          (1,900)
                                                                         ----------       -------          -------
              Total increase in loans,
                net of unearned discount...............................  $  215,900        84,900           95,100
                                                                         ==========       =======          =======
     (Decrease) increase in potential problem loans (1)...............   $   (3,000)        1,600           (7,300)
                                                                         ==========       =======          =======
</TABLE>
- --------------
(1) Potential  problem  loans  include indirect automobile loans 60 days or more
    past  due,  loans  on   nonaccrual  status  and  other loans  identified  by
    management as having potential credit problems.

         FBA's lending strategy stresses quality,  growth and diversification by
collateral, geography and industry. A common credit underwriting structure is in
place  throughout  FBA. 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 FBA's branch banking network.
         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.  Loans held for sale are  generally
fixed and  adjustable  rate  residential  loans  pending  sale in the  secondary
mortgage market in the form of a mortgage-backed security, or to various private
third-party investors.
         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>
                                                                             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........   $216,780   29.6%     $140,151   27.1%   $109,763  25.8%   $ 80,781   24.0%    $ 48,807   18.3%
Real estate construction
   and development..............    204,832   28.0       161,696   31.3      93,454  22.0      58,045   17.3       30,142   11.3
Real estate mortgage............    272,700   37.2       155,443   30.1     149,951  35.2      93,864   27.9       45,530   17.1
Consumer and installment,
   net of unearned discount.....     37,951    5.2        59,113   11.5      72,579  17.0     103,681   30.8      142,109   53.3
                                   --------  -----      --------  -----    --------  ----    --------  -----     --------  -----
      Total loans, excluding
        loans held for sale.....    732,263  100.0%      516,403  100.0%    425,747 100.0%    336,371  100.0%     266,588  100.0%
                                             =====                =====             =====              =====               =====
Loans held for sale.............         --                   --              5,708                --                  --
                                   --------              -------           --------          --------            --------
      Total loans...............   $732,263             $516,403           $431,455          $336,371            $266,588
                                   ========             ========           ========          ========            ========
</TABLE>
<PAGE>
         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................. $ 179,905       29,574      6,866         435         --      216,780
Real estate construction
  and development........................   198,657           67      5,577         194        337      204,832
Real estate mortgage.....................   148,658       17,370     28,173      17,027     61,472      272,700
Consumer and installment,
  net of unearned discount...............     8,353       25,887        348       3,363         --       37,951
                                          ---------      -------    -------     -------    -------     --------
     Total loans......................... $ 535,573       72,898     40,964      21,019     61,809      732,263
                                          =========      =======    =======     =======    =======     ========
<PAGE>


</TABLE>
         The following  table is a summary of loan loss  experience for the five
years ended December 31, 1999:
<TABLE>
<CAPTION>
                                                                           December 31,
                                                  -------------------------------------------------------------
                                                  1999          1998           1997          1996          1995
                                                  ----          ----           ----          ----          ----
                                                                (dollars expressed in thousands)

<S>                                             <C>             <C>           <C>           <C>            <C>
Balance at beginning of year...............     $12,127         11,407        10,744        10,616         2,756
Acquired allowances for possible
   loan losses.............................       1,466            885            30         2,338         4,797
                                                -------       --------       -------        ------       -------
                                                 13,593         12,292        10,774        12,954         7,553
                                                -------       --------       -------        ------       -------

Loans charged off:
   Commercial and financial................        (337)        (1,464)         (966)       (2,286)           --
   Real estate construction
       and development.....................        (228)            --           (15)         (164)           (2)
   Real estate mortgage....................        (365)        (1,031)         (244)         (786)         (153)
   Consumer and installment................        (482)        (1,040)       (2,430)       (3,818)       (4,018)
                                                -------       --------       -------        ------       -------
       Total loans charged-off.............      (1,412)        (3,535)       (3,655)       (7,054)       (4,173)
                                                -------       --------       -------        ------       -------

Recoveries of loans previously charged off:
   Commercial and financial................         963          1,314           926         1,271           223
   Real estate construction
       and development.....................         139            219            68            15             1
   Real estate mortgage....................         206            213           195           109            36
   Consumer and installment................         729            724         1,099         1,044           560
                                                -------       --------       -------        ------       -------
       Total recoveries of loans previously
         charged off.......................       2,037          2,470         2,288         2,439           820
                                                -------       --------       -------        ------       -------
       Net loan recoveries (charge-offs)...         625         (1,065)       (1,367)       (4,615)       (3,353)
                                                -------       --------       -------        ------       -------
Provision for possible loan losses.........         393            900         2,000         2,405         6,416
                                                -------       --------       -------        ------       -------
Balance at end of year.....................     $14,611         12,127        11,407        10,744        10,616
                                                =======       ========       =======        ======       =======

Loans outstanding:
   Average.................................    $668,970        465,539       343,329       273,063       230,451
   End of period...........................     732,263        516,403       431,455       336,371       266,588
   Ratio of allowance for possible
     loan losses to loans outstanding:
       Average.............................        2.18%          2.60%         3.32%         3.93%         4.61%
       End of period.......................        2.00           2.35          2.64          3.19          3.98
Ratio of net loan recoveries (charge-offs)
   to average loans outstanding............        0.09          (0.23)        (0.40)        (1.69)        (1.45)
                                                =======       ========       =======        ======       =======

Allocation of allowance for possible
  loan losses at end of period:
   Commercial and financial................     $ 4,397          3,368         2,552         3,417         2,534
   Real estate construction and development       3,570          3,813         1,680         1,320         1,835
   Real estate mortgage....................       3,693          2,039         3,536         3,645         2,210
   Consumer and installment................         936          1,077         1,539         2,362         4,037
   Unallocated.............................       2,015          1,830         2,100            --            --
                                                -------       --------       -------        ------       -------
       Total ..............................     $14,611         12,127        11,407        10,744        10,616
                                                =======       ========       =======        ======       =======

Percent of categories to loans,
  net of unearned discount:
   Commercial and financial................        29.6%          27.1%         25.4%         24.0%         18.3%
   Real estate construction and development        28.0           31.3          21.7          17.3          11.3
   Real estate mortgage....................        37.2           30.1          34.8          27.9          17.1
   Consumer and installment................         5.2           11.5          16.8          30.8          53.3
   Loans held for sale.....................          --             --           1.3            --            --
                                                -------       --------       -------        ------       -------
       Total...............................       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>

                                                                          December 31,
                                                    -----------------------------------------------------------
                                                    1999           1998       1997           1996          1995
                                                    ----           ----       ----           ----          ----
                                                                (dollars expressed in thousands)

<S>                                               <C>              <C>         <C>           <C>           <C>
   Nonperforming loans.........................   $   3,337        8,632       2,846         2,959         5,075
   Other real estate, net......................          60          161         601           977         2,393
                                                  ---------    ---------   ---------     ---------      --------
         Total nonperforming assets............   $   3,397        8,793       3,447         3,936         7,468
                                                  =========    =========   =========     =========      ========

   Loans, net of unearned discount.............   $ 732,263      516,403     431,455       336,371       266,588
                                                  =========    =========   =========     =========      ========

   Loans past due:
      Over 30 days to 90 days..................   $   2,696        6,269       7,866         7,302         9,664
      Over 90 days and still accruing..........       2,944          306       1,158           615         2,766
                                                  ---------    ---------   ---------     ---------      --------
         Total past-due loans..................   $   5,640        6,575       9,024         7,917        12,430
                                                  =========    =========   =========     =========      ========

   Allowance for possible loan losses
      to loans.................................        2.00%        2.35%       2.64%         3.19%         3.98%
   Nonperforming loans to loans................        0.46         1.67        0.66          0.88          1.90
   Allowance for possible loan losses
      to nonperforming loans...................      437.85       140.49      400.81        363.10        209.18
   Nonperforming assets to loans
      and other real estate....................        0.46         1.70        0.80          1.17          2.78
                                                  =========    =========   =========     =========      ========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
certain restructured loans, were $3.3 million at December 31, 1999 in comparison
to $8.6  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 and the indirect consumer installment portfolio.  The increase
in  nonperforming  loans at December 31, 1998 was primarily  attributable to the
loans  obtained  through  the  acquisition  of Pacific  Bay Bank and the overall
growth of FBA's loan portfolio, principally within the commercial and financial,
real estate construction and development and commercial real estate portfolios.
         As of December 31, 1999, 1998 and 1997, $4.0 million,  $1.7 million and
$5.9  million,  respectively,  of loans not  included  in the table  above  were
identified by management as having  potential credit problems which raised doubt
as to the ability of the  borrowers  to comply with the present  loan  repayment
terms.  These loans totaled $13.0 million and $17.1 million at December 31, 1996
and 1995, respectively.
         FBA'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 FBA'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  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 coupled
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

<PAGE>

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 possible 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 possible 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, the
allowance for possible loan losses is adjusted.  Such  adjustments are reflected
in the consolidated statements of income.
         FBA does  not  engage  in  lending  in  foreign  countries  or based on
activities  in  foreign   countries.   Additionally,   FBA  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
consolidated  financial  statements.  FBA  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 the  Subsidiary  Banks.
FBA's deposits consist  principally of core deposits from its Subsidiary  Banks'
local market areas,  including  both  individual  and corporate  customers.  The
following table sets forth the distribution of FBA's average deposit accounts at
the dates indicated and the weighted  average interest rates on each category of
deposit:
<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>           <C>      <C>
Noninterest-bearing demand......   $120,623    16.49%     --% $  95,095   16.25%     --% $  78,222     16.96%     --%
Interest-bearing demand.........     83,069    11.36    1.41     73,689   12.59    1.73     66,687     14.46    2.10
Savings.........................    227,773    31.14    3.67    161,362   27.57    3.91    108,430     23.51    3.46
Time deposits of $100 or more...     67,489     9.23    5.21     51,546    8.81    5.69     39,126      8.48    5.48
Other time......................    232,528    31.78    5.08    203,626   34.78    5.45    168,795     36.59    5.59
                                   --------  -------   =====  ---------  ------    ====  ---------   -------    ====
   Total average deposits.......   $731,482   100.00%         $ 585,318  100.00%         $ 461,260    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

         In  December  1997,  FBA  issued  264,622  shares  of  common  stock in
connection  with its  acquisition  of Surety  Bank,  resulting in an increase in
stockholders'  equity of $4.8 million. The increase represents the fair value of
the net assets exchanged for FBA common stock, as determined by the market value
of FBA common stock at the execution date of the agreement.
         In February 1998,  FBA completed its  acquisition of FCB. As more fully
described under "--Acquisitions" and in Note 2 to the accompanying  consolidated
financial   statements,   in  connection  with  the   acquisition,   FBA  issued
approximately  1,555,728  shares of common stock, of which 1,266,176 shares were
issued to First Banks, resulting in an increase to stockholders' equity of $13.0
million.  The  consolidated  statements of changes in  stockholders'  equity and
comprehensive  income  reflect the accounts of FBA as if the common stock issued
to acquire First Banks'  interest in FCB had been  outstanding  since August 23,
1995.
         In December 1998,  First Banks  exercised its right to acquire  629,557
shares of FBA common stock by converting an  outstanding  convertible  debenture
and the related  accrued but unpaid  interest of $6.5 million and $2.3  million,
respectively.  As more fully discussed under "--Acquisitions" and in Notes 2 and
7 to the  accompanying  consolidated  financial  statements,  in connection with
FBA's  acquisition  of FCB,  FBA issued to First Banks a  convertible  debenture
totaling  $6.5  million and assumed the related  accrued but unpaid  interest of
$2.4 million  associated  with similar  outstanding  debentures  of FCB owned by
First Banks. This transaction resulted in an increase in stockholders' equity of
$8.7 million.
         The  Board  of  Directors  has  authorized  the  purchase  of  up  to a
cumulative  total of 816,906  shares of common  stock for  treasury  during 1995

<PAGE>

through 1999. At December 31, 1999 and 1998, the aggregate  shares purchased for
treasury  were 724,396 and 651,867,  at an aggregate  cost of $11.4  million and
$10.1  million,  respectively.  In addition,  at December  31,  1999,  FBA could
purchase   approximately   90,000   additional   shares   under   the   existing
authorization.
         As more fully  discussed  in Note 18 to the  accompanying  consolidated
financial statements,  management believes as of December 31, 1999 and 1998, FBA
and the Subsidiary Banks each were "well  capitalized" as defined by the Federal
Deposit Insurance Corporation Improvement Act of 1991.
         As more  fully  discussed  under  "--Financial  Condition  and  Average
Balances" and Note 18 to the accompanying  consolidated financial statements, in
July 1998,  FBA formed  FACT for the  purpose of issuing  $46.0  million of FACT
Preferred Securities. FBA received the proceeds, issued a subordinated debenture
to FACT  and  made  certain  guarantees  and  commitments  relating  to the FACT
Preferred  Securities.  For regulatory  reporting  purposes,  the FACT Preferred
Securities are eligible for inclusion in FBA's Tier 1 capital.

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  obligations and 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  and borrowings  from the Federal Home Loan Banks.  The
aggregate  funds  acquired from these more volatile  sources were $109.9 million
and $56.3 million at December 31, 1999 and 1998,  respectively.  The increase in
such  funds  for  1999  is  primarily  attributable  to  an  82.2%  increase  in
certificates of deposit in denominations of $100,000 or more which were acquired
in conjunction with the Redwood acquisition.
         The following table presents the maturity  structure of volatile funds,
which  consists  of  certificates  of  deposit  of  $100,000  or more and  other
short-term borrowings, at December 31, 1999:

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

      3 months or less..................        $  37,648
      Over 3 through 6 months...........           24,620
      Over 6 through 12 months..........           37,010
      Over 12 months....................           10,629
                                                ---------
        Total...........................        $ 109,907
                                                =========

         In addition to these more volatile sources of funds, FBA has previously
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, support the possible repurchases of common stock from time to time
and for other  corporate  purposes.  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 are due and payable on October 31, 2001.  There were no amounts
outstanding  under the Note Payable at December  31, 1999 and 1998.  At December
31, 1997,  $14.9 million was outstanding  under the Note Payable.  In connection
with FBA's  acquisition  of FCB,  $10.0 million of the  outstanding  balance was
exchanged for 804,000 shares of FBA common stock, and the remaining  balance was
repaid  in full  from the  proceeds  from  the  issuance  of the FACT  Preferred
Securities.
         Furthermore,  in 1999, FB Texas and FB California established borrowing
relationships with the Federal Reserve Bank 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
December  31,  1999,  FBA's  borrowing   capacity  under  these  agreements  was
approximately  $255.4  million.  In addition,  the Subsidiary  Banks'  borrowing
capacity  through  their  relationships  with the  Federal  Home Loan  Banks was
approximately $35.3 million at December 31, 1999.
         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 FBA's operating
and debt service requirements,  both on a short-term and long-term basis, and to
pay the distributions on the FACT Preferred Securities.

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.

<PAGE>

         As more fully  discussed  in Note 15 to the  accompanying  consolidated
financial  statements,  data  processing  services  are provided to FBA by First
Services,  L.P. under the terms of data  processing  agreements.  To address the
Year 2000 issue, FBA, 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.
         FBA'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,  FBA 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,  FBA did not invoke any  remediation
contingency efforts.
         FBA,  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
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  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 FBA  under the terms of  certain  data  processing  and  management  services
agreements.  See Note 15 to the accompanying  consolidated  financial statements
for a further discussion of transactions with related parties.
         FBA  successfully  completed  all  phases  of the  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,  as previously discussed,
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  $540,000  and  $180,000  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.  FBA is  currently
evaluating the requirements of SFAS 133, as amended,  to determine its potential
impact on the consolidated financial statements.



<PAGE>


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,  FBA believes this is generally  manageable
through its asset-liability management program.


<PAGE>



                            FIRST BANKS AMERICA, INC.

                 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..........................................  $   14,795      17,441        18,028        18,691
     Interest expense.........................................       5,502       6,506         6,640         6,883
                                                                ----------    --------       -------      --------
              Net interest income.............................       9,293      10,935        11,388        11,808
     Provision for possible loan losses.......................          90         123            90            90
                                                                ----------    --------       -------      --------
              Net interest income after provision
                for possible loan losses......................       9,203      10,812        11,298        11,718
                                                                ----------    --------       -------      --------
     Noninterest income:
        Gains on sales of securities..........................          86          88            --            --
        Other.................................................       1,069       1,416         1,169         1,767
                                                                ----------    --------       -------      --------
              Total noninterest income........................       1,155       1,504         1,169         1,767
                                                                ----------    --------       -------      --------
     Noninterest expense......................................       7,506       8,683         8,379         8,262
                                                                ----------    --------       -------      --------
              Income before income tax expense................       2,852       3,633         4,088         5,223
     Income tax expense.......................................       1,221       1,574         1,699         1,832
                                                                ----------    --------       -------      --------
              Net income......................................  $    1,631       2,059         2,389         3,391
                                                                ==========    ========       =======      ========
     Earnings per common share:
        Basic.................................................  $     0.29        0.36          0.42          0.60
        Diluted...............................................        0.28        0.36          0.42          0.60
                                                                ==========    ========       =======      ========



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

     Interest income..........................................  $  12,996       13,401        14,247        13,764
     Interest expense.........................................      5,899        6,035         5,752         5,523
                                                                ---------    ---------       -------      --------
              Net interest income.............................      7,097        7,366         8,495         8,241
     Provision for possible loan losses.......................        300          200           225           175
                                                                ---------    ---------       -------      --------
              Net interest income after provision
                for possible loan losses......................      6,797        7,166         8,270         8,066
                                                                ---------    ---------       -------      --------
     Noninterest income:
        Gains on sales of securities..........................         92            9           240            --
        Other.................................................      1,058          870         1,067         1,039
                                                                ---------    ---------       -------      --------
              Total noninterest income........................      1,150          879         1,307         1,039
                                                                ---------    ---------       -------      --------
     Noninterest expense......................................      6,057        6,341         6,932         7,142
                                                                ---------    ---------       -------      --------
              Income before income tax expense................      1,890        1,704         2,645         1,963
     Income tax expense.......................................        790          683         1,125           994
                                                                ---------    ---------       -------      --------
              Net income......................................  $   1,100        1,021         1,520           969
                                                                =========    =========       =======      ========
     Earnings per common share:
        Basic.................................................  $    0.22         0.20          0.30          0.18
        Diluted...............................................       0.22         0.20          0.30          0.18
                                                                =========    =========       =======      ========

</TABLE>



<PAGE>



                            FIRST BANKS AMERICA, INC.

                          INDEPENDENT AUDITORS' REPORT







The Board of Directors and Stockholders
First Banks America, Inc.:

         We have audited the accompanying  consolidated  balance sheets of First
Banks America,  Inc. and subsidiaries  (the Company) as of December 31, 1999 and
1998,   and  the  related   consolidated   statements  of  income,   changes  in
stockholders'  equity and comprehensive  income,  and cash flows for each of the
years in the  three-year  period ended  December 31,  1999.  These  consolidated
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
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 audits provide a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects,  the financial position of First Banks
America, Inc. and subsidiaries as of December 31, 1999 and 1998, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1999 in conformity with generally accepted  accounting
principles.


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



St. Louis, Missouri
March 15, 2000


<PAGE>



                            FIRST BANKS AMERICA, INC.

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

<TABLE>
<CAPTION>


                                                                                               December 31,
                                                                                             -----------------
                                                                                             1999         1998
                                                                                             ----         ----

                                      ASSETS
                                      ------

Cash and cash equivalents:
<S>                                                                                      <C>              <C>
    Cash and due from banks............................................................  $   35,644       34,312
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less.........................................         122        1,001
    Federal funds sold.................................................................       8,800       11,000
                                                                                         ----------    ---------
         Total cash and cash equivalents...............................................      44,566       46,313
                                                                                         ----------    ---------

Investment securities:
    Available for sale, at fair value..................................................      90,658      114,937
    Held to maturity, at amortized cost (fair value of $1,757 and $2,013 at
       December 31, 1999 and 1998, respectively).......................................       1,880        2,026
                                                                                         ----------    ---------
         Total investment securities...................................................      92,538      116,963
                                                                                         ----------    ---------
Loans:
    Commercial and financial...........................................................     216,780      140,151
    Real estate construction and development...........................................     204,832      161,696
    Real estate mortgage...............................................................     272,700      155,443
    Consumer and installment...........................................................      40,514       61,907
                                                                                         ----------    ---------
         Total loans...................................................................     734,826      519,197
    Unearned discount..................................................................      (2,563)      (2,794)
    Allowance for possible loan losses.................................................     (14,611)     (12,127)
                                                                                         ----------    ---------
         Net loans.....................................................................     717,652      504,276
                                                                                         ----------    ---------

Bank premises and equipment, net of accumulated depreciation...........................      13,261       11,542
Intangibles associated with the purchase of subsidiaries...............................      16,579        8,405
Accrued interest receivable............................................................       6,244        4,443
Other real estate .....................................................................          60          161
Deferred tax assets....................................................................      11,125       12,121
Other assets...........................................................................      18,682       15,773
                                                                                         ----------    ---------
         Total assets..................................................................  $  920,707      719,997
                                                                                         ==========    =========

</TABLE>

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

<PAGE>



                            FIRST BANKS AMERICA, INC.

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


<TABLE>
<CAPTION>

                                                                                               December 31,
                                                                                            ------------------
                                                                                            1999          1998
                                                                                            ----          ----

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

Deposits:
    Demand:
<S>                                                                                      <C>             <C>
      Non-interest-bearing ............................................................  $  128,137      105,949
      Interest-bearing.................................................................      74,858       72,662
    Savings............................................................................     242,543      179,152
    Time deposits:
      Time deposits of $100 or more....................................................      94,967       52,132
      Other time deposits..............................................................     239,518      189,252
                                                                                         ----------    ---------
         Total deposits................................................................     780,023      599,147

Short-term borrowings..................................................................      14,940        4,141
Accrued interest payable...............................................................       1,989          538
Deferred tax liabilities...............................................................       2,043        1,722
Accrued expenses and other liabilities.................................................       4,995        4,449
                                                                                         ----------    ---------
         Total liabilities.............................................................     803,990      609,997
                                                                                         ----------    ---------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures..............................................      44,218       44,155
                                                                                         ----------    ---------

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

Common stock:
    Common stock,  $0.15 par value;  6,666,666 shares
      authorized at December 31, 1999 and 1998;
      3,874,697 shares and 3,872,697 shares issued
      at December 31, 1999 and 1998, respectively......................................         581          581
    Class B common stock, $0.15 par value; 4,000,000
      shares authorized; 2,500,000 shares issued and
      outstanding at December 31, 1999 and 1998........................................         375          375
Capital surplus........................................................................      69,760       68,743
Retained earnings since elimination of accumulated deficit
    of $259,117 effective December 31, 1994............................................      15,163        5,693
Common treasury stock, at cost; 724,396 shares and 651,867
    shares at December 31, 1999 and 1998, respectively.................................     (11,369)     (10,088)
Accumulated other comprehensive income (loss)..........................................      (2,011)         541
                                                                                         ----------    ---------
         Total stockholders' equity....................................................      72,499       65,845
                                                                                         ----------    ---------
         Total liabilities and stockholders' equity....................................  $  920,707      719,997
                                                                                         ==========    =========

</TABLE>


<PAGE>


                            FIRST BANKS AMERICA, INC.

                        CONSOLIDATED STATEMENTS OF INCOME
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                       Years ended December 31,
                                                                                  -----------------------------
                                                                                    1999         1998        1997
                                                                                    ----         ----        ----

Interest income:
<S>                                                                               <C>            <C>         <C>
    Interest and fees on loans..................................................  $ 61,748       45,099      33,393
    Investment securities.......................................................     6,310        8,103       7,870
    Federal funds sold and other................................................       897        1,206       1,254
                                                                                  --------    ---------   ---------
         Total interest income..................................................    68,955       54,408      42,517
                                                                                  --------    ---------   ---------
Interest expense:
    Deposits:
      Interest-bearing demand...................................................     1,168        1,274       1,398
      Savings...................................................................     8,365        6,304       3,747
      Time deposits of $100 or more.............................................     3,513        2,932       2,144
      Other time deposits.......................................................    11,803       11,096       9,427
    Promissory note payable and short-term borrowings...........................       682        1,603       2,439
                                                                                  --------    ---------   ---------
         Total interest expense.................................................    25,531       23,209      19,155
                                                                                  --------    ---------   ---------
         Net interest income....................................................    43,424       31,199      23,362
Provision for possible loan losses..............................................       393          900       2,000
                                                                                  --------    ---------   ---------
         Net interest income after provision
           for possible loan losses.............................................    43,031       30,299      21,362
                                                                                  --------    ---------   ---------
Noninterest income:
    Service charges on deposit accounts and customer service fees...............     3,264        2,935       2,239
    Gains on sales of securities, net...........................................       174          341          76
    Other income................................................................     2,157        1,099         972
                                                                                  --------    ---------   ---------
         Total noninterest income...............................................     5,595        4,375       3,287
                                                                                  --------    ---------   ---------
Noninterest expense:
    Salaries and employee benefits..............................................    10,940        8,203       6,226
    Occupancy, net of rental income.............................................     2,788        2,291       2,166
    Furniture and equipment.....................................................     1,712        1,708       1,149
    Advertising and business development........................................       478          616         234
    Postage, printing and supplies..............................................       818          752         496
    Data processing fees........................................................     3,214        2,042       1,084
    Legal, examination and professional fees....................................     4,576        4,325       3,241
    Communications..............................................................       620          720         673
    (Gain) loss on sales of other real estate, net of expenses..................      (438)          34        (350)
    Amortization of intangibles associated with the purchase of subsidiaries....     1,138          596         220
    Guaranteed preferred debentures.............................................     3,966        1,758          --
    Other.......................................................................     3,018        3,427       2,538
                                                                                  --------    ---------   ---------
         Total noninterest expense..............................................    32,830       26,472      17,677
                                                                                  --------    ---------   ---------
         Income before provision for income tax expense
           and minority interest in income of subsidiary........................    15,796        8,202       6,972
Provision for income tax expense................................................     6,326        3,592       3,145
                                                                                  --------    ---------   ---------
         Income before minority interest in income of subsidiary................     9,470        4,610       3,827
Minority interest in income of subsidiary.......................................        --           --         294
                                                                                  --------    ---------   ---------
         Net income ............................................................  $  9,470        4,610       3,533
                                                                                  ========    =========   =========

Earnings per common share:
    Basic.......................................................................  $   1.66         0.90        0.87
    Diluted.....................................................................      1.66         0.90        0.86
                                                                                  ========    =========   =========
Weighted average common stock outstanding (in thousands)........................     5,704        5,140       4,069
                                                                                  ========    =========   =========

</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
                      Three years ended December 31, 1999
             (dollars expressed in thousands, except per share data)

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

<S>                                       <C>       <C>     <C>          <C>       <C>         <C>              <C>    <C>
Consolidated balances, January 1, 1997..  $ 282     375     42,862                 (2,450)     (2,838)          (36)   38,195
Year ended December 31, 1997:
   Comprehensive income:
    Net income..........................     --      --         --       3,533      3,533          --            --     3,533
    Other comprehensive income,
     net of tax- unrealized gains
     on securities, net of
     reclassification adjustment(1).....     --      --         --         368         --          --           368       368
                                                                         -----
   Comprehensive income.................                                 3,901
                                                                         =====
   Issuance of common stock for
      purchase accounting
      acquisition of Surety Bank........     40      --      4,723                     --          --            --     4,763
   Exercise of stock options............     --      --         15                     --          --            --        15
   Redemption of stock options..........     --      --       (290)                    --          --            --      (290)
   Compensation paid in stock...........     --      --         13                     --          --            --        13
   Repurchases of common stock..........     --      --         --                     --      (1,512)           --    (1,512)
   Pre-merger transactions of FCB.......     --      --          6                     --          --            --         6
                                          -----     ---      -----                 ------      ------        ------    ------
Consolidated balances,
   December 31, 1997....................    322     375     47,329                  1,083      (4,350)          332     45,091
Year ended December 31, 1998:
   Comprehensive income:
    Net income..........................     --      --         --       4,610      4,610          --            --     4,610
    Other comprehensive income,
     net of tax-unrealized gains
     on securities, net of
     reclassification adjustment(1).....     --      --         --         209         --          --           209       209
                                                                         -----
    Comprehensive income................                                 4,819
                                                                         =====
   Issuance of common stock for
     purchase accounting
     acquisition of FCB.................     43      --      2,965                     --          --            --     3,008
   Exercise of stock options............     --      --         13                     --          --            --        13
   Redemption of stock options..........     --      --        (48)                    --          --            --       (48)
   Compensation paid in stock...........     --      --         27                     --          --            --        27
   Conversion of promissory
     note payable.......................    121      --      9,879                     --          --            --    10,000
   Conversion of 12% convertible
      debentures........................     95      --      8,578                     --          --            --     8,673
   Repurchases of common stock..........     --      --         --                     --      (5,738)           --    (5,738)
                                          -----     ---      -----                 ------      ------        ------    ------
Consolidated balances,
    December 31, 1998...................    581     375     68,743                  5,693     (10,088)          541    65,845
Year ended December 31, 1999:
   Comprehensive income:
    Net income..........................     --      --         --       9,470      9,470          --            --     9,470
    Other comprehensive income, net
      of tax-unrealized losses on
      securities, net of
      reclassification adjustment(1)....     --      --         --      (2,552)        --          --        (2,552)   (2,552)
                                                                         -----
   Comprehensive income.................                                 6,918
                                                                         =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        981                     --          --            --       981
   Compensation paid in stock...........     --      --         36                     --          --            --        36
   Repurchases of common stock..........     --      --         --                     --      (1,281)           --    (1,281)
                                          -----     ---      -----                 ------      ------        ------    ------
Consolidated balances,
   December 31, 1999....................  $ 581     375     69,760                 15,163     (11,369)       (2,011)   72,499
                                          =====     ===     ======                 ======      ======        ======    ======
</TABLE>

<PAGE>
- --------------------------------
(1)      Disclosure of reclassification adjustment:

<TABLE>
<CAPTION>
                                                                                           Three years ended December 31,
                                                                                           ------------------------------
                                                                                             1999       1998       1997
                                                                                             ----       ----       ----

<S>                                                                                         <C>          <C>        <C>
    Unrealized (losses) gains arising during the period.................................    $(2,439)     431        417
    Less reclassification adjustment for gains included in net income...................        113      222         49
                                                                                            -------     ----       ----
    Unrealized (losses) gains on investment securities..................................    $(2,552)     209        368
                                                                                            =======     ====       ====
</TABLE>

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


<PAGE>
                            FIRST BANKS AMERICA, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        (dollars expressed in thousands)
<TABLE>
<CAPTION>
                                                                                      Years ended December 31,
                                                                                   --------------------------------
                                                                                   1999           1998         1997
                                                                                   ----           ----         ----
Cash flows from operating activities:
<S>                                                                               <C>              <C>          <C>
  Net income.....................................................................  $  9,470         4,610        3,533
  Adjustments to reconcile net income to cash provided by operating activities:
    Depreciation, amortization and accretion, net................................     1,936         1,658        1,169
    Provision for possible loan losses...........................................       393           900        2,000
    Provision for income tax expense.............................................     6,326         3,592        3,145
    Payments of income taxes.....................................................    (1,102)         (797)      (1,943)
    Gains on sales of securities, net............................................      (174)         (341)         (76)
    (Increase) decrease in accrued interest receivable...........................      (853)          456       (1,274)
    Interest accrued on liabilities..............................................    25,532        23,228       19,155
    Payments of interest on liabilities..........................................   (25,028)      (24,594)     (16,972)
    Other operating activities, net..............................................    (3,717)        1,181          (29)
                                                                                   --------     ---------    ---------
              Net cash provided by operating activities..........................    12,783         9,893        8,708
                                                                                   --------     ---------    ---------
Cash flows from investing activities:
    Cash (paid) received for acquired entities, net of
      cash and cash equivalents received (paid)..................................   (17,244)        3,241        3,072
    Proceeds from sales of investment securities.................................    30,260        27,211       11,073
    Maturities of investment securities available for sale.......................   110,869        64,934       91,362
    Maturities of investment securities held to maturity.........................       143            --           --
    Purchases of investment securities available for sale........................   (88,536)      (57,830)    (112,730)
    Purchases of investment securities held to maturity..........................        --        (2,033)          --
    Net increase in loans........................................................   (77,922)      (59,478)     (44,872)
    Recoveries of loans previously charged-off...................................     2,037         2,470        2,288
    Purchases of bank premises and equipment.....................................    (1,819)       (1,768)        (822)
    Proceeds from sales of other real estate....................................        866         1,441        1,500
    Other investing activities, net..............................................      (635)      (14,465)        (259)
                                                                                   --------     ---------    ---------
              Net cash used in investing activities..............................   (41,981)      (36,277)     (49,388)
                                                                                   --------     ---------    ---------
Cash flows from financing activities:
    Other (decreases) increases in deposits:
      Demand and savings deposits................................................    (9,757)       22,983       34,675
      Time deposits..............................................................    27,689       (15,524)      (1,540)
    Increase in federal funds purchased and other short-term borrowings..........    11,000            --           --
    Decrease in Federal Home Loan Bank advances..................................        --          (585)      (1,122)
    (Decrease) increase in securities sold under agreements to repurchase........      (200)        1,039        1,836
    (Decrease) increase in promissory note payable...............................        --        (4,900)         900
    Decrease in payable to former shareholders of Surety Bank....................        --        (3,829)          --
    Proceeds from issuance of guaranteed preferred subordinated debenture........        --        44,124           --
    Repurchases of common stock for treasury.....................................    (1,281)       (5,738)      (1,512)
    Redemption of stock options..................................................        --           (48)        (290)
    Exercise of stock options....................................................        --            13           15
    Pre-merger transactions of FCB...............................................        --            --            6
                                                                                   --------     ---------    ---------
              Net cash provided by financing activities..........................    27,451        37,535       32,968
                                                                                   --------     ---------    ---------
              Net (decrease) increase in cash and cash equivalents...............    (1,747)       11,151       (7,712)
Cash and cash equivalents, beginning of year.....................................    46,313        35,162       42,874
                                                                                   --------     ---------    ---------
Cash and cash equivalents, end of year...........................................  $ 44,566        46,313       35,162
                                                                                   ========     =========    =========

Noncash investing and financing activities:
    Loans transferred to other real estate.......................................  $   167           680          585
    Reduction of deferred tax valuation reserve..................................      981            --           --
    Compensation paid in stock...................................................       36            27           13
    Issuance of common stock in purchase accounting acquisition..................       --         3,008        4,763
    Conversion of promissory note payable to common stock........................       --        10,000           --
    Conversion of 12% convertible debentures and accrued interest payable
      to common stock, net of unamortized deferred acquisition costs.............       --         8,673           --
                                                                                  ========     =========    =========
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>


                            FIRST BANKS AMERICA, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The  accompanying  consolidated  financial  statements  of First  Banks
America,  Inc.  and  subsidiaries  (FBA 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 FBA:

         Basis of  Presentation.  The consolidated  financial  statements of FBA
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.   Actual  results  could  differ  from  those
estimates.

         Restatement.  Effective February 2, 1998, FBA completed its acquisition
of First Commercial Bancorp, Inc. (FCB) and FCB's wholly owned subsidiary, First
Commercial  Bank  (First  Commercial),  in  a  transaction  accounted  for  as a
combination  of entities  under common  control.  First Banks,  Inc., St. Louis,
Missouri (First Banks), owned a majority interest in both FBA and FCB.
         The consolidated  financial  statements give retroactive  effect to the
transaction  and, as a result,  the consolidated  balance sheets,  statements of
income and  statements of cash flows are presented as if the combining  entities
had been  consolidated  for all periods  presented  that are subsequent to First
Banks'  acquisition  of FCB on August 23, 1995. The  consolidated  statements of
changes in stockholders' equity and comprehensive income reflect the accounts of
FBA as if the common  stock  issued to First Banks in exchange  for its majority
interest in FCB had been  outstanding  for all periods  subsequent to August 23,
1995. First Banks' ownership interest in FCB was approximately 96.1% from August
23, 1995 to May 1996 and 61.5% from June 1996 to February 2, 1998. The remaining
interest  in FCB  acquired by FBA is  reflected  in the  consolidated  financial
statements as minority  interest for the period from August 23, 1995 to February
2, 1998.

         Principles of  Consolidation.  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 1998 and 1997 amounts have been
made to conform with the 1999 presentation.
         FBA is  majority  owned by First  Banks.  Accordingly,  First Banks has
effective  control over the  management  and policies of FBA and the election of
its  directors.  On February 17,  1999,  First Banks  completed  its purchase of
314,848  shares of common stock  pursuant to a tender  offer which  commenced on
January 4, 1999. The tender offer increased First Banks'  ownership  interest in
FBA to 82.34% of the outstanding voting stock of FBA from 76.84% at December 31,
1998. First Banks' ownership interest in FBA at December 31, 1999 was 83.37%.
         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 Roseville,  California (FB California) and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.

         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  consolidated
statements of cash flows.
         The  Subsidiary  Banks are required to maintain  certain  daily reserve
balances in accordance  with  regulatory  requirements.  These reserve  balances
maintained  in  accordance  with such  requirements  were $4.0  million and $9.1
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.
FBA does not engage in the trading of investment securities.
         Investment  securities  designated as available for sale are those debt
and equity securities for which FBA 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.


<PAGE>


         Investment  securities  designated  as held to maturity  are those debt
securities  that FBA 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 FBA 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.
         A loan is  considered  impaired  when it is  probable  that FBA 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, FBA 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.  FBA uses
its existing  nonaccrual  methods for  recognizing  interest  income on impaired
loans.

         Allowance  for Possible  Loan Losses.  The  allowance for possible loan
losses is  maintained  at a level  considered  adequate to provide for  probable
losses.  The provision for possible 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 adjustments become necessary, they are reflected in the results of
operations 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 Subsidiaries.  Intangibles
associated  with the purchase of  subsidiaries  include  excess of cost over net
assets  acquired.  The  excess of cost over net  assets  acquired  of  purchased
subsidiaries  is amortized  using the  straight-line  method over the  estimated
periods to be benefited, which has 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 possible 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.  FBA and its  subsidiaries  filed a consolidated  federal
income tax return through February 19, 1999. Each subsidiary paid its allocation
of federal  income taxes to FBA, or received  payment from FBA to the extent tax
benefits  were   realized.   Subsequent  to  February  19,  1999,  FBA  and  its
subsidiaries  join in filing a  consolidated  federal  and  Missouri  income tax
return with First Banks, as First Banks'  ownership of FBA exceeded 80%. FBA and
its subsidiaries pay their allocation of federal income taxes to First Banks, or
receive  payment from First Banks to the extent tax benefits are  realized.  FBA
and its subsidiaries  join in filing Illinois and California  unitary income tax
returns with First Banks, as First Bank's  ownership of FBA is greater than 50%.
Separate  state  franchise  tax returns are filed in Texas and  Delaware for the
appropriate entities.

         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.
<PAGE>

         Financial Instruments With  Off-Balance-Sheet  Risk. FBA 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
consolidated balance sheets.  "Interest rate risk" is defined as the possibility
that interest rates may move  unfavorably  from the perspective of FBA. The risk
that a counterparty  to an agreement  entered into by FBA may default is defined
as "credit risk."
         FBA 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
consolidated balance sheets.

         Interest  Rate  Swap and Cap  Agreements.  Interest  rate  swap and cap
agreements  are  accounted  for  on an  accrual  basis  with  the  net  interest
differential  being  recognized as an adjustment to interest  income or interest
expense  of the  related  asset or  liability.  Premiums  and fees paid upon the
purchase of interest rate swap and cap agreements are amortized over the life of
the agreements using the interest method.  In the event of early  termination of
these derivative  financial  instruments,  the net proceeds received or paid are
deferred and amortized  over the shorter of the  remaining  contract life of the
derivative  financial  instrument  or the  maturity  of  the  related  asset  or
liability.  If,  however,  the amount of the  underlying  asset or  liability is
repaid, then the gains or losses on the agreements are recognized immediately in
the consolidated  statements of income.  The unamortized  premiums and fees paid
are included in other assets in the accompanying consolidated balance sheets.

         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.

(2)      ACQUISITIONS

         On December 1, 1997,  FBA  completed  its  acquisition  of Surety Bank,
Vallejo, California, in exchange for 264,622 shares of FBA common stock and cash
of $3.8  million.  The cash portion of this  transaction,  which was paid to the
former  shareholders  of Surety Bank in January  1998,  was funded by an advance
under the Note Payable.  At the time of the  transaction,  Surety Bank had $72.8
million  in  total  assets,  $14.9  million  in cash and  cash  equivalents  and
investment  securities,  $54.4 million in total loans, net of unearned discount,
and $67.5 million in total deposits.  Surety Bank was merged into FB California.
The excess of the cost over the fair value of the net assets  acquired  was $2.8
million and is being amortized over 15 years.
         On February 2, 1998, FBA completed its acquisition of Pacific Bay Bank,
San Pablo,  California,  in exchange for cash of $4.2 million.  This transaction
was funded from an advance under FBA's $20.0 million revolving note payable from
First Banks (Note Payable). At the time of the transaction, Pacific Bay Bank had
$38.3 million in total assets, $7.4 million in cash and cash equivalents,  $29.7
million in total loans,  net of unearned  discount,  and $35.2  million in total
deposits.  The excess of the cost over the fair value of the net assets acquired
was $1.5 million and is being amortized over 15 years.
         On February 2, 1998,  FBA and FCB were  merged.  Under the terms of the
Agreement  and Plan of Merger  (Agreement),  FCB was merged into FBA,  and FCB's
wholly owned subsidiary,  First Commercial,  was merged into FB California.  The
FCB shareholders received .8888 shares of FBA common stock for each share of FCB
common  stock they  held.  In total,  FCB  shareholders  received  approximately
751,728  shares of FBA common  stock.  The  transaction  also provided for First
Banks to  receive  804,000  shares of FBA  common  stock in  exchange  for $10.0
million of the Note Payable.  In addition,  FCB's 12% convertible  debentures of
$6.5  million,  which were owned by First Banks,  were  exchanged  for a similar
convertible debenture of FBA. FCB had six banking offices located in Sacramento,
Roseville (2), San Francisco,  Concord and Campbell,  California. At February 2,
1998,  FCB had total  assets of $192.5  million,  $64.4  million  in  investment
securities,  $118.9 million in total loans, net of unearned discount, and $173.1
million in total deposits.
         First Banks owned a majority  interest in both FBA and FCB.  Consistent
with the  accounting  treatment  for a  combination  of  entities  under  common
control, the merger was accounted for by FBA as follows:

>>       First Banks'  interest in FCB was  accounted for by FBA at First Banks'
         historical  cost.  First  Banks'  historical  cost  basis  in  FCB  was
         determined  under the purchase  method of  accounting,  effective  upon
         First  Banks'  acquisition  of First  Commercial  on August  23,  1995.
         Accordingly,  the  consolidated  financial  statements  of First  Banks
         include  the  financial  position  and  results of  operations  for the
         periods subsequent to the acquisition date, and the assets acquired and
         liabilities  assumed  were  recorded  at fair value at the  acquisition
         date.
<PAGE>

>>       Effective  with the  merger,  because the two  entities  were under the
         common control of First Banks, the consolidated financial statements of
         FBA were  restated to reflect  First Banks'  interest in the  financial
         condition and results of  operations of FCB for the periods  subsequent
         to August 23, 1995.

>>       The amount attributable to the interest of the minority shareholders in
         the fair value of the net assets of FCB was  accounted for by FBA under
         the  purchase  method  of  accounting.  Accordingly,  such  amount  was
         reflected by FBA at fair value,  as  determined  by the market value of
         FBA's common stock exchanged for the minority  interest pursuant to the
         Agreement.

         On March 4, 1999,  FBA completed  its  acquisition  of Redwood  Bancorp
(Redwood) and its wholly owned  subsidiary,  Redwood Bank, in exchange for $26.0
million in cash. The  acquisition  was funded from  available  proceeds from the
sale of the 8.50% Cumulative Trust Preferred Securities  (Preferred  Securities)
completed  in  July  1998.  Redwood  Bank  is  headquartered  in San  Francisco,
California  and operates  four banking  locations in the San Francisco Bay area.
Redwood Bank had $183.9 million in total assets, $134.4 million in loans, net of
unearned discount, $34.4 in investment securities and $162.9 million in deposits
at the  acquisition  date. The excess of the cost over the fair value of the net
assets acquired was $9.5 million and is being amortized over 15 years.
         The  acquisitions  of Surety  Bank,  Pacific Bay Bank and Redwood  were
accounted for using the purchase  method of  accounting  and,  accordingly,  the
consolidated  financial statements include the financial position and results of
operations for the period  subsequent to the respective  acquisition  dates, and
the assets acquired and  liabilities  assumed were recorded at fair value at the
acquisition dates.
         The  following  information  presents  unaudited  pro  forma  condensed
results of operations of FBA,  combined with the  acquisition of Redwood,  as if
FBA had completed the transaction on January 1, 1998.

    <TABLE>
<CAPTION>
                                                                                       Years ended December 31,
                                                                                       ------------------------
                                                                                        1999               1998
                                                                                        ----               ----
                                                                                   (dollars expressed in thousands,
                                                                                        except per share data)

<S>                                                                                  <C>                  <C>
             Net interest income..................................................   $   44,761           37,856
             Provision for possible loan losses...................................          603              900
             Net income ..........................................................        9,482            5,354
                                                                                     ==========          =======

             Weighted average shares of common stock outstanding (in thousands)...        5,704            5,140
                                                                                     ==========          =======

             Earnings per common share:
                Basic.............................................................   $     1.66             1.04
                Diluted...........................................................         1.66             1.04
                                                                                     ==========           ======
</TABLE>

         The unaudited  pro forma  condensed  results of operations  reflect the
application of the purchase method of accounting and certain other  assumptions.
Purchase accounting adjustments have been applied to investment securities, bank
premises and equipment,  deferred tax assets and  liabilities and excess cost to
reflect the assets acquired and liabilities assumed at fair value. The resulting
premiums and discounts are amortized or accreted to income  consistent  with the
accounting  policies  of FBA.  The  unaudited  pro forma  condensed  results  of
operations  do  not  reflect  the  acquisition  of  Pacific  Bay  Bank  as  this
acquisition  did not have a material  impact on FBA's results of operations  for
the periods presented.
         On February 29, 2000, FBA completed its  acquisition of Lippo Bank, San
Francisco,  California,  in  exchange  for $17.2  million  in cash.  Lippo  Bank
operates  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 the Note  Payable.  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  $4.0 million and is being amortized over
15 years. Lippo Bank will be merged into FB California.


<PAGE>


 (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..................  $   6,009         103        --         --      6,112      11       (3)    6,120    6.06%
       U.S. Government agencies
          and corporations:
              Mortgage-backed.........      4,614          --     4,648     12,357     21,619       3     (422)   21,200    6.34
              Other...................     37,414          --        --     20,765     58,179       4   (2,225)   55,958    6.05
       Equity investments in other
          financial institutions......      4,249          --        --         --      4,249      --     (434)    3,815    7.57
       Federal Home Loan Bank and
          Federal Reserve Bank stock
          (no stated maturity)........      3,565          --        --         --      3,565      --       --     3,565    5.69
                                        ---------    --------   -------    -------    -------   -----   ------   -------
                   Total..............  $  55,851         103     4,648     33,122     93,724      18   (3,084)   90,658    6.17
                                        =========    ========   =======    =======    =======   =====   ======   =======    ====

    Market value:
       Debt securities................  $  47,966         102     4,566     30,644
       Equity securities..............      7,380          --        --         --
                                        ---------    --------   -------    -------
                   Total..............  $  55,346         102     4,566     30,644
                                        =========    ========   =======    =======

    Weighted average yield............       5.88%       5.89%     6.29%      6.62%
                                        =========    ========   =======    =======

 December 31, 1998:
    Carrying value:
       U.S. Treasury..................  $  31,030      15,137        --         --     46,167     483       --    46,650    6.03%
       U.S. Government agencies
          and corporations:
              Mortgage-backed.........      2,199       7,202     6,728     15,683     31,812     199      (23)   31,988    6.19
              Other...................      4,503      16,529     4,995      3,490     29,517     175       --    29,692    5.98
       Equity investments in other
          financial institutions......      3,600          --        --         --      3,600      --       --     3,600    8.04
       Federal Home Loan Bank and
          Federal Reserve Bank stock
          (no stated maturity)........      3,007          --        --         --      3,007      --       --     3,007    6.36
                                        ---------    --------   -------    -------    -------   -----   ------   -------
                   Total..............  $  44,339      38,868    11,723     19,173    114,103     857      (23)  114,937    6.13
                                        =========    ========   =======    =======    =======   =====   ======   =======    ====

    Market value:
       Debt securities................  $  37,980      39,323    11,768     19,259
       Equity securities..............      6,607          --        --         --
                                        ---------    --------   -------    -------
                   Total..............  $  44,587      39,323    11,768     19,259
                                        =========    ========   =======    =======

    Weighted average yield............       6.20%       5.77%     6.52%      6.49%
                                        =========    ========   =======    =======
</TABLE>



<PAGE>


         Securities Held to Maturity.  The amortized cost, contractual maturity,
 gross unrealized gains and losses and fair value of investment  securities held
 to maturity 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:
       U.S. Government agencies
          and corporations:
<S>                                     <C>         <C>         <C>          <C>        <C>    <C>        <C>      <C>      <C>
              Mortgage-backed.........  $      --          --        --      1,880      1,880      --     (123)    1,757    6.26%
                                        =========    ========   =======    =======    =======   =====    =====    ======    ====
    Market value:
       Debt securities................  $      --          --        --      1,757
                                        =========     =======   =======    =======

    Weighted average yield............         --%        --%       --%       6.26%
                                        =========    =======    ======     =======

 December 31, 1999:
    Carrying value:
       U.S. Government agencies
          and corporations:
              Mortgage-backed.........  $      --          --        --      2,026      2,026      --      (13)    2,013    6.41%
                                        =========    ========   =======    =======    =======   =====    =====    ======    ====
    Market value:
       Debt securities...............   $      --          --        --      2,013
                                        =========    ========   =======    =======

    Weighted average yield............         --%        --%       --%       6.41%
                                        =========    =======    ======     ========
</TABLE>
         Proceeds from sales of  available-for-sale  investment  securities were
$30.3 million,  $27.2 million and $11.1 million for the years ended December 31,
1999, 1998 and 1997, respectively. Gross gains of $174,000, $341,000 and $76,000
were  realized on those sales for the years ended  December 31,  1999,  1998 and
1997,  respectively.  No losses were realized on those sales for the years ended
December 31, 1999, 1998 and 1997.
         Certain of the  Subsidiary  Banks  maintain  investments in the Federal
Home Loan Bank (FHLB) and the Federal Reserve Bank (FRB).  These investments are
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.  FB  California  and FB Texas are members of the FHLB
system.  The  investment  in FRB stock is  maintained  at a minimum of 6% of the
Subsidiary Banks' capital stock and capital surplus. FB Texas is a member of the
FRB system.
         Investment  securities  with a carrying  value of  approximately  $38.1
million and $25.4  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.


<PAGE>

(4)      LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

         Changes in the  allowance  for possible loan losses 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...........................................    $12,127         11,407      10,744
                Acquired allowance for possible loan losses..................      1,466            885          30
                                                                                 -------        -------     -------
                                                                                  13,593         12,292      10,774
                                                                                 -------        -------     -------
                Loans charged-off............................................     (1,412)        (3,535)     (3,655)
                Recoveries of loans previously charged-off...................      2,037          2,470       2,288
                                                                                 -------        -------     -------
                    Net loan recoveries (charge-offs)........................        625         (1,065)     (1,367)
                                                                                 -------        -------     -------
                Provision charged to operations..............................        393            900       2,000
                                                                                 -------        -------     -------
                Balance, December 31.........................................    $14,611         12,127      11,407
                                                                                 =======        =======     =======
</TABLE>

         At December 31, 1999 and 1998,  FBA had $3.3 million and $8.6  million,
respectively,  of loans on nonaccrual status. Interest on nonaccrual loans which
would have been  recorded  under the original  terms of the loans was  $747,000,
$802,000  and $385,000  for the years ended  December  31, 1999,  1998 and 1997,
respectively.  Of these  amounts,  $508,000,  $173,000 and $297,000 was actually
recorded as interest income on such loans in 1999, 1998 and 1997, respectively.
         At December 31, 1999 and 1998, FBA had $3.5 million and $9.0 million of
impaired  loans,  respectively,  consisting  of $3.3 million and $8.6 million of
loans on  nonaccrual  status and $229,000  and $400,000 of consumer  installment
loans 60 days or more past due, respectively. There were no specific reserves at
December  31, 1999 and 1998  relating  to  impaired  loans.  The  allowance  for
possible  loan losses  includes  $954,000 and $2.3  million  related to impaired
loans at  December  31,  1999  and  1998,  respectively.  The  average  recorded
investment in impaired loans was $5.9 million, $6.6 million and $3.7 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 $375,000, $173,000 and $297,000 in 1999, 1998
and 1997, respectively.
         FBA's primary market areas are northern California and Houston, Dallas,
Irving and McKinney,  Texas. At December 31, 1999 and 1998,  approximately 62.1%
and 54.8% of the total loan  portfolio and 63.1% and 60.6% of the commercial and
financial loan portfolio, respectively, were to borrowers within these regions.
         Real   estate   lending   constituted   the  only   other   significant
concentration  of credit risk. Real estate loans comprised  approximately  65.2%
and 61.4% of the loan portfolio at December 31, 1999 and 1998, respectively.
         FBA is, in general,  a secured  lender.  At December 31, 1999 and 1998,
approximately 97.8% and 97.7%, 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.............................................................  $  4,343      4,114
                  Buildings and improvements.......................................     9,714      6,324
                  Furniture, fixtures and equipment................................     6,881      4,457
                  Construction in progress.........................................       116        480
                                                                                     --------    -------
                      Total........................................................    21,054     15,375
                  Less accumulated depreciation ...................................     7,793      3,833
                                                                                     --------    -------
                      Bank premises and equipment, net.............................  $ 13,261     11,542
                                                                                     ========    =======
</TABLE>
<PAGE>

          Depreciation  expense for the years ended December 31, 1999,  1998 and
1997 totaled $1.3 million, $1.1 million and $851,000, respectively.
          FBA 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 $1.5 million, $1.1 million and $1.0 million for
the years ended December 31, 1999, 1998 and 1997,  respectively.  Future minimum
lease  payments  under  noncancellable  operating  leases extend through 2019 as
follows:
  <TABLE>
<CAPTION>
                                                                       (dollars expressed in thousands)
                     Year ending December 31:
<S>                      <C>                                                         <C>
                         2000.....................................................   $  1,532
                         2001.....................................................      1,237
                         2002.....................................................      1,062
                         2003.....................................................        980
                         2004.....................................................        438
                         Thereafter...............................................      2,841
                                                                                     --------
                                   Total future minimum lease payments............   $  8,090
                                                                                     ========
</TABLE>

         FBA  leases  to  unrelated  parties  a  portion  of its  owned  banking
facilities.  Total  rental  income was  $905,000,  $956,000 and $762,000 for the
years ended December 31, 1999, 1998 and 1997, respectively.

 (6)     PROMISSORY NOTE PAYABLE

         FBA has a $20.0  million  revolving  Note Payable to First  Banks.  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
outstanding  principal  and accrued  interest  under the Note Payable is due and
payable on October 31, 2001. In July 1998, FBA repaid all outstanding borrowings
under the Note Payable and has not  utilized  the Note Payable  since that time.
The  interest  expense  under the Note Payable was $599,000 and $1.2 million for
the years ended December 31, 1998 and 1997, respectively.
         As  more  fully  discussed  in  Note  2 to the  consolidated  financial
statements,  FBA exchanged  804,000  shares of common stock for $10.0 million of
principal  outstanding  under the Note  Payable.  The  remaining  principal  and
accrued  interest under the Note Payable was repaid in full from the proceeds of
the Preferred Securities.
         The average  balance and maximum balance  outstanding  during the years
ended December 31 were as follows:

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

      Average balance.............................  $     --         7,770
      Maximum month-end balance ..................        --        17,964
                                                    ========        ======

         The average  rates paid on notes payable  outstanding  during the years
ended December 31, 1998 and 1997 were 7.7% and 8.2%, respectively.

(7)      12% CONVERTIBLE DEBENTURE

         As  more  fully  described  in  Note  2 to the  consolidated  financial
statements,  FBA issued to First Banks a $6.5 million 12% convertible  debenture
in exchange for similar  convertible  debentures  of FCB. The  principal and any
accrued  but  unpaid  interest  thereon  was  convertible  at any time  prior to
maturity,  at the option of First  Banks,  into FBA  common  stock at $14.06 per
share.  On December 4, 1998,  First  Banks  elected to convert the $6.5  million
principal and $2.4 million  accrued and unpaid  interest into 629,557  shares of
FBA common  stock.  The interest  expense  under the  convertible  debenture was
$724,000  and  $791,000  for  the  years  ended  December  31,  1998  and  1997,
respectively.
<PAGE>

(8)      GUARANTEED PREFERRED  BENEFICIAL INTEREST IN FIRST BANKS AMERICA, INC.
         SUBORDINATED DEBENTURE

         On July 21, 1998,  First America  Capital Trust (FACT),  a newly formed
Delaware  business trust  subsidiary of FBA, issued 1.84 million shares of 8.50%
Cumulative Trust Preferred Securities at $25 per share in an underwritten public
offering, and issued 56,908 shares of common securities to FBA at $25 per share.
FBA owns all of FACT's  common  securities.  The gross  proceeds of the offering
were used by FACT to purchase  $47.4  million of 8.50%  Subordinated  Debentures
(Subordinated Debentures) from FBA, maturing on June 30, 2028. The maturity date
may be  shortened to a date not earlier than June 30, 2003 or extended to a date
not later than June 30, 2037 if certain  conditions  are met.  The  Subordinated
Debentures  are the sole asset of FACT. In  connection  with the issuance of the
FACT Preferred Securities,  FBA made certain guarantees and commitments that, in
the  aggregate,  constitute  a full and  unconditional  guarantee  by FBA of the
obligations of FACT under the FACT Preferred Securities. FBA's proceeds from the
issuance of the  Subordinated  Debentures to FACT, net of underwriting  fees and
offering  expenses,  were  $44.0  million.  Distributions  payable  on the  FACT
Preferred  Securities  were $4.0  million  and $1.8  million for the years ended
December  31,  1999 and 1998,  respectively,  and are  included  in  noninterest
expense in the consolidated financial statements.
<PAGE>

(9)      INCOME TAXES

         Income tax expense  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................................................    $    63          315          947
              State..................................................        920          501          383
                                                                         -------       ------       ------
                                                                             983          816        1,330
                                                                         -------       ------       ------
         Deferred income tax expense:
              Federal................................................      5,218        2,630        1,356
              State..................................................        125          114           55
                                                                         -------       ------       ------
                                                                           5,343        2,744        1,411
                                                                         -------       ------       ------
         Change in valuation allowance...............................         --           32          404
                                                                         -------       ------       ------
                 Total...............................................    $ 6,326        3,592        3,145
                                                                         =======       ======       ======
</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>           <C>        <C>
              income tax expense..........  $ 15,796                 $8,202                       $ 6,972
                                            ========                 ======                       =======
         Tax expense at federal
              income tax rate.............  $  5,529     35.0%        2,871         35.0%           2,440    35.0%
         Effects of differences in tax
              reporting:
           Change in the deferred tax
              valuation allowance.........        --      --             32          0.4              404     5.8
           State income taxes.............       679      4.3           400          4.9              285     4.1
           Amortization of intangibles
              associated with the purchase
              of subsidiaries.............       398      2.5           209          2.5               77     1.1
           Other..........................      (280)    (1.8)           80          1.0              (61)   (0.9)
                                            --------   ------        ------        -----          -------   -----
              Income tax expense
                at effective rate.........  $  6,326     40.0%       $3,592         43.8%         $ 3,145    45.1%
                                            ========   ======        ======        =====          =======   =====
</TABLE>
<PAGE>

         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.............................................   $  7,179        10,664
          Allowance for possible loan losses...........................................      5,528         4,323
          Quasi-reorganization adjustment of bank premises.............................      1,276         1,327
          Alternative minimum tax credit...............................................      1,115           876
          Net fair value adjustment for securities available for sale..................      1,073            --
          Other real estate............................................................         --           599
          Other........................................................................        329         1,404
                                                                                          --------       -------
                Gross deferred tax assets..............................................     16,500        19,193
          Valuation allowance..........................................................     (5,375)       (7,072)
                                                                                          --------       -------
                Deferred tax assets, net of valuation allowance........................     11,125        12,121
                                                                                          --------       -------
       Deferred tax liabilities:
          Depreciation on bank premises and equipment..................................      1,479         1,145
          FHLB stock dividends.........................................................        249           203
          Other .......................................................................        315           374
                                                                                          --------       -------
                Deferred tax liabilities...............................................      2,043         1,722
                                                                                          --------       -------
                Net deferred tax assets................................................   $  9,082        10,399
                                                                                          ========       =======
</TABLE>

         The  realization  of FBA's  net  deferred  tax  assets  is based on 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 FBA will realize the recognized net deferred tax asset of $9.1 million.
The net change in the valuation allowance, related to deferred tax assets, was a
decrease of $1.7 million for the year ended  December 31, 1999. The decrease was
comprised of the reversal of valuation  reserves  resulting from the utilization
of net operating losses at FB California.



<PAGE>

         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>
           Balance, January 1.........................................  $7,072      7,040       6,579
           Current year deferred provision, change in
              deferred tax valuation allowance........................      --         32         404
           Reduction attributable to utilization of
              deferred tax assets:
                Adjustment to capital surplus.........................    (981)        --          --
                Adjustment to intangibles associated with the
                  purchase of subsidiaries............................    (716)        --          --
           Purchase acquisitions......................................      --         --          57
                                                                        ------      -----       -----
           Balance, December 31.......................................  $5,375      7,072       7,040
                                                                        ======      =====       =====
</TABLE>

         The  valuation  allowance  for deferred tax assets at December 31, 1998
included  $716,000  that was  recognized  in 1999 and  credited  to  intangibles
associated  with the  purchase of  subsidiaries.  The  valuation  allowance  for
deferred tax assets at December 31, 1999 and 1998 includes $5.0 million and $6.0
million,  respectively,  which  when  recognized,  will be  credited  to capital
surplus under the terms of the quasi-reorganizations implemented for FBA and FCB
as of December 31, 1994 and 1996,  respectively.
         At December 31, 1999, FBA has separate  return  limitation  year (SRLY)
net operating loss carryforwards (NOLs) of $18.3 million and alternative minimum
tax credits of $937,000.  Their  utilization  is subject to annual  limitations.
Additionally,  FBA had SRLY NOLs of $2.2  million  and  alternative  minimum tax
credits of $178,000, which are not subject to annual limitations.
         The NOLs for FBA at December 31, 1999 expire as follows:

                                                (dollars expressed in thousands)
      Year ending December 31:
         2000.............................................   $     103
         2001.............................................       1,667
         2002.............................................       5,884
         2003.............................................       1,362
         2004.............................................         856
         2005 through 2018................................      10,640
                                                             ---------
             Total........................................   $  20,512
                                                             =========

(10)     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)

         Year ended December 31, 1999:
<S>                                                                             <C>            <C>          <C>
              Basic EPS - income available to common stockholders..........     $9,470         5,704        $ 1.66
                                                                                                            ======
              Effect of dilutive securities - stock options................         --             5
                                                                                ------        ------
              Diluted EPS - income available to common stockholders........     $9,470         5,709        $ 1.66
                                                                                ======        ======        ======

         Year ended December 31, 1998:
              Basic EPS - income available to common stockholders..........     $4,610         5,140        $ 0.90
                                                                                                            ======
              Effect of dilutive securities - stock options................         --             8
                                                                                ------        ------
              Diluted EPS - income available to common stockholders........     $4,610         5,148        $ 0.90
                                                                                ======        ======        ======

         Year ended December 31, 1997:
             Basic EPS - income available to common stockholders...........     $3,533         4,069        $ 0.87
                                                                                                            ======
             Effect of dilutive securities - stock options.................         --            27
                                                                                ------        ------
             Diluted EPS - income available to common stockholders.........     $3,533         4,096        $ 0.86
                                                                                ======        ======        ======
</TABLE>


<PAGE>

(11)     EMPLOYEE BENEFIT PLANS

         401(K) Plan. FBA'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 FBA's  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  $199,000,  $106,000 and $63,000 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.

         Pension Plan.  Previously,  FBA had a  noncontributory  defined benefit
pension plan covering  substantially all officers and employees.  In conjunction
with the acquisition of FBA by First Banks,  the  accumulation of benefits under
the plan were  discontinued  during 1994.  While the plan continues in existence
and provides benefits,  which had then accumulated,  no additional benefits have
accrued to participants since 1994, and no new participants will become eligible
for benefits thereafter.  During 1999, 1998 and 1997, no contributions were made
to the pension plan and FBA did not incur any  expenditures  associated with the
pension plan.

(12)     DIRECTORS' STOCK BONUS PLAN

         The 1993 Directors'  Stock Bonus Plan provides for annual grants of FBA
common stock to the  nonemployee  directors of FBA.  Directors'  compensation of
$36,000,  $27,000 and $13,000 was  recorded  relating to this plan for the years
ended December 31, 1999, 1998 and 1997, respectively.  These amounts represented
the market  values of the 2,000,  1,500 and 1,000  shares  granted for the years
ended December 31, 1999, 1998 and 1997, respectively.
         The plan is  self-operative,  and the timing,  amounts,  recipients and
terms of individual grants are determined automatically. On July 1 of each year,
each nonemployee director automatically receives a grant of 500 shares of common
stock.  The maximum  number of plan  shares that may be issued  shall not exceed
16,667  shares,  and 6,167  shares were  available  to be issued at December 31,
1999. The plan will expire on July 1, 2001.

(13)     CREDIT COMMITMENTS

         FBA 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
consolidated 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.
FBA 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..............................................    $ 286,738           262,511
            Commercial and standby letters of credit..................................        5,719               370
                                                                                          ---------         ---------
                                                                                          $ 292,457           262,881
                                                                                          =========         =========
</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.

<PAGE>

         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, FBA holds marketable securities, certificates of deposit, inventory
or other assets as collateral  supporting those commitments for which collateral
is deemed necessary.

(14)     STOCKHOLDERS' EQUITY

         Classes of Common  Stock.  FBA is  majority  owned by First  Banks.  At
December  31,  1999,  First Banks owned  2,500,000  shares of the Class B common
stock and 2,210,581 shares of the common stock,  which represented 83.37% of the
outstanding voting stock of FBA. Accordingly,  First Banks has effective control
over the management and policies of FBA and the election of its directors.
         As of  December  31,  1999,  FBA had issued and  outstanding  3,150,301
shares  and  2,500,000  shares  of  common  stock  and  Class  B  common  stock,
respectively. The rights of Class B common stock are in most respects equivalent
to the rights  associated  with the common stock,  except the common stock has a
dividend  preference over the Class B common stock, and the Class B common stock
is unregistered  and  transferable  only in certain limited  circumstances.  The
outstanding  shares of Class B common  stock are  convertible  after  August 31,
1999,  at the  option of the  holder,  into an equal  number of shares of common
stock.  Each share of common  stock and Class B common  stock is entitled to one
vote in the election of directors of FBA and in other matters on which a vote of
stockholders is taken.
         Issuance of Common Stock. During 1999 and 1998, FBA issued 2,000 shares
and 2,190,008 shares of common stock, respectively, as follows:
<TABLE>
<CAPTION>

                                                                                      1999            1998
                                                                                      ----            ----

<S>                                                                                  <C>            <C>
                  Acquisition of FCB............................................          --        751,728
                  Conversion of Note Payable....................................          --        804,000
                  Conversion of 12% convertible debenture.......................          --        629,557
                  Directors' stock bonus plan...................................       2,000          1,500
                  Exercise of stock options.....................................          --          3,223
                                                                                       -----      ---------
                                                                                       2,000      2,190,008
                                                                                       =====      =========
</TABLE>

         Stock Options. On April 19, 1990, the Board of Directors of FBA adopted
the 1990 Stock Option Plan (1990 Plan). The 1990 Plan currently provides that no
more than 200,000  shares of common stock will be available  for stock  options.
One-fourth of each stock option becomes exercisable at the date of the grant and
at each  anniversary  date of the grant.  The options  expire ten years from the
date of the  grant.  There were no options  granted  under this plan  during the
three years ended December 31, 1999.
         At December 31, 1999,  there were 36,833  shares  available  for future
stock  options and 6,667  shares of common  stock  reserved  for the exercise of
outstanding options.  Transactions relating to the 1990 Plan for the years ended
December 31 are as follows:
<TABLE>
<CAPTION>
                                                      1999                     1998                     1997
                                               -----------------       --------------------      -----------------
                                                          Average                   Average                Average
                                                          option                    option                 option
                                               Amount      price       Amount        price       Amount     price
                                               ------      -----       ------        -----       ------     -----

<S>                                             <C>       <C>           <C>        <C>            <C>      <C>
     Outstanding options, January 1.......      6,667     $ 3.75        13,334     $  3.75        57,500   $ 3.75
     Options exercised and redeemed.......         --       3.75        (6,667)       3.75       (44,166)    3.75
                                            ---------                  -------                  --------
     Outstanding options, December 31.....      6,667       3.75         6,667        3.75        13,334     3.75
                                            =========       ====       =======     =======      ========   ======

     Options exercisable, December 31.....      6,667                    6,667                    13,334
                                            =========                  =======                  ========
</TABLE>

         Distribution of Earnings of the Subsidiary  Banks. The Subsidiary Banks
are  restricted  by various  state and federal  regulations  as to the amount of
dividends which are available for payment of to FBA. Under the most  restrictive
of these requirements, the future payment of dividends from the Subsidiary Banks
is limited to  approximately  $7.3 million at December  31,  1999,  unless prior
permission of the regulatory authorities is obtained.
<PAGE>

(15)     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.
         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 $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
unaffiliated third parties.
         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  used by FBA 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.  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 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 $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 unaffiliated third parties.
         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. As
more fully discussed in Note 6 to the consolidated financial statements, FBA has
a revolving  Note Payable from First  Banks.  There were no amounts  outstanding
under the Note Payable at December 31, 1999 and 1998.
         As more fully discussed in Notes 2 and 7 to the consolidated  financial
statements,  in 1995,  First Banks  purchased  $6.5  million of 12%  convertible
debentures  of  FCB.  These  debentures,  which  were  exchanged  for a  similar
debenture of FBA in February  1998,  were  converted  into 629,557 shares of FBA
common stock in December 1998.
         Outside  of normal  customer  relationships,  no  directors,  executive
officers  or  stockholders  holding  over  5% of  FBA'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 FBA or its  subsidiaries,  other than that  which  arises by
virtue of such position or ownership interest in FBA, except as described above.
<PAGE>

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

         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>

                                                                      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....................   $120,000        614         65,000         667
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate...............     75,000         --             --          --
         Interest rate cap agreement..............................     10,000         26         10,000         132
                                                                     ========       ====         ======         ===
</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 was of no value.
         During 1998, FBA entered into $65.0 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 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).  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  $805,000  and
$820,000 at December 31, 1999 and 1998, respectively,  and the amount payable by
FBA under these swap  agreements  was $185,000 and $153,000 at December 31, 1999
and 1998, respectively.
         During May 1999,  FBA 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  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  century date change and, as such,  FBA  terminated
these agreements resulting in a cost of $23,000.
         During  September 1999, FBA entered into $55.0 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
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
December 31, 1999 and the amount payable by FBA under these swap  agreements was
$44,000 at December 31, 1999.
         During 1999, the net interest income realized on the interest rate swap
agreements  was  $158,000,  in  comparison  to net  interest  expense of $19,000
realized on the interest rate swap agreements in 1998.


<PAGE>

         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 ..........................  $  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)
                                                        =========         ======            ======         ========
         December 31, 1998:
             June 11, 2002............................  $  15,000           5.24%             6.00%       $     363
             September 16, 2002.......................     20,000           5.22              5.36               87
             September 18, 2002.......................     30,000           5.23              5.33               92
                                                        ---------                                          --------
                                                        $  65,000           5.23              5.56         $    542
                                                        =========         ======            ======         ========
</TABLE>

         FBA has 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 has a maturity date of May 15, 2000. At December
31, 1999 and 1998,  the  unamortized  cost of this  agreement  were  $19,000 and
$130,000, respectively, and were included in other assets. The net amount due to
FBA under this  agreement  was $7,000 and $2,000 at December  31, 1999 and 1998,
respectively.

(17)     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  subsidiaries.  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.
         The estimated fair value of FBA'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............... $  44,566            44,566         46,313           46,313
              Investment securities:
                 Available for sale...................    90,658            90,658        114,937          114,937
                 Held to maturity.....................     1,880             1,757          2,026            2,013
              Net loans...............................   717,652           715,257        504,276          506,672
              Accrued interest receivable.............     6,244             6,244          4,443            4,443
                                                        ========         =========       ========         ========

         Financial liabilities:
              Demand and savings deposits............. $ 445,538           445,538        357,763          357,763
              Time deposits...........................   334,485           334,485        241,384          242,857
              Accrued interest payable................     1,989             1,989            538              538
              FACT Preferred Securities...............    44,218            40,710         44,155           47,159
              Short-term borrowings...................    14,940            14,940          4,141            4,141
                                                        ========         =========       ========         ========

         Off-balance-sheet:
              Interest rate swap and cap agreements...  $    640            (2,683)           802              542
              Credit commitments......................        --                --             --               --
                                                        ========         =========       ========         ========
</TABLE>



<PAGE>


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

Financial Assets:

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

         Investment securities:  The fair value of securities available for sale
is the amount reported in the  consolidated  balance  sheets.  The fair value of
securities held to maturity is based on quoted market prices where available. If
quoted  market prices were not  available,  the fair value was based upon quoted
market prices of comparable instruments.

         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  possible  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  consolidated  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.

         FACT Preferred Securities:  The  fair  value  is based on quoted market
prices.

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

Off-Balance-Sheet:

         Interest rate swap and cap  agreements:  The fair value of the interest
rate swap and cap  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 consolidated balance sheets approximates fair value.

(18)     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.
         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 December 31, 1999, FBA and the Subsidiary  Banks were each well
capitalized.
         As of  December  31,  1999,  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.




<PAGE>


         At December 31, 1999 and 1998, FBA's and the Subsidiary Banks' 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
                                                     ----          ----     -----------------     -----------------

         Total capital (to risk-weighted assets):
<S>                                                  <C>           <C>             <C>                  <C>
             FBA..................................   13.08%        16.66%          8.0%                 10.0%
             FB California........................   10.81         10.63           8.0                  10.0
             FB Texas.............................   12.42         11.37           8.0                  10.0
             Redwood Bank (1).....................   11.17           --            8.0                  10.0

         Tier 1 capital (to risk-weighted assets):
             FBA..................................    9.34         11.51           4.0                   6.0%
             FB California........................    9.56          9.37           4.0                   6.0
             FB Texas.............................   11.17         10.11           4.0                   6.0
             Redwood Bank (1).....................   10.15           --            4.0                   6.0

         Tier 1 capital (to average assets):
             FBA..................................    8.94         10.25           3.0                   5.0%
             FB California........................    9.95          8.34           3.0                   5.0%
             FB Texas.............................   10.39          9.15           3.0                   5.0
             Redwood Bank (1).....................    8.48           --            3.0                   5.0
</TABLE>
         ----------------
(1)      Redwood Bank was acquired by FBA on March 4, 1999.

(19)     BUSINESS SEGMENT RESULTS

         FBA's  business  segments  are its  Subsidiary  Banks.  The  reportable
business  segments  are  consistent  with the  management  structure of FBA, the
Subsidiary Banks and the internal  reporting  system that monitors  performance.
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
geographic areas include Houston,  Dallas, Irving and McKinney, Texas (FB Texas)
and northern  California  (FB  California  and Redwood  Bank).  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.  See  Note  15 to  the
consolidated financial statements.
         The  business  segment  results  are  summarized  as  follows  and  are
consistent with FBA's internal  reporting system and, in all material  respects,
with generally accepted accounting  principles and practices  predominant in the
banking industry.  Such principles and practices are summarized in Note 1 to the
consolidated financial statements. There are no foreign operations.



<PAGE>

<TABLE>
<CAPTION>





                                                                 FB California                      Redwood Bank (1)
                                                     -------------------------------         -----------------------
                                                     1999          1998         1997           1999        1998        1997
                                                     ----          ----         ----           ----        ----        ----
                                                                        (dollars expressed in thousands)

Balance sheet information:

<S>                                             <C>              <C>          <C>            <C>       <C>         <C>
Investment securities.......................    $   20,743       53,449       83,165         37,539          --          --
Loans, net of unearned discount.............       379,632      314,977      255,114        138,902          --          --
Total assets................................       431,838      410,110      370,917        199,988          --          --
Deposits....................................       367,563      363,422      325,562        173,703          --          --
Stockholders' equity........................        47,990       42,825       40,176         24,275          --          --
                                                ==========    =========    =========      =========    ========    ========

Income statement information:

Interest income.............................    $   33,928       32,517       22,416         12,724          --          --
Interest expense............................        12,285       13,328        8,729          4,846          --          --
                                                ----------    ---------    ---------      ---------    --------    --------
       Net interest income..................        21,643       19,189       13,687          7,878          --          --
Provision for possible loan losses..........           110          565          500            193          --          --
                                                ----------   ----------    ---------      ---------    --------    --------
       Net interest income after provision
         for possible loan losses...........        21,533       18,624       13,187          7,685          --          --
                                                ----------    ---------    ---------      ---------    --------    --------
Noninterest income..........................         3,881        2,732        1,847            318          --          --
Noninterest expense.........................        15,109       15,548       10,356          4,860          --          --
                                                ----------    ---------    ---------      ---------    --------    --------
       Income before provision (benefit) for
         income tax expense and minority
         interest in income of subsidiary...        10,305        5,808        4,678          3,143          --          --
Provision (benefit) for income tax expense..         3,972        2,736        2,027          1,501          --          --
                                                ----------    ---------    ---------      ---------    --------    --------
       Income (loss) before minority
         interest in income of subsidiary...         6,333        3,072        2,651          1,642          --          --
Minority interest in income of subsidiary...            --           --           --             --          --          --
                                                ----------    ---------    ---------      ---------    --------    --------
       Net income...........................    $    6,333        3,072        2,651          1,642          --          --
                                                ==========    =========    =========      =========    ========    ========
</TABLE>
- -----------------
(1)  Redwood Bank was acquired by FBA on March 4, 1999.
(2)  Corporate  and other  includes  $2.6 million and $1.3 million of guaranteed
     preferred  debenture  expense,  after applicable income tax benefit of $1.4
     million  and  $700,000  for the years  ended  December  31,  1999 and 1998,
     respectively. See Note 8 to the consolidated financial statements.


<PAGE>

<TABLE>
<CAPTION>





              FB Texas                           Corporate and other (2)                       Consolidated total
- ---------------------------------         -----------------------------------         ---------------------------
1999            1998         1997         1999            1998          1997          1999            1998          1997
- ----            ----         ----         ----            ----          ----          ----            ----          ----
                                                   (dollars expressed in thousands)



<S>             <C>          <C>             <C>           <C>                          <C>          <C>         <C>
  30,439        59,914       65,016          3,817         3,600            --          92,538       116,963     148,181
 213,731       201,426      176,341             (2)           --            --         732,263       516,403     431,455
 278,988       300,984      267,152          9,893         8,903         5,595         920,707       719,997     643,664
 244,248       264,425      231,175         (5,491)      (28,700)         (210)        780,023       599,147     556,527
  30,338        30,249       29,761        (30,104)       (7,229)      (24,846)         72,499        65,845      45,091
========      ========    =========      =========     =========      ========       =========     =========    ========



  21,990        21,721       20,099            313           170             2          68,955        54,408      42,517
   8,705         8,907        8,379           (305)          974         2,047          25,531        23,209      19,155
- --------      --------    ---------      ----------    ---------      --------       ---------     ---------    --------
  13,285        12,814       11,720            618          (804)       (2,045)         43,424        31,199      23,362
      90           335        1,500             --            --            --             393           900       2,000
- --------      --------    ---------      ---------     ---------      --------       ---------     ---------    --------

  13,195        12,479       10,220            618          (804)       (2,045)         43,031        30,299      21,362
- --------      --------    ---------      ---------     ---------      --------       ---------     ---------    --------
   1,950         1,790        1,901           (554)         (147)         (461)          5,595         4,375       3,287
   9,050         8,749        6,960          3,811         2,175           361          32,830        26,472      17,677
- --------      --------    ---------      ---------     ---------      --------       ---------     ---------    --------


   6,095         5,520        5,161         (3,747)       (3,126)       (2,867)         15,796         8,202       6,972
   2,090         1,888        1,815         (1,237)       (1,032)         (697)          6,326         3,592       3,145
- --------      --------    ---------      ---------     ---------      --------       ---------     ---------    --------

   4,005         3,632        3,346         (2,510)       (2,094)       (2,170)          9,470         4,610       3,827
      --            --           --             --            --           294              --            --         294
- --------      --------    ---------      ---------     ---------      --------       ---------     ---------    --------
   4,005         3,632        3,346         (2,510)       (2,094)       (2,464)          9,470         4,610       3,533
========      ========    =========      =========     =========      ========       =========     =========    ========

</TABLE>




<PAGE>





(20)     PARENT COMPANY ONLY FINANCIAL INFORMATION

         Following are condensed balances sheets of First Banks America, Inc. as
of December 31, 1999 and 1998, and condensed statements of income and cash flows
for the years ended December 31, 1999, 1998 and 1997:

<TABLE>
<CAPTION>

                                              CONDENSED BALANCE SHEETS

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

<S>                                                                                <C>                  <C>
          Cash deposited in subsidiary banks....................................   $    8,079           31,306
          Investment securities.................................................        5,239            5,023
          Investment in subsidiaries............................................      102,764           73,074
          Deferred tax assets...................................................        1,885            2,192
          Other assets..........................................................        3,225            2,349
                                                                                   ----------        ---------
                  Total assets..................................................   $  121,192          113,944
                                                                                   ==========        =========

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

          Subordinated debentures payable to FACT...............................   $   47,423           47,423
          Accrued expenses and other liabilities................................        1,270              676
                                                                                   ----------        ---------
                  Total liabilities.............................................       48,693           48,099
          Stockholders' equity..................................................       72,499           65,845
                                                                                   ----------        ---------
                  Total liabilities and stockholders' equity....................   $  121,192          113,944
                                                                                   ==========        =========

</TABLE>

<TABLE>
<CAPTION>

                                    CONDENSED STATEMENTS OF INCOME

                                                                                     Years ended December 31,
                                                                                ---------------------------------
                                                                                1999            1998         1997
                                                                                ----            ----         ----
                                                                                 (dollars expressed in thousands)
         Income:
<S>                                                                           <C>             <C>            <C>
           Dividends from subsidiaries....................................    $  5,000        4,750          1,625
           Other..........................................................         744          711             31
                                                                              --------       ------       --------
                  Total income............................................       5,744        5,461          1,656
                                                                              --------       ------       --------
         Expense:
           Interest.......................................................          --        1,363          2,064
           Other..........................................................       4,492        2,475            686
                                                                              --------       ------       --------
                  Total expense...........................................       4,492        3,838          2,750
                                                                              --------       ------       --------
                  Income (loss) before income tax benefit.................       1,252        1,623         (1,094)
         Income tax benefit...............................................      (1,238)      (1,032)          (686)
                                                                              --------       ------       --------
                  Income (loss) before equity in undistributed
                    income of subsidiaries................................       2,490        2,655           (408)
         Equity in undistributed income of subsidiaries...................       6,980        1,955          3,941
                                                                              --------       ------       --------
                  Net income..............................................    $  9,470        4,610          3,533
                                                                              ========       ======       ========
</TABLE>



<PAGE>

<TABLE>
<CAPTION>



                                         CONDENSED STATEMENTS OF CASH FLOWS


                                                                                     Years ended December 31,
                                                                                ---------------------------------
                                                                                1999           1998          1997
                                                                                ----           ----          ----
                                                                                 (dollars expressed in thousands)
         Cash flows from operating activities:
<S>                                                                        <C>                <C>           <C>
           Net income....................................................  $    9,470         4,610         3,533
           Adjustments to reconcile net income to net cash
             provided by operating activities:
              Equity in undistributed income of subsidiaries.............      (6,980)       (1,955)       (3,941)
              Dividends from subsidiaries................................       5,000         4,750         1,625
              Other, net.................................................      (4,787)          956          (370)
                                                                           ----------       -------       -------
                    Net cash provided by operating activities............       2,703         8,361           847
                                                                           ----------       -------       -------

         Cash flows from investing activities:
           Acquisition of subsidiaries...................................     (26,000)       (4,200)       (3,800)
           Purchase of investment securities.............................        (649)       (3,600)           --
           Investment in common securities of FACT.......................          --        (1,423)           --
           Return of subsidiary capital..................................       2,000            --            --
           (Decrease) increase in payable to former shareholders
              of Surety Bank.............................................          --        (3,829)        3,829
                                                                           ----------     ---------       -------
                    Net cash (used in) provided by investing activities..     (24,649)      (13,052)           29
                                                                           ----------     ---------       -------

         Cash flows from financing activities:
           Decrease (increase) in promissory note payable................          --        (4,900)          900
           Increase in subordinated debenture............................          --        45,547            --
           Exercise of stock options.....................................          --            13            15
           Repurchase of common stock for treasury.......................      (1,281)       (5,738)       (1,512)
           Pre-merger transactions of FCB................................          --            --            (6)
                                                                           ----------     ---------       -------
                    Net cash (used in) provided by financing activities..      (1,281)       34,922          (603)
                                                                           ----------       -------       -------
                    Net (decrease) increase in cash and cash equivalents.     (23,227)       30,231           273
         Cash and cash equivalents, beginning of year....................      31,306         1,075           802
                                                                           ----------     ---------       -------
         Cash and cash equivalents, end of year..........................  $    8,079        31,306         1,075
                                                                           ==========     =========       =======

         Noncash investing and financing activities:
           Reduction of deferred tax valuation reserve...................  $      981            --            --
           Issuance of common stock in purchase accounting acquisition...          --         3,008         4,763
           Conversion of promissory note payable to common stock.........          --        10,000            --
           Conversion of 12% convertible debentures and accrued interest
              payable to common stock....................................          --         8,673            --
           Cash paid for interest........................................          --         1,867            --
                                                                           ==========     =========       =======
</TABLE>

(21)     CONTINGENT LIABILITIES

         In the ordinary course of business, there are various legal proceedings
pending  against FBA and/or the Subsidiary  Banks.  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 FBA or the Subsidiary Banks.

(22)     SUBSEQUENT EVENT

         On February 29, 2000, FBA completed its  acquisition of Lippo Bank, San
Francisco,  California,  in  exchange  for $17.2  million  in cash.  Lippo  Bank
operates  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  under the Note  Payable  of $8.0  million.  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  $4.0 million and is being amortized over
15 years. Lippo Bank will be merged into FB California.



<PAGE>

<TABLE>
<CAPTION>


                         DIRECTORS AND SENIOR MANAGEMENT


     Directors of First Banks America, Inc.

<S>     <C>                          <C>
           James F. Dierberg         Chairman of the Board,  President and Chief Executive Officer,  First Banks America,  Inc., St.
                                        Louis,  Missouri; Chairman of the Board and Chief Executive Officer,  First Banks, Inc., St.
                                        Louis, Missouri.
           Allen H. Blake            Executive Vice President, Chief Operating Officer and Secretary, First Banks America, Inc., St.
                                        Louis,  Missouri;  President, Chief Operating Officer and Secretary,  First Banks, Inc., St.
                                        Louis, Missouri.
           Charles A. Crocco, Jr.    Counsel to the law firm of Jackson & Nash, LLP., New York, New York.
           Albert M. Lavezzo         President and Chief  Operating  Officer of the law firm of  Favaro,  Lavezzo,  Gill,  Caretti &
                                        Heppell, Vallejo, California.
           Ellen D. Schepman         Retail Marketing Officer, First Banks, Inc., St. Louis, Missouri.
           Edward T. Story, Jr.      President and Chief Executive Officer of SOCO International, plc, Comfort, Texas.
           Donald W. Williams        Executive Vice President and Chief Credit Officer, First Banks, Inc., St. Louis, Missouri.


     Executive Officers of First Banks America, Inc.

           James F. Dierberg         Chairman of the Board, President and Chief Executive Officer
           Allen H. Blake            Executive Vice President, Chief Operating Officer and Secretary
           Terrance M. McCarthy      Executive Vice President
           Frank H. Sanfilippo       Executive Vice President and Chief Financial Officer
           David F. Weaver           Executive Vice President


     Directors and Senior Officers of First Bank Texas N.A.

           David F. Weaver           Chairman of the Board, President and Chief Executive Officer
           Alan J. Cott              Director and Senior Vice President, Commercial Lending - Houston
           Christopher A. Hopkins    Director and Senior Vice President, Commercial Lending - Dallas
           Joseph Milcoun, Jr.       Director, Senior Vice President, Retail Banking
           Monica J. Rinehart        Secretary, Vice President and Controller
           Donald W. Williams        Director


     Directors and Senior Officers of First Bank of California

           Terrance M. McCarthy      Chairman of the Board, President and Chief Executive Officer
           James E. Culleton         Director and Secretary
           Peter A. Goetze           Vice President, Retail Banking
           Albert M. Lavezzo         Director
           Kathryn L. Perrine        Vice President and Chief Financial Officer
           Gary M. Sanders           Director and Executive Vice President
           Fred K. Sibley            Director
           Donald W. Williams        Director


     Directors and Senior Officers of Redwood Bank

           Donald W. Williams        Chairman of the Board
           Susan J. Chase            Director
           David T. Currie           Director
           Patrick S. Day            Director
           Terrance M. McCarthy      Director, President and Chief Executive Officer
           Robert A. McKerroll       Director
           Kerry C. Smith            Director

</TABLE>

<PAGE>
                              INVESTOR INFORMATION

         FBA's  Annual  Report on Form 10-K,  as filed with the  Securities  and
Exchange  Commission,  is  available  without  charge  to any  stockholder  upon
request. Requests should be directed, in writing, to Frank H. Sanfilippo,  First
Banks America, Inc., 11901 Olive Boulevard, Creve Coeur, Missouri 63141.

Common Stock

         The common stock of FBA is traded on the New York Stock  Exchange  with
the ticker  symbol "FBA" and is  frequently  reported in  newspapers  of general
circulation  with the symbol  "FBKSAM"  and in the Wall Street  Journal with the
symbol "FBA." As of March 20, 2000,  there were  approximately  1,370 registered
common  stockholders  of record.  This  number  does not  include any persons or
entities  that hold their  stock in nominee or  "street"  name  through  various
brokerage  firms.  The high and low  common  stock  prices for 1999 and 1998 are
summarized as follows:
<TABLE>
<CAPTION>
                                                                         1999                    1998
                                                                  ------------------      ------------------
                                                                   High          Low       High          Low

<S>                                                             <C>             <C>        <C>          <C>
                    First quarter.............................  $  20.63        18.75      25.19        21.31
                    Second quarter............................     18.63        17.50      25.13        19.13
                    Third quarter.............................     18.19        16.88      21.00        16.50
                    Fourth quarter............................     18.25        16.63      19.50        16.75
</TABLE>

Preferred Securities

         The Preferred  Securities  of FBA,  which were issued on July 21, 1998,
are traded on the New York Stock Exchange with the ticker symbol "FBAPrt." As of
March 20,  2000,  there  were  approximately  271 record  holders  of  Preferred
Securities. This number does not include any persons or entities that hold their
preferred  securities  in nominee or "street"  name  through  various  brokerage
firms. The high and low Preferred  Securities prices and the dividends  declared
for 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>

                                                                                      1999                Dividend
                                                                                -----------------
                                                                                High          Low         declared
                                                                                ----          ---         --------
<S>                                                                         <C>              <C>         <C>
                    First quarter.......................................... $   26.25        24.75           .53125
                    Second quarter.........................................     26.25        24.31           .53125
                    Third quarter..........................................     25.25        22.50           .53125
                    Fourth quarter.........................................     24.50        21.94           .53125
                                                                                                         ----------
                                                                                                         $  2.12500
                                                                                                         ==========

                                                                                      1998                Dividend
                                                                                -----------------
                                                                                High          Low         declared
                                                                                ----          ---        ---------

                    Third quarter.......................................... $   25.75        24.19           .40729
                    Fourth quarter.........................................     26.25        24.50           .53125
                                                                                                         ----------
                                                                                                         $   .93854
                                                                                                         ==========
</TABLE>
<TABLE>
<CAPTION>

For information concerning FBA, please contact:

<S>                                                                      <C>
     David F. Weaver                                                     Frank H. Sanfilippo
     Executive Vice President                                            Executive Vice President and
     P. O. Box 630369                                                        Chief Financial Officer
     Houston, Texas 77263-0369                                           11901 Olive Boulevard
     Telephone - (713) 954-2400                                          Creve Coeur, Missouri 63141
                                                                         Telephone - (314) 995-8700

Transfer Agents:

       Common Stock:                                                     Preferred Securities:
              ChaseMellon Shareholder Services, L.L.C.                        State Street Bank and Trust Company
              85 Challenger Road                                              Corporate Trust Department
              Overpect Centre                                                 P. O. Box 778
              Ridgefield Park, New Jersey 07666                               Boston, Massachusetts 02102-0778
              Telephone - (888) 213-0965                                      Telephone - (800) 531-0368
              www.chasemellon.com                                             www.statestreet.com
</TABLE>

<PAGE>





                                   EXHIBIT 21



                            FIRST BANKS AMERICA, INC.

                            Significant Subsidiaries

         The  following  is a list of all  subsidiaries  of the  Company and the
jurisdiction of incorporation or organization.  First Bank Texas N.A.  (formerly
BankTEXAS National  Association),  First Bank of California and Redwood Bank are
wholly owned by First Banks America, Inc.


                                              Jurisdiction of Incorporation
           Name of Subsidiary                       of Organization
           ------------------                       ---------------

          First Bank Texas N.A.                      United States
        First Bank of California                      California
              Redwood Bank                            California


<PAGE>





                                  EXHIBIT 23(a)



The Board of Directors
First Banks America, Inc.


We consent to  incorporation  by reference in the  registration  statement  (No.
33-42607)  on Form S-8 of First Banks  America,  Inc.  and  subsidiaries  of our
report  dated March 15, 2000,  relating to the  consolidated  balance  sheets of
First Banks America,  Inc. and subsidiaries as of December 31, 1999 and 1998 and
the  related  consolidated  statements  of  income,   stockholders'  equity  and
comprehensive  income  and cash  flows for each of the  years in the  three-year
period ended  December  31, 1999 which  report  appears in the December 31, 1999
annual report on Form 10-K of First Banks America, Inc.



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



St. Louis, Missouri
March 27, 2000





<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                         0000310979
<NAME>                        First Banks America, Inc.
                               <MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>                          Dec-31-1999
<PERIOD-START>                             Jan-01-1999
<PERIOD-END>                               Dec-31-1999
<CASH>                                          35,644
<INT-BEARING-DEPOSITS>                             122
<FED-FUNDS-SOLD>                                 8,800
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     90,658
<INVESTMENTS-CARRYING>                           1,880
<INVESTMENTS-MARKET>                             1,757
<LOANS>                                        732,263
<ALLOWANCE>                                     14,611
<TOTAL-ASSETS>                                 920,707
<DEPOSITS>                                     780,023
<SHORT-TERM>                                    14,940
<LIABILITIES-OTHER>                              9,027
<LONG-TERM>                                     44,218
                                0
                                          0
<COMMON>                                           956
<OTHER-SE>                                      71,543
<TOTAL-LIABILITIES-AND-EQUITY>                 920,707
<INTEREST-LOAN>                                 61,748
<INTEREST-INVEST>                                6,310
<INTEREST-OTHER>                                   897
<INTEREST-TOTAL>                                68,955
<INTEREST-DEPOSIT>                              24,849
<INTEREST-EXPENSE>                              25,531
<INTEREST-INCOME-NET>                           43,424
<LOAN-LOSSES>                                      393
<SECURITIES-GAINS>                                 174
<EXPENSE-OTHER>                                 32,830
<INCOME-PRETAX>                                 15,796
<INCOME-PRE-EXTRAORDINARY>                      15,796
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     9,470
<EPS-BASIC>                                       1.66
<EPS-DILUTED>                                     1.66
<YIELD-ACTUAL>                                    8.75
<LOANS-NON>                                      3,337
<LOANS-PAST>                                     2,944
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  7,300
<ALLOWANCE-OPEN>                                12,127
<CHARGE-OFFS>                                    1,412
<RECOVERIES>                                     2,037
<ALLOWANCE-CLOSE>                               14,611
<ALLOWANCE-DOMESTIC>                            12,596
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,015



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission