FIRST BANKS AMERICA INC
10-Q, 2000-11-13
NATIONAL COMMERCIAL BANKS
Previous: AMERICAN MANAGEMENT SYSTEMS INC, 10-Q, EX-27, 2000-11-13
Next: FIRST BANKS AMERICA INC, 10-Q, EX-27, 2000-11-13







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


                                    FORM 10-Q


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

                For the quarterly period ended September 30, 2000

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

                           Commission File No. 0-8937

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

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

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

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

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

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


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

                                                         Shares outstanding
                    Class                               at October 27, 2000
                    -----                              ---------------------

    Common Stock, $0.15 par value                           3,079,934
    Class B Common Stock, $0.15 par value                   2,500,000




<PAGE>




                            FIRST BANKS AMERICA, INC.

                                TABLE OF CONTENTS


<TABLE>
<CAPTION>



                                                                                                             Page

<S>             <C>                                                                                          <C>
PART I.         FINANCIAL INFORMATION

  ITEM 1.       FINANCIAL STATEMENTS - (UNAUDITED):

                CONSOLIDATED BALANCE SHEETS.........................................................           1

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

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

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

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

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

  ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..........................          22

PART II.        OTHER INFORMATION

  ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K....................................................          23

SIGNATURES..........................................................................................          24
</TABLE>


<PAGE>


                         PART I - FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS

                            FIRST BANKS AMERICA, INC.

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

<TABLE>
<CAPTION>


                                                                                        September 30,  December 31,
                                                                                            2000           1999
                                                                                            ----           ----

                                      ASSETS
                                      ------

Cash and cash equivalents:
<S>                                                                                     <C>               <C>
    Cash and due from banks...........................................................  $    40,429       35,644
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less........................................        1,262          122
    Federal funds sold................................................................       57,200        8,800
                                                                                        -----------    ---------
         Total cash and cash equivalents..............................................       98,891       44,566
                                                                                        -----------    ---------

Investment securities:
    Available for sale, at fair value.................................................       92,323       90,658
    Held to maturity, at amortized cost (fair value of  $1,757
       at September 30, 2000 and December 31, 1999)...................................        1,856        1,880
                                                                                        -----------    ---------
         Total investment securities..................................................       94,179       92,538
                                                                                        -----------    ---------
Loans:
    Commercial and financial..........................................................      253,578      216,780
    Real estate construction and development..........................................      219,455      204,832
    Real estate mortgage..............................................................      319,174      272,700
    Consumer and installment..........................................................       28,774       40,514
                                                                                        -----------    ---------
         Total loans..................................................................      820,981      734,826
    Unearned discount.................................................................       (2,760)      (2,563)
    Allowance for loan losses.........................................................      (17,179)     (14,611)
                                                                                        -----------    ---------
         Net loans....................................................................      801,042      717,652
                                                                                        -----------    ---------

Bank premises and equipment, net of accumulated depreciation..........................       13,597       13,261
Intangibles associated with the purchase of subsidiaries..............................       21,082       16,579
Accrued interest receivable...........................................................        7,607        6,244
Deferred tax assets...................................................................       15,022       11,125
Other assets..........................................................................       19,167       18,742
                                                                                        -----------    ---------
         Total assets.................................................................  $ 1,070,587      920,707
                                                                                        ===========    =========

</TABLE>


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

<PAGE>



                            FIRST BANKS AMERICA, INC.

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

<TABLE>
<CAPTION>


                                                                                        September 30,  December 31,
                                                                                            2000           1999
                                                                                            ----           ----

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

Deposits:
    Demand:
<S>                                                                                     <C>              <C>
      Non-interest-bearing............................................................  $   152,840      128,137
      Interest-bearing................................................................       85,038       74,858
    Savings...........................................................................      274,348      242,543
    Time deposits:
      Time deposits of $100 or more...................................................      120,568       94,967
      Other time deposits.............................................................      287,647      239,518
                                                                                        -----------    ---------
         Total deposits...............................................................      920,441      780,023

Short-term borrowings.................................................................       10,797       14,940
Accrued interest payable..............................................................        3,991        1,989
Deferred tax liabilities..............................................................        2,268        2,043
Accrued expenses and other liabilities................................................        6,892        4,995
                                                                                        -----------    ---------
         Total liabilities............................................................      944,389      803,990
                                                                                        -----------    ---------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures.............................................       44,264       44,218
                                                                                        -----------    ---------

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

Common stock:
    Common stock, $0.15 par value; 6,666,666 shares authorized;
      3,883,363 shares and 3,874,697 shares issued
      at September 30, 2000 and December 31, 1999, respectively.......................          583          581
    Class B common stock, $0.15 par value; 4,000,000 shares
      authorized; 2,500,000 shares issued and outstanding.............................          375          375
Capital surplus.......................................................................       69,820       69,760
Retained earnings since elimination of accumulated deficit
    effective December 31, 1994.......................................................       24,537       15,163
Common treasury stock, at cost; 795,429 shares and 724,396 shares
    at September 30, 2000 and December 31, 1999, respectively.........................      (12,633)     (11,369)
Accumulated other comprehensive loss..................................................         (748)      (2,011)
                                                                                         ----------    ---------
         Total stockholders' equity...................................................       81,934       72,499
                                                                                        -----------    ---------
         Total liabilities and stockholders' equity...................................  $ 1,070,587      920,707
                                                                                        ===========    =========
</TABLE>



<PAGE>


                            FIRST BANKS AMERICA, INC.

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

<TABLE>
<CAPTION>

                                                                                 Three months ended       Nine months ended
                                                                                    September 30,           September 30,
                                                                              -----------------------   -------------------
                                                                                  2000          1999       2000       1999
                                                                                  ----          ----       ----       ----

Interest income:
<S>                                                                           <C>             <C>         <C>        <C>
    Interest and fees on loans..............................................  $  20,156       16,268      57,715     44,852
    Investment securities...................................................      1,716        1,434       5,137      4,862
    Federal funds sold and other............................................      1,226          326       2,581        550
                                                                              ---------      -------     -------    -------
         Total interest income..............................................     23,098       18,028      65,433     50,264
                                                                              ---------      -------     -------    -------
Interest expense:
    Deposits:
      Interest-bearing demand...............................................        335          304         995        857
      Savings...............................................................      2,795        2,137       7,699      6,086
      Time deposits of $100 or more.........................................      2,289          969       4,359      2,609
      Other time deposits...................................................      3,670        3,093      11,982      8,493
    Promissory note payable and short-term borrowings.......................        179          137         600        603
                                                                              ---------      -------     -------    -------
         Total interest expense.............................................      9,268        6,640      25,635     18,648
                                                                              ---------      -------     -------    -------
         Net interest income................................................     13,830       11,388      39,798     31,616
Provision for loan losses...................................................        320           90       1,032        303
                                                                              ---------      -------     -------    -------
         Net interest income after provision for loan losses................     13,510       11,298      38,766     31,313
                                                                              ---------      -------     -------    -------
Noninterest income:
    Service charges on deposit accounts and customer service fees...........        986          752       2,824      2,382
    (Loss) gain on sales of securities, net.................................       (179)          --        (356)       174
    Other income............................................................      1,070          417       2,037      1,272
                                                                              ---------      -------     -------    -------
         Total noninterest income...........................................      1,877        1,169       4,505      3,828
                                                                              ---------      -------     -------    -------
Noninterest expense:
    Salaries and employee benefits..........................................      3,129        2,846       9,790      8,048
    Occupancy, net of rental income.........................................        888          777       2,507      2,138
    Furniture and equipment.................................................        419          446       1,404      1,294
    Advertising and business development....................................        119          233         355        396
    Postage, printing and supplies..........................................        188          213         581        600
    Data processing fees....................................................      1,075          842       3,026      2,398
    Legal, examination and professional fees................................      1,384        1,204       3,860      3,451
    Communications..........................................................        110          183         370        483
    Gain on sales of other real estate, net of expenses.....................         --         (333)        (33)      (326)
    Amortization of intangibles associated with the purchase
      of subsidiaries.......................................................        402          322       1,047        830
    Guaranteed preferred debentures.........................................        974          993       2,945      2,979
    Other...................................................................        808          653       2,219      2,277
                                                                              ---------      -------     -------    -------
         Total noninterest expense..........................................      9,496        8,379      28,071     24,568
                                                                              ---------      -------     -------    -------
         Income before provision for income tax expense.....................      5,891        4,088      15,200     10,573
Provision for income tax expense............................................      2,414        1,699       5,826      4,494
                                                                              ---------      -------     -------    -------
         Net income.........................................................  $   3,477        2,389       9,374      6,079
                                                                              =========      =======     =======    =======

Earnings per common share:
    Basic...................................................................  $    0.62         0.42        1.67       1.06
    Diluted.................................................................       0.62         0.42        1.67       1.06
                                                                              =========      =======     =======    =======

Weighted average common stock outstanding (in thousands)....................      5,588        5,707       5,604      5,713
                                                                              =========      =======     =======    =======
</TABLE>

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


<PAGE>

<TABLE>
<CAPTION>

                            FIRST BANKS AMERICA, INC.

 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME - (UNAUDITED)
      Nine months ended September 30, 2000 and 1999 and three months ended December 31, 1999
                     (dollars expressed in thousands, except per share data)

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

<S>                                       <C>       <C>     <C>          <C>         <C>       <C>         <C>        <C>
Consolidated balances,
   December 31, 1998....................  $ 581     375     68,743                  5,693     (10,088)      541       65,845
Nine months ended September 30, 1999:
   Comprehensive income:
    Net income..........................     --      --         --        6,079     6,079          --        --        6,079
    Other comprehensive income, net of tax -
      unrealized losses on securities, net
      of reclassification adjustment (1)     --      --         --       (1,836)       --          --    (1,836)      (1,836)
                                                                         ------
    Comprehensive income................                                  4,243
                                                                         ======
   Reduction of deferred tax asset
      valuation allowance...............     --      --        654                     --          --        --          654
   Compensation paid in stock...........     --      --         36                     --          --        --           36
   Repurchases of common stock..........     --      --         --                     --        (443)       --         (443)
                                          -----     ---     ------                 ------     -------    ------       ------
Consolidated balances,
   September 30, 1999...................    581     375     69,433                 11,772     (10,531)   (1,295)      70,335
Three months ended December 31, 1999:
   Comprehensive income:
    Net income..........................     --      --         --        3,391     3,391          --        --        3,391
    Other comprehensive income, net of tax -
      unrealized losses on securities, net
      of reclassification adjustment (1)     --      --         --         (716)       --          --      (716)        (716)
                                                                          -----
    Comprehensive income................                                  2,675
                                                                          =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        327                     --          --        --          327
   Repurchases of common stock..........     --      --         --                     --        (838)       --         (838)
                                          -----     ---     ------                 ------     -------    ------       ------
Consolidated balances,
   December 31, 1999....................    581     375     69,760                 15,163     (11,369)   (2,011)      72,499
Nine months ended September 30, 2000:
  Comprehensive income:
    Net income..........................     --      --         --        9,374     9,374          --        --        9,374
    Other comprehensive income, net of tax -
      unrealized gains on securities, net
      of reclassification adjustment (1)     --      --         --        1,263        --          --     1,263        1,263
                                                                         ------
    Comprehensive income................                                 10,637
                                                                         ======
   Compensation paid in stock...........      1      --         36                     --          --        --           37
   Exercise of stock options............      1      --         24                     --          --        --           25
   Repurchases of common stock..........     --      --         --                     --      (1,264)       --       (1,264)
                                          -----     ---     ------                 ------     -------    ------       ------
Consolidated balances,
   September 30, 2000...................  $ 583     375     69,820                 24,537     (12,633)     (748)      81,934
                                          =====     ===     ======                 ======     =======    ======       ======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

(1)      Disclosure of reclassification adjustment:
                                                                     Three months ended   Nine months ended Three months ended
                                                                        September 30,       September 30,      December 31,
                                                                       ---------------    ----------------
                                                                         2000     1999      2000      1999         1999
                                                                         ----     ----      ----      ----         ----
<S>                                                                    <C>        <C>      <C>      <C>            <C>
    Unrealized gains (losses) arising during the period..............  $  820     (153)    1,032    (1,723)        (716)
    Less reclassification adjustment for (losses)
       gains included in net income.................................     (116)      --      (231)      113           --
                                                                       ------    -----    ------    ------        -----

    Unrealized gains (losses) on investment securities...............  $  936     (153)    1,263    (1,836)        (716)
                                                                       ======    =====    ======    ======        =====
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>


                            FIRST BANKS AMERICA, INC.

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


                                                                                                Nine months ended
                                                                                                  September 30,
                                                                                                  -------------
                                                                                                2000          1999
                                                                                                ----          ----

Cash flows from operating activities:
<S>                                                                                          <C>               <C>
    Net income............................................................................   $    9,374        6,079
    Adjustments to reconcile net income to cash provided by operating activities:
        Depreciation, amortization and accretion, net.....................................        1,904        1,498,
        Provision for loan losses.........................................................        1,032          303
        Provision for income tax expense..................................................        5,826        4,494
        Payments of income taxes..........................................................       (3,692)        (834)
        Loss (gain) on sales of securities, net...........................................          356         (174)
        Increase in accrued interest receivable...........................................         (697)        (147)
        Interest accrued on liabilities...................................................       25,635       18,648
        Payments of interest on liabilities...............................................      (24,147)     (18,441)
        Other operating activities, net...................................................          175       (7,280)
                                                                                             ----------    ---------
              Net cash provided by operating activities...................................       15,766        4,146
                                                                                             ----------    ---------

Cash flows from investing activities:
    Cash paid for acquired entities, net of cash and cash equivalents received............       (2,709)     (17,244)
    Proceeds from sales of investment securities available for sale.......................        6,512       30,260
    Maturities of investment securities available for sale................................       72,203       74,298
    Maturities of investment securities held to maturity..................................           22          126
    Purchases of investment securities available for sale.................................      (46,175)     (52,304)
    Net increase in loans.................................................................      (49,518)     (58,749)
    Recoveries of loans previously charged-off............................................        1,558        1,830
    Purchases of bank premises and equipment..............................................       (1,570)        (481)
    Proceeds from sales of other real estate..............................................          168          618
    Other investing activities, net.......................................................         (521)        (464)
                                                                                             ----------    ---------
              Net cash used in investing activities.......................................      (20,030)     (22,110)
                                                                                             ----------    ---------

Cash flows from financing activities:
    Other increases (decreases) in deposits:
      Demand and savings deposits.........................................................       22,057         (940)
      Time deposits.......................................................................       41,914       13,592
    (Decrease) increase in federal funds purchased........................................      (11,000)       4,000
    Increase (decrease) in securities sold under agreements to repurchase.................        6,857         (897)
    Exercise of stock options.............................................................           25           --
    Repurchases of common stock for treasury..............................................       (1,264)        (443)
                                                                                             ----------    ---------
              Net cash provided by financing activities...................................       58,589       15,312
                                                                                             ----------    ---------
              Net increase (decrease) in cash and cash equivalents........................       54,325       (2,652)
Cash and cash equivalents, beginning of period............................................       44,566       46,313
                                                                                             ----------    ---------
Cash and cash equivalents, end of period..................................................   $   98,891       43,661
                                                                                             ==========    =========

Noncash investing and financing activities:
    Loans exchanged for and transferred to available-for-sale investment securities......         3,594           --
    Loans transferred to other real estate...............................................            75        1,014
    Reduction of deferred tax asset valuation allowance..................................            --          654
    Compensation paid in stock...........................................................            37           36
                                                                                             ==========     ========
</TABLE>

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


<PAGE>


                            FIRST BANKS AMERICA, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      BASIS OF PRESENTATION

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

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

         FBA is majority owned by First Banks, Inc., St. Louis,  Missouri (First
Banks).  Accordingly,  First Banks has effective control over the management and
policies of FBA and the election of its  directors.  At  September  30, 2000 and
December 31, 1999, First Banks' ownership interest in FBA was 84.30% and 83.37%,
respectively.

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

 (2)     ACQUISITIONS

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

         On June 27, 2000, FBA and Commercial Bank of San Francisco  (Commercial
Bank)  executed  a  definitive   agreement  providing  for  the  acquisition  of
Commercial  Bank,  San  Francisco,  California,  by FBA.  Under the terms of the
agreement,  the shareholders of Commercial Bank will receive $17.75 per share in
cash, or a total of  approximately  $25.8 million.  Commercial Bank operates one
branch office in the San Francisco  financial  district.  At September 30, 2000,
Commercial Bank had $155.5 million in total assets,  $98.6 million in loans, net
of unearned discount,  $46.0 million in investment securities and $111.7 million
in deposits. FBA completed this transaction on October 31, 2000.

         On June 29, 2000, FBA and First Banks  executed a definitive  agreement
providing for the  acquisition  of First Banks' wholly owned  subsidiary,  First
Bank & Trust,  headquartered in Newport Beach,  California (FB&T), by FBA. Under
the terms of the  agreement,  First Banks will  exchange all of the  outstanding
stock of FB&T for approximately 6.5 million shares of common stock of FBA, which
will increase First Banks' ownership percentage of FBA to approximately  92.76%.
This transaction and related internal  reorganizations  will allow FBA and First
Banks to merge their Texas and  California  interests.  FB&T operates 27 banking
locations  in the counties of Los Angeles,  Orange,  Ventura and Santa  Barbara,
California  as well as  branches  in San  Jose and  Walnut  Creek,  in  Northern
California. At September 30, 2000, FB&T had $1.1 billion in total assets, $856.5
million  in loans,  net of  unearned  discount,  $104.4  million  in  investment
securities  and $972.3 million in deposits.  FBA completed  this  transaction on
October 31, 2000.


<PAGE>


         On August 23,  2000,  FBA and  Millennium  Bank  executed a  definitive
agreement  providing for the  acquisition  of Millennium  Bank,  San  Francisco,
California,  by FBA.  Under  the terms of the  agreement,  the  shareholders  of
Millennium   Bank  will  receive  $8.10  per  share  in  cash,  or  a  total  of
approximately $20.7 million. Millennium Bank has one office in the San Francisco
financial district and one office in Oakland, California. At September 30, 2000,
Millennium Bank had $110.4 million in total assets,  $76.6 million in loans, net
of unearned discount,  $28.4 million in investment  securities and $97.6 million
in  deposits.  FBA  expects  this  transaction,  which is subject to  regulatory
approvals, will be completed during or before the first quarter of 2001.

         On September 22, 2000,  FBA executed a definitive  agreement to acquire
The San Francisco Company and its wholly-owned  banking subsidiary,  Bank of San
Francisco.  Under  the  terms of this  agreement,  the  shareholders  of The San
Francisco  Company  will  receive  $1.95  per  share  in  cash,  or a  total  of
approximately  $63.0  million.  Bank of San  Francisco has one office in the San
Francisco financial  district.  At September 30, 2000, Bank of San Francisco had
$191.8  million  in total  assets,  $105.1  million  in loans,  net of  unearned
discount, $38.9 million in investment securities and $142.3 million in deposits.
FBA expects this transaction, which is subject to regulatory approvals and other
conditions, will be completed during or before the first quarter of 2001.

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

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

<S>                                                                             <C>           <C>               <C>
       Net interest income..................................................    $76,038       57,517            81,481
                                                                                =======      =======          ========

       Net income...........................................................    $19,896       10,612            17,599
                                                                                =======      =======          ========

       Earnings per share:
         Basic..............................................................    $  1.64         0.87              1.44
         Diluted............................................................       1.64         0.87              1.44
                                                                                =======      =======          ========
</TABLE>
<PAGE>

(3)      EARNINGS PER COMMON SHARE

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

         Three months ended September 30, 2000:
<S>                                                                             <C>            <C>          <C>
              Basic EPS-- income available to common stockholders..........     $3,477         5,588        $ 0.62
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --            --
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $3,477         5,588        $ 0.62
                                                                                ======        ======        ======

         Three months ended September 30, 1999:
              Basic EPS-- income available to common stockholders..........     $2,389         5,707        $ 0.42
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             5
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $2,389         5,712        $ 0.42
                                                                                ======        ======        ======

         Nine months ended September 30, 2000:
              Basic EPS-- income available to common stockholders..........     $9,374         5,604        $ 1.67
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             2
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $9,374         5,606        $ 1.67
                                                                                ======        ======        ======

         Nine months ended September 30, 1999:
              Basic EPS-- income available to common stockholders..........     $6,079         5,713        $ 1.06
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             6
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $6,079         5,719        $ 1.06
                                                                                ======        ======        ======
</TABLE>



(4)      TRANSACTIONS WITH RELATED PARTIES

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

         First Banks  provides  management  services  to FBA and its  Subsidiary
Banks.  Management services are provided under management fee agreements whereby
FBA  compensates  First Banks on an hourly  basis for its use of  personnel  for
various functions including internal audit, loan review,  income tax preparation
and assistance, accounting,  asset/liability management and investment services,
loan servicing and other management and administrative services. Fees paid under
these  agreements  were  $900,000 and $2.6 million for the three and nine months
ended  September  30, 2000,  and  $737,000  and $2.1 million for the  comparable
periods in 1999,  respectively.  The fees paid for  management  services  are at
least as favorable as could have been obtained from unaffiliated third parties.

         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their California offices, FBA shares the cost of certain
personnel and services with First Banks. This includes the salaries and benefits
of certain loan and administrative personnel. The allocation of the shared costs
is charged and/or credited under the terms of cost sharing  agreements.  Because
this involves distributing  essentially fixed costs over a larger asset base, it
allows each bank to receive the benefit of  personnel  and services at a reduced
cost. Fees paid under these  agreements were $199,000 and $600,000 for the three
and nine months  ended  September  30,  2000,  and $208,000 and $640,000 for the
comparable periods in 1999, respectively.
<PAGE>

         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman and his adult children,  provides data processing  services and
technological,  telecommunication  and  operational  support  to FB Texas and FB
California under the terms of data processing agreements.  Fees paid under these
agreements  were $1.0  million  and $2.7  million  for the three and nine months
ended  September  30, 2000,  and  $770,000  and $2.2 million for the  comparable
periods in 1999, respectively. The fees paid for data processing services are at
least as favorable as could have been obtained from unaffiliated third parties.

         FBA's  Subsidiary  Banks had $85.3  million and $88.2  million in whole
loans and loan participations outstanding at September 30, 2000 and December 31,
1999, respectively,  that were purchased from banks affiliated with First Banks.
In addition,  FBA's  Subsidiary Banks had sold $302.8 million and $302.9 million
in whole loans and loan participations to affiliates of First Banks at September
30,  2000  and   December  31,   1999,   respectively.   These  loans  and  loan
participations  were acquired and sold at interest rates and terms prevailing at
the dates of their purchase or sale and under standards and policies followed by
FBA's Subsidiary Banks.

         FBA had a $20.0 million  revolving Note Payable to First Banks on which
the outstanding  principal and accrued  interest under the Note Payable were due
and payable on October 31, 2001.  On June 30, 2000,  FBA and First Banks renewed
this Note Payable,  increasing the commitment to $90.0 million and extending the
maturity  date to June 30,  2005.  The  borrowings  under the Note  Payable bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported in the Wall Street Journal. There were no amounts outstanding under the
Note Payable at September  30, 2000 or December 31, 1999.  The interest  expense
incurred by FBA on the Note  Payable was $31,000 and  $245,000 for the three and
nine months ended September 30, 2000.

 (5)     REGULATORY CAPITAL

         FBA and the Subsidiary Banks are subject to various  regulatory capital
requirements administered by the federal and state banking agencies.  Failure to
meet minimum capital  requirements can initiate  certain  mandatory and possibly
additional discretionary actions by regulators that, if undertaken, could have a
direct material effect on FBA's consolidated financial statements. Under capital
adequacy  guidelines and the regulatory  framework for prompt corrective action,
FBA and the Subsidiary Banks must meet specific capital  guidelines that involve
quantitative measures of assets, liabilities and certain off-balance-sheet items
as  calculated  under  regulatory  accounting  practices.  Capital  amounts  and
classifications  are also subject to  qualitative  judgments  by the  regulators
about components, risk weightings and other factors.
<PAGE>

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

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

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

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

         Total capital (to risk-weighted assets):
<S>                                                  <C>           <C>               <C>                <C>
             FBA................................     12.61%        13.08%            8.0%               10.0%
             FB Texas...........................     12.12         12.42             8.0                10.0
             FB California......................     11.42         10.81             8.0                10.0
             Redwood Bank.......................     11.44         11.17             8.0                10.0

         Tier 1 capital (to risk-weighted assets):
             FBA................................      9.41%         9.34%            4.0%                6.0%
             FB Texas...........................     10.86         11.17             4.0                 6.0
             FB California......................     10.16          9.56             4.0                 6.0
             Redwood Bank.......................     10.19         10.15             4.0                 6.0

         Tier 1 capital (to average assets):
             FBA................................      8.48%         8.94%            3.0%                5.0%
             FB Texas...........................     10.20         10.39             3.0                 5.0
             FB California......................      9.31          9.95             3.0                 5.0
             Redwood Bank.......................      8.31          8.48             3.0                 5.0
</TABLE>

(6)      BUSINESS SEGMENT RESULTS

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

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

         The business segment results are summarized as follows:



<PAGE>
<TABLE>
<CAPTION>

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

Balance sheet information:

<S>                                                       <C>                 <C>                  <C>             <C>
Investment securities................................     $ 46,443            20,743               17,707          37,539
Loans, net of unearned discount......................      448,197           379,632              140,858         138,902
Total assets.........................................      575,488           431,838              193,393         199,988
Deposits.............................................      499,179           367,563              166,992         173,703
Stockholders' equity.................................       64,578            47,990               24,115          24,275
                                                          ========         =========            =========       =========


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

Income statement information:

Interest income......................................     $ 12,704             8,582                4,252           3,866
Interest expense.....................................        4,936             3,050                1,724           1,447
                                                          --------         ---------            ---------       ---------
       Net interest income...........................        7,768             5,532                2,528           2,419
Provision for loan losses............................           15                15                  150              60
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................        7,753             5,517                2,378           2,359
                                                          --------         ---------            ---------       ---------
Noninterest income...................................        1,499               934                  (71)            122
Noninterest expense..................................        4,381             3,785                1,379           1,496
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................        4,871             2,666                  928             985
Provision (benefit) for income tax expense...........        1,897             1,089                  491             443
                                                          --------         ---------            ---------      ----------
       Net income (loss).............................     $  2,974             1,577                  437             542
                                                          ========         =========            =========      ==========


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

Income statement information:

Interest income......................................     $ 35,325            24,714               12,136           8,796
Interest expense.....................................       13,285             9,125                4,832           3,282
                                                          --------         ---------            ---------       ---------
       Net interest income...........................       22,040            15,589                7,304           5,514
Provision for loan losses............................          150                95                  432             133
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................       21,890            15,494                6,872           5,381
                                                          --------         ---------            ---------       ---------
Noninterest income...................................        3,222             2,358                 (120)            325
Noninterest expense..................................       13,663            11,410                4,312           3,403
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................       11,449             6,442                2,440           2,303
Provision (benefit) for income tax expense...........        4,474             2,742                1,292           1,087
                                                          --------         ---------            ---------      ----------
       Net income (loss).............................     $  6,975             3,700                1,148           1,216
                                                          ========         =========            =========      ==========
-----------------
(1) Lippo Bank was  acquired  by FBA on February  29,  2000 and merged into FB California  on May 31,  2000.
(2) Redwood  Bank was acquired by FBA on March 4, 1999.
(3) Corporate  and   other  includes  $633,000  and  $1.9  million of guaranteed preferred  debentures  expense,  after  applicable
    income tax benefit of $341,000 and $1.0 million, for the three and nine months ended September 30, 2000, and  $645,000 and $1.9
    million of   guaranteed  preferred  debentures expense,  after  applicable income tax benefit of $348,000 and $1.0 million, for
    the comparable  periods in 1999, respectively.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>


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



<S>        <C>              <C>                       <C>               <C>                     <C>              <C>
            25,703           30,439                    4,326             3,817                   94,179           92,538
           229,150          213,731                       16                (2)                 818,221          732,263
           292,890          278,988                    8,816             9,893                1,070,587          920,707
           254,271          244,248                       (1)           (5,491)                 920,441          780,023
            30,097           30,338                  (36,856)          (30,104)                  81,934           72,499
        ==========        =========                =========          ========               ==========        =========




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



             6,044            5,500                       98                80                   23,098           18,028
             2,575            2,185                       33               (42)                   9,268            6,640
        ----------        ---------                ---------          --------               ----------         --------
             3,469            3,315                       65               122                   13,830           11,388
               155               15                       --                --                      320               90
        ----------        ---------                ---------          --------               ----------         --------

             3,314            3,300                       65               122                   13,510           11,298
        ----------        ---------                ---------          --------               ----------         --------
               459              504                      (10)             (391)                   1,877            1,169
             2,155            2,367                    1,581               731                    9,496            8,379
        ----------        ---------                ---------          --------               ----------         --------

             1,618            1,437                   (1,526)           (1,000)                   5,891            4,088
               546              492                     (520)             (325)                   2,414            1,699
        ----------        ---------                ---------          --------               ----------         --------
             1,072              945                   (1,006)             (675)                   3,477            2,389
        ==========        =========                =========          ========               ==========         ========



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

            17,702           16,523                      270               231                   65,433           50,264
             7,295            6,510                      223              (269)                  25,635           18,648
        ----------        ---------                ---------          --------               ----------         --------
            10,407           10,013                       47               500                   39,798           31,616
               450               75                       --                --                    1,032              303
        ----------        ---------                ---------          --------               ----------         --------

             9,957            9,938                       47               500                   38,766           31,313
        ----------        ---------                ---------          --------               ----------         --------
             1,445            1,560                      (42)             (415)                   4,505            3,828
             6,460            6,877                    3,636             2,878                   28,071           24,568
        ----------        ---------                ---------          --------               ----------         --------

             4,942            4,621                   (3,631)           (2,793)                  15,200           10,573
             1,703            1,588                   (1,643)             (923)                   5,826            4,494
        ----------        ---------                ---------          --------               ----------         --------
             3,239            3,033                   (1,988)           (1,870)                   9,374            6,079
        ==========        =========                =========          ========               ==========         ========

</TABLE>


<PAGE>


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

         The  discussion  set forth in  Management's  Discussion and Analysis of
Financial Condition and Results of Operations  contains certain  forward-looking
statements  with respect to our financial  condition,  results of operations and
business.  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 us,  including but not limited to  fluctuations  in interest
rates and in the economy;  the impact of laws and  regulations  applicable to us
and changes therein;  competitive  conditions in the markets in which we conduct
our operations,  including  competition  from banking and non-banking  companies
with  substantially  greater  resources  than us,  some of which  may  offer and
develop  products  and  services  not  offered by us; our ability to control the
composition of our loan portfolio without adversely  affecting  interest income;
and our ability to respond to changes in technology.  With regard to our 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 our offices,  as compared  with  competitors  operating  solely in
contiguous  markets;  the competition of larger acquirers with greater resources
than  us;  fluctuations  in the  prices  at  which  acquisition  targets  may be
available for sale and in the market for our  securities;  and the potential for
difficulty  or  unanticipated  costs in  realizing  the  benefits of  particular
acquisition  transactions.  Readers of the Form 10-Q should  therefore not place
undue reliance on forward-looking statements.

                                     General

         We  are  a  bank   holding   company   incorporated   in  Delaware  and
headquartered  in St.  Louis  County,  Missouri.  Through the  operation  of our
subsidiaries,  we offer a broad array of  financial  services  to  consumer  and
commercial  customers.  We currently operate banking  subsidiaries in California
and Texas.  At September 30, 2000, we had $1.07 billion in total assets,  $818.2
million  in total  loans,  net of  unearned  discount,  $920.4  million in total
deposits and $81.9 million in total  stockholders'  equity.  We operate  through
three wholly owned bank subsidiaries as follows:

<TABLE>
<CAPTION>
                                                                                               Loans, net of
                                                             Number of        Total              unearned                  Total
           Name                  Headquarters                locations        assets             discount                deposits
           ----                  ------------                ---------        ------             --------                --------
                                                                                      (dollars expressed in thousands)

<S>                           <C>                                <C>        <C>                  <C>                      <C>
First Bank of California      Sacramento, California             13         $ 575,488            448,197                  499,179
First Bank Texas N.A.         Houston, Texas                      6           292,890            229,150                  254,271
Redwood Bank                  San Francisco, California           4           193,393            140,858                  166,992
                                                                ===         =========            =======                  =======
</TABLE>


         We offer a broad range of  commercial  and personal  banking  services,
including certificate of deposit accounts,  individual retirement and other time
deposit accounts,  checking and other demand deposit accounts, interest checking
accounts,  savings accounts and money market accounts.  Loans include commercial
and financial,  commercial and residential real estate, real estate construction
and  development,  trade finance 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.

         We centralize overall corporate policies, procedural and administrative
functions,  and operational support functions for our subsidiary banks.  Primary
responsibility  for managing our subsidiary  banks remains with the officers and
directors.




<PAGE>


                               Financial Condition

         Our total assets were $1.07 billion and $920.7 million at September 30,
2000 and  December  31,  1999,  respectively.  The  increase in total  assets is
primarily  attributable to our acquisition of Lippo Bank,  which provided assets
of $85.3 million. Loans, net of unearned discount,  excluding the loans acquired
from Lippo Bank,  increased by $45.0 million,  which is further  discussed under
"--Loans and Allowance for Loan Losses."  Offsetting this increase and providing
an additional source of funds for continued internal loan growth was a reduction
in investment  securities of $35.8  million,  after  consideration  of the $37.4
million of  investment  securities  provided by Lippo Bank,  to $94.2 million at
September  30, 2000.  Total  deposits,  excluding  the $76.4 million of deposits
provided by the acquisition of Lippo Bank,  increased by $64.0 million to $920.4
million at September 30, 2000. The funds  generated from the deposit growth were
utilized  to fund a portion of the loan  growth,  and the  remaining  funds were
temporarily  invested in cash and cash equivalents,  resulting in an increase of
$48.4  million in federal  funds sold to $57.2 million at September 30, 2000. In
addition,  short-term  borrowings  decreased by $4.1 million to $10.8 million at
September  30,  2000,  reflecting  an  increase  of $6.9  million in  repurchase
agreements offset by a decrease of $11.0 million in federal funds purchased.

         During the nine months  ended  September  30, 2000,  we purchased  $1.3
million of our common stock for treasury at an average cost of $17.28 per share.
We utilized available cash to fund our repurchases of common stock. In 1998, our
Board of Directors authorized a fourth stock repurchase program allowing for the
purchase  of  an  additional  5%  of  common  stock  for  treasury  representing
approximately  261,418  shares of common  stock.  At September 30, 2000, we have
purchased an  aggregate  total of 795,429  common  shares for treasury and could
purchase   approximately  21,449  additional  shares  under  the  existing  1998
authorization. In addition, on April 28, 2000, our Board of Directors approved a
fifth stock  repurchase  program allowing for the repurchase of an additional 5%
of common stock for treasury representing 277,891 shares of common stock.


                              Results of Operations

Net Income

         Net income was $3.5 million, or $0.62 per share on a diluted basis, for
the three months ended  September 30, 2000,  in  comparison to $2.4 million,  or
$0.42 per share on a diluted basis,  for the comparable  period in 1999. For the
nine months ended  September 30, 2000 and 1999, net income was $9.4 million,  or
$1.67 per share on a diluted  basis,  and $6.1 million,  or $1.06 per share on a
diluted  basis,  respectively.  The earnings  progress was  primarily  driven by
increased net interest  income  generated from our  acquisitions of Redwood Bank
and Lippo Bank,  increased  yields on earning  assets,  internal loan growth and
increased noninterest income as further discussed under "--Noninterest  Income."
In addition, First Bank of California's net income increased to $3.0 million and
$7.0  million  for the  three and nine  months  ended  September  30,  2000,  in
comparison to $1.6 million and $3.7 million for the comparable  periods in 1999,
respectively.  This  increase is  reflective of the progress we have made in the
last year in assimilating the cultures of several acquired banks into First Bank
of California to create a single effective banking franchise.

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

Net Interest Income

         Net   interest   income  was  $13.8   million,   or  5.63%  of  average
interest-earning  assets,  for the three months  ended  September  30, 2000,  in
comparison to $11.4 million,  or 5.48% of average  interest-earning  assets, for
the comparable  period in 1999. For the nine months ended September 30, 2000 and
1999,   net   interest   income   was  $39.8   million,   or  5.64%  of  average
interest-earning assets, and $31.6 million, or 5.47% of average interest-earning
assets,  respectively.  We credit the improved net interest income  primarily to
the net  interest-earning  assets provided by our acquisitions of Lippo Bank and
Redwood Bank, internal loan growth and increases in the prime lending rate which
has resulted in increased yields on  interest-earning  assets. For the three and
nine months ended September 30, 2000,  average loans increased by $102.1 million
and $130.9 million, respectively. During the period from October 1, 1999 through
September  30,  2000,  the Board of  Governors  of the  Federal  Reserve  System
increased the discount rate several  times,  resulting in four  increases in the
prime rate of interest  from 8.25% to 9.50%.  This is reflected  not only in the

<PAGE>
rate of interest earned on loans that are indexed to the prime rate, but also in
other assets and liabilities  which either have variable or adjustable rates, or
which   matured  or  repriced   during  this   period.   Although  the  cost  of
interest-bearing  liabilities has also increased, it has been less dramatic than
the earnings on interest-earning  assets,  contributing to an improvement in net
interest  margins.  This  is  further  discussed  under  "--Interest  Rate  Risk
Management."

         The improved yield earned on our interest-earning  assets was partially
offset by an increased rate paid on our  interest-bearing  liabilities.  For the
three and nine months ended September 30, 2000, the aggregate  weighted  average
rate paid on our deposit portfolio  increased to 4.71% and 4.52%,  respectively,
from 4.03% and 4.04% for the comparable  periods in 1999,  reflecting  increased
rates paid by us to provide a funding source for continued loan growth.

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

                                           Three months ended September 30,                Nine months ended September 30,
                                    ----------------------------------------------   ----------------------------------------------
                                             2000                    1999                    2000                     1999
                                    ----------------------  ----------------------   ---------------------   ----------------------
                                             Interest                Interest                 Interest               Interest
                                    Average  income/ Yield/ Average  income/ Yield/  Average  Income/ Yield/ Average Income/ Yield/
                                    balance  expense rate   balance  expense rate    balance  expense rate   balance expense rate
                                    -------  ------  -----  -------  ------- -----   -------  ------- -----  ------- ------- ------
                                                                       (dollars expressed in thousands)
             Assets
             ------

Interest-earning assets:
<S>      <C>   <C>                 <C>       <C>    <C>    <C>      <C>     <C>    <C>       <C>    <C>    <C>      <C>      <C>
   Loans (1)(2)(3)(4)........... $  805,331  20,156 9.96% $703,274  16,268 9.18%$  784,114   57,715 9.83% $653,228  44,852   9.18%
   Investment securities (3)....     96,018   1,716 7.11    94,016   1,434 6.05    102,144    5,137 6.72   104,798   4,862   6.20
   Federal funds sold ..........     74,754   1,213 6.46    25,378     311 4.86     54,812    2,535 6.18    14,490     525   4.84
   Other........................        570      13 9.07     1,274      15 4.67        774       46 7.94       691      25   4.84
                                 ----------  ------       --------  ------      ----------   ------      --------   ------
     Total interest-
        earning assets..........    976,673  23,098 9.41   823,942  18,028 8.68    941,844   65,433 9.28   773,207  50,264   8.69
                                             ------                 ------                   ------                 ------
Nonearning assets...............     94,941                 79,574                  94,095                  79,805
                                 ----------               --------              ----------                --------
     Total assets...............  1,071,614               $903,516              $1,035,939                $853,012
                                 ==========               ========              ==========                ========

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

Interest-bearing liabilities:
   Interest-bearing
     demand deposits............ $   95,639     335 1.39% $ 85,584     304 1.41%$   94,439      995 1.41% $ 81,852     857   1.40%
   Savings deposits.............    265,314   2,795 4.19   233,504   2,137 3.63    254,204    7,699 4.05   223,619   6,086   3.64
   Time deposits................    406,676   5,959 5.83   320,966   4,062 5.02    391,256   16,341 5.58   291,718  11,102   5.09
                                 ----------  ------        -------  ------      ----------   ------       --------  ------
     Total interest-
        bearing deposits            767,629   9,089 4.71   640,054   6,503 4.03    739,899   25,035 4.52   597,189  18,045   4.04
   Promissory notes payable and
    short-term borrowings.......     11,732     179 6.07     8,350     137 6.51     12,891      600 6.22    14,633     603   5.51
                                 ----------  ------        -------  ------      ----------   ------       --------  ------
     Total interest-bearing
        liabilities.............    779,361   9,268 4.73   648,404   6,640 4.06    752,790   25,635 4.55   611,822  18,648   4.08
                                             ------                 ------                   ------                 ------
Noninterest-bearing liabilities:
   Demand deposits..............    152,333                128,781                 145,223                 117,449
   Other liabilities............     59,644                 55,987                  60,420                  55,416
                                 ----------               --------              ----------                --------
     Total liabilities..........    991,338                833,172                 958,433                 784,687
Stockholders' equity............     80,276                 70,344                  77,506                  68,325
                                 ----------               --------              ----------                --------
     Total liabilities and
        stockholders' equity.... $1,071,614               $903,516              $1,035,939                $853,012
                                 ==========               ========              ==========                ========

Net interest income.............             13,830                 11,388                   39,798                 31,616
                                            =======                 ======                   ======                 ======
Interest rate spread............                    4.68                   4.62                     4.73                     4.61
Net interest margin.............                    5.63%                  5.48%                    5.64%                    5.47%
                                                    ====                   ====                     ====                     ====
</TABLE>
-------------------------
(1)  For purposes of  these  computations, nonaccrual loans are included in  the
     average loan amounts.
(2)  Interest income on loans includes loan fees.
(3)  FBA has no tax-exempt income.
(4)  Includes the effects of interest rate exchange agreements.

<PAGE>


Provision for Loan Losses

         The  provision  for loan losses was  $320,000  and $1.0 million for the
three and nine months ended  September  30, 2000,  in  comparison to $90,000 and
$303,000 for the  comparable  periods in 1999,  respectively.  We attribute  the
increase in the provision for loan losses  primarily to continued  growth in the
loan  portfolio,   both  internal  and  through  acquisitions;   increased  risk
associated with the continued changing composition of our loan portfolio; and an
increase in nonperforming assets. Loan charge-offs were $96,000 and $821,000 for
the three and nine months ended  September  30, 2000,  in comparison to $211,000
and $1.0 million for the  comparable  periods in 1999. For the nine months ended
September  30, 2000,  loan  charge-offs  included a charge-off  of $457,000 on a
single loan purchased from an affiliated bank. Loan recoveries were $388,000 and
$1.6  million  for the  three and nine  months  ended  September  30,  2000,  in
comparison  to $455,000  and $1.8  million for the  comparable  periods in 1999,
reflecting lower charge-off experience in recent years, which reduced the amount
of recovery opportunities. Our acquisitions of Lippo Bank, completed on February
29, 2000, and Redwood Bank,  completed on March 4, 1999,  provided  $799,000 and
$1.5 million, respectively, in additional allowance for loan losses.

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

Noninterest Income

         Noninterest  income was $1.9 million and $4.5 million for the three and
nine months ended  September  30, 2000,  in  comparison to $1.2 million and $3.8
million for the comparable  periods in 1999,  respectively.  Noninterest  income
consists  primarily of service charges on deposit  accounts and customer service
fees and other income.

         Service charges on deposit accounts and customer service fees increased
to $986,000 and $2.8 million for the three and nine months ended  September  30,
2000, in comparison to $752,000 and $2.4 million for the  comparable  periods in
1999, respectively. We attribute the increase in service charges to the increase
in deposit balances provided by internal growth;  our acquisitions of Lippo Bank
and Redwood Bank;  additional  services  available and utilized by our expanding
base of retail and  corporate  customers;  increased fee income  resulting  from
revisions of customer service charge rates,  effective April 1, 1999 and June 1,
2000, and enhanced control of fee waivers;  and increased income associated with
automatic teller machine services and debit and credit cards.

         Noninterest  income for the nine months ended  September  30, 2000 also
included a net loss on the sale of  available-for-sale  investment securities of
$356,000,  of which  $179,000  was  recognized  during  the  third  quarter,  in
comparison to a net gain on the sale of available-for-sale investment securities
of $174,000 for the nine months ended  September 30, 1999.  The net loss in 2000
resulted  from  sales  of  certain   investment   securities  held  by  acquired
institutions that did not meet our overall  investment  objectives,  whereas the
net  gain in 1999  resulted  from  sales of  certain  investment  securities  to
facilitate the funding of our loan growth.

         Other  income was $1.1  million and $2.0 million for the three and nine
months ended  September 30, 2000, in comparison to $417,000 and $1.3 million for
the  comparable  periods in 1999,  respectively.  The primary  components of the
increase are  increased  income  earned on our  investment  in  bank-owned  life
insurance;  earnings associated with our International  Banking Division,  which
was initially  acquired in conjunction  with our Lippo Bank  acquisition and has
subsequently  been expanded to offer these services to our entire customer base;
and,  approximately $620,000 relating to the settlement of a loan of an acquired
bank that had been fully charged-off prior to the date of acquisition.

Noninterest Expense

         Noninterest  expense was $9.5  million and $28.1  million for the three
and nine months ended  September  30, 2000,  in  comparison  to $8.4 million and
$24.6 million for the comparable periods in 1999, respectively.  The increase is
reflective  of:  (a) the  noninterest  expense of Lippo  Bank and  Redwood  Bank
subsequent to their respective acquisition dates, including certain nonrecurring
expenses associated with those acquisitions; (b) increased salaries and employee
benefit  expenses;  (c) increased data  processing  fees;  (d) increased  legal,
examination and professional fees; and (e) increased amortization of intangibles
associated with the purchase of subsidiaries.
<PAGE>

         Salaries and employee  benefits  were $3.1 million and $9.8 million for
the three and nine months  ended  September  30,  2000,  in  comparison  to $2.8
million and $8.0 million for the comparable  periods in 1999,  respectively.  We
attribute the increase to our acquisitions of Lippo Bank and Redwood Bank and to
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 necessary to employ and retain qualified personnel.

         Data  processing  fees were $1.1 million and $3.0 million for the three
and nine months ended  September  30, 2000,  in  comparison to $842,000 and $2.4
million for the  comparable  periods in 1999,  respectively.  We  attribute  the
increased  data  processing  fees  to  growth  and  technological   advancements
consistent   with  our  product  and   services   offerings,   and  upgrades  to
technological equipment, networks and communication channels.

         Legal,  examination  and  professional  fees were $1.4 million and $3.9
million for the three and nine months ended September 30, 2000, in comparison to
$1.2 million and $3.5 million for the comparable periods in 1999,  respectively.
The increase in these fees is primarily attributable to our expanded utilization
of legal  and  professional  services  in  conjunction  with  general  corporate
activities.

         Amortization   of   intangibles   associated   with  the   purchase  of
subsidiaries  was  $402,000 and $1.0 million for the three and nine months ended
September 30, 2000,  in  comparison to $322,000 and $830,000 for the  comparable
periods in 1999, respectively.  The increase is attributable to the amortization
of the cost in excess of the fair value of the net assets acquired of Lippo Bank
and  Redwood  Bank,   which  we  acquired  in  February  2000  and  March  1999,
respectively.

Provision for Income Tax Expense

         Provision  for income tax expense was $2.4 million and $5.8 million for
the three and nine months ended  September 30, 2000,  representing  an effective
income tax rate of 41.0% and 38.3%, respectively,  in comparison to $1.7 million
and $4.5 million,  representing an effective  income tax rate of 41.6% and 42.5%
for the comparable periods in 1999, respectively.  The decrease in the effective
income  tax rate for the nine  months  ended  September  30,  2000 is  primarily
attributable  to a reduction  in our  deferred  tax asset  valuation  reserve of
$404,000  related to the utilization of net operating losses.

                          Interest Rate Risk Management

         We utilize off-balance-sheet derivative financial instruments to assist
in our  management of interest  rate  sensitivity  and to modify the  repricing,
maturity and option characteristics of on-balance-sheet  assets and liabilities.
We limit the use of such derivative financial instruments to reduce our interest
rate  exposure.  The derivative  financial  instruments we hold, for purposes of
managing interest rate risk, are summarized as follows:
<TABLE>
<CAPTION>

                                                                    September 30, 2000           December 31, 1999
                                                                   --------------------       ----------------------
                                                                   Notional    Credit         Notional       Credit
                                                                    amount    exposure         amount       exposure
                                                                    ------    --------         ------       --------
                                                                            (dollars expressed in thousands)

         Interest rate swap agreements - pay
<S>                                                                  <C>             <C>        <C>             <C>
           adjustable rate, receive fixed rate....................   $120,000        200        120,000         614
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate...............         --         --         75,000          --
         Interest rate cap agreement..............................         --         --         10,000          26
                                                                     ========       ====       ========       =====
</TABLE>

         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
our credit exposure  through our use of derivative  financial  instruments.  The
credit  exposure  represents the accounting loss we 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, we entered into $65.0  million  notional  amount  interest
rate swap agreements to effectively  lengthen the repricing  characteristics  of
certain  interest-earning  assets to correspond  more closely with their funding
source  with the  objective  of  stabilizing  cash flow,  and  accordingly,  net
interest  income,  over time. The swap agreements  initially  provided for us to
receive  a  fixed  rate  of  interest  and pay an  adjustable  rate of  interest
equivalent  to the 90-day London  Interbank  Offering  Rate. In March 2000,  the

<PAGE>

terms of the  swap  agreements  were  modified  such  that we  currently  pay an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending rate minus 2.705%.  The terms of the swap  agreements  provide for us to
pay  quarterly and receive  payment  semiannually.  The amount  receivable by us
under the swap  agreements  was $375,000 and $805,000 at September  30, 2000 and
December 31,  1999,  respectively,  and the amount  payable by us under the swap
agreements  was $171,000  and  $185,000 at  September  30, 2000 and December 31,
1999, respectively.

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

         During  September  1999, we entered into $55.0 million  notional amount
interest   rate  swap   agreements   to   effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with their  funding  source with the  objective of  stabilizing  cash flow,  and
accordingly,  net interest income, over time. The swap agreements provide for us
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
the swap  agreements  provide for us to pay and receive  interest on a quarterly
basis.  The amount  receivable  by us under the swap  agreements  was $38,000 at
September 30, 2000 and December 31, 1999, and the amount payable by us under the
swap  agreements  was $42,000 and $44,000 at September 30, 2000 and December 31,
1999, respectively.

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

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

         September 30, 2000:
<S>          <C>                                        <C>                  <C>              <C>          <C>
             September 27, 2001.......................  $  40,000           6.80%             6.14%        $   (210)
             September 27, 2001.......................     15,000           6.80              6.14              (79)
             June 11, 2002............................     15,000           6.80              6.00             (173)
             September 16, 2002.......................     20,000           6.80              5.36             (486)
             September 18, 2002.......................     30,000           6.80              5.33             (750)
                                                        ---------                                          --------
                                                        $ 120,000           6.80              5.79         $ (1,698)
                                                        =========         ======            ======         ========

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

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

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

                       Loans and Allowance for Loan Losses

         Interest earned on our loan portfolio  represents the principal  source
of income for First Banks America and our subsidiary banks. Interest and fees on
loans were 87.3% and 90.2% of total  interest  income for the three months ended
September  30,  2000 and  1999,  respectively,  and 88.2% and 89.2% for the nine
months ended  September  30, 2000 and 1999,  respectively.  Total loans,  net of
unearned discount,  were $818.2 million,  or 76.4% of total assets, at September
30, 2000,  compared to $732.3 million, or 79.5% of total assets, at December 31,
1999. The increase in loans, as summarized on the  consolidated  balance sheets,
is primarily  attributable  to our  acquisition  of Lippo Bank,  which  provided
loans, net of unearned discount,  of $40.9 million,  and the continued growth of
our  commercial  and  financial  and  commercial   real  estate   mortgage  loan
portfolios. This increase was partially offset by a decrease in our consumer and
installment loan portfolio,  which is primarily comprised of indirect automobile
loans, to $28.8 million at September 30, 2000 from $40.5 million at December 31,
1999.  Such decrease is consistent  with our efforts to reduce the indirect loan
portfolio.  Commensurate with the growth in corporate lending and our prescribed
credit exposure guidelines for extending credit to an individual borrower,  loan
participations sold to and purchased from banks affiliated with First Banks were
$302.8  million  and $85.3  million at  September  30,  2000,  respectively,  in
comparison   to  $302.9   million  and  $88.2  million  at  December  31,  1999,
respectively.  See Note 2 to the accompanying  consolidated financial statements
for a further discussion of transactions with related parties.

         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>

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

<S>                                                                                    <C>                 <C>
         Nonperforming loans........................................................   $    5,517          3,337
         Other real estate..........................................................           --             60
                                                                                       ----------       --------
                  Total nonperforming assets........................................   $    5,517          3,397
                                                                                       ==========       ========

         Loans, net of unearned discount............................................   $  818,221        732,263
                                                                                       ==========       ========

         Loans past due:
             Over 30 days to 90 days................................................   $    7,949          2,696
             Over 90 days and still accruing........................................        1,688          2,944
                                                                                       ----------       --------
                  Total past-due loans..............................................   $    9,637          5,640
                                                                                       ==========       ========

         Allowance for loan losses to loans.........................................         2.10%          2.00%
         Nonperforming loans to loans...............................................         0.67           0.46
         Allowance for loan losses to nonperforming loans...........................       311.38         437.85
         Nonperforming assets to loans and other real estate........................         0.67           0.46
                                                                                       ==========       ========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
certain  restructured  loans,  were $5.5  million  at  September  30,  2000,  in
comparison to $3.3 million at December 31, 1999.  The increase in  nonperforming
loans is  primarily  related to a single  loan in the amount of $2.4  million at
First Bank Texas N.A.  that was placed on  nonaccrual  in May 2000.  We recently
initiated  foreclosure   proceedings  with  respect  to  this  relationship  and
anticipate liquidating the underlying collateral in settlement of this loan. The
decline in the ratio of the allowance for loan losses to nonperforming  loans is
primarily attributable to the increase in nonperforming loans,  specifically the
$2.4 million loan at First Bank Texas N.A.  described above, which was partially
offset by an increase in the allowance for loan losses.
<PAGE>

         Impaired loans,  consisting of loans on nonaccrual  status and indirect
consumer and  installment  loans 60 days or more past due, were $5.6 million and
$3.6 million at September 30, 2000 and December 31, 1999, respectively.


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

                                                                         Three months ended      Nine months ended
                                                                            September 30,          September 30,
                                                                       ----------------------  --------------------
                                                                        2000          1999       2000        1999
                                                                        ----          ----       ----        ----
                                                                            (dollars expressed in thousands)

<S>                                                                    <C>            <C>          <C>       <C>
         Allowance for loan losses, beginning of period............    $  16,567      14,383       14,611    12,127
             Acquired allowances for loan losses...................           --          --          799     1,466
                                                                       ---------    --------    ---------  --------
                                                                          16,567      14,383       15,410    13,593
                                                                       ---------    --------    ---------  --------
             Loans charged-off.....................................          (96)       (211)        (821)   (1,009)
             Recoveries of loans previously charged-off............          388         455        1,558     1,830
                                                                       ---------    --------    ---------  --------
             Net loan recoveries...................................          292         244          737       821
                                                                       ---------    --------    ---------  --------
             Provision for loan losses.............................          320          90        1,032       303
                                                                       ---------    --------    ---------  --------
         Allowance for loan losses, end of period..................    $  17,179      14,717       17,179    14,717
                                                                       =========    ========    =========  ========
</TABLE>

         The  allowance  for loan losses is monitored on a monthly  basis.  Each
month,  the  credit  administration  department  provides  our  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 over
time. In this manner, we continually  monitor the overall increases or decreases
in the  levels  of risk in the  portfolios.  Factors  are  applied  to the  loan
portfolios  for each  category of loan risk to  determine  acceptable  levels of
allowance  for loan losses.  We derive these factors  primarily  from the actual
loss experience of our subsidiary  banks and from published  national surveys of
norms in the industry. The calculated allowances required for the portfolios are
then  compared to the actual  allowance  balances to  determine  the  provisions
necessary  to maintain  the  allowances  at  appropriate  levels.  In  addition,
management  exercises  judgment in its analysis of determining the overall level
of the allowance  for loan losses.  In its  analysis,  management  considers the
change in the  portfolio,  including  growth,  composition  and the ratio of net
loans to total  assets,  and the economic  conditions of the regions in which we
operate.  Based on this  quantitative and qualitative  analysis,  provisions are
made to our  allowance  for loan losses.  Such  provisions  are reflected in our
consolidated statements of income.


                                    Liquidity

         The  liquidity of First Banks America and our  subsidiary  banks is the
ability to maintain a cash flow which is adequate  to fund  operations,  service
debt  obligations and meet other  commitments on a timely basis.  Our subsidiary
banks  receive  funds for  liquidity  from  customer  deposits,  loan  payments,
maturities of loans and  investments,  sales of  investments  and  earnings.  In
addition,  we may avail ourselves of more volatile  sources of funds through the
issuance  of  certificates  of deposit in  denominations  of  $100,000  or more,
federal  funds  borrowed,   securities  sold  under  agreements  to  repurchase,
borrowings  from the  Federal  Home Loan Banks and other  borrowings,  including
borrowings  under our revolving note payable.  The aggregate funds acquired from
these more volatile  sources were $131.4 million and $109.9 million at September
30, 2000 and December 31, 1999, respectively.
<PAGE>

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

                                      (dollars expressed in thousands)

   3 months or less..........................  $   45,940
   Over 3 through 6 months...................      21,996
   Over 6 through 12 months..................      43,427
   Over 12 months............................      20,002
                                               ----------
     Total...................................  $  131,365
                                               ==========

         We have periodically borrowed from First Banks under our revolving note
payable.  Borrowings  under the  revolving  note payable  have been  utilized to
facilitate the funding of our acquisitions,  support repurchases of common stock
from  time to time and for  other  corporate  purposes.  The  increase  to $90.0
million of the maximum amount  available  under the revolving  note payable,  as
further  discussed  in  Note  4  to  the  accompanying   consolidated  financial
statements,  is intended to provide us with sufficient  additional  liquidity to
pursue  acquisition  opportunities.  The  borrowings  under the  revolving  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 revolving  note payable is due and payable on June 30, 2005.
At September 30, 2000 and December 31, 1999,  there were no amounts  outstanding
under the revolving note payable.

         In 1999, First Bank Texas N.A. and First Bank of California established
borrowing  relationships  with the  Federal  Reserve  Banks in their  respective
districts. These borrowing relationships, which are secured by commercial loans,
provide an additional  liquidity  facility that may be utilized for  contingency
purposes.  At September 30, 2000 and December 31, 1999,  the borrowing  capacity
under these  agreements was  approximately  $293.2  million and $255.4  million,
respectively.  In addition,  our subsidiary  banks'  borrowing  capacity through
their  relationships  with the Federal Home Loan Banks was  approximately  $14.7
million  and  $35.3  million  at  September  30,  2000 and  December  31,  1999,
respectively.

         Management  believes the available  liquidity and operating  results of
our  subsidiary  banks will be  sufficient  to  provide  funds for growth and to
permit the  distribution of dividends to us sufficient to meet our operating and
debt service requirements,  both on a short-term and long-term basis, and to pay
the  dividends  on the  trust  preferred  securities  issued  by  our  financing
subsidiary, First America Capital Trust.
<PAGE>

                             Year 2000 Compatibility

         First Banks  America  and our  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.

         We  successfully  completed all phases of our Year 2000 program  within
the appropriate  timeframes established by the regulatory agencies. In addition,
we did not encounter any significant business disruptions or processing problems
as a result of the Year 2000 century date change. Furthermore, we are unaware of
any Year 2000 issues  encountered by our more significant  borrowers and vendors
that would  inhibit  their  ability  to repay  obligations  or provide  goods or
services. The total cost of our Year 2000 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.  We are charging the capital  improvements to expense
in the form of depreciation expense or lease expense, generally over a period of
60 months.  We  incurred  direct  expenses  related to our Year 2000  program of
approximately $54,000 for the nine months ended September 30, 2000, $135,000 and
$270,000 for the three and nine months ended  September 30, 1999,  respectively,
and $540,000 for the year ended December 31, 1999.


                       Effect of New Accounting Standards

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

          In June 1999, the Financial Accounting Standards Board issued SFAS No.
137 - Accounting for Derivative Instruments and Hedging Activities - Deferral of
the Effective Date of FASB Statement No. 133, an Amendment of FASB Statement No.
133,  which defers the  effective  date of SFAS 133 from fiscal years  beginning
after June 15,  1999 to fiscal  years  beginning  after June 15,  2000.  Initial
application should be as of the beginning of an entity's fiscal quarter; on that
date, hedging  relationships  must be designated and documented  pursuant to the
provisions of SFAS 133, as amended. Earlier application of all of the provisions
is encouraged  but is permitted  only as of the beginning of any fiscal  quarter
that begins after the issuance date of SFAS 133, as amended. Additionally,  SFAS
133, as amended,  should not be applied retroactively to financial statements of
prior periods.

          In June 2000, the Financial Accounting Standards Board issued SFAS No.
138 - Accounting for Derivative Instruments and Hedging Activities, an Amendment
of FASB  Statement No. 133,  which  addresses a limited number of issues causing
implementation  difficulties  for  numerous  entities  that apply  SFAS 133,  as
amended.  SFAS 138 amends the accounting and reporting standards of SFAS 133, as
amended, for certain derivative instruments,  certain hedging activities and for
decisions  made by the FASB  relating to the  Derivatives  Implementation  Group
(DIG) process. The DIG presently has additional issues and questions pending and
continues to release guidance and  interpretations  as such issues are resolved.
We  continue to consider  the  actions  and  conclusions  of the DIG as they are
released  in order to  determine  their  potential  impact  on our  consolidated
financial statements.

          We currently  believe the  implementation  of SFAS 133 will not have a
material impact on our  consolidated  financial  statements as it relates to our
existing  derivative  financial  instruments.  However,  the  effect  of  future
derivative  transactions as well as further  guidance from the DIG may result in
modifications  of our current  assessment of SFAS 133 and its overall  impact on
our consolidated financial statements.



<PAGE>


       ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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






<PAGE>


                           PART II - OTHER INFORMATION


                    ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
<TABLE>
<CAPTION>

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

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

<S>                <C>                  <C>
                   10(ff)               Agreement  and  Plan of  Reorganization  by and  between  First  Banks
                                        America,  Inc.  and  Millennium  Bank,  dated  August 23, 2000 - filed
                                        herewith.

                   10(gg)               Agreement  and Plan of Merger by and among First  Banks,  Inc.,  First
                                        Banks  America,  Inc.,  Redwood Bank,  The San  Francisco  Company and
                                        Bank of San Francisco, dated September 22, 2000 - filed herewith.

                   27                   Article 9 - Financial Data Schedule (EDGAR only)

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

</TABLE>


<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
November 10, 2000                  (Principal Executive Officer)




                            By: /s/ Frank H. Sanfilippo
                                -----------------------------------------------
                                   Frank H. Sanfilippo
                                   Executive Vice President and
                                   Chief Financial Officer
November 10, 2000                  (Principal Financial and Accounting Officer)


<PAGE>


                                                                EXHIBIT 10(ff)





                      AGREEMENT AND PLAN OF REORGANIZATION





                                 by and between




                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,


                                       and


                                MILLENNIUM BANK,
                        a California banking corporation










                                 August 23, 2000


<PAGE>





                                TABLE OF CONTENTS
<TABLE>
<CAPTION>


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

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

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF MILLENNIUM BANK

         Section 2.01.     Organization and Capital Stock........................................................ 4
         Section 2.02.     Authorization; No Defaults............................................................ 5
         Section 2.03.     Millennium Bank Subsidiaries.......................................................... 5
         Section 2.04.     Financial Information................................................................. 5
         Section 2.05.     Absence of Changes.................................................................... 5
         Section 2.06.     Regulatory Enforcement Matters........................................................ 6
         Section 2.07.     Tax Matters..........................................................................  6
         Section 2.08.     Litigation............................................................................ 7
         Section 2.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements.................... 7
         Section 2.10.     Reports............................................................................... 8
         Section 2.11.     Investment Portfolio.................................................................. 8
         Section 2.12.     Loan Portfolio........................................................................ 8
         Section 2.13.     Employee Matters and ERISA............................................................ 9
         Section 2.14.     Title to Properties; Licenses; Insurance............................................. 10
         Section 2.15.     Environmental Matters................................................................ 11
         Section 2.16.     Compliance with Laws and Regulations................................................. 11
         Section 2.17.     Brokerage............................................................................ 11
         Section 2.18.     No Undisclosed Liabilities........................................................... 11
         Section 2.19.     Statements True and Correct.......................................................... 12
         Section 2.20.     Commitments and Contracts............................................................ 12
         Section 2.21.     Material Interest of Certain Persons................................................. 13
         Section 2.22.     Conduct to Date...................................................................... 13
</TABLE>

<PAGE>


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

<S>      <C>               <C>                                                                                   <C>
         Section 3.01.     Organization......................................................................... 14
         Section 3.02.     Authorization........................................................................ 14
         Section 3.03.     Litigation........................................................................... 15
         Section 3.04.     Statements True and Correct.......................................................... 15

ARTICLE IV - AGREEMENTS OF MILLENNIUM BANK

         Section 4.01.     Business in Ordinary Course.......................................................... 15
         Section 4.02.     Breaches............................................................................. 18
         Section 4.03.     Meeting of Shareholders.............................................................. 18
         Section 4.04.     Consummation of Agreement............................................................ 18
         Section 4.05.     Environmental Reports................................................................ 18
         Section 4.06.     Access to Information................................................................ 19
         Section 4.07.     Consents of Third Parties............................................................ 19
         Section 4.08.     Subsequent Financial Statements...................................................... 19
         Section 4.09.     Merger Agreement......................................................................19

ARTICLE V - AGREEMENTS OF FBA

         Section 5.01.     Regulatory Approvals................................................................. 20
         Section 5.02.     Breaches............................................................................. 20
         Section 5.03.     Consummation of Agreement............................................................ 20
         Section 5.04.     Employee Benefits.................................................................... 20
         Section 5.05.     Merger Agreement..................................................................... 21
         Section 5.06.     Indemnification...................................................................... 21

ARTICLE VI - CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.     Conditions to the Obligations of FBA................................................. 22
         Section 6.02.     Conditions to the Obligations of Millennium Bank..................................... 22

</TABLE>


<PAGE>


ARTICLE VII - TERMINATION
<TABLE>
<CAPTION>

<S>      <C>               <C>                                                                                   <C>
         Section 7.01.     Mutual Agreement..................................................................... 23
         Section 7.02.     Breach of Agreements................................................................. 23
         Section 7.03.     Failure of Conditions................................................................ 24
         Section 7.04.     Denial of Regulatory Approval........................................................ 24
         Section 7.05.     Environmental Reports................................................................ 24
         Section 7.06.     Regulatory Enforcement Matters....................................................... 24
         Section 7.07.     Unilateral Termination............................................................... 24
         Section 7.08.     Acquisition Proposal................................................................. 24
         Section 7.09.     Liquidated Damages................................................................... 24
         Section 7.10.     Break-up Fee......................................................................... 25

ARTICLE VIII - GENERAL PROVISIONS

         Section 8.01.     Confidential Information............................................................. 27
         Section 8.02.     Publicity............................................................................ 27
         Section 8.03.     Return of Documents.................................................................. 28
         Section 8.04.     Notices.............................................................................. 28
         Section 8.05.     Nonsurvival of Representations, Warranties and Agreements............................ 28
         Section 8.06.     Costs and Expenses................................................................... 28
         Section 8.07.     Entire Agreement..................................................................... 29
         Section 8.08.     Headings and Captions................................................................ 29
         Section 8.09.     Waiver, Amendment or Modification.................................................... 29
         Section 8.10.     Rules of Construction................................................................ 29
         Section 8.11.     Counterparts......................................................................... 29
         Section 8.12.     Successors and Assigns............................................................... 29
         Section 8.13.     Governing Law........................................................................ 29

         Signatures............................................................................................. 30
</TABLE>


<PAGE>



                      AGREEMENT AND PLAN OF REORGANIZATION

         This Agreement and Plan of Reorganization,  dated as of August 23, 2000
is by and between First Banks America, Inc., a bank holding company organized as
a Delaware  corporation  ("FBA"),  and  Millennium  Bank, a  California  banking
corporation  ("Millennium  Bank").  This Agreement and Plan of Reorganization is
hereinafter referred to as the "Agreement."

         In consideration of the mutual representations,  warranties, agreements
and covenants contained herein, FBA and Millennium Bank hereby agree as follows:

          ARTICLE I TERMS OF THE MERGER & CLOSING; CONVERSION OF SHARES

         Section 1.01.  The Merger. Pursuant to the terms and provisions of this
                        ----------
Agreement and the Agreement and Plan of Merger between Millennium Bank and Newco
(the "Merger  Agreement")  attached  hereto as Exhibit "A," FBA will organize an
interim subsidiary as a California corporation ("Newco"). Subject to the receipt
of  required  regulatory  approvals  and  the  satisfaction  or  waiver  of  the
conditions set forth in Article VI of this Agreement, Newco shall merge with and
into  Millennium  Bank  (the  "Merger")   pursuant  to  the  California  General
Corporation Law (collectively referred to herein as the "Corporate Law").

         Section  1.02. Effect of the Merger.   The Merger shall have all of the
                        --------------------
effects provided in the Corporate Law, this Agreement and the Merger  Agreement,
and the separate corporate existence of Newco shall cease on consummation of the
Merger and be combined in Millennium Bank. Following the Merger, the Articles of
Association  and Bylaws of the  resulting  bank shall be as stated in the Merger
Agreement,  and the directors  and officers of the  resulting  bank shall be the
persons  serving as  directors  and officers of Newco  immediately  prior to the
Merger.

         Section 1.03.  Conversion of Shares.
                        --------------------

         (a) At the Effective Time (as defined in Section 1.05 hereof),  subject
to the remaining provisions of this Section 1.03, each share of common stock, no
par value, of Millennium Bank ("Millennium Bank Common") outstanding immediately
prior to the  Effective  Time shall be  converted  into the right to receive the
price per share (the "Per Share Merger  Price")  equal to the eight  dollars and
ten cents ($8.10).

         (b) Each  share  of  Millennium  Bank  Common  held in the treasury  of
Millennium Bank or by any  direct  or  indirect  subsidiary  of Millennium  Bank
immediately   prior  to  the  Effective  Time shall be canceled and shall not be
considered in determining  the allocation of any  consideration  in the Merger.



<PAGE>





         (c) The stock transfer books of Millennium Bank shall be closed, and no
share  transfers  will be permitted  after the Effective  Time. At the Effective
Time,  by virtue of the Merger and without any action on the part of the holders
thereof,  all  of the  shares  of  Millennium  Bank  Common  shall  cease  to be
outstanding and be canceled.

         (d) If holders  of  Millennium  Bank  Common  are  entitled  to require
appraisal of their shares under applicable Corporate Law, issued and outstanding
shares of Millennium  Bank Common held by a dissenting  holder who has perfected
the  right to obtain an  appraisal  of his  shares  shall  not be  converted  as
described  in this Section  1.03,  but from and after the  Effective  Time shall
represent  only the right to receive  such  consideration  as may be  determined
pursuant to applicable  Corporate  Law;  provided,  however,  that each share of
Millennium Bank Common  outstanding  immediately prior to the Effective Time and
held by a dissenting  holder who shall,  after the Effective Time,  withdraw his
demand for appraisal or lose his right of appraisal  shall  thereafter have only
such rights as are provided under applicable Corporate Law.

         (e)  Any  options  to  purchase   shares  of  Millennium   Bank  Common
("Millennium  Bank  Options")  which are  outstanding  immediately  prior to the
Effective  Time and  exercisable at a price less than the Per Share Merger Price
may be surrendered to Millennium  Bank as of the Closing Date. FBA shall pay for
each share of Millennium  Bank Common  covered by such a  surrendered  option an
amount  equal to the  difference  between  the Per  Share  Merger  Price and the
exercise price per share of the options surrendered. All Millennium Bank Options
that are not exercised or surrendered in accordance with the preceding  sentence
shall be canceled as of the Effective Time.

         (f) At the Effective  Time, the  outstanding  shares of common stock of
Newco  shall be  converted  into an equal  number of shares of  Millennium  Bank
Common,  so that  immediately  following the effective  time of the Merger,  the
number of outstanding  shares of common stock of Millennium  Bank shall be equal
to the number of outstanding  shares of common stock of Newco  immediately prior
to the Merger.

         Section  1.04. The Closing.  The  closing of the Merger (the "Closing")
                        -----------
hall take place at the location  mutually  agreeable  to the parties  hereto at
10:00 a.m. local time on the Closing Date.

         Section  1.05. The Closing Date. At FBA's  election,  the Closing shall
                        ----------------
take place on either (i) one of the last five (5) business  days of the month or
(ii) the first  business day of the month  following  the month,  in either case
during which each of the  conditions  in Sections  6.01 and 6.02 is satisfied or
waived by the  appropriate  party,  or on such other date as Millennium Bank and
FBA may agree (the  "Closing  Date").  The Merger  shall be  effective  upon the
filing  of the  Merger  Agreement  with the  Secretary  of State of the State of
California in accordance with the California  Corporations  Code (the "Effective
Time").


<PAGE>


         Section 1.06.  Actions At Closing.
                        -------------------

         (a)      At the Closing, Millennium Bank shall deliver to FBA:

                  (i)   certified copies  of  the  Articles of Incorporation and
         Bylaws of Millennium Bank;

                  (ii)  a  certificate  signed  by  an  appropriate  officer  of
         Millennium  Bank  stating  that  (A)  each of the  representations  and
         warranties  contained in Article II is true and correct in all material
         respects at the time of the  Closing  with the same force and effect as
         if such  representations  and  warranties had been made at the Closing,
         and (B) all of the  conditions  set  forth in  Section  6.01  have been
         satisfied or waived as provided therein;

                  (iii) certified copies of the resolutions of Millennium Bank's
         Board  of  Directors  and  shareholders,   establishing  the  requisite
         approvals under applicable Corporate Law of this Agreement,  the Merger
         and the other transactions contemplated hereby;

                  (iv)  tax clearance  certificates  with  regard to  Millennium
         Bank,  issued by the  Franchise  Tax Board of the State of  California,
         dated a recent date, satisfactory in form and substance to FBA; and

                  (v)   a legal opinion from  counsel for  Millennium  Bank with
         respect  to  the  matters  listed in Exhibit  1.06(a)  hereto,  in form
         reasonably satisfactory to FBA and its counsel.

         (b)      At the Closing, FBA shall deliver to Millennium Bank:

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

                  (ii)  certified  copies  of the  resolutions  of the  Board of
         Directors  of  each  of  FBA  and  Newco,  establishing  the  requisite
         approvals  of each  of  them  under  applicable  Corporate  Law of this
         Agreement,  the Merger and the other transactions  contemplated hereby;
         and

                  (iii) a legal opinion from counsel for FBA with respect to the
         matters  listed  in  Exhibit   1.06(b)   hereto,   in  form  reasonably
         satisfactory to Millennium Bank and its counsel.



<PAGE>


Section  1.07.  Exchange  Procedures;  Surrender  of  Certificates.  As  soon as
                --------------------------------------------------
reasonably  practicable  after the Effective Time, FBA shall mail to each record
holder of shares  of  Millennium  Bank  Common a letter of  transmittal  in form
reasonably  satisfactory  to Millennium  Bank (which shall specify that delivery
shall be effected,  and risk of loss and title to certificates  shall pass, only
upon proper  delivery of the  certificates  to FBA and shall be in such form and
have such other  provisions as FBA may reasonably  specify) and instructions for
use in effecting the surrender of  certificates,  and FBA shall promptly pay the
appropriate  consideration  to former holders of Millennium Bank Common who make
proper delivery of certificates or comply with FBA's reasonable instructions and
requirements with respect to any certificate that has been lost or stolen.

          ARTICLE II REPRESENTATIONS AND WARRANTIES OF MILLENNIUM BANK

         Millennium Bank represents and warrants to FBA as follows:

         Section 2.01.  Organization and Capital Stock.
                        ------------------------------

         (a) Millennium Bank is a California banking corporation duly organized,
validly  existing and in good standing under the laws of the State of California
and has the corporate power to own all of its property and assets,  to incur all
of its  liabilities  and  to  carry  on its  business  as now  being  conducted.
Millennium  Bank's  deposits  are  insured  by  the  Federal  Deposit  Insurance
Corporation ("FDIC").

         (b) As of the date hereof,  the authorized  capital stock of Millennium
Bank  consists of (i)  5,000,000  shares of  Millennium  Bank  Common,  of which
2,311,130  shares  are  outstanding,  duly and  validly  issued,  fully paid and
non-assessable,  and  2,000,000  shares  of  preferred  stock,  none of which is
outstanding.  None of the outstanding  shares of Millennium Bank Common has been
issued in violation of any  preemptive  rights.  Each  certificate  representing
shares of  Millennium  Bank  Common  issued in  replacement  of any  certificate
theretofore  issued by it which was claimed by the record holder thereof to have
been lost,  stolen or destroyed was issued by Millennium  Bank only upon receipt
of an affidavit of lost stock  certificate  and a bond  sufficient  to indemnify
Millennium  Bank against any claim that may be made against it on account of the
alleged  loss,  theft or  destruction  of a  certificate  or the  issuance  of a
replacement certificate.

         (c) Except as  disclosed in Section  2.01(c) of that  certain  document
delivered by Millennium Bank to FBA entitled "Disclosure  Schedule" and executed
by both Millennium Bank and FBA concurrently  with the execution and delivery of
this Agreement (the "Disclosure Schedule"), there are no shares of capital stock
or other equity  securities  of  Millennium  Bank issued or  outstanding  and no
outstanding options,  warrants, rights to subscribe for, calls or commitments of
any character  whatsoever  relating to, or securities or rights convertible into
or  exchangeable  for,  shares  of the  capital  stock  of  Millennium  Bank  or
contracts, commitments,  understandings or arrangements by which Millennium Bank
is or may be obligated to issue additional shares of its capital stock.



<PAGE>


         Section 2.02.  Authorization;  No Defaults.  Millennium Bank's Board of
                        ---------------------------
Directors has by all requisite action approved this Agreement and the Merger and
authorized the execution of this Agreement on its behalf by its duly  authorized
officers and the performance by Millennium  Bank of its  obligations  hereunder.
Nothing in the Articles of  Incorporation  or Bylaws of  Millennium  Bank or any
other agreement,  instrument,  decree,  proceeding, law or regulation (except as
specifically  referred to in this  Agreement) by or to which  Millennium Bank or
any of its assets is bound or subject prohibits or inhibits Millennium Bank from
consummating  this Agreement and the Merger on the terms and  conditions  herein
contained.  This  Agreement has been duly and validly  executed and delivered by
Millennium  Bank and  constitutes  the legal,  valid and binding  obligation  of
Millennium  Bank,  enforceable  against  Millennium  Bank in accordance with its
terms. Millennium Bank is not in default under nor in violation of any provision
of its articles or  certificates  of  incorporation,  bylaws,  or any promissory
note,  indenture or any evidence of  indebtedness or security  therefor,  lease,
contract,  purchase or other commitment or any other agreement which is material
to Millennium Bank.

         Section 2.03.  Millennium  Bank  Subsidiaries.  Millennium  Bank has no
                        ------------------------------
direct and  indirect  subsidiaries.  Except as  disclosed in Section 2.03 of the
Disclosure Schedule,  Millennium Bank is not a party to any partnership or joint
venture  or nor  does  it own an  equity  interest  in  any  other  business  or
enterprise.

         Section 2.04.  Financial  Information.  The audited  balance  sheets of
                        ----------------------
Millennium  Bank as of December 31, 1999 and the related  income  statements and
statements  of changes in  shareholders'  equity and of cash flows for the three
years ended  December 31, 1999,  together  with the notes  thereto,  in the form
previously  furnished to FBA and as the same appear in Millennium  Bank's Annual
Report on Form 10-K for the year ended December 31, 1999; the unaudited  balance
sheets of Millennium Bank as of March 31, 2000 and June 30, 2000 and the related
income statements and statements of changes in shareholders'  equity and of cash
flows for the three and six months  periods  ended  March 31,  2000 and June 30,
2000,  respectively,  together  with the notes  thereto,  included in Millennium
Bank's  Quarterly  Reports on Form 10-Q for the periods ended March 31, 2000 and
June 30,  2000;  and  Millennium  Bank's  year-end  and  quarter-end  Reports of
Condition  and Reports of Income for 1999 and for the three month  periods ended
March 31, 2000 and June 30, 2000, respectively,  as filed with the Department of
Financial  Institutions of the State of California (the "Financial  Institutions
Department")  (such  financial  statements  and notes  collectively  referred to
herein as the  "Millennium  Bank Financial  Statements"),  have been prepared in
accordance with generally accepted accounting principles applied on a consistent
basis (except as may be disclosed  therein and except for  regulatory  reporting
differences  required for  Millennium  Bank's  reports)  and fairly  present the
financial  position  and the  results of  operations,  changes in  shareholders'
equity and cash  flows of  Millennium  Bank as of the dates and for the  periods
indicated.



<PAGE>


         Section  2.05.  Absence of Changes.  Since March 31, 2000 there has not
                         ------------------
been any material  adverse  change in the  financial  condition,  the results of
operations or the business or prospects of Millennium  Bank, nor have there been
any events or transactions having such a material adverse effect which should be
disclosed  in  order  to make  the  Millennium  Bank  Financial  Statements  not
misleading.  Since November 15, 1999 (the date of the most recent examination of
Millennium Bank by the Financial Institutions Department and/or the FDIC), there
has been no material adverse change in Millennium  Bank's  financial  condition,
results of operations  or business  except for any such changes as are disclosed
in Millennium  Bank's  Reports of Condition and Income filed with the FDIC since
such date.

         Section 2.06.  Regulatory  Enforcement Matters.  Except as disclosed in
                        -------------------------------
Section 2.06 of the Disclosure Schedule,  Millennium Bank is not subject to, nor
has it received  any notice or advice that it may become  subject to, any order,
agreement, memorandum of understanding or other regulatory enforcement action or
proceeding  with or by any federal or state agency charged with the  supervision
or regulation of banks or bank holding  companies or engaged in the insurance of
bank deposits or any other governmental  agency having supervisory or regulatory
authority with respect to Millennium Bank.

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

         (b) Millennium Bank has not (i) executed an extension or waiver that is
currently in effect with respect to any statute of limitations on the assessment
or collection  of any tax;  (ii) entered into any tax sharing or tax  allocation
agreement  or been a part of a  consolidated  group  filing a  consolidated  tax
return  (other  than a group of which  Millennium  Bank was the  parent);  (iii)
become  liable  for a tax of any other  person or entity  pursuant  to  Treasury
Regulation  1.1502-6 (or any similar provision of state,  local or foreign laws)
as a  transferee  or  successor  or by contract or  otherwise;  or (iv) made any
payment,  become  obligated  to make any  payment or been party to a contract or
agreement that would obligate it to make any payment that would be disallowed as
a deduction under Section 280G or 162(m) of the Internal Revenue Code.

         (c) Except as disclosed in Section 2.07(c) of the Disclosure  Schedule,
there has not been an ownership change of Millennium Bank, as defined in Section
382(g) of the Internal  Revenue Code,  that occurred during or after any taxable
period in which  Millennium Bank incurred a net operating loss that carries over
to any taxable period ending after 1999.

         (d) All material  elections with respect to taxes affecting  Millennium
Bank have been and will be timely made.



<PAGE>


         Section  2.08.  Litigation.  Except as disclosed in Section 2.08 of the
                         ----------
Disclosure Schedule, there is no litigation, claim, investigation,  governmental
inquiry  or  other  proceeding  pending  or,  to the best of  Millennium  Bank's
knowledge,  threatened  against  Millennium  Bank,  or to which the  property of
Millennium Bank is or would be subject.

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

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

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

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

                  (i)      involve  payment  by   Millennium   Bank of more than
         $100,000  (other  than  loans,  loan commitments or letters of credit);

                  (ii)     involve payments based on profits of Millennium Bank;

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

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

                  (v)      materially affect the business or financial condition
         of Millennium Bank; or

                  (vi)     require  the  consent  or approval of any third party
         for the Merger to be consummated.



<PAGE>


         (d) all  contracts,  agreements,  plans and  arrangements  by which any
profit  sharing,  group  insurance,  hospitalization,   stock  option,  pension,
retirement,   bonus,  deferred   compensation,   stock  bonus,  stock  purchase,
collective  bargaining   agreements,   contracts  or  arrangements  under  which
pensions,  deferred  compensation or other retirement benefits is being paid, or
plans or  arrangements  established  or  maintained,  sponsored or undertaken by
Millennium Bank for the benefit of officers,  directors or employees,  including
each trust or other  agreement  with any custodian or any trustee for funds held
under any such agreement,  plan or  arrangement,  and in respect to any of them,
the latest  reports or forms,  if any,  filed with the  Department  of Labor and
Pension Benefit Guaranty Corporation under ERISA (as defined below), any current
financial or actuarial reports and any currently effective IRS private ruling or
determination letters obtained by or for the benefit of Millennium Bank;

         (e) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $75,000;

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

         (g) the name and annual salary as of December 31, 1999 of each director
or employee of Millennium Bank with a salary in excess of $100,000.

         Copies of each document,  plan and contract  identified in Section 2.09
of the  Disclosure  Schedule  are  appended  to such  Schedule  and  are  hereby
incorporated into and constitute a part of the Disclosure Schedule.

         Section  2.10.  Reports.  Millennium  Bank has  filed all  reports  and
                         -------
statements,  together  with any  amendments  required  to be made  with  respect
thereto,  required to be filed with the Financial Institutions  Department,  the
FDIC and all other federal and state banking or securities  authorities  and any
other  governmental  authority with jurisdiction over Millennium Bank. As of the
dates thereof,  such reports and documents,  including any financial statements,
exhibits  and  schedules,  complied in all  material  respects  with  applicable
statutes,  rules and regulations  and did not contain any untrue  statement of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances under which they were made, not misleading.

         Section  2.11.  Investment   Portfolio.   All  United  States  Treasury
                         ----------------------
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other investment  securities held by Millennium Bank, as reflected in
the latest  balance sheet of Millennium  Bank  included in the  Millennium  Bank
Financial  Statements,   are  carried  in  accordance  with  generally  accepted
accounting principles.
<PAGE>
         Section 2.12.  Loan Portfolio.
                        --------------
         (a) All loans and  discounts  shown on the  Millennium  Bank  Financial
Statements  at March 31, 2000 or which were or will be entered  into after March
31,  2000 but  before  the  Closing  Date were and will be made in all  material
respects for good, valuable and adequate consideration in the ordinary course of
the business,  in  accordance  with sound  lending  practices,  and they are not
subject to any known  defenses,  setoffs  or  counterclaims,  including  without
limitation  any  such as are  afforded  by  usury  or  truth  in  lending  laws;

         (b) the notes and other evidences of indebtedness evidencing such loans
and all forms of pledges,  mortgages and other collateral documents and security
agreements are and will be  enforceable,  valid,  true and genuine and what they
purport to be;

         (c) Millennium  Bank has  complied  and will  through  the Closing Date
comply with all laws and  regulations  relating to such loans,  or to the extent
there has not been such  compliance,  such failure to comply will not  interfere
with the  collection  of any loan.  All loans and loan  commitments  extended by
Millennium Bank and any extensions,  renewals or continuations of such loans and
loan commitments were made in accordance with its customary lending standards in
the ordinary  course of business.  Such loans are evidenced by  appropriate  and
sufficient  documentation  based upon Millennium  Bank's  customary and ordinary
past practices; and

         (d) the  reserve  for loan  losses  reflected  in the  Millennium  Bank
Financial  Statements as of March 31, 2000 is adequate in all material  respects
under the requirements of generally  accepted  accounting  principles to provide
for losses on loans outstanding as of March 31, 2000.

         Section 2.13.  Employee Matters and ERISA.
                        --------------------------

         (a)  Millennium  Bank has not entered  into any  collective  bargaining
agreement  with any labor  organization  with respect to any group of employees,
and to the best of Millennium  Bank's  knowledge  there is no present effort nor
existing  proposal to attempt to unionize any group of  employees of  Millennium
Bank.
         (b)  (i)  Millennium  Bank  has  been  and is in  compliance  with  all
applicable  laws  respecting  employment  and  employment  practices,  terms and
conditions of employment and wages and hours, including, without limitation, any
laws respecting  employment  discrimination  and occupational  safety and health
requirements,  and Millennium  Bank is not engaged in any unfair labor practice;
(ii) there is no unfair labor practice complaint against Millennium Bank pending
or, to the best of Millennium Bank's  knowledge,  threatened before the National
Labor  Relations  Board;  (iii) there is no labor dispute,  strike,  slowdown or
stoppage  actually  pending  or,  to the best of  Millennium  Bank's  knowledge,
threatened  against or directly  affecting  Millennium Bank; and (iv) Millennium
Bank has not  experienced  any work stoppage or other material labor  difficulty
during the past five years.



<PAGE>


         (c) Except as disclosed in Section 2.13(c) of the Disclosure  Schedule,
Millennium  Bank does not maintain,  contribute to or participate in or have any
liability  under any employee  benefit plans,  as defined in Section 3(3) of the
Employee  Retirement Income Security Act of 1974, as amended  ("ERISA"),  or any
nonqualified  employee benefit plans or deferred  compensation,  bonus, stock or
incentive plans, or other employee  benefit,  fringe benefit or other written or
oral  benefit,  contract  or  arrangement  with one or more  former  or  current
employees of Millennium Bank (collectively, the "Employee Plans"). No present or
former  employee of  Millennium  Bank has been  charged with  breaching  nor has
breached a fiduciary  duty under any  Employee  Plan.  Millennium  Bank does not
participate  in, nor has it in the past five years  participated  in, nor has it
any present or future obligation or liability under, any multiemployer  plan (as
defined at Section 3(37) of ERISA).  Except as  separately  disclosed in Section
2.13(c)  of  the  Disclosure  Schedule,   Millennium  Bank  does  not  maintain,
contribute to, or participate in any plan that provides  health,  major medical,
disability, life insurance,  severance, salary continuation or other benefits to
one or more former employees of Millennium Bank.

         (d) All liabilities of the Employee Plans have been funded on the basis
of  consistent  methods in  accordance  with  sound  actuarial  assumptions  and
practices,  and no Employee  Plan,  at the end of any plan year, or at March 31,
2000, had an accumulated funding deficiency.  No actuarial assumptions have been
changed since the last written  report of actuaries on the Employee  Plans.  All
insurance  premiums   (including   premiums  to  the  Pension  Benefit  Guaranty
Corporation)  have  been  paid in full,  subject  only to  normal  retrospective
adjustments in the ordinary  course.  Except as reflected in the Millennium Bank
Financial  Statements,  Millennium Bank has no contingent or actual  liabilities
under Title IV of ERISA. No accumulated  funding  deficiency (within the meaning
of Section 302 of ERISA or Section 412 of the Internal  Revenue Code of 1986, as
amended (the  "Code"))  has been  incurred  with  respect to any Employee  Plan,
whether or not waived. No reportable event (as defined in Section 4043 of ERISA)
has occurred  with  respect to any  Employee  Plan as to which a notice would be
required to be filed with the Pension Benefit Guaranty Corporation.  No claim is
pending,  threatened or imminent with respect to any Employee Plan (other than a
routine claim for benefits for which plan administrative  review procedures have
not been  exhausted)  for which  Millennium  Bank would be liable,  except as is
reflected in the Millennium  Bank Financial  Statements.  Millennium Bank has no
liability for excise taxes under Sections 4971,  4975, 4976, 4977, 4979 or 4980B
of the  Code or for a fine  under  Section  502 of  ERISA  with  respect  to any
Employee Plan.  All Employee Plans have in all material  respects been operated,
administered  and  maintained  in  accordance  with  the  terms  thereof  and in
compliance with the  requirements  of all applicable  laws,  including,  without
limitation, ERISA.

         Section 2.14.  Title to Properties; Licenses; Insurance.
                        ----------------------------------------

         (a) Millennium Bank has marketable title,  insurable at standard rates,
free and clear of all liens,  charges,  encumbrances (except taxes which are not
yet payable and liens, charges or encumbrances  reflected in the Millennium Bank
Financial Statements),  easements,  rights-of-way,  and other restrictions which
are not material,  and further  excepting in the case of other Real Estate Owned
("OREO"),  as  such  real  estate  is  internally  classified  on the  books  of
Millennium Bank, rights of redemption under applicable law, to all of their real
properties;

         (b) all leasehold  interests  for real  property and material  personal
property  used by  Millennium  Bank in its business  are held  pursuant to lease
agreements which are valid and enforceable in accordance with their terms;



<PAGE>


         (c) all  such  properties  comply  in all  material  respects  with all
applicable private  agreements,  zoning requirements and other governmental laws
and regulations  relating  thereto,  and there are no  condemnation  proceedings
pending or, to the best of Millennium Bank's knowledge,  threatened with respect
to any of such properties;

         (d) Millennium  Bank  has valid title or other  ownership  rights under
licenses to all material  intangible  personal or intellectual  property used in
its  business,  free and clear of any  material  claim,  defense or right of any
other  person or entity,  subject  only to rights of the  licensors  pursuant to
applicable  license  agreements,  which rights do not  materially  and adversely
interfere with the use of such property; and

         (e) all material insurable  properties owned or held by Millennium Bank
are  adequately  insured by  financially  sound and  reputable  insurers in such
amounts and against fire and other risks  insured  against by extended  coverage
and public liability insurance, as is customary with banks of similar size.

         Section  2.15.  Environmental  Matters.  As  used  in  this  Agreement,
                         ----------------------
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and regulations in all  jurisdictions  in which  Millennium Bank
has done  business or owned,  leased or operated  property,  including,  without
limitation,  the Federal  Resource  Conservation  and Recovery  Act, the Federal
Comprehensive  Environmental  Response,  Compensation  and  Liability  Act,  the
Federal Clean Water Act, the Federal Clean Air Act, and the Federal Occupational
Safety and Health Act.

         During the period of Millennium  Bank's  ownership,  lease or operation
(on its own behalf or in a fiduciary  capacity) of all  properties  (and, to the
best of Millennium  Bank's  knowledge,  during periods prior to such  ownership,
lease or  operation),  neither the conduct nor operation of Millennium  Bank nor
any condition of any property  violates or violated any Environmental Law in any
respect  material to the business of Millennium  Bank, and no condition or event
has occurred  with respect to any of them or any property  that,  with notice or
the passage of time,  or both,  would  constitute  a  violation  material to the
business  of  Millennium  Bank,  of  any   Environmental  Law  or  obligate  (or
potentially  obligate)  Millennium  Bank to  remedy,  stabilize,  neutralize  or
otherwise alter the environmental condition of any property, where the aggregate
cost of such actions would be material to Millennium  Bank.  Millennium Bank has
not  received  notice  from any  person or entity  that  Millennium  Bank or the
operation  or  condition  of any  property  ever  owned,  leased or  operated by
Millennium  Bank on its own behalf or in a  fiduciary  capacity,  are or were in
violation of any  Environmental  Law, or that Millennium Bank is responsible (or
potentially  responsible)  for  remedying,  or the cleanup  of, any  pollutants,
contaminants,  or hazardous or toxic  wastes,  substances or materials at, on or
beneath any such property.

         Section 2.16. Compliance with Laws and Regulations. Millennium Bank has
                       ------------------------------------
all licenses, franchises, permits and other governmental authorizations that are
legally  required to enable them to conduct  their  respective  businesses,  are
qualified to conduct business in every  jurisdiction in which such qualification
is legally  required and are in  compliance  in all material  respects  with all
applicable laws and regulations.


<PAGE>


         Section  2.17.  Brokerage.  Except as  disclosed in Section 2.17 of the
                         ---------
Disclosure  Schedule,  there  are  no  claims,  agreements  or  obligations  for
brokerage  commissions,  finders'  fees,  financial  advisory  fees,  investment
banking  fees or  similar  compensation  in  connection  with  the  transactions
contemplated by this Agreement payable by Millennium Bank.

         Section 2.18. No Undisclosed Liabilities. Millennium Bank does not have
                       --------------------------
any  material  liability,  whether  known or unknown,  asserted  or  unasserted,
absolute or contingent,  accrued or unaccrued,  liquidated or unliquidated,  and
whether due or to become due (and there is no past or present  fact,  situation,
circumstance, condition or other basis for any present or future action, suit or
proceeding,  hearing, charge, complaint, claim or demand against Millennium Bank
giving rise to any such  liability),  except (i)  liabilities  reflected  in the
Millennium  Bank  Financial  Statements  and (ii)  liabilities  of the same type
incurred in the ordinary course of business since March 31, 2000.

         Section  2.19.  Statements  True and Correct.  None of the  information
                         ----------------------------
supplied or to be supplied by  Millennium  Bank for inclusion in any document to
be filed with any  regulatory  authority  in  connection  with the  transactions
contemplated hereby or in the Proxy Statement described in Section 4.03 will, at
the  respective  times  such  documents  are filed or  distributed,  be false or
misleading with respect to any material fact, or omit to state any material fact
necessary in order to make the statements therein not misleading.  All documents
that Millennium Bank is responsible for filing with any regulatory  authority in
connection with the transactions contemplated hereby will comply with applicable
laws, rules and regulations.

         Section 2.20. Commitments and Contracts. Except as disclosed in Section
                       -------------------------
2.20  of the  Disclosure  Schedule  (and  with a true  and  correct  copy of the
document  or other  item in  question  having  been  made  available  to FBA for
inspection),  Millennium  Bank is not a party or subject to any of the following
(whether written or oral, express or implied):

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

                  (ii)   any agreement,   indenture  or  other   instrument  not
         reflected in the Millennium Bank Financial  Statements  relating to the
         borrowing of money by  Millennium  Bank or the  guarantee by Millennium
         Bank of any  obligation  (other  than  trade  payables  or  instruments
         related  to  transactions  entered  into  in  the  ordinary  course  of
         business,  such as deposits,  federal funds  borrowings  and repurchase
         agreements), other than agreements, indentures or instruments providing
         for annual payments of less than $50,000; or

                  (iii)  any  contract  containing  covenants  which  limit  the
         ability of  Millennium  Bank to compete in any line of business or with
         any person or containing any  restriction of the  geographical  area in
         which, or method by which, Millennium Bank may carry on its business.
<PAGE>

         Section  2.21.  Material  Interest  of  Certain  Persons.  Except   as
                         ----------------------------------------
disclosed  in  Section  2.21 of the Disclosure Schedule:

         (a) no officer or director of Millennium  Bank or any  "associate"  (as
such term is defined in Rule 14a-1 under the Securities Exchange Act of 1934, as
amended (the "Exchange  Act")), of any such officer or director has any material
interest in any material  contract or property  (real or  personal,  tangible or
intangible) used in or pertaining to the business of Millennium Bank; and

         (b) all outstanding  loans from Millennium Bank to any present officer,
director,  principal shareholder,  employee or any associate or related interest
of any such person were  approved  by or reported to the Board of  Directors  in
accordance with all applicable laws and regulations.

         Section 2.22. Conduct to Date. From and after December 31, 1999 through
                       ---------------
the  date  of  this  Agreement,  except  as  disclosed  in  Section  2.22 of the
Disclosure Schedule, Millennium Bank has not done the following:

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

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

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

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

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

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



<PAGE>


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

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

                  (ix)  suffered  any  material  damage,  destruction,  or loss,
         whether  as  the  result  of  fire,  explosion,  earthquake,  accident,
         casualty,  labor  trouble,  taking  of  property  by  any  governmental
         authority,  flood, windstorm,  embargo, riot, act of God, act of war or
         other casualty or event, whether or not covered by insurance;

                  (x)    canceled  or  compromised  any  debt,  except for debts
         charged  off or  compromised  in accordance with past practice;

                  (xi)   entered  into  any  material  transaction,  contract or
         commitment  outside the ordinary course of its business; or

                  (xii)  made  or  guaranteed  any  loan  to any of the Employee
         Plans.

                ARTICLE III REPRESENTATIONS AND WARRANTIES OF FBA

         FBA represents and warrants to Millennium Bank as follows:

         Section  3.01.  Organization.  FBA  is a  corporation  duly  organized,
                         ------------
validly  existing and in good standing  under the laws of the State of Delaware.
FBA has the corporate power to own all of its property and assets,  to incur all
of its liabilities and to carry on its business as now being  conducted,  and it
is  registered  as a bank  holding  company  with the Board of  Governors of the
Federal Reserve System (the "Federal Reserve").



<PAGE>


         Section 3.02.  Authorization.  The Board of Directors of FBA has by all
                        -------------
requisite  action  approved  this  Agreement and the Merger and  authorized  the
execution  hereof  on its  behalf  by  its  duly  authorized  officers  and  the
performance  by FBA of its  obligations  hereunder.  Nothing in the  Articles of
Incorporation  or  Bylaws  of FBA or any other  agreement,  instrument,  decree,
proceeding,  law or  regulation  (except  as  specifically  referred  to in this
Agreement)  by or to which  FBA any of its  subsidiaries  is  bound  or  subject
prohibits or inhibits FBA from consummating this Agreement and the Merger on the
terms and conditions herein contained.  This Agreement has been duly and validly
executed  and  delivered  by FBA and  constitutes  a legal,  valid  and  binding
obligation of FBA, enforceable against FBA in accordance with its terms.

         Section  3.03.  Litigation.  There  is no  litigation,  claim  or other
                         ----------
proceeding  pending or, to the best of FBA's  knowledge,  threatened  that would
prohibit FBA from consummating the transactions contemplated by this Agreement.

         Section  3.04.  Statements  True and Correct.  None of the  information
                         ----------------------------
supplied or to be supplied by FBA for inclusion in any document to be filed with
any regulatory authority in connection with the transactions contemplated hereby
will, at the  respective  times such  documents are filed be false or misleading
with respect to any material  fact, or omit to state any material fact necessary
in order to make the statements  therein not misleading.  All documents that FBA
is responsible for filing with any other regulatory authority in connection with
the transactions contemplated hereby will comply with applicable laws, rules and
regulations.

                    ARTICLE IV AGREEMENTS OF MILLENNIUM BANK

         Section 4.01.  Business in Ordinary Course.
                        ---------------------------

         (a)  Millennium  Bank shall  continue to carry on after the date hereof
its business and the discharge or incurrence of obligations and liabilities only
in the usual, regular and ordinary course of business,  as heretofore conducted,
and by way of amplification and not limitation, Millennium Bank will not:

                  (i)    declare or pay any dividend or make any other distribu-
         tion to shareholders, whether in cash, stock or other property,  except
         in  amounts  not  exceeding  any  dividends  actually declared and paid
         during  the  comparable  periods of the preceding  year as set forth in
         Section 4.01 of the Disclosure Schedule;

                  (ii)   issue any capital stock or other stock or any  options,
         warrants, or other rights to subscribe for or purchase capital stock or
         any securities convertible into or exchangeable for any capital stock;

                  (iii)  directly or  indirectly  redeem,  purchase or otherwise
         acquire any  Millennium  Bank  Common or any other stock of  Millennium
         Bank;

                  (iv)   effect a reclassification,  recapitalization,  splitup,
         exchange of shares, readjustment   or other similar change in or to any
         capital stock, or otherwise reorganize or recapitalize;



<PAGE>


                  (v)    amend its certificate or articles of  incorporation  or
         association,  as the  case  may be,  or  bylaws,  nor  enter  into  any
         agreement to merge or consolidate  with, or sell a significant  portion
         of its assets to, any person or entity;

                  (vi)   engage in any  transaction  with (A) a person or entity
         directly  or  indirectly  controlling,  controlled  by or under  common
         control with Millennium  Bank or (B) an officer,  director or direct or
         indirect  beneficial owner of 10% or more of a class of Millennium Bank
         Common; or

                  (vii) make any material change in tax or accounting methods or
         systems of  internal  accounting  controls,  except as  appropriate  to
         conform  to  changes in tax laws and  regulations,  generally  accepted
         accounting policies or regulatory accounting requirements.

            (b)   Millennium Bank will not, without the prior written consent of
         FBA:

                  (i) except as disclosed in Section  4.01(b) of the  Disclosure
         Schedule,  grant any increase (other than ordinary and normal increases
         consistent  with past  practices)  in the  compensation  payable  or to
         become  payable to  officers  or  salaried  employees,  grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus, insurance,  pension, or other Employee Plan, agreement,  payment
         or arrangement made to, for or with any of such officers or employees;

                  (ii)  borrow or agree to borrow any amount of funds  except in
         the ordinary course of business, or directly or indirectly guarantee or
         agree to guarantee any obligations of others;

                  (iii)  make or commit to make any new loan or letter of credit
         or any new or additional  discretionary advance under any existing line
         of credit,  in  principal  amounts in excess of  $750,000 or that would
         increase the aggregate credit outstanding to any one borrower (or group
         of affiliated  borrowers) to more than  $1,000,000  (excluding for this
         purpose any accrued interest or overdrafts);

                  (iv) purchase or otherwise acquire any investment security for
         its own account  having an average  remaining  life  greater than three
         years  or any  asset-backed  securities  other  than  those  issued  or
         guaranteed by the Federal National Mortgage  Association or the Federal
         Home Loan Mortgage Corporation;

                  (v) enter into any agreement,  contract or commitment having a
         term in excess of three (3) months other than  letters of credit,  loan
         agreements,  deposit agreements,  and other lending, credit and deposit
         agreements  and  documents,  in each  case in the  ordinary  course  of
         business;

                  (vi)   except in the  ordinary  course of  business,  place on
         any of its assets or  properties any mortgage, pledge, lien, charge, or
         other encumbrance;


<PAGE>


                  (vii)  except in the ordinary  course of  business,  cancel or
         accelerate any material  indebtedness  owing to Millennium  Bank or any
         claims which Millennium Bank may possess,  or waive any material rights
         of substantial value;

                  (viii) sell or otherwise  dispose of any real  property or any
         material amount of any tangible or intangible personal property,  other
         than  properties  acquired in  foreclosure or otherwise in the ordinary
         collection of indebtedness;

                  (ix)   foreclose upon or otherwise take title to or possession
         or control of any real  property  without  first  obtaining a phase one
         environmental  report thereon which indicates that the property is free
         of  pollutants,  contaminants  or hazardous  or toxic waste  materials;
         provided, however, that Millennium Bank shall not be required to obtain
         such  a  report  with  respect  to  single   family,   non-agricultural
         residential  property of one acre or less to be foreclosed  upon unless
         the entity proposing to acquire the property has reason to believe that
         such property might contain any such waste materials or otherwise might
         be contaminated;

                  (x)    commit  any act or fail to do any act which  will cause
         a breach of any agreement, contract or commitment and which will have a
         material  adverse  effect  on  the  business,  financial  condition  or
         earnings of Millennium Bank;

                  (xi)   violate any law, statute, rule, governmental regulation
         or order,  which violation might have a material  adverse effect on the
         business, financial condition, or earnings of Millennium Bank;

                  (xii)  purchase  any  real  or  personal  property or make any
         other capital  expenditure where the amount paid or committed  therefor
         is in excess of $40,000; or

                  (xiii)  increase  or  decrease  the rate of  interest  paid on
         deposits, except in a manner consistent with past practices.

         (c) Millennium  Bank shall not,  without the prior written  consent  of
FBA,  engage in any  transaction  or take any action that would render untrue in
any material  respect any of the  representations  and  warranties of Millennium
Bank contained in Article II hereof, if such representations and warranties were
given immediately following such transaction or action.

         (d) Millennium  Bank shall promptly notify FBA of the occurrence of any
matter  or  event  known  to and  directly  involving  Millennium  Bank  that is
materially adverse to the business, operations, properties, assets, or condition
(financial or otherwise) of Millennium Bank.



<PAGE>


         (e) Millennium Bank shall not solicit or encourage, hold discussions or
negotiations  with or provide  information to any person or entity in connection
with any proposal for the  acquisition  of all or a  substantial  portion of the
business, assets, shares of Millennium Bank Common or other securities or assets
of Millennium Bank, except for the transaction contemplated in subsection (a)(v)
above ("Acquisition Proposal"). Millennium Bank shall promptly advise FBA of its
receipt of any Acquisition Proposal or inquiry regarding a potential acquisition
transaction and the substance thereof.

         Section  4.02.  Breaches.  Millennium  Bank shall,  in the event it has
                         --------
knowledge of the occurrence, or impending or threatened occurrence, of any event
or condition  which would cause or  constitute a breach (or would have caused or
constituted  a breach had such event  occurred  or been known  prior to the date
hereof) of any of its  representations  or  agreements  contained or referred to
herein,  give prompt  written  notice thereof to FBA and use its best efforts to
prevent or promptly remedy the same.

         Section 4.03.  Meeting of Shareholders.  Millennium Bank shall cause to
                        -----------------------
be duly called and held, as soon as practicable,  a meeting of its  shareholders
(such  meeting  together  with  any  adjournments  thereof  referred  to as  the
"Shareholders'  Meeting") for  submission  of this  Agreement and the Merger for
approval as required by applicable Corporate Law. Millennium Bank shall prepare,
at its sole cost and expense, a Proxy Statement (the "Proxy Statement") and take
all actions as are required in order to permit the Proxy Statement to be legally
distributed to its  shareholders and to obtain the lawful approval of the Merger
by its  shareholders.  The Board of Directors of Millennium Bank shall recommend
the approval of the Agreement and the Merger to the shareholders, mail the Proxy
Statement to its  shareholders,  convene the  Shareholders'  Meeting and use its
best efforts to obtain  prompt  shareholder  approval of the  Agreement  and the
Merger.

         Section 4.04. Consummation of Agreement.  Millennium Bank shall perform
                       -------------------------
and  fulfill all  conditions  and  obligations  on its part to be  performed  or
fulfilled  under this  Agreement  and to cause the Merger to be  consummated  as
expeditiously as reasonably practicable. Millennium Bank shall furnish to FBA in
a timely manner all information,  data and documents requested by FBA for filing
with any regulatory  authority or otherwise  required to effect the transactions
contemplated  by this  Agreement  and shall join with FBA and/or Newco in making
any  application  with  respect  to which  FBA  determines  it is  necessary  or
desirable for Millennium Bank to do so.



<PAGE>


         Section 4.05.  Environmental Reports.  Millennium Bank shall provide to
                        ---------------------
FBA, as soon as reasonably  practical,  but not later than  forty-five (45) days
after the date hereof,  a report of a phase one  environmental  investigation on
all real property  owned,  leased or operated by Millennium  Bank as of the date
hereof  (other  than  space in  retail  and  similar  establishments  leased  by
Millennium Bank for automatic teller  machines),  and within ten (10) days after
the  acquisition or lease of any real property  acquired or leased by Millennium
Bank  after  the  date   hereof   (other   than  space  in  retail  and  similar
establishments  leased or operated for  automatic  teller  machines),  except as
otherwise  provided  in  Section  4.01(b)(ix).  If  required  by the  phase  one
investigation,  in FBA's  reasonable  opinion,  Millennium Bank shall obtain and
provide to FBA a report of a phase two  investigation  on  properties  requiring
such  additional  study.  FBA shall have  fifteen  (15)  business  days from the
receipt of any such phase two report to notify  Millennium Bank of any objection
to the  contents  of such  report.  Should the cost of taking all  remedial  and
corrective  actions  and  measures  (i)  required  by  applicable  law  or  (ii)
recommended  or  suggested  by such report or prudent in light of serious  life,
health or safety  concerns,  in the  aggregate,  exceed the sum of  $200,000  as
reasonably estimated by an environmental expert retained for such purpose by FBA
and reasonably acceptable to Millennium Bank, or if the cost of such actions and
measures  cannot be so estimated  with a reasonable  degree of certainty by such
expert to be $200,000 or less, then FBA shall have the right pursuant to Section
7.05 hereof,  for a period of ten (10) business days  following  receipt of such
estimate or indication  that the cost of such actions and measures can not be so
reasonably  estimated,  to terminate this  Agreement,  which shall be FBA's sole
remedy in such event.

         Section 4.06.  Access to Information.  Millennium Bank shall permit FBA
                        --------------------
reasonable access, in a manner which will avoid undue disruption or interference
with Millennium Bank's normal operations, to its properties, and Millennium Bank
shall  disclose  and make  available  to FBA all  books,  documents,  papers and
records  relating  to  the  assets,  stock  ownership,  properties,  operations,
obligations and  liabilities of Millennium  Bank including,  but not limited to,
all books of account (including the general ledger),  tax records,  minute books
of directors' and shareholders'  meetings,  organizational  documents,  material
contracts and  agreements,  loan files,  filings with any regulatory  authority,
accountants'  workpapers (if available and subject to the respective independent
accountants'  consent),  correspondence  and litigation  files,  plans affecting
employees,  and any other business activities or prospects in which FBA may have
a  reasonable  and  legitimate  interest  in  furtherance  of  the  transactions
contemplated  by this  Agreement.  FBA will hold any  nonpublic  information  in
confidence in accordance with the provisions of Section 8.01 hereof.

         Section  4.07.  Consents  of Third  Parties.   Millennium   Bank  shall
                         ---------------------------
obtain all consents of third parties necessary or desirable for the consummation
of the Merger.

         Section 4.08.  Subsequent  Financial  Statements.  As soon as available
after  the  date  hereof,  Millennium  Bank  shall  deliver  to FBA all  monthly
unaudited  balance  sheets and profit and loss  statements  of  Millennium  Bank
prepared  for its  internal  use,  its Report of  Condition  and Income for each
quarterly period completed prior to the Closing, and all other financial reports
or statements submitted to regulatory  authorities after the date hereof, to the
extent permitted by law (collectively, the "Subsequent Millennium Bank Financial
Statements").  The  Subsequent  Millennium  Bank Financial  Statements  shall be
prepared on a basis  consistent  with past  accounting  practices,  shall fairly
present the  financial  condition  and results of  operations  for the dates and
periods  presented,  and shall not include any material  assets or omit to state
any  material  liabilities,  absolute  or  contingent,  or  other  facts,  which
inclusion or omission would render such financial  statements  misleading in any
material respect.

         Section  4.09.  Merger  Agreement.  As soon as  practicable  after  the
                         -----------------
execution  of this  Agreement,  Millennium  Bank  will  enter  into  the  Merger
Agreement (as amended, if necessary,  to conform to any requirements  imposed by
any regulatory  authority having  jurisdiction over the Merger),  and Millennium
Bank will perform all of its obligations thereunder.



<PAGE>


                           ARTICLE V AGREEMENTS OF FBA

         Section  5.01.  Regulatory  Approvals.  FBA  shall  promptly  file  all
                         ---------------------
required regulatory applications and use its best efforts to obtain the approval
thereof,  including but not limited to the approval of the Federal Reserve.  FBA
shall  keep  Millennium  Bank  reasonably  informed  as to the  status  of  such
applications  and make available to Millennium  Bank, upon  reasonable  request,
copies of such applications and any supplementally filed materials.

         Section 5.02.   Breaches. FBA shall, in the event it has  knowledge  of
                         --------
the occurrence, or impending or threatened occurrence, of any event or condition
which would cause or constitute a breach (or would have caused or  constituted a
breach had such event occurred or been known prior to the date hereof) of any of
its  representations or agreements  contained or referred to herein, give prompt
written notice thereof to Millennium Bank and use its best efforts to prevent or
promptly remedy the same.

         Section 5.03.   Consummation of Agreement.  FBA   shall   perform   and
                         -------------------------
fulfill  all conditions and obligations on its part to be performed or fulfilled
under this Agreement  and to cause the Merger to be consummated as expeditiously
as reasonably practicable.



<PAGE>


         Section  5.04.  Employee  Benefits.  FBA  shall  provide  the  benefits
                         ------------------
described  in this  Section  5.04 with  respect to each  person  who  remains an
employee  of  Millennium  Bank  following  the Closing  Date (each a  "Continued
Employee").  Subject to FBA's  ongoing right to adopt  subsequent  amendments or
modifications  of any plan  referred to in this Section 5.04 or to terminate any
such plan, in FBA's sole discretion,  each Continued Employee shall be entitled,
as a new  employee of a  subsidiary  of FBA,  to  participate  in such  employee
benefit  plans,  as  defined  in  Section  3(3) of ERISA,  or any  non-qualified
employee  benefit  plans  or  deferred  compensation,  stock  option,  bonus  or
incentive  plans, or other employee benefit or fringe benefit programs as may be
in  effect  generally  for  employees  of all of FBA's  subsidiaries  (the  "FBA
Plans"),  if and as a Continued  Employee  shall be eligible  and, if  required,
selected for  participation  therein under the terms thereof and otherwise shall
not be  participating  in a similar plan which is maintained by Millennium  Bank
after the Effective Time. Millennium Bank employees shall participate therein on
the same basis as similarly situated employees of other subsidiaries of FBA. All
such  participation  shall be  subject  to the terms of such  plans as may be in
effect  from  time to  time,  and  this  Section  5.04 is not  intended  to give
Continued  Employees  any  rights  or  privileges  superior  to  those  of other
employees  of  subsidiaries  of FBA.  FBA may  terminate  or modify all Employee
Plans,  and FBA's  obligation  under  this  Section  5.04 shall not be deemed or
construed so as to provide  duplication of similar benefits but, subject to that
qualification,  FBA shall credit each Continued Employee with his or her term of
service with  Millennium  Bank, for purposes of vesting and any age or period of
service  requirements for commencement of participation  with respect to any FBA
Plan in which  Continued  Employees may  participate.  Nothing in this Agreement
shall obligate FBA,  Millennium Bank or any other entity to employ any person or
to continue to employ any person for any period of time.

         Section  5.05.  Merger  Agreement.  As soon as  practicable  after  the
                         -----------------
execution  of this  Agreement,  FBA will  cause  Newco to enter  into the Merger
Agreement (as amended, if necessary,  to conform to any requirements  imposed by
any regulatory  authority  having  jurisdiction  over the Merger),  and FBA will
cause Newco to perform all of its obligations thereunder.

         Section 5.06.  Indemnification.
                        ---------------

         (a) For four years after the Closing  Date,  FBA will cause  Millennium
Bank to  indemnify,  defend and hold  harmless the present and former  officers,
directors,  employees  and agents of  Millennium  Bank  (each,  an  "Indemnified
Party") against all losses, expenses, claims, damages or liabilities arising out
of actions or omissions  related to their positions at Millennium Bank occurring
on or prior to the Closing Date (including, without limitation, the transactions
contemplated by this Agreement) to the extent permitted by applicable  corporate
laws and required by Bank's Articles of  Incorporation  as in effect on February
29, 2000.

         (b) If after the Closing  Date  Millennium  Bank or its  successors  or
assigns (i) shall consolidate with or merge into any other corporation or entity
and shall not be the  continuing or surviving  entity of such  consolidation  or
merger,  or (ii) shall transfer all or  substantially  all of its properties and
assets to any  individual,  corporation  or other entity,  then and in each such
case,  FBA shall cause  Millennium  Bank's  successors and assigns to assume any
remaining  obligations  set forth in this Section 5.06. If Millennium Bank shall
liquidate, dissolve or otherwise wind up its business, then FBA shall indemnify,
defend and hold  harmless each  Indemnified  Party to the same extent and on the
same terms that Millennium Bank was so obligated pursuant to this Section 5.06.

         (c) FBA shall have the option of purchasing insurance in the form of an
extension of coverage under Millennium  Bank's existing  insurance policy Number
276-16-50 issued by Bancinsure,  Inc.,  insuring the Indemnified Parties against
such losses,  expenses,  claims, damages or liabilities,  on terms acceptable to
FBA.



<PAGE>


                  ARTICLE VI CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.  Conditions to the Obligations of FBA. The obligations of
                        ------------------------------------
FBA to  effect  the  Merger  and the  other  transactions  contemplated  by this
Agreement shall be subject to the satisfaction (or waiver by FBA) prior to or on
the Closing Date of the following conditions:

         (a) the  representations and warranties made by Millennium Bank in this
Agreement  shall be true in all material  respects on and as of the Closing Date
with the same effect as though such representations and warranties had been made
or given on and as of the Closing Date;

         (b) Millennium Bank shall have performed and  complied in all  material
respects  with  all of  its  obligations and agreements required to be performed
prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding by any  regulatory  authority or other person
seeking any of the foregoing be pending. There shall not be any action taken, or
any statute,  rule,  regulation or order  enacted,  entered,  enforced or deemed
applicable to the Merger which makes the consummation of the Merger illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
shareholders of Millennium Bank and all legally required  regulatory  approvals,
shall have been obtained, and all required waiting periods shall have expired;

         (e) FBA shall have  received  the  environmental  reports  required  by
Section 4.05 hereof and shall not have  terminated  this  Agreement  pursuant to
Section 7.05 hereof;

         (f) FBA shall have received all documents  required to be received from
Millennium  Bank on or  prior to the  Closing  Date,  all in form and  substance
reasonably satisfactory to FBA;

         (g)  shareholders  owning no more  than  fifteen  percent  (15%) of the
outstanding  Millennium  Bank Common shall have  perfected  the right to dissent
from the Merger; and

         (h)  the  Millennium  Bank Financial Statements shall not be inaccurate
in any material respect.

         Section 6.02.  Conditions to the  Obligations  of Millennium  Bank. The
                        ---------------------------------------------------
obligations of Millennium  Bank to effect the Merger and the other  transactions
contemplated by this Agreement shall be subject to the  satisfaction  (or waiver
by Millennium Bank) prior to or on the Closing Date of the following conditions:


<PAGE>


         (a) the  representations  and warranties  made by FBA in this Agreement
shall be true in all  material  respects on and as of the Closing  Date with the
same effect as though such representations and warranties had been made or given
on the Closing Date;

         (b) FBA shall have performed and complied in all material respects with
all of their obligations and agreements hereunder required to be performed prior
to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding  by any bank  regulatory  authority  or other
person  seeking any of the  foregoing be pending.  There shall not be any action
taken, or any statute, rule, regulation or order enacted,  entered,  enforced or
deemed  applicable to the Merger which makes the  consummation  of the Merger or
the other transactions contemplated hereby illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
shareholders of Millennium Bank and all legally required  regulatory  approvals,
shall have been obtained,  and all required  waiting periods shall have expired;
and

         (e) Millennium  Bank shall have received all  documents  required to be
received  from FBA on or prior to the Closing  Date,  all in form and  substance
reasonably satisfactory to Millennium Bank.

                             ARTICLE VII TERMINATION

         Section 7.01. Mutual Agreement. This Agreement may be terminated by the
                       ----------------
mutual  written  agreement of the parties at any time prior to the Closing Date,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
shareholders of Millennium Bank shall have been previously obtained.

         Section  7.02.  Breach  of  Agreements.  In the event  that  there is a
                         ----------------------
material  breach of any of the  representations  and warranties or agreements of
FBA or Millennium  Bank, which breach is not cured within thirty (30) days after
notice to cure such breach is given to the breaching party by the  non-breaching
party,  then the  non-breaching  party,  regardless of whether  approval of this
Agreement and the Merger by the  shareholders of Millennium Bank shall have been
previously  obtained,  may  terminate  and cancel this  Agreement  by  providing
written notice of such action to the other parties hereto.



<PAGE>


         Section  7.03.  Failure  of  Conditions.  In the event  that any of the
                         -----------------------
conditions to the obligations of a party are not satisfied or waived on or prior
to the Closing Date, and if any applicable  cure period provided in Section 7.02
hereof has lapsed,  then such party may,  regardless of whether  approval of the
transactions  contemplated  by this Agreement by the  shareholders of Millennium
Bank shall have been previously obtained, terminate and cancel this Agreement by
delivery of written notice of such action to the other parties.

         Section  7.04.  Denial  of  Regulatory  Approval.   If  any  regulatory
                         --------------------------------
application  filed  pursuant to Section 5.01 hereof should be finally  denied or
disapproved by a regulatory  authority,  then this Agreement  thereupon shall be
deemed terminated and canceled; provided, however, that a request for additional
information  or  undertaking  by FBA, as a condition for approval,  shall not be
deemed to be a denial or  disapproval  so long as FBA  diligently  provides  the
requested  information  or  undertaking.  In the event an  application is denied
pending an appeal,  petition  for review or similar  such act on the part of FBA
(hereinafter  referred to as the "Appeal") then the  application  will be deemed
denied  unless  FBA  prepares  and  timely  files an Appeal  and  continues  the
appellate process for purposes of obtaining the necessary approval.

         Section  7.05.  Environmental Reports. FBA may terminate this Agreement
                         ----------------------
to the  extent  provided  in Section  4.05  by  giving  written  notice  of such
termination to Millennium Bank.

         Section  7.06.  Regulatory  Enforcement  Matters.  In  the  event  that
                         --------------------------------
Millennium  Bank shall  become a party or subject to any new or amended  written
agreement,  memorandum of understanding,  cease and desist order,  imposition of
civil money penalties or other regulatory  enforcement action or proceeding with
any  regulatory  authority  after  the  date of  this  Agreement,  then  FBA may
terminate  this  Agreement  by  giving  written  notice of such  termination  to
Millennium Bank.

         Section  7.07.  Unilateral  Termination.  If the Closing Date shall not
                         -----------------------
have  occurred  on or prior to the day which is 240 days  after the date of this
Agreement,  then this Agreement may be terminated by any party by giving written
notice to the other parties.

         Section 7.08.   Acquisition Proposal.  Millennium  Bank  may  terminate
                         --------------------
this  Agreement if its Board of  Directors  shall have  approved an  Acquisition
Proposal  after  determining,  upon the  basis of the  written  legal  advice of
outside  counsel (who may be Millennium  Bank's regular outside  counsel),  that
such  approval is required in the exercise of its  fiduciary  obligations  under
applicable law.

         Section  7.09.  Liquidated  Damages.  In the event  that  either FBA or
                         -------------------
Millennium  Bank shall have  breached any  provision of this  Agreement  and the
other party shall have properly  terminated  this Agreement  pursuant to Section
7.02,   then  the  party  breaching  this  Agreement  shall  be  liable  to  the
non-breaching party for liquidated damages in the amount of $500,000. The amount
of  liquidated  damages has been agreed to by the parties  based upon their good
faith  analysis  of the range of actual  damages  likely  to be  sustained  by a
non-breaching  party,  recognizing  that the actual  damages,  including but not
limited to fees of attorneys  and other  advisers,  other  out-of-pocket  costs,
opportunity costs and other potential direct and consequential  damages would be
difficult to ascertain with certainty;  that the amount of liquidated damages is
a reasonable amount as of the time this Agreement has been negotiated;  and that
no portion of such damages is intended to operate as a penalty to any party.


<PAGE>


Section 7.10.  Break-up Fee.
               ------------

         (a)  Millennium  Bank  hereby  agrees  to pay to FBA,  and FBA shall be
entitled  to  payment  of,  a fee in the  amount  of  $750,000  (the  "Fee")  in
immediately  available  funds within five business  days after a proper  written
demand  therefor by FBA following the occurrence of a Purchase Event (as defined
herein),  provided,  that the right to receive the Fee shall terminate if any of
the following (a "Fee  Termination  Event")  occurs prior to the occurrence of a
Purchase Event:  (i) the Effective Time of the Merger;  (ii) termination of this
Agreement in accordance with the provisions  hereof if such  termination  occurs
prior to the  occurrence of a Preliminary  Purchase  Event (as defined  herein),
except a  termination  by FBA  pursuant  to Section  7.02  hereof;  or (iii) the
expiration  of eighteen  months  after  termination  of this  Agreement  if such
termination  follows  the  occurrence  of  a  Preliminary  Purchase  Event  or a
termination  by  FBA  pursuant  to  Section  7.02  hereof  (provided  that  if a
Preliminary Purchase Event continues or occurs beyond such termination,  the Fee
Termination  Event  shall  be  18  months  after  the  expiration  of  the  Last
Preliminary  Purchase  Event (or 12  months  thereafter  if the only  continuing
Preliminary Purchase Event or Events are those described in subsections (b)(ii),
(b)(iii)  or (b)(v)  hereof),  but in no event  more than 24 months  after  such
termination (or 18 months if the only continuing  Preliminary  Purchase Event or
Events are those  described in  subsections  (b)(ii),  (b)(iii) or (b)(v)).  The
"Last Preliminary Purchase Event" shall mean the last Preliminary Purchase Event
to expire.

         (b)  The  term  "Preliminary  Purchase  Event"  shall  mean  any of the
following events or transactions occurring after the date hereof:

                  (i)  Millennium  Bank,  without  having  received  FBA's prior
         written  consent,  shall have entered into an agreement to engage in an
         Acquisition  Transaction  (as defined herein) with any person (the term
         "person" for  purposes of this  Agreement  having the meaning  assigned
         thereto in Sections  3(a)(9) and  13(d)(3) of the  Exchange Act of 1934
         and  the  rules  and  regulations  thereunder)  other  than  FBA  or  a
         subsidiary of FBA (an "FBA  Subsidiary"),  or the Board of Directors of
         Millennium   Bank  shall  have   approved  or   recommended   that  the
         shareholders  of  Millennium  Bank  approve or accept  any  Acquisition
         Transaction  with any person other than FBA or an FBA  Subsidiary.  For
         purposes of this Agreement,  "Acquisition Transaction" shall mean (A) a
         merger,  consolidation or any similar transaction  involving Millennium
         Bank,   (B)  a  purchase,   lease  or  other   acquisition  of  all  or
         substantially  all of the assets of Millennium  Bank, (C) a purchase or
         other  acquisition in compliance  with  applicable laws and regulations
         (including  by  way  of  merger,   consolidation,   share  exchange  or
         otherwise) of securities  representing  10% or more of the voting power
         of Millennium  Bank, or (D) any  transaction  substantially  similar in
         effect to any of the foregoing;



<PAGE>


                  (ii)  (A) any person  (other  than  FBA or an FBA  Subsidiary)
         shall  have  acquired  beneficial  ownership  or the  right to  acquire
         beneficial  ownership of 10% or more of any class of voting  securities
         of Millennium  Bank (the term  "beneficial  ownership"  for purposes of
         this Agreement  having the meaning assigned thereto under Section 13(d)
         of the Exchange Act and the rules and regulations  thereunder),  or (B)
         any group (as such term is  defined in  Section  13(d) of the  Exchange
         Act) other than a group of which FBA or an FBA  Subsidiary is a member,
         shall have been formed that  beneficially owns 10% or more of any class
         of voting securities of Millennium Bank;

                  (iii) any  person  other than FBA or an FBA  Subsidiary  shall
         have made a bona fide proposal to Millennium Bank or its  shareholders,
         by  public  announcement  or  written  communication,  to  engage in an
         Acquisition Transaction (including, without limitation, any transaction
         which  any  person  other  than  FBA or an FBA  Subsidiary  shall  have
         commenced,  or shall  have  filed a  registration  statement  under the
         Securities Act of 1933, as amended,  with respect to, a tender offer or
         exchange  offer to purchase any shares of Millennium  Bank Common) such
         that, upon  consummation of the offer, such person would own or control
         25% or more of the then  outstanding  shares of Millennium  Bank Common
         (such an offer  being  referred  to herein  as a  "Tender  Offer" or an
         "Exchange Offer," respectively);

                  (iv)  after a proposalis made by a third  party to  Millennium
         Bank or its  shareholders  to  engage  in an  Acquisition  Transaction,
         Millennium   Bank  shall  have  breached  any  covenant  or  obligation
         contained in this Agreement, such breach would entitle FBA to terminate
         this  Agreement  under  Section 7.02 of this  Agreement and such breach
         shall not have been cured within 30 days after written  notice  thereof
         from FBA;

                  (v)   any  person  other  than FBA or an FBA Subsidiary, other
         than in connection with a  transaction to which FBA has given its prior
         written  consent,  shall have  filed an  application  or notice  with a
         governmental  authority  or  regulatory  or  administrative  agency  or
         commission,   domestic  or  foreign,  for  approval  to  engage  in  an
         Acquisition Transaction; or

                  (vi)  the holders of  Millennium  Bank  Common  shall not have
         approved  this  Agreement at the meeting of  shareholders  held for the
         purpose of voting on this  Agreement,  such meeting shall not have been
         held  or  shall  have  been  canceled  prior  to  termination  of  this
         Agreement, or Millennium Bank's Board of Directors shall have withdrawn
         or modified in a manner adverse to FBA the recommendation of Millennium
         Bank's Board of Directors with respect to this Agreement,  in each case
         after any person (other than FBA or an FBA  Subsidiary)  shall have (A)
         made or  disclosed  an  intention  to make a  proposal  to engage in an
         Acquisition  Transaction or (B) commenced a Tender Offer or an Exchange
         Offer.
<PAGE>

         (c) the Term "Purchase Event" shall mean either of the following events
or transactions occurring after the date hereof:

                  (i) the  acquisition in compliance  with  applicable  laws and
         regulations by any person,  other than FBA or an FBA Subsidiary,  alone
         or together with such person's affiliates and associates,  or any group
         (as  defined in  Section  13(d) of the  Exchange  Act),  of  beneficial
         ownership of 25% or more of the then outstanding  voting  securities of
         Millennium Bank; or

                  (ii) the occurrence of a Preliminary  Purchase Event described
         in Section 7.10(b)(i), except that the percentage referred to in clause
         (C) shall be 25%.

         (d)  Millennium  Bank  shall  notify  FBA  promptly  in  writing of its
knowledge of the occurrence of any Preliminary Purchase Event or Purchase Event,
and FBA shall be  required  to make a written  demand for payment of the fee not
later  than 90 days  following  its  receipt  of notice  from  Millennium  Bank;
provided,  however,  that the giving of notice by Millennium Bank shall not be a
condition precedent to the right of FBA to receive payment of the Fee.

                         ARTICLE VIII GENERAL PROVISIONS

         Section 8.01.   Confidential Information.  The  parties acknowledge the
                         ------------------------
confidential  and proprietary  nature of the  "Information"  (as herein defined)
which has  heretofore  been exchanged and which will be received from each other
hereunder  and agree to hold and keep the same  confidential.  Such  Information
will include any and all financial, technical,  commercial,  marketing, customer
or other information concerning the business,  operations and affairs of a party
that  may  be  provided  to  the  others,   irrespective  of  the  form  of  the
communications,  by such party's employees or agents. Such Information shall not
include  information which is or becomes generally available to the public other
than as a result of a disclosure by a party or its  representatives in violation
of this Agreement.  The parties agree that the  Information  will be used solely
for the purposes  contemplated by this Agreement and that such  Information will
not be disclosed to any person  other than  employees  and agents of a party who
are directly  involved in implementing the Merger,  who shall be informed of the
confidential nature of the Information and directed individually to abide by the
restrictions  set forth in this Section 8.01. The Information  shall not be used
in any way  detrimental to a party,  including use directly or indirectly in the
conduct of the other  party's  business or any business or  enterprise  in which
such party may have an interest, now or in the future, and whether or not now in
competition with such other party.

         Section 8.02.   Publicity. FBA and Millennium Bank shall cooperate with
                         ---------
each other in the  development  and  distribution of all news releases and other
public disclosures concerning this Agreement and the Merger. Neither party shall
issue any news  release or make any other  public  disclosure  without the prior
consent of the other  party,  unless  such is  required  by law upon the written
advice of counsel or is in response to  published  newspaper or other mass media
reports regarding the transaction contemplated hereby, in which latter event the
parties shall consult with each other to the extent  practicable  regarding such
responsive public disclosure.



<PAGE>


         Section 8.03.   Return of Documents. Upon termination of this Agreement
                         -------------------
without the Merger  becoming  effective,  each party shall deliver to the others
originals  and all copies of all  Information  made  available to such party and
will not retain any  copies,  extracts  or other  reproductions,  in whole or in
part, of such Information.

         Section 8.04.   Notices.  Any notice or other communication shall be in
                         -------
writing and shall be deemed to have been given or made on the date of  delivery,
in the case of hand  delivery,  or three (3) business  days after deposit in the
United States Registered Mail,  postage prepaid,  or upon receipt if transmitted
by facsimile telecopy or any other means, addressed (in any case) as follows:

(a)      if to FBA:                        First Banks America, Inc.
                                           11901 Olive Boulevard
                                           Creve Coeur, Missouri 63141
                                           Attention:  Mr. Allen H. Blake
                                           Facsimile: (314) 567-3490

         with a copy to:                   John S. Daniels
                                           Attorney at Law
                                           7502 Greenville Avenue, Suite 500
                                           Dallas, Texas 75231
                                           Facsimile: (214) 890-4003

(b)      if to Millennium Bank:            Millennium Bank
                                           180 Sansome Street
                                           San Francisco, California 94104
                                           Attention: Bruce MacQueen, President
                                           Facsimile: (415) 434-0358

         with a copy to:                   McCutchen Doyle Brown & Enersen LLP
                                           Three Embarcadero Center
                                           San Francisco, CA 94111
                                           Attention: James M. Rockett
                                           Facsimile: (415) 393-2286

or to such other address as any party may from time to time  designate by notice
to the others.

         Section  8.05.  Nonsurvival   of   Representations,   Warranties    and
                         -------------------------------------------------------
Agreements.  Except for the agreements set forth in Sections 5.04,  5.06,  8.01,
----------
8.03 and 8.06, no representation,  warranty or agreement  contained herein shall
survive the Closing.  In the event that this  Agreement is  terminated  prior to
Closing, the  representations,  warranties and agreements set forth herein shall
survive such termination.



<PAGE>


         Section 8.06.   Costs and Expenses. Except as may be otherwise provided
                         ------------------
herein,  each party shall pay its own costs and expenses  incurred in connection
with this  Agreement  and the matters  contemplated  hereby,  including  without
limitation all fees and expenses of attorneys,  accountants,  brokers, financial
advisors and other professionals.

         Section  8.07.  Entire  Agreement.  This  Agreement,  together with the
                         -----------------
Merger  Agreement,  constitutes  the  entire  agreement  among the  parties  and
supersedes   and   cancels   any  and  all  prior   discussions,   negotiations,
undertakings,  agreements  in principle and other  agreements  among the parties
relating to the subject matter hereof.

         Section  8.08.  Headings  and  Captions.  The  captions of Articles and
                         -----------------------
Sections  hereof are for  convenience  only and shall not  control or affect the
meaning or construction of any of the provisions of this Agreement.

         Section  8.09.  Waiver, Amendment or Modification.   The  conditions of
                         ---------------------------------
this  Agreement  which  may be  waived  may only be  waived  by  written  notice
delivered to the other parties. The failure of any party at any time or times to
require  performance of any provision hereof shall in no manner affect the right
at a later  time to  enforce  the same.  This  Agreement  may not be  amended or
modified except by a written document duly executed by the parties hereto.

         Section  8.10.  Rules of  Construction.  Unless the  context  otherwise
                         ----------------------
requires:  (a) a term has the meaning assigned to it; (b) an accounting term not
otherwise  defined has the meaning  assigned to it in accordance  with generally
accepted accounting principles;  (c) "or" is not exclusive; and (d) words in the
singular may include the plural and in the plural include the singular.

         Section  8.11.  Counterparts.  This   Agreement   may  be  executed  in
                         ------------
multiple  counterparts,  each of which  shall be deemed an  original  and all of
which shall be deemed one and the same instrument.

         Section  8.12.  Successors and Assigns. This Agreement shall be binding
                         ----------------------
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and assigns. There shall be no third party beneficiaries hereof.

         Section  8.13.  Governing  Law.  This  Agreement  shall  be governed by
                         --------------
the  laws of the  State  of  California  and any  applicable  federal  laws  and
regulations.


<PAGE>


         IN WITNESS WHEREOF,  FBA and Millennium Bank have caused this Agreement
to be signed by their respective  officers thereunto duly authorized,  all as of
the date first written above.

                                  FIRST BANKS AMERICA, INC.

                                  By: /s/Allen H. Blake
                                  ----------------------------
                                  Its:Executive Vice President
                                  ----------------------------

                                  MILLENNIUM BANK

                                  By: /s/Bruce K. MacQueen
                                  ----------------------------
                                  Its:President and CEO
                                  ----------------------------



<PAGE>



                                 EXHIBIT 1.06(a)

            Legal Opinion Matters Millennium Bank ("Millennium Bank")

         1.  The  due  incorporation,  valid  existence  and  good  standing  of
Millennium  Bank  under  the laws of the  State of  California,  its  power  and
authority to own and operate its  properties and to carry on its business as now
conducted,  and its power and  authority  to enter  into the  Agreement  and the
Merger  Agreement  and  to  consummate  the  transactions  contemplated  by  the
Agreement and the Merger Agreement.

         2.  With  respect to Millennium  Bank:  (i) the  number of  authorized,
issued and outstanding  shares of capital stock of Millennium  Bank  immediately
prior to the Closing,  (ii) the  nonexistence of any violation of the preemptive
or subscription rights of any person,  (iii) the nonexistence of any outstanding
options,  warrants, or other rights to acquire, or securities  convertible into,
any equity security of Millennium  Bank,  except as set forth in Section 2.01 of
the  Agreement  and (iv)  the  nonexistence  of any  obligation,  contingent  or
otherwise, to reacquire any shares of capital stock of Millennium Bank.

         3.  The due and proper  performance  of all  corporate  acts and  other
proceedings  necessary or required to be taken by  Millennium  Bank to authorize
the  execution,  delivery  and  performance  of the  Agreement  and  the  Merger
Agreement,  the due  execution  and  delivery  of the  Agreement  and the Merger
Agreement by Millennium  Bank,  and the  Agreement  and the Merger  Agreement as
valid and binding obligations of Millennium Bank, enforceable against Millennium
Bank in accordance  with their  respective  terms  (subject to the provisions of
bankruptcy,  insolvency,  fraudulent conveyance,  reorganization,  moratorium or
similar laws affecting the  enforceability  of creditors'  rights generally from
time to time in effect,  and  equitable  principles  relating to the granting of
specific  performance  and other  equitable  remedies  as a matter  of  judicial
discretion).

         4.  The  execution  of  the  Agreement  and  the  Merger  Agreement  by
Millennium  Bank and the  consummation  of the Merger do not  violate or cause a
default under its Articles of Incorporation or Bylaws,  any statute,  regulation
or rule applicable to Millennium Bank or any judgment,  order or decree known to
counsel  against,  or any material  agreement known to counsel and binding upon,
Millennium Bank.

         5.  The  receipt  of  all  required  consents,  approvals,  orders  and
authorizations of, and  registrations,  declaration and filings with and notices
to,  any court,  administrative  agency and  commission  and other  governmental
authority and instrumentality,  domestic and foreign, and every other person and
entity required to be obtained or made by Millennium Bank in connection with the
execution and delivery of the  Agreement and the Merger  Agreement by Millennium
Bank, the performance of its obligations  thereunder and the consummation of the
transactions contemplated therein.

         6.  The  nonexistence  of any  material  actions,  suits,  proceedings,
orders,  investigations  or claims  pending or  threatened  against or affecting
Millennium Bank which, if adversely  determined,  would have a material  adverse
effect upon their  respective  properties or assets or the  consummation  of the
Merger.



<PAGE>


                                 EXHIBIT 1.06(b)

                              Legal Opinion Matters
                        First Banks America, Inc. ("FBA")

         1. The due  incorporation,  valid  existence  and good  standing of FBA
under the laws of the State of  Delaware,  its  power and  authority  to own and
operate its properties  and to carry on its business as now  conducted,  and its
power and authority to enter into the Agreement and the Merger  Agreement and to
consummate  the  transactions  contemplated  by the  Agreement  and  the  Merger
Agreement.

         2. The due  incorporation  or  organization,  valid  existence and good
standing of Newco and its power and authority to enter into and  consummate  the
Merger Agreement.

         3. The due and  proper  performance  of all  corporate  acts and  other
proceedings necessary or required to be taken by FBA to authorize the execution,
delivery and  performance  of the  Agreement and the Merger  Agreement,  its due
execution  and  delivery  of the  Agreement  and the Merger  Agreement,  and the
Agreement and the Merger  Agreement as the valid and binding  obligation of FBA,
enforceable against it in accordance with their respective terms (subject to the
provisions of bankruptcy,  insolvency,  fraudulent  conveyance,  reorganization,
moratorium or similar laws  affecting the  enforceability  of creditors'  rights
generally from time to time in effect, and equitable  principles relating to the
granting of specific  performance  and other  equitable  remedies as a matter of
judicial discretion).

         4. The  execution of the  Agreement by FBA and the Merger  Agreement by
Newco,  and  the   consummation  of  the  Merger  and  the  other   transactions
contemplated  therein do not violate or cause a default  under their  respective
Articles of incorporation or Bylaws, any statute,  regulation or rule applicable
to FBA or Newco or any judgment,  order or decree known to counsel  against,  or
any material agreement known to counsel and binding upon, FBA or Newco.

         5.  The  receipt  of  all  required  consents,  approvals,  orders  and
authorizations of, and  registrations,  declaration and filings with and notices
to,  any court,  administrative  agency and  commission  and other  governmental
authority and instrumentality,  domestic and foreign, and every other person and
entity  required to be obtained or made by FBA or Newco in  connection  with the
execution  and  delivery  of  the  Agreement  and  the  Merger  Agreement,   the
performance of their  respective  obligations  thereunder or the consummation of
the transactions contemplated therein.

         6.  The  nonexistence  of any  material  actions,  suits,  proceedings,
orders,  investigations or claims pending or threatened against or affecting FBA
or Newco which, if adversely  determined,  would have a material  adverse effect
upon the consummation of the Merger.



<PAGE>


                                    EXHIBIT A

                               AGREEMENT OF MERGER

         This  Agreement of Merger is entered into between  Newco,  a California
corporation ("Merging  Corporation"),  and Millennium Bank, a California banking
corporation ("Surviving Corporation").

         1.      Merging Corporation shall be merged into Surviving Corporation.

         2.      The  outstanding  shares  of  Surviving  Corporation  shall  be
converted into the right to receive cash consideration of $_______ per share.


         3.      The   outstanding   shares  of  Merging  Corporation  shall  be
converted  into an equal  number  of shares of  Surviving  Corporation,  so that
immediately   following  the  effective  time  of  the  merger,  the  number  of
outstanding  shares of common stock of the Surviving  Corporation shall be equal
to the number of outstanding  shares of common stock of the Merging  Corporation
immediately prior to the Merger.

         4.       Until amended in accordance with applicable  law, the Articles
of Incorporation and Bylaws of Surviving Corporation remain the same as those of
the Surviving Corporation immediately prior to the merger.

         5.       The effect  and  the  effective date of the merger shall be as
prescribed by applicable law.

         IN WITNESS  WHEREOF,  the parties have  executed  this  Agreement as of
____________________, 2000.


NEWCO                                             MILLENNIUM BANK



-------------------------                         ---------------------------
President                                         President



-------------------------                         ---------------------------
Secretary                                         Secretary



<PAGE>

                                                                 EXHIBIT 10(gg)




                          AGREEMENT AND PLAN OF MERGER





                                  by and among


                               FIRST BANKS, INC.,
                             a Missouri corporation,



                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,


                                  REDWOOD BANK,
                        a California banking corporation,


                           THE SAN FRANCISCO COMPANY,
                             a Delaware corporation


                                       and


                             BANK OF SAN FRANCISCO,
                        a California banking corporation




                               September 22, 2000


<PAGE>





                                TABLE OF CONTENTS
<TABLE>
<CAPTION>


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

<S>      <C>               <C>                                                                                    <C>
         Section 1.01.     The Merger...........................................................................  1
         Section 1.02.     Effects of the Merger................................................................  1
         Section 1.03.     Conversion of Shares.................................................................  1
         Section 1.04.     The Closing........................................................................... 2
         Section 1.05.     The Closing Date...................................................................... 2
         Section 1.06.     Actions At Closing.................................................................... 2
         Section 1.07.     Deposit of Merger Consideration....................................................... 3
         Section 1.08.     Exchange of Certificates.............................................................. 4

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF BANCORP AND BANK OF SAN FRANCISCO

         Section 2.01.     Organization and Capital Stock; Standing and Authority................................ 5
         Section 2.02.     Authorization; No Defaults............................................................ 5
         Section 2.03.     Subsidiaries.......................................................................... 6
         Section 2.04.     Financial Information................................................................. 6
         Section 2.05.     Absence of Changes.................................................................... 7
         Section 2.06.     Regulatory Enforcement Matters........................................................ 7
         Section 2.07.     Tax Matters........................................................................... 7
         Section 2.08.     Litigation............................................................................ 7
         Section 2.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements.................... 8
         Section 2.10.     Reports............................................................................... 9
         Section 2.11.     Investment Portfolio.................................................................. 9
         Section 2.12.     Loan Portfolio........................................................................ 9
         Section 2.13.     Employee Matters and ERISA........................................................... 10
         Section 2.14.     Title to Properties; Licenses; Insurance............................................. 11
         Section 2.15.     Environmental Matters................................................................ 11
         Section 2.16.     Compliance with Laws and Regulations................................................. 12
         Section 2.17.     Brokerage............................................................................ 12
         Section 2.18.     No Undisclosed Liabilities........................................................... 12
         Section 2.19.     Statements True and Correct.......................................................... 12
         Section 2.20.     Commitments and Contracts............................................................ 12
         Section 2.21.     Material Interest of Certain Persons................................................. 13
         Section 2.22.     Conduct to Date...................................................................... 13
         Section 2.23.     Irrevocable Proxy.................................................................... 14

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


ARTICLE III - REPRESENTATIONS AND WARRANTIES OF FIRST BANKS, FBA AND REDWOOD

<S>      <C>               <C>                                                                                   <C>
         Section 3.01.     Organization......................................................................... 14
         Section 3.02.     Authorization........................................................................ 14
         Section 3.03.     Litigation........................................................................... 15
         Section 3.04.     Statements True and Correct.......................................................... 15
         Section 3.05.     Financial Information................................................................ 15
         Section 3.06.     Absence of Changes................................................................... 15
         Section 3.07.     Ability to Consummate the Merger..................................................... 15

ARTICLE IV - AGREEMENTS OF BANCORP AND BANK OF SAN FRANCISCO

         Section 4.01.     Business in Ordinary Course.......................................................... 16
         Section 4.02.     Breaches............................................................................. 18
         Section 4.03.     Submission to Shareholders........................................................... 18
         Section 4.04.     Consummation of Agreement............................................................ 18
         Section 4.05.     Environmental Reports................................................................ 19
         Section 4.06.     Access to Information................................................................ 19
         Section 4.07.     Consents of Third Parties............................................................ 19
         Section 4.08.     Subsequent Financial Statements...................................................... 19
         Section 4.09.     Merger of Banks.......................................................................20

ARTICLE V - AGREEMENTS OF FIRST BANKS, FBA AND REDWOOD

         Section 5.01.     Regulatory Approvals................................................................. 20
         Section 5.02.     Breaches............................................................................. 20
         Section 5.03.     Consummation of Agreement............................................................ 20
         Section 5.04.     Employee Benefits.................................................................... 21
         Section 5.05.     Indemnification...................................................................... 21
         Section 5.06.     Completion of Financing.............................................................. 22

ARTICLE VI - CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.     Conditions to the Obligations of First Banks, FBA and Redwood........................ 22
         Section 6.02.     Conditions to the Obligations of Bancorp and Bank of San Francisco................... 23

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

ARTICLE VII - TERMINATION

<S>      <C>               <C>                                                                                   <C>
         Section 7.01.     Mutual Agreement..................................................................... 24
         Section 7.02.     Breach of Agreements................................................................. 24
         Section 7.03.     Failure of Conditions................................................................ 24
         Section 7.04.     Denial of Regulatory Approval........................................................ 24
         Section 7.05.     Environmental Reports................................................................ 24
         Section 7.06.     Regulatory Enforcement Matters....................................................... 24
         Section 7.07.     Unilateral Termination............................................................... 25

ARTICLE VIII - GENERAL PROVISIONS

         Section 8.01.     Confidential Information............................................................. 25
         Section 8.02.     Publicity............................................................................ 25
         Section 8.03.     Return of Documents.................................................................. 25
         Section 8.04.     Notices.............................................................................. 25
         Section 8.05.     Nonsurvival of Representations, Warranties and Agreements............................ 27
         Section 8.06.     Costs and Expenses................................................................... 27
         Section 8.07.     Entire Agreement..................................................................... 27
         Section 8.08.     Headings and Captions................................................................ 27
         Section 8.09.     Waiver, Amendment or Modification.................................................... 27
         Section 8.10.     Rules of Construction................................................................ 27
         Section 8.11.     Counterparts......................................................................... 27
         Section 8.12.     Successors and Assigns............................................................... 27
         Section 8.13.     Governing Law........................................................................ 28

         Signatures............................................................................................. 29
</TABLE>


<PAGE>





                          AGREEMENT AND PLAN OF MERGER


         This  Agreement and Plan of Merger,  dated as of September 22, 2000, is
by and among First Banks,  Inc., a bank holding company  organized as a Missouri
corporation ("First Banks"),  First Banks America,  Inc., a bank holding company
organized as a Delaware  corporation  which is a  majority-owned  subsidiary  of
First Banks ("FBA"),  Redwood Bank, a California banking  corporation which is a
wholly-owned  subsidiary of FBA ("Redwood"),  The San Francisco  Company, a bank
holding company organized as a Delaware corporation ("Bancorp"), and Bank of San
Francisco,  a California banking corporation which is a wholly-owned  subsidiary
of  Bancorp  ("Bank of San  Francisco").  This  Agreement  and Plan of Merger is
hereinafter referred to as the "Agreement."

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


                                    ARTICLE I

                    TERMS OF THE MERGER & CLOSING; CONVERSION
                                    OF SHARES

         Section  1.01.  The Merger.  FBA will  organize  an interim  subsidiary
("Newco") and, subject to the receipt of required  regulatory  approvals and the
satisfaction  or  waiver  of the  conditions  set  forth in  Article  VI of this
Agreement,  FBA will cause Newco to merge with and into Bancorp  (the  "Merger")
pursuant  to the  Delaware  General  Corporation  Law  ("Corporate  Law").  This
Agreement also contemplates that,  immediately  following the Effective Time (as
defined in Section  1.05  hereof),  the Bank  Merger (as such term is defined in
Section 4.09) will occur.

         Section 1.02.  Effects of the Merger.  (a) The Merger shall have all of
the effects  provided by  Corporate  Law and this  Agreement,  and the  separate
corporate  existence of Newco shall cease on  consummation  of the Merger and be
combined in Bancorp.

         (b) The  Certificate  of  Incorporation  of Bancorp  from and after the
Effective Time shall be amended as set forth on Exhibit A attached hereto.

         (c) The Bylaws of Bancorp  from and after the  Effective  Time shall be
the same as the Bylaws of Newco  immediately prior to the Effective Time, except
for the corporate name which shall continue to be "The San Francisco Company."

         (d) The  directors and officers of Bancorp from and after the Effective
Time  shall be the  persons  serving  as the  directors  and  officers  of Newco
immediately prior to the Effective Time.
<PAGE>

         Section 1.03.  Conversion Of Shares.  (a) At the Effective  Time,  each
share of Class A Common Stock,  $.01 par value,  of Bancorp  ("Bancorp  Common")
issued  and  outstanding  immediately  prior  to the  Effective  Time  shall  be
converted into the right to receive $1.95 (the "Common Share Merger Price"), and
each  share of 8% Series B  Convertible  Preferred  Stock,  $.01 par  value,  of
Bancorp ("Bancorp  Preferred")  issued and outstanding  immediately prior to the
Effective  Time shall be converted  into the right to receive $7.00 plus, in the
case of Bancorp Preferred, any then outstanding accumulated and unpaid dividends
(the "Preferred  Share Merger Price" and,  together with the Common Share Merger
Price, the "Merger  Consideration");  provided,  however, that shares of Bancorp
Common and Bancorp Preferred held in the treasury of Bancorp or by any direct or
indirect  subsidiary of Bancorp immediately prior to the Effective Time shall be
canceled.  The  Common  Share  Merger  Price  may be  adjusted  by virtue of the
provisions  of Section  7.05 of this  Agreement,  in which  case all  references
herein to the amount of  consideration  to be paid by FBA pursuant to the Merger
shall be deemed to reflect the amount of any adjustment  duly made in accordance
with such Section.

         (b) The stock transfer  books of Bancorp shall be closed,  and no share
transfers will be permitted  after the Effective Time. At the Effective Time, by
virtue of the Merger and without any action on the part of the holders  thereof,
all of the shares of Bancorp  Common and Bancorp  Preferred  (collectively,  the
"Bancorp Stock") shall cease to be outstanding and be canceled. Each certificate
previously   representing  shares  of  Bancorp  Stock  (a  "Certificate")  shall
thereafter only represent the right to receive the cash into which the shares of
Bancorp Stock  represented by such Certificate  have been converted  pursuant to
this Section 1.03.

         (c) If holders of Bancorp  Stock are  entitled to require  appraisal of
their shares under applicable  Corporate Law, shares held by a dissenting holder
who has  perfected  the right to obtain an  appraisal of his shares shall not be
converted as described in this Section  1.03,  but from and after the  Effective
Time shall  represent  only the right to receive  such  consideration  as may be
determined pursuant to applicable  Corporate Law; provided,  however,  that each
share of Bancorp Stock  outstanding  immediately prior to the Effective Time and
held by a  dissenting  holder who after the  Effective  Time shall  withdraw his
demand for appraisal or lose his right of appraisal  shall  thereafter have only
such rights as are provided under applicable Corporate Law.

         (d)  Any  options  to  purchase  shares  of  Bancorp  Common  ("Bancorp
Options") which are outstanding immediately prior to the Effective Time and then
exercisable  at a  price  less  than  the  Common  Share  Merger  Price  may  be
surrendered to Bancorp as of the Effective Time. FBA shall pay for each share of
Bancorp Common covered by a Bancorp Option exercised or surrendered  pursuant to
this Section 1.03(d) an amount equal to the difference  between the Common Share
Merger Price and the exercise  price per share of the options  surrendered.  All
Bancorp  Options that are not exercised or  surrendered  in accordance  with the
preceding sentence shall be canceled as of the Effective Time.
<PAGE>

         (e) At the Effective  Time, the  outstanding  shares of common stock of
Newco shall be converted  into an equal number of shares of Bancorp  Common,  so
that immediately  following the Effective Time, the number of outstanding shares
of common stock of Bancorp shall be equal to the number of outstanding shares of
common stock of Newco immediately prior to the Merger.

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

         Section 1.05. The Closing Date. At FBA's option, the Closing shall take
place on either  the last  business  day of the month  during  which each of the
conditions in Sections  6.01 and 6.02 is satisfied or waived by the  appropriate
party or the first business day of the succeeding  month,  or on such other date
as Bancorp and FBA may agree (the "Closing Date"). The Merger shall be effective
upon the filing of a  Certificate  of Merger with the  Secretary of State of the
State of Delaware or at a later time specified in the Certificate of Merger (the
"Effective Time").

         Section  1.06.  Actions At Closing.  (a) At the Closing,  Bancorp shall
deliver to FBA:

         (i)    certified copies of the Certificate of Incorporation  and Bylaws
         of Bancorp and the Articles or  Certificate of Incorporation and Bylaws
         of each of its subsidiaries;

         (ii)   certificates  signed  by the Chief Executive Officers of Bancorp
         and Bank of San Francisco on behalf of such entities  stating that (A)
         each of the representations  and warranties  contained in Article II is
         true  and correct in all  material  respects at the time of the Closing
         with  the  same  force  and  effect  as  if  such  representations  and
         warranties  had  been  made  at  the Closing  (except to the extent any
         representation  or  warranty  expressly  speaks as of an earlier date),
         and  (B)  all  of  the  conditions  set forth in Section 6.01 have been
         satisfied or waived as provided therein;

         (iii)  certified  copies of  resolutions  of the Boards of Directors of
         Bancorp and Bank of San Francisco and of the  shareholders  of Bancorp,
         establishing the requisite approvals under applicable  Corporate Law of
         this  Agreement,  the  Merger and the other  transactions  contemplated
         hereby;

         (iv)   tax  clearance  certificates  issued by  the Franchise Tax Board
         of the State of California  with  respect  to  Bancorp  and each of its
         subsidiaries, dated a recent date, stating that all taxes imposed under
         the Bank and Corporation Tax Law on such corporations have been paid or
         adequately secured;
<PAGE>

         (v)    a  legal  opinion  from  counsel  for  Bancorp  and  Bank of San
         Francisco (which  counsel shall be reasonably  acceptable to FBA)  with
         respect to  the  matters  listed in  Exhibit  1.06(a)  hereto,  in form
         reasonably satisfactory to FBA and its counsel; and

         (vi)  evidence of the receipt of all required  consents  and  approvals
         from  federal  and state  regulatory  agencies  and other  governmental
         bodies,  if any, with respect to the  consummation  of the Merger,  the
         Bank Merger and each of the transactions contemplated herein.

         (b)  At the Closing, FBA shall deliver to Bancorp:

         (i)   certificates signed by the  Presidents  of First  Banks,  FBA and
         Redwood  on  behalf  of such  entities  stating  that  (A)  each of the
         representations  and  warranties  contained  in Article III is true and
         correct in all  material  respects at the time of the Closing  with the
         same force and effect as if such  representations  and  warranties  had
         been made at the Closing  (except to the extent any  representation  or
         warranty  expressly  speaks as of an earlier date),  and (B) all of the
         conditions  set forth in Section 6.02 have been  satisfied or waived as
         provided therein;

         (ii)  certified  copies of  resolutions  of the Boards of  Directors of
         First Banks,  FBA and Redwood,  establishing  the  requisite  approvals
         under  applicable  Corporate Law of this Agreement,  the Merger and the
         other transactions contemplated hereby;

         (iii) a  legal  opinion  from  John S.  Daniels,  counsel  for  FBA and
         Redwood,  with respect to the matters listed in Exhibit 1.06(b) hereto,
         in form  reasonably  satisfactory  to Bancorp and the Trustee and their
         respective counsel; and

         (iv)  evidence of the receipt of all required  consents  and  approvals
         from  federal  and state  regulatory  agencies  and other  governmental
         bodies,  if any, with respect to the  consummation  of the Merger,  the
         Bank Merger and each of the transactions contemplated herein.



<PAGE>





         Section  1.07.  Deposit  of  Merger  Consideration.  At or prior to the
Effective  Time,  FBA shall deposit or cause to be deposited  with First Bank, a
Missouri banking corporation which is a wholly-owned  subsidiary of First Banks,
or another bank or trust company  (which may be an affiliate of FBA) selected by
FBA and reasonably  satisfactory to Bancorp (the "Exchange Agent"), for exchange
in  accordance  with  Section  1.08,  the  requisite  amount  of cash to be paid
pursuant to Section 1.03 in exchange for the outstanding shares of Bancorp Stock
and the Bancorp  Options  exercised or  surrendered  pursuant to this  Agreement
(such amount being referred to as the "Exchange Fund").

         Section  1.08.  Exchange  of  Certificates.  (a) As soon as  reasonably
practicable after the Effective Time, FBA shall cause the Exchange Agent to mail
to each record  holder of shares of Bancorp  Stock a form letter of  transmittal
(which shall specify that delivery shall be effected, and risk of loss and title
to certificates shall pass, only upon proper delivery of the certificates to the
Exchange Agent) and instructions for surrendering certificates evidencing shares
of Bancorp stock in exchange for the amount of cash into which such shares shall
have been converted pursuant to Section 1.03. The letter of transmittal shall be
in such  form and have  such  other  provisions  as FBA may  reasonably  specify
(subject  to the right of Bancorp to review both the letter of  transmittal  and
the  instructions  prior to the Effective Time and provide  reasonable  comments
thereon).  Upon  surrender  to the  Exchange  Agent  of such a  certificate  for
exchange and  cancellation,  together with a duly executed letter of transmittal
(both in proper  form),  the holder of such  certificate  shall be  entitled  to
receive in exchange therefor a check  representing the amount of cash which such
holder has the right to receive in respect of the certificate or certificates so
surrendered, without interest, and the certificate or certificate so surrendered
shall be canceled.

         (b)  Notwithstanding  subsection  (a),  FBA shall  cooperate  in making
arrangement  for  payment to the  Trustee  (as  defined in Section  2.23) at the
Closing by wire  transfer of  immediately  available  funds to an account in the
United  States  designated  by the  Trustee,  against  delivery of  certificates
representing Bancorp Stock registered in the Trustee's name.

         (c) If any payment for shares of Bancorp  Stock is to be made in a name
other than that in which the  certificate  surrendered  in exchange  therefor is
registered,  it shall be a condition  of such payment  that the  certificate  so
surrendered  shall  be  properly  endorsed  or  accompanied  by  an  appropriate
instrument of transfer and  otherwise in proper form for transfer,  and that the
person  requesting  such exchange shall pay to the Exchange Agent in advance any
transfer or other taxes required by reason of the payment to a person other than
the registered holder of the certificate surrendered,  or required for any other
reason,  or shall establish to the  satisfaction of the Exchange Agent that such
taxes have been paid or are not payable.

         (d) After the Effective Time,  there shall be no transfers on the stock
transfer books of Bancorp of any shares of Bancorp Stock.

         (e) At any time  following  six months after the  Effective  Time,  FBA
shall be entitled to terminate the Exchange  Agent  relationship  and assume the
duties of the Exchange Agent provided in Section 1.07, and thereafter holders of
certificates  evidencing  shares of Bancorp Stock shall be entitled to look only
to FBA  (subject to  abandoned  property,  escheat or other  similar  laws) with
respect to the surrender and exchange of certificates.

         (f) In the event  any  certificate  shall  have  been  lost,  stolen or
destroyed,  upon the  presentation to the Exchange Agent of an affidavit of that
fact by the person  claiming  the same and, if  required by FBA,  the posting by
such person of a bond in such amount as FBA may direct as indemnity  against any
claim that may be made against it with respect to such certificate, the Exchange
Agent will issue in exchange for such certificate a check for the amount of cash
payable in respect of the shares represented by such certificate.




<PAGE>


                                   ARTICLE II

                         REPRESENTATIONS AND WARRANTIES
                      OF BANCORP AND BANK OF SAN FRANCISCO

         Except  as  otherwise  disclosed  in  that  section  of the  disclosure
schedule  executed  by the  parties  to this  Agreement  concurrently  with  the
execution  hereof (the  "Disclosure  Schedule")  corresponding  to a  particular
representation or warranty, Bancorp and Bank of San Francisco each represent and
warrant to First Banks, FBA and Redwood as follows:

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

         (a) Bancorp is a  corporation,  and Bank of San  Francisco is a banking
corporation,  and both of such corporations are duly organized, validly existing
and in good standing  under the laws of Delaware and  California,  respectively.
Each of such  corporations  has the power to own all of its property and assets,
to incur all of its liabilities and to carry on its business as now conducted.

         (b) As of the date  hereof,  the  authorized  capital  stock of Bancorp
consists  of  100,000,000  shares of Bancorp  Common,  of which  29,320,725  are
outstanding,  and  5,000,000  shares of Bancorp  Preferred,  of which 15,869 are
outstanding. All of the outstanding shares of Bancorp Stock are duly and validly
issued, fully paid and non-assessable.

         (c) As of the date hereof,  the authorized capital stock of Bank of San
Francisco  consists of 4,200,000 shares of common stock,  $3.50 par value ("Bank
Common"), of which 285,814 are outstanding,  duly and validly issued, fully paid
and  non-assessable.  None of the outstanding shares of Bancorp Common,  Bancorp
Preferred or Bank Common has been issued in violation of any preemptive rights.

         (d) Except as described  above or  disclosed in Section  2.01(d) of the
Disclosure  Schedule,  there  are no  shares of  capital  stock or other  equity
securities  of Bancorp or Bank of San  Francisco  issued or  outstanding  and no
outstanding options,  warrants, rights to subscribe for, calls or commitments of
any character  whatsoever  relating to, or securities or rights convertible into
or exchangeable for, shares of capital stock of Bancorp or Bank of San Francisco
or contracts,  commitments,  understandings  or  arrangements by which either of
them is or may be obligated to issue additional shares of capital stock.

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



<PAGE>


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

         Section 2.03. Subsidiaries.  Each  of  Bancorp's  direct  and  indirect
subsidiaries  (hereinafter  referred  to singly as a  "Bancorp  Subsidiary"  and
collectively  as the "Bancorp  Subsidiaries"),  the names and  jurisdictions  of
incorporation of which are disclosed in Section 2.03 of the Disclosure Schedule,
is duly organized,  validly  existing and in good standing under the laws of the
jurisdiction of its incorporation,  and each of the Bancorp Subsidiaries has the
corporate  power to own its properties and assets,  to incur its liabilities and
to carry on its  business  as now being  conducted.  The  number  of issued  and
outstanding shares of capital stock of each Bancorp Subsidiary and the ownership
of such shares is set forth in Section 2.03 of the Disclosure Schedule,  and all
of such shares are owned by Bancorp or a Bancorp  Subsidiary,  free and clear of
all liens, encumbrances,  rights of first refusal, options or other restrictions
of any nature whatsoever,  except as disclosed in Section 2.03 of the Disclosure
Schedule.  Except as disclosed in Section 2.03 of the Disclosure Schedule, there
are no options,  warrants or rights  outstanding to acquire any capital stock of
any Bancorp Subsidiary,  and no person or entity has any other right to purchase
or acquire any unissued shares of stock of any Bancorp Subsidiary,  nor does any
Bancorp  Subsidiary  have any  obligation  of any  nature  with  respect  to its
unissued shares of stock.  Except as disclosed in Section 2.03 of the Disclosure
Schedule,  neither  Bancorp  nor  any  Bancorp  Subsidiary  is a  party  to  any
partnership or joint venture or owns an equity interest in any other business or
enterprise.
<PAGE>

         Section 2.04. Financial  Information.  The audited consolidated balance
sheets of Bancorp  and its  subsidiaries  as of  December  31,  1999 and related
consolidated income statements and statements of changes in shareholders' equity
and of cash flows for the three years ended December 31, 1999, together with the
notes  thereto,  included in Bancorp's  Annual  Report on Form 10-K for the year
ended  December 31, 1999 as currently on file with the  Securities  and Exchange
Commission (the "SEC"); the unaudited consolidated balance sheets of Bancorp and
its subsidiaries as of June 30, 2000 and related  consolidated income statements
and  statements  of  changes in  shareholders'  equity and of cash flows for the
three and six  months  ended June 30,  2000,  together  with the notes  thereto,
included in Bancorp's  Quarterly  Report on Form 10-Q for the quarter ended June
30, 2000 as currently  on file with the SEC;  and the  year-end and  quarter-end
Reports of Condition and Reports of Income of Bank of San Francisco for 1999 and
for  the  three  month   periods  ended  March  31,  2000  and  June  30,  2000,
respectively,  as filed with the  Federal  Deposit  Insurance  Corporation  (the
"FDIC") (such financial statements and notes collectively  referred to herein as
the "Bancorp  Financial  Statements"),  have been  prepared in  accordance  with
generally  accepted   accounting   principles  applied  on  a  consistent  basis
throughout the periods  indicated (except as may be disclosed therein and except
for  regulatory  reporting  differences  required  in  Bank  of San  Francisco's
reports)  and  fairly  present  the  consolidated  financial  position  and  the
consolidated  results of operations,  changes in  shareholders'  equity and cash
flows of the respective entity and its respective  consolidated  subsidiaries as
of the  dates and for the  periods  indicated  subject,  in the case of any such
statements which are unaudited,  to normal year-end  adjustments of accruals and
the absence of footnotes and other normal presentational items.

         Section 2.05. Absence of Changes. Since December 31, 1999 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations or the business or prospects of Bancorp and its subsidiaries taken as
a whole,  nor have there been any events or transactions  having such a material
adverse effect which should be disclosed in order to make the Bancorp  Financial
Statements  not  misleading.  Since June 30,  1999,  the date of the most recent
examination of Bank of San Francisco by the Department of Financial Institutions
of the State of California (the "Financial Institutions Department"),  there has
been no  material  adverse  change in the  financial  condition,  the results of
operations or the business of Bank of San Francisco  except for any such changes
as may be disclosed in Bank of San  Francisco's  Reports of Condition and Income
filed since such date.

         Section 2.06.  Regulatory  Enforcement Matters.  Except as disclosed in
Section  2.06 of the  Disclosure  Schedule,  neither  Bancorp  nor  any  Bancorp
Subsidiary  is subject to, or has been  informed by any federal or state  agency
charged with the supervision or regulation of banks or bank holding companies or
engaged in the  insurance of bank  deposits  that it may become  subject to, any
order,  agreement,  memorandum of understanding or other regulatory  enforcement
action or proceeding of such agency.

         Section  2.07.  Tax Matters.  (a) Bancorp and the Bancorp  Subsidiaries
have filed all federal,  state,  local and foreign  income,  franchise,  excise,
sales,  use,  real and personal  property  and other tax returns  required to be
filed. All such returns fairly reflect the information  required to be presented
therein.  All provisions  for accrued but unpaid taxes  contained in the Bancorp
Financial  Statements were made in accordance with generally accepted accounting
principles and in the aggregate do not materially  fail to provide for potential
tax liabilities.
<PAGE>

         (b) Except as  disclosed in Section  2.07 of the  Disclosure  Schedule,
Bancorp has not (i)  executed an extension or waiver that is currently in effect
with respect to any statute of  limitations  on the  assessment or collection of
any tax; (ii) entered into any tax sharing or tax allocation agreement or been a
part of a  consolidated  group filing a  consolidated  tax return  (other than a
group of which  Bancorp was the parent);  (iii)  become  liable for a tax of any
other person or entity pursuant to Treasury  Regulation 1.1502-6 (or any similar
provision of state,  local or foreign  laws) as a transferee  or successor or by
contract or otherwise;  or (iv) made any payment,  become  obligated to make any
payment or been party to a contract or agreement  that would obligate it to make
any payment that would be disallowed as a deduction under Section 280G or 162(m)
of the Internal Revenue Code.

         (c) Except as  disclosed in Section  2.07 of the  Disclosure  Schedule,
there  has not  occurred  during or after any  taxable  period in which  Bancorp
incurred a net  operating  loss that carries over to any taxable  period  ending
after 1999 either (i) a direct ownership change of Bancorp as defined in Section
382(g) of the  Internal  Revenue Code or (ii) to the  knowledge  of Bancorp,  an
ownership  change in any entity  owning  Bancorp Stock that would cause there to
have been an ownership change of Bancorp as defined in such section.

         (d) All material elections with respect to taxes affecting Bancorp have
been and will be timely made.

         Section  2.08.  Litigation.  Except as disclosed in Section 2.08 of the
Disclosure Schedule,  there is no litigation,  claim or other proceeding pending
or, to the  knowledge  of  Bancorp,  threatened  against  Bancorp  or any of the
Bancorp Subsidiaries,  or of which the property of Bancorp or any of the Bancorp
Subsidiaries is or would be subject.


<PAGE>


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

         (a)  each  lease  of real  property  to which  Bancorp  or any  Bancorp
Subsidiary  is a party,  identifying  the  parties  thereto,  the annual  rental
payable,  the  expiration  date thereof and a brief  description of the property
covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed by Bancorp or a Bancorp  Subsidiary  and  involving  more than  $10,000
individually or $25,000 in the aggregate,  exclusive of deposit  agreements with
customers  of Bank of San  Francisco  entered  into in the  ordinary  course  of
business,   agreements   for  the  purchase  of  federal  funds  and  repurchase
agreements;

         (c) all agreements,  loans, contracts,  leases, guaranties,  letters of
credit,  lines of credit or commitments of Bancorp or any Bancorp Subsidiary not
referred to elsewhere in this Section 2.09 which:

         (i)      involve  payment by Bancorp or any Bancorp  Subsidiary of more
         than  $150,000  (other  than  loans,  loan  commitments  or  letters of
         credit);

         (ii)     involve  payments  based  on profits of Bancorp or any Bancorp
         Subsidiary;

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

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

         (v)      materially  affect  the  business  or  financial  condition of
         Bancorp or any Bancorp Subsidiary; or

         (vi)     require  the  consent or approval  of any third  party for the
         Merger and the Bank  Merger to be consummated.

         (d) all  contracts,  agreements,  plans and  arrangements  by which any
profit  sharing,  group  insurance,  hospitalization,   stock  option,  pension,
retirement,   bonus,  deferred   compensation,   stock  bonus,  stock  purchase,
collective  bargaining   agreements,   contracts  or  arrangements  under  which
pensions,  deferred  compensation or other retirement benefits is being paid, or
plans or  arrangements  established  or  maintained,  sponsored or undertaken by
Bancorp or any Bancorp  Subsidiary  for the benefit of  officers,  directors  or
employees,  including  each trust or other  agreement  with any custodian or any
trustee for funds held under any such  agreement,  plan or  arrangement,  and in
respect to any of them,  the latest  reports  or forms,  if any,  filed with the
Department of Labor and Pension  Benefit  Guaranty  Corporation  under ERISA (as
defined  below),  any current  financial or actuarial  reports and any currently
effective IRS private  ruling or  determination  letters  obtained by or for the
benefit of Bancorp or any Bancorp Subsidiary;

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

         (f) all  agreements  for  the  employment,  retention,  engagement   or
indemnification,  or with respect to the  severance,  of any officer,  employee,
agent, consultant or other person or entity which by its terms is not terminable
by Bancorp or a Bancorp  Subsidiary  on thirty (30) days written  notice or less
without any payment by reason of such termination; and


<PAGE>


         (g) the name and annual  salary as of January 1, 2000 of each  director
or  employee  of Bancorp or any  Bancorp  Subsidiary  with a salary in excess of
$100,000.

         Copies of each document, plan or contract identified in Section 2.09 of
the   Disclosure   Schedule  are  appended  to  such  Schedule  and  are  hereby
incorporated in and constitute a part of the Disclosure Schedule.

         Section 2.10. Reports.  Bancorp and the Bancorp Subsidiaries have filed
all reports and  statements,  together with any  amendments  required to be made
with respect thereto,  required to be filed with the SEC, the Board of Governors
of the Federal  Reserve  System (the  "Federal  Reserve  Board"),  the Financial
Institutions  Department,  the FDIC or any  other  governmental  authority  with
jurisdiction over Bancorp or any Bancorp  Subsidiary.  As of the dates indicated
thereon, each of such reports and documents, including any financial statements,
exhibits  and  schedules  thereto,  complied in all material  respects  with the
relevant  statutes,  rules  and  regulations  enforced  or  promulgated  by  the
regulatory  authority with which they were filed, and did not contain any untrue
statement of a material  fact or omit to state any material  fact required to be
stated therein.

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

         Section 2.12.  Loan  Portfolio.  Except as disclosed in Section 2.12 of
the Disclosure  Schedule,  (a) all loans and discounts  reflected in the Bancorp
Financial  Statements as of March 31, 2000 or which were or will be entered into
after March 31,  2000 but before the  Closing  Date were and will be made in all
material respects for good, valuable and adequate  consideration in the ordinary
course of the business of Bancorp and the Bancorp  Subsidiaries,  in  accordance
with sound  lending  practices  (as would be  followed by a  reasonably  prudent
commercial  bank),  and they are not subject to any known  defenses,  setoffs or
counterclaims, including without limitation any such as are afforded by usury or
truth in lending laws,  except as may be provided by  bankruptcy,  insolvency or
similar laws or by general principles of equity;

         (b) the notes and other evidences of indebtedness evidencing such loans
and all forms of pledges,  mortgages and other collateral documents and security
agreements are and will be in all material respects enforceable, valid, true and
genuine and what they purport to be;

         (c) Bancorp and the Bancorp Subsidiaries have complied and will through
the Closing Date comply with all laws and regulations relating to such loans, or
to the extent  there has not been such  compliance,  such failure to comply will
not materially  interfere with the collection of loans in an amount  material to
the loan  portfolio  of Bank of San  Francisco.  All loans and loan  commitments
extended by Bank of San Francisco and any extensions,  renewals or continuations
of such loans and loan  commitments  were made in accordance  with its customary
lending  standards in the ordinary course of business.  Such loans are evidenced
by appropriate  and sufficient  documentation  based upon customary and ordinary
past practices of Bank of San Francisco; and

         (d) the  reserve  for loan losses  reflected  in the Bancorp  Financial
Statements  as of June 30,  2000 was  determined  as of such date by Bancorp and
Bank of San Francisco in accordance with the requirements of generally  accepted
accounting  principles to be adequate to provide for losses on loans outstanding
as of June 30, 2000.



<PAGE>


         Section 2.13.  Employee  Matters and ERISA.  (a) Except as disclosed in
Section 2.13 (a) of the  Disclosure  Schedule,  neither  Bancorp nor any Bancorp
Subsidiary has entered into any collective  bargaining  agreement with any labor
organization  with  respect to any group of  employees of Bancorp or any Bancorp
Subsidiary,  and there is no present effort nor existing  proposal to attempt to
unionize any group of employees of Bancorp or any Bancorp Subsidiary.

         (b)(i)  Bancorp  and the  Bancorp  Subsidiaries  have  been  and are in
compliance  in  all  material  respects  with  all  applicable  laws  respecting
employment  and  employment  practices,  terms and  conditions of employment and
wages and hours, including,  without limitation,  any laws respecting employment
discrimination  and  occupational  safety and health  requirements,  and neither
Bancorp nor any Bancorp Subsidiary is engaged in any unfair labor practice; (ii)
there is no unfair  labor  practice  complaint  against  Bancorp or any  Bancorp
Subsidiary  pending or, to the  knowledge  of Bancorp or Bank of San  Francisco,
threatened  before the National Labor Relations  Board;  (iii) there is no labor
dispute,  strike,  slowdown or stoppage actually pending or, to the knowledge of
Bancorp  or Bank of San  Francisco,  threatened  against or  directly  affecting
Bancorp or any  Bancorp  Subsidiary;  and (iv)  neither  Bancorp nor any Bancorp
Subsidiary has experienced any work stoppage or other material labor  difficulty
during the past five years.

         (c) Except as disclosed in Section 2.13(c) of the Disclosure  Schedule,
neither  Bancorp  nor  any  Bancorp  Subsidiary  maintains,  contributes  to  or
participates  in or has any  liability  under any  employee  benefit  plans,  as
defined in Section 3(3) of the Employee  Retirement Income Security Act of 1974,
as amended  ("ERISA"),  or any  nonqualified  employee benefit plans or deferred
compensation,  bonus,  stock or incentive  plans,  or other employee  benefit or
fringe  benefit  programs  for the  benefit  of former or current  employees  of
Bancorp or any Bancorp  Subsidiary  (collectively,  the  "Employee  Plans").  No
present or former employee of Bancorp or any Bancorp Subsidiary has been charged
with  breaching  nor has  breached a  fiduciary  duty under any  Employee  Plan.
Neither Bancorp nor any Bancorp  Subsidiary  participates  in, nor has it in the
past five years  participated in, nor has it any present or future obligation or
liability under, any multiemployer  plan (as defined at Section 3(37) of ERISA).
Except as separately  disclosed in Section  2.13(c) of the Disclosure  Schedule,
neither  Bancorp  nor any  Bancorp  Subsidiary  maintains,  contributes  to,  or
participates in any plan that provides health, major medical,  disability,  life
insurance,  severance,  salary  continuation  or other  benefits  to one or more
former employees or consultants.



<PAGE>


         (d) All liabilities of the Employee Plans have been funded on the basis
of  consistent  methods in  accordance  with  sound  actuarial  assumptions  and
practices,  and no Employee  Plan,  at the end of any plan year, or at March 31,
2000 had an accumulated funding deficiency.  No actuarial  assumptions have been
changed since the last written  report of actuaries on the Employee  Plans.  All
insurance  premiums   (including   premiums  to  the  Pension  Benefit  Guaranty
Corporation)  have  been  paid in full,  subject  only to  normal  retrospective
adjustments in the ordinary course. Except as reflected in the Bancorp Financial
Statements,  Bancorp and the Bancorp  Subsidiaries  have no contingent or actual
liabilities under Title IV of ERISA. No accumulated  funding  deficiency (within
the meaning of Section 302 of ERISA or Section 412 of the Internal  Revenue Code
of 1986, as amended (the "Code")) has been incurred with respect to any Employee
Plan,  whether or not waived. No reportable event (as defined in Section 4043 of
ERISA) has occurred with respect to any Employee Plan as to which a notice would
be required to be filed with the Pension Benefit Guaranty Corporation.  No claim
is pending or, to the knowledge of Bancorp or Bank of San Francisco,  threatened
or imminent  with respect to any Employee  Plan (other than a routine  claim for
benefits  for  which  plan  administrative   review  procedures  have  not  been
exhausted) for which Bancorp or any Bancorp  Subsidiary would be liable,  except
as is reflected  in the Bancorp  Financial  Statements.  Bancorp and the Bancorp
Subsidiaries have no liability for excise taxes under Sections 4971, 4975, 4976,
4977,  4979 or 4980B of the Code or for a fine under  Section  502 of ERISA with
respect to any Employee Plan.  All Employee Plans have in all material  respects
been operated,  administered and maintained in accordance with the terms thereof
and in compliance  with the  requirements  of all  applicable  laws,  including,
without limitation, ERISA.

         Section 2.14.  Title to Properties; Licenses;  Insurance.  (a)  Neither
Bancorp  nor  any  Bancorp Subsidiary owns any real property;

         (b) all leasehold interests for real property and any material personal
property  used by  Bancorp  or a Bancorp  Subsidiary  in its  business  are held
pursuant to lease  agreements which are valid and enforceable in accordance with
their terms,  subject to the  provisions of bankruptcy,  insolvency,  fraudulent
conveyance,   reorganization,   moratorium   or  similar  laws   affecting   the
enforceability of creditors'  rights generally from time to time in effect,  and
equitable  principles relating to the granting of specific performance and other
equitable remedies as a matter of judicial discretion;

         (c) all  such  properties  comply  in all  material  respects  with all
applicable private  agreements,  zoning requirements and other governmental laws
and regulations  relating  thereto,  and there are no  condemnation  proceedings
pending or, to the  knowledge  of Bancorp or Bank of San  Francisco,  threatened
with respect to any of such properties;

         (d)  Bancorp  and the  Bancorp  Subsidiaries  have valid title or other
ownership  rights  under  licenses  to  all  material   intangible  personal  or
intellectual property used by Bancorp or any Bancorp Subsidiary in its business,
free and clear of any  material  claim,  defense or right of any other person or
entity,  subject only to rights of the licensors  pursuant to applicable license
agreements,  which rights do not  materially  and adversely  interfere  with the
current use of such property; and

         (e) all  material  insurable  properties  owned or held by Bancorp or a
Bancorp  Subsidiary  are  insured  under  effective  insurance  policies in such
amounts and against fire, earthquake and other risks insured against by extended
coverage and public liability insurance,  in amounts and on terms customary with
bank holding companies of similar size.

         Section  2.15.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and  regulations  in all  jurisdictions  in which Bancorp or any
Bancorp  Subsidiary  has done  business or owned,  leased or operated  property,
including,  without limitation,  the Federal Resource  Conservation and Recovery
Act,  the  Federal  Comprehensive   Environmental  Response,   Compensation  and
Liability  Act, the Federal  Clean Water Act, the Federal Clean Air Act, and the
Federal Occupational Safety and Health Act.



<PAGE>


         Neither the conduct nor operation of Bancorp or any Bancorp  Subsidiary
nor any  condition of any  property  presently or  previously  owned,  leased or
operated by any of them on their own behalf or in a fiduciary  capacity violates
or violated  any  Environmental  Law in any respect  material to the business of
Bancorp and the Bancorp  Subsidiaries,  taken as a whole,  and no  condition  or
event has occurred with respect to any of them or any property that, with notice
or the passage of time, or both,  would  constitute a violation  material to the
business  of Bancorp  and the  Bancorp  Subsidiaries,  taken as a whole,  of any
Environmental  Law or obligate (or potentially  obligate) Bancorp or any Bancorp
Subsidiary to remedy, stabilize, neutralize or otherwise alter the environmental
condition of any  property,  where the  aggregate  cost of such actions would be
material  to Bancorp  and the Bancorp  Subsidiaries,  taken as a whole.  Neither
Bancorp nor any Bancorp Subsidiary has received notice from any person or entity
that  Bancorp or any Bancorp  Subsidiary,  or the  operation or condition of any
property ever owned, leased or operated by any of them on their own behalf or in
a fiduciary capacity, are or were in violation of any Environmental Law, or that
Bancorp or any Bancorp  Subsidiary is responsible (or  potentially  responsible)
for remedying, or the cleanup of, any pollutants,  contaminants, or hazardous or
toxic wastes, substances or materials at, on or beneath any such property.

         Section 2.16.  Compliance  with Laws and  Regulations.  Bancorp and the
Bancorp   Subsidiaries  have  all  licenses,   franchises,   permits  and  other
governmental  authorizations  that are necessary to enable them to conduct their
respective  businesses,  are qualified to conduct business in every jurisdiction
in which such  qualification  is legally  required and are in  compliance in all
material respects with all applicable laws, ordinances and regulations.

         Section  2.17.  Brokerage.  Except for fees  payable by Bancorp to Dain
Rauscher  Wessels,  which  are  described  in  Section  2.17  of the  Disclosure
Schedule,  there are no existing claims or agreements for brokerage commissions,
investment  banking  fees,  financial  advisory  fees,  finders' fees or similar
compensation in connection with the transactions  contemplated by this Agreement
payable by Bancorp or any Bancorp Subsidiary.

         Section  2.18.  No  Undisclosed  Liabilities.  Neither  Bancorp nor any
Bancorp  Subsidiary  has any  material  liability,  whether  known  or  unknown,
asserted or unasserted, absolute or contingent, accrued or unaccrued, liquidated
or  unliquidated,  and whether due or to become due (and,  to the  knowledge  of
Bancorp and Bank of San Francisco,  there is no past or present fact, situation,
circumstance, condition or other basis for any present or future action, suit or
proceeding,  hearing, charge, complaint,  claim or demand against Bancorp or any
Bancorp  Subsidiary  giving rise to any such liability),  except (i) liabilities
reflected in the Bancorp Financial  Statements and (ii) liabilities  incurred in
the ordinary course of business since June 30, 2000.
<PAGE>

         Section  2.19.  Statements  True and Correct.  None of the  information
supplied or to be supplied by Bancorp for  inclusion in any document to be filed
with the SEC or any banking or other regulatory authority in connection with the
transactions  contemplated  hereby,  at the respective  times such documents are
filed,  and,  in the case of the  Information  Statement  (as defined in Section
4.03), when such documents are first mailed to the stockholders of Bancorp, will
be false or  misleading  with  respect to any material  fact,  omit to state any
material fact necessary in order to make the  statements  therein not misleading
or omit to state any material fact required to be stated in order to correct any
statement  in  any  earlier   communication  with  respect  to  the  Information
Statement.  All documents that Bancorp is responsible for filing with the SEC or
any banking or other  regulatory  authority in connection with the  transactions
contemplated  hereby will comply in all material respects with the provisions of
applicable law and the applicable rules and regulations thereunder.

         Section  2.20.  Commitments and Contracts.   Neither  Bancorp  nor  any
Bancorp  Subsidiary  is a party  or  subject  to any of the  following  (whether
written or oral, express or implied):

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

         (ii) any agreement,  indenture or other instrument not reflected in the
         Bancorp  Financial  Statements  relating to the  borrowing  of money by
         Bancorp  or a Bancorp  Subsidiary  or the  guarantee  by  Bancorp  or a
         Bancorp   Subsidiary  of  any  obligation  (except  trade  payables  or
         instruments related to transactions entered into in the ordinary course
         of  business  by Bancorp  or a Bancorp  Subsidiary,  such as  deposits,
         federal  funds  borrowings  and  repurchase  agreements),   other  than
         agreements,  indentures or instruments providing for annual payments of
         less than $100,000; or

         (iii) any  contract  containing  covenants  which  limit the ability of
         Bancorp or any Bancorp Subsidiary to compete in any line of business or
         with any person or containing any restriction of the geographical  area
         in which,  or method by which,  Bancorp or any Bancorp  Subsidiary  may
         carry on its business.

         Section 2.21.  Material Interest of Certain Persons.  (a) No officer or
director of Bancorp or Bank of San Francisco or any "associate" (as such term is
defined in Rule 14a-1 under the Securities Exchange Act of 1934, as amended (the
"Exchange  Act")) of any such officer or director  has any material  interest in
any material  contract or property (real or personal,  tangible or  intangible),
used in or pertaining to the business of Bancorp or any Bancorp Subsidiary.
<PAGE>

         (b) All outstanding loans from Bancorp or any Bancorp Subsidiary to any
present officer, director,  employee or any associate or related interest of any
person  referred to in subsection  (a) were approved by or reported to the Board
of Directors of the applicable entity in accordance with all applicable laws and
regulations.

         Section 2.22. Conduct to Date. From and after December 31, 1999 through
the  date  of  this  Agreement,  except  as  disclosed  in  Section  2.22 of the
Disclosure  Schedule,  neither  Bancorp nor any Bancorp  Subsidiary has done the
following:

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

         (ii) issued,  sold,  granted,  conferred or awarded any common or other
         stock,  or any corporate  debt  securities  properly  classified  under
         generally accepted accounting  principles applied on a consistent basis
         as  long-term  debt on the  balance  sheets of  Bancorp  or Bank of San
         Francisco;

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

         (iv) except for  semi-annual  dividends on shares of Bancorp  Preferred
         which   Bancorp  is  required  to  declare  and  pay  pursuant  to  its
         Certificate of Incorporation,  declared,  set aside or paid any cash or
         stock dividend or other  distribution  in respect of its capital stock,
         or  purchased,   redeemed,  retired,   repurchased,  or  exchanged,  or
         otherwise  directly  or  indirectly  acquired or disposed of any of its
         capital stock;

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

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

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



<PAGE>


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

         (ix) suffered any material damage,  destruction or loss, whether as the
         result  of  fire,  explosion,  earthquake,  accident,  casualty,  labor
         trouble,  taking of  property  by any  governmental  authority,  flood,
         windstorm,  embargo,  riot, act of God, act of war or other casualty or
         event, whether or not covered by insurance;

         (x)      canceled or  compromised  any debt,  except for debts  charged
         off or compromised in accordance with past practice;

         (xi)     entered into any material transaction, contract or  commitment
         outside the ordinary  course of its business; or

         (xii)    made or guaranteed any loan to any of the Employee Plans.

         Section  2.23.   Irrevocable  Proxy.   Bancorp  has  delivered  to  FBA
concurrently  with the execution of this Agreement the irrevocable  proxy of the
Trustee  named in a Voting Trust (the  "Trustee")  dated  November 30, 1998 (the
"Voting  Trust").  To the  best of  Bancorp's  knowledge,  the  Trustee  has the
exclusive right to vote the shares of Bancorp Stock which are the subject of the
written  consent  referred to in Section  4.03 and the Proxy,  and such  written
consent and the Proxy are legal,  valid and binding  obligations of the Trustee,
enforceable in accordance with their respective terms.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES
                         OF FIRST BANKS, FBA AND REDWOOD

         First Banks,  FBA and Redwood each  represents  and warrants to Bancorp
and Bank of San Francisco as follows:

         Section  3.01.   Organization.   First  Banks,   FBA  and  Redwood  are
corporations  duly  organized,  validly  existing and in good standing under the
laws of the States of Missouri, Delaware and California,  respectively.  Each of
such  corporations has the power to own all of its property and assets, to incur
all  of its  liabilities  and  to  carry  on  its  business  as  now  conducted.
Immediately  prior to the Effective Time, Newco will be duly organized,  validly
existing  and in good  standing  under  the laws of  Delaware  and will have all
requisite  power and authority to own al of its properties and assets,  to incur
all of its  liabilities,  to carry on its business and to consummate  the Merger
and the other transactions contemplated by this Agreement.



<PAGE>


         Section  3.02.  Authorization.  The Boards of Directors of First Banks,
FBA and Redwood have, and as of the Closing the Board of Directors of Newco will
have, by all requisite  action approved this Agreement,  the Merger and the Bank
Merger and authorized the execution hereof on behalf of each corporation by duly
authorized  officers  and  the  performance  of  their  respective   obligations
hereunder.  FBA, in its capacity as the sole holder of outstanding capital stock
of Redwood, has approved this Agreement, the Merger and the Bank Merger. Nothing
in  the  Certificates  of  Incorporation  of  FBA  or  Newco,  the  Articles  of
Incorporation  of First Banks or Redwood,  or the Bylaws of any of such entities
or any  other  agreement,  instrument,  decree,  proceeding,  law or  regulation
(except as  specifically  referred  to in this  Agreement)  by or to which First
Banks, FBA, Redwood or Newco is or will be bound or subject prohibits (or in the
case of Newco, will prohibit) any of them from consummating this Agreement,  the
Merger and the Bank Merger on the terms and conditions  herein  contained.  This
Agreement has been duly and validly  executed and delivered by First Banks,  FBA
and Redwood and  constitutes  a legal,  valid and binding  obligation of each of
them, enforceable against them in accordance with its terms.

         Section  3.03.  Litigation.  There  is no  litigation,  claim  or other
proceeding  pending  or, to the best of the  knowledge  of First  Banks,  FBA or
Redwood,  threatened that would prohibit any of them or Newco from  consummating
the transactions contemplated by this Agreement.

         Section 3.04.  Statements True and Correct. None of the filings made or
the information supplied or to be supplied by First Banks, FBA, Redwood or Newco
for  inclusion  in any  document to be filed with any  regulatory  authority  in
connection  with the  transactions  contemplated  hereby will, at the respective
times such  documents are filed and, in the case of the  Information  Statement,
when it is first mailed to the  stockholders of Bancorp,  be false or misleading
with respect to any material  fact, or omit to state any material fact necessary
in order to make the statements  therein not misleading.  All documents filed by
First Banks or any of its subsidiaries  with any other  regulatory  authority in
connection with the transactions contemplated hereby will comply with applicable
laws, rules and regulations.

         Section 3.05. Financial  Information.  The audited consolidated balance
sheets of First Banks and its  subsidiaries  as of December 31, 1999 and related
consolidated income statements and statements of changes in shareholders' equity
and of cash flows for the three years ended December 31, 1999, together with the
notes thereto,  included in First Banks' Annual Report on Form 10-K for the year
ended  December  31,  1999 as  currently  on file  with the SEC;  the  unaudited
consolidated  balance sheets of First Banks and its  subsidiaries as of June 30,
2000 and related  consolidated  income  statements  and statements of changes in
shareholders'  equity and of cash flows for the three and six months  ended June
30, 2000,  together with the notes thereto,  included in First Banks'  Quarterly
Report on Form 10-Q for the  quarter  ended June 30, 2000 as  currently  on file
with the SEC; and the year-end and quarter-end  Reports of Condition and Reports
of Income of Redwood  for 1999 and for the three month  periods  ended March 31,
2000 and June 30,  2000,  respectively,  as filed with the FDIC (such  financial
statements  and  notes  collectively  referred  to herein  as the  "First  Banks
Financial Statements"), have been prepared in accordance with generally accepted
accounting  principles applied on a consistent basis (except as may be disclosed
therein and except for regulatory  reporting  differences  required in Redwood's
reports)  and  fairly  present  the  consolidated  financial  position  and  the
consolidated  results of operations,  changes in  shareholders'  equity and cash
flows of the respective entity and its respective  consolidated  subsidiaries as
of the  dates and for the  periods  indicated  subject,  in the case of any such
statements which are unaudited,  to normal year-end  adjustments of accruals and
the absence of footnotes and other normal presentational items.

         Section 3.06. Absence of Changes. Since December 31, 1999 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations  or the  business or  prospects  of First Banks and its  subsidiaries
taken as a whole,  nor have there been any events or transactions  having such a
material  adverse  effect  which  should be disclosed in order to make the First
Banks Financial Statements not misleading.



<PAGE>


         Section 3.07.  Ability to Consummate  the Merger.  Each of First Banks,
FBA and Redwood believes, on a reasonable basis and in good faith, that (i) each
of First Banks,  FBA,  Newco and Redwood  will be able to obtain the  approvals,
consents and authorizations  required by law for the consummation of the Merger,
including all legally required  regulatory  approvals,  (ii) First Banks will be
able to  consummate a public  offering of Trust  Preferred  securities  so as to
satisfy  the  condition  set forth in Section  6.01(h),  and (iii) each of First
Banks,  FBA,  Newco and Redwood will be able otherwise to satisfy all conditions
necessary for it to consummate the  transactions  contemplated by this Agreement
in accordance  with its terms, in each case not later than the date which is 180
days after the date of this Agreement.  Neither First Banks, FBA nor Redwood has
any  reason to believe  that it will be unable to  consummate  the  transactions
contemplated by this Agreement on or before such date.


                                   ARTICLE IV

                 AGREEMENTS OF BANCORP AND BANK OF SAN FRANCISCO

         Section  4.01.  Business  in Ordinary  Course.  Bancorp and Bank of San
Francisco  agree that,  from the date of this Agreement until the earlier of the
Closing Date or the termination of this Agreement in accordance with its terms:

         (a)  Bancorp and the Bancorp  Subsidiaries  shall  continue to carry on
their  business and the discharge or incurrence of obligations  and  liabilities
only in the usual,  regular  and  ordinary  course of  business,  as  heretofore
conducted,  and by way of  amplification  and not  limitation,  Bancorp and each
Bancorp Subsidiary will not:

         (i)      except   for   semi-annual  dividends  payable  on  shares  o
         Bancorp Preferred which Bancorp is required to declare and pay pursuant
         to its  Certificate of  Incorporation,  declare or pay any  dividend or
         make any other  distribution to  shareholders,  whether in cash,  stock
         or other property; or

         (ii)     issue any capital stock  or  any  options,  warrants, or other
         rights to subscribe for or purchase capital stock  or  any   securities
         convertible  into or exchangeable for any capital stock (except for the
         issuance  of Bancorp  Common  pursuant to the  convertible  securities,
         exchangeable  securities or Bancorp Stock Options  described in Section
         2.01(d) of the Disclosure Schedule); or

         (iii)    directly or  indirectly redeem,  purchase or otherwise acquire
         any capital  stock of Bancorp or any Bancorp Subsidiary; or

         (iv)     effect a reclassification, recapitalization, splitup, exchange
         of shares, readjustment or other similar change in  or  to  any capital
         stock, or otherwise reorganize or recapitalize; or

         (v)      except as contemplated in Section 1.02, change its Certificate
         or Articles of Incorporation  or association,  as the case  may be,  or
         Bylaws,  nor enter into any agreement to merge or consolidate  with, or
         sell a significant portion of its assets to, any person or entity.

         (b) Bancorp and each  Bancorp  Subsidiary  will not,  without the prior
written  consent of FBA (which  consent  shall not be  unreasonably  withheld or
delayed):

         (i) Except as disclosed in Section 4.01(b) of the Disclosure  Schedule,
         grant any increase (other than ordinary and normal increases consistent
         with past practices) in the  compensation  payable or to become payable
         to officers or salaried  employees,  grant any stock options or, except
         as required by law, adopt or make any change in any employment,  bonus,
         insurance, pension, salary continuation,  retention, indemnification or
         other Employee Plan, agreement,  payment or arrangement made to, for or
         with any of such officers or employees;



<PAGE>


         (ii)  borrow  or agree to  borrow  any  amount  of funds  except in the
         ordinary  course of business,  or directly or  indirectly  guarantee or
         agree to guarantee any obligations of others;

         (iii) make  or  commit  to make any new loan or letter of credit or any
         new or  additional  discretionary  advance  under any existing  line of
         credit,  in  principal  amounts in excess of  $1,000,000  or that would
         increase the aggregate credit outstanding to any one borrower (or group
         of affiliated  borrowers) to more than  $1,500,000  (excluding for this
         purpose any accrued interest or overdrafts);

         (iv)  purchase or otherwise acquire any investment security for its own
         account having an average  remaining life to maturity greater than five
         years  or any  asset-backed  securities  other  than  those  issued  or
         guaranteed by the Federal Home Loan Bank Board, the Government National
         Mortgage Association,  the Federal National Mortgage Association or the
         Federal Home Loan Mortgage Corporation;

         (v)   enter into  any agreement,  contract or commitment  having a term
         in excess of six (6) months  other  than,  in the  ordinary  course  of
         business:  letters  of credit,  loan  agreements,  credit  and  deposit
         agreements and documents,  renewals with current market rates and terms
         of expiring subleases of office space located at 550 Montgomery Street,
         San Francisco,  California (all current  subleases  scheduled to expire
         prior to March 31,  2001 being  identified  in  Section  4.01(b) of the
         Disclosure Schedule) and renewals or replacements of insurance policies
         (in  either   case  for  terms  not   exceeding   one  year)  on  terms
         substantially  similar to existing  Bancorp  and Bank of San  Francisco
         policies;

         (vi)  except  in  the ordinary course of business, place on any of its
         assets  or  properties  any    mortgage, pledge, lien, charge, or other
         encumbrance;

         (vii)  except in the ordinary course of business,  cancel or accelerate
         any material  indebtedness  owing to Bancorp or a Bancorp Subsidiary or
         any claim which Bancorp or any Bancorp Subsidiary may possess, or waive
         any material rights of substantial value;

         (viii) sell or otherwise  dispose of any real  property or any material
         amount of any  tangible or  intangible  personal  property,  other than
         properties  acquired  in  foreclosure  or  otherwise  in  the  ordinary
         collection of indebtedness;

         (ix)   foreclose  upon  or  otherwise  take title  to  or possession or
         control  of  any  real  property  without first  obtaining  a phase one
         environmental  report thereon which indicates that the property is free
         of pollutants,  contaminants  or  hazardous  or  toxic waste materials;
         provided, however, that a report  shall not be  required  with  respect
         to single  family,  non-agricultural residential property of  one  acre
         or  less  to be  foreclosed upon unless the entity proposing to acquire
         the property has reason to believe  that such  property  might  contain
         any such waste materials or otherwise might be contaminated;

         (x)    commit  any  act or fail to do any act which will cause a breach
         of any agreement, contract or commitment and which will have a material
         adverse  effect on the  business,  financial  condition  or earnings of
         Bancorp or a Bancorp Subsidiary;

         (xi)   violate  any  law,  statute,  rule,  governmental  regulation or
         order,  which  violation  would  have a material  adverse effect on the
         business,  financial  condition,  or  earnings  of Bancorp or a Bancorp
         Subsidiary;

         (xii)  purchase any real or personal property or make any other capital
         expenditure where the amount paid or committed therefor is in excess of
         $75,000; or


<PAGE>


         (xiii) increase or decrease the rate of interest paid on time deposits,
         except in the ordinary  course of business in a manner  consistent with
         past practices.

         (c) Bancorp and the Bancorp  Subsidiaries  shall not, without the prior
written  consent of FBA, engage in any transaction or take any action that would
render untrue in any material respect any of the  representations and warranties
of  Bancorp or Bank of San  Francisco  contained  in Article II hereof,  if such
representations and warranties were given immediately following such transaction
or action.

         (d) Bancorp shall  promptly  notify FBA of the occurrence of any matter
or event known to and directly  involving  Bancorp or Bank of San Francisco that
has or would be  reasonably  expected to have a material  adverse  effect on the
business, operations,  properties, assets, or condition (financial or otherwise)
of  Bancorp  and the  Bancorp  Subsidiaries,  taken  as a whole,  or that  would
otherwise  materially and adversely affect the ability of Bancorp or Bank of San
Francisco to consummate the transactions contemplated by this Agreement.

         (e) Bancorp  shall not solicit or  encourage,  or, except to the extent
otherwise  required  by  applicable  Corporate  Law  or  applicable   directors'
fiduciary   principles,   hold  discussions  or  negotiations  with  or  provide
information  to any person or entity in  connection  with any  proposal  for the
acquisition of all or a substantial portion of the business,  assets,  shares of
Bancorp  Common  or  other  securities  or  assets  of  Bancorp  or any  Bancorp
Subsidiary.  Bancorp  shall  promptly  advise  FBA of its  receipt  of any  such
proposal or inquiry and the substance thereof.

         Section 4.02. Breaches. Bancorp and Bank of San Francisco shall, in the
event  either has  knowledge  of the  occurrence,  or  impending  or  threatened
occurrence,  of any event or condition  which would cause or constitute a breach
(or would have caused or  constituted  a breach had such event  occurred or been
known  prior to the date  hereof) of any of its  representations  or  agreements
contained or referred to herein,  give prompt  written notice thereof to FBA and
use their best efforts to prevent or promptly remedy the same.

         Section 4.03. Written Consent.  Concurrently with the execution of this
Agreement,  Bancorp  has  delivered  to FBA a true  copy  of a  written  consent
executed by the Trustee and  delivered to Bancorp  approving  the Merger and the
other  transactions  contemplated  by this  Agreement.  As  soon  as  reasonably
practicable and within  applicable time  limitations,  Bancorp shall (i) prepare
and file with the SEC an  Information  Statement (the  "Information  Statement")
with  respect  to the  Merger and the other  transactions  contemplated  by this
Agreement,  (ii) cause such  Information  Statement  to be mailed to all Bancorp
stockholders  and (iii) perform all other actions  required by Section 14 of the
Securities  Exchange  Act of 1934,  as  amended,  and the rules and  regulations
thereunder.

         Section  4.04.  Consummation  of  Agreement.  Bancorp  and  Bank of San
Francisco shall use their best efforts to perform and fulfill all conditions and
obligations on their respective  parts to be performed or fulfilled  pursuant to
this  Agreement  and to effect the Merger  within 180 days after the date hereof
and  cooperate  in  causing  the Bank  Merger in  accordance  with the terms and
provisions  hereof.  Bancorp and Bank of San Francisco shall furnish to FBA in a
timely manner all information,  data and documents  reasonably  requested by FBA
and shall  cooperate  fully with First  Banks,  FBA and Redwood in seeking  such
approvals,  consents  and  authorizations  as are required for the Merger and in
consummating  the transactions  contemplated by this Agreement.  Neither Bancorp
nor Bank of San Francisco  shall take, or permit any of its  affiliates to take,
any action that is intended,  or would reasonably be expected,  to result in (i)
any of its  representations  or warranties in this Agreement to become untrue in
any material  respect at any time prior to the Effective  Time,  (ii) any of the
conditions to the Merger set forth in Article VI not to be  satisfied,  or (iii)
any provision of this Agreement to be violated in any material respect.


<PAGE>


         Section 4.05.  Environmental Reports.  Bancorp shall provide to FBA, as
soon as reasonably practicable and not later than 45 days after the date hereof,
a report of a phase one environmental  investigation on the real property leased
and  operated by Bancorp  and Bank of San  Francisco  located at 550  Montgomery
Street, San Francisco,  California.  In addition, within ten (10) days after the
acquisition  or lease of any real property  acquired or leased by Bancorp or any
Bancorp Subsidiary after the date hereof (other than space in retail and similar
establishments  leased or operated for  automatic  teller  machines),  except as
otherwise  provided in Section  4.01(b)(ix),  Bancorp and Bank of San  Francisco
shall provide to FBA a report of a phase one environmental investigation on such
real property.  If required by the phase one investigation,  in FBA's reasonable
opinion,  and  subject  to the  consent of the  lessor of any such  property  if
legally  required  (which  consent  Bancorp and Bank of San Francisco  shall use
their  best  efforts  to  obtain),  FBA may  obtain  a  report  of a  phase  two
investigation  or other  appropriate  environmental  investigation on properties
requiring such additional  investigation,  and Bancorp and Bank of San Francisco
will  cooperate with FBA in obtaining the same. FBA shall have fifteen (15) days
from the  receipt  of any such  report or  investigation  to notify  Bancorp  in
writing  of the  estimated  costs,  in  excess  of  $600,000  (for all  affected
properties),  of taking such remedial and corrective actions and measures as are
required by applicable  law or recommended  by such report or  investigation  in
light of serious life,  health or safety concerns (the "Estimated  Environmental
Costs").

         Section 4.06. Access to Information.  Bancorp and Bank of San Francisco
shall  permit  FBA  reasonable  access,  in a  manner  which  will  avoid  undue
disruption or interference with their normal operations, to their properties and
shall  cause the Bancorp  Subsidiaries  to provide to FBA  comparable  access to
their  properties.  Bancorp and Bank of San  Francisco  shall  disclose and make
available  to FBA all books,  documents,  papers  and  records  relating  to the
assets, stock ownership, properties,  operations, obligations and liabilities of
Bancorp and the Bancorp Subsidiaries including, but not limited to, all books of
account (including the general ledger), tax records,  minute books of directors'
and shareholders'  meetings,  organizational  documents,  material contracts and
agreements,  loan files,  filings with any  regulatory  authority,  accountants'
workpapers (if available and subject to the respective independent  accountants'
consent),  litigation files, plans affecting  employees,  and any other business
activities  or  prospects  in which  FBA may have a  reasonable  and  legitimate
interest in furtherance of the transactions  contemplated by this Agreement. FBA
will hold any such  information  which is nonpublic in  confidence in accordance
with the provisions of Section 8.01 hereof.

         Section  4.07.  Consents  of  Third  Parties.  Bancorp  and Bank of San
Francisco  shall use their best efforts to obtain all consents of third  parties
necessary  for  the  consummation  of  the  transactions  contemplated  by  this
Agreement, including without limitation the consent of the lessor (to the extent
required)  under  the  current  lease  of the  office  premises  located  at 550
Montgomery Street, San Francisco, California.

         Section 4.08.  Subsequent  Financial  Statements.  As soon as available
after the date  hereof,  Bancorp  shall  deliver  to FBA the  monthly  unaudited
consolidated  balance sheets and profit and loss statements of Bancorp  prepared
for its  internal  use,  the  Report  of  Condition  and  Income  of Bank of San
Francisco for each  quarterly  period  completed  prior to the Closing,  and all
other financial reports or statements submitted to regulatory  authorities after
the date hereof, to the extent permitted by law  (collectively,  the "Subsequent
Bancorp Financial  Statements").  The Subsequent  Bancorp  Financial  Statements
shall be prepared on a basis  consistent with past accounting  practices,  shall
fairly  present the financial  condition and results of operations for the dates
and periods presented and shall not include any material assets or omit to state
any  material  liabilities,  absolute  or  contingent,  or  other  facts,  which
inclusion or omission would render such financial  statements  misleading in any
material respect.



<PAGE>


         Section 4.09. Merger of Banks.  Bancorp and Bank of San Francisco shall
cooperate  with FBA and shall execute such documents as may be required in order
to enable  Bank of San  Francisco  to enter into and  consummate  a merger  with
Redwood  Bank (or a successor  thereto)  (the "Bank  Merger"),  to be  effective
immediately following the Effective Time or as soon thereafter as practicable.


                                    ARTICLE V

                   AGREEMENTS OF FIRST BANKS, FBA AND REDWOOD

         Section  5.01.  Regulatory  Approvals.  First  Banks shall use its best
efforts to obtain the necessary approvals,  consents and authorizations required
by law for the  consummation  of the  Merger,  including  all  legally  required
regulatory  approvals.  First Banks,  FBA and Redwood shall file all  regulatory
applications  required in order to  consummate  the Merger and the Bank  Merger,
including but not limited to the necessary  applications  for the prior approval
of the Federal Reserve Board. Any required  application  shall be filed by First
Banks or FBA with the appropriate  regulatory or governing  authority as soon as
reasonably practicable,  but in no event later than six calendar weeks after the
date hereof. FBA shall keep Bancorp reasonably informed as to the status of such
applications  and provide to Bancorp and the  Trustee,  promptly  after  filing,
copies of such applications and any supplementally filed materials.

         Section 5.02.   Breaches.  First Banks,  FBA and Redwood  shall, in the
event any of them has  knowledge of the  occurrence,  or impending or threatened
occurrence,  of any event or condition  which would cause or constitute a breach
(or would have caused or  constituted  a breach had such event  occurred or been
known  prior to the date  hereof) of any of its  representations  or  agreements
contained or referred to herein,  give prompt  written notice thereof to Bancorp
and use their best efforts to prevent or promptly remedy the same.

         Section  5.03.  Consummation  of  Agreement.  (a) First Banks,  FBA and
Redwood shall use their best efforts to perform and fulfill all  conditions  and
obligations on their parts and on the part of Newco to be performed or fulfilled
under this Agreement, to effect the Merger within 180 days after the date hereof
(subject to FBA's right as set forth in Section  1.05 to schedule the Closing at
the end of a month or the first day of the following  month,  even if the effect
of doing so is to cause the Merger to be  effective  more than 180 days from the
date  hereof)  and to effect the Bank  Merger in  accordance  with the terms and
conditions  of this  Agreement.  First Banks,  FBA and Redwood  shall furnish to
Bancorp  in a timely  manner  all  information,  data and  documents  reasonably
requested  by Bancorp  and shall  cooperate  fully with  Bancorp and Bank of San
Francisco in seeking such approvals, consents and authorizations as are required
for the  Merger  and the  other  transactions  contemplated  by this  Agreement.
Neither First Banks, FBA nor Redwood shall take, or permit any of its affiliates
to take, any action that is intended, or would reasonably be expected, to result
in (i) any of its  representations  or  warranties  in this  Agreement to become
untrue in any material respect at any time prior to the Effective Time, (ii) any
of the conditions to the Merger set forth in Article VI not to be satisfied,  or
(iii) any provision of this Agreement to be violated in any material respect.

         (b) First Banks,  FBA and Redwood shall not,  without the prior written
consent of  Bancorp,  engage in any  transaction  or take any action  that would
render untrue in any material respect any of the  representations and warranties
of First  Banks,  FBA or  Redwood  contained  in  Article  III  hereof,  if such
representations and warranties were given immediately following such transaction
or action.



<PAGE>


         (c) FBA shall  promptly  notify Bancorp of the occurrence of any matter
or event known to or directly  involving First Banks or FBA that has or would be
reasonably  expected  to  have  a  material  adverse  effect  on  the  business,
operations,  properties,  assets, or condition (financial or otherwise) of First
Banks or FBA and their respective  subsidiaries,  taken as a whole or that would
otherwise  materially  and  adversely  affect the ability of First  Banks,  FBA,
Redwood or Newco to consummate the transactions contemplated by this Agreement.

         Section  5.04.  Employee  Benefits.  FBA  shall  provide  the  benefits
described  in this  Section  5.04 with  respect to each  person  who  remains an
employee of Bancorp or a Bancorp  Subsidiary  following the Closing Date (each a
"Continued  Employee").  Subject  to FBA's  ongoing  right  to adopt  subsequent
amendments or  modifications  of any plan referred to in this Section 5.04 or to
terminate any such plan, in FBA's sole discretion, each Continued Employee shall
be  entitled,  as an employee of a  subsidiary  of FBA, to  participate  in such
employee   benefit  plans,   as  defined  in  Section  3(3)  of  ERISA,  or  any
non-qualified  employee  benefit plans or deferred  compensation,  stock option,
bonus or incentive  plans, or other employee  benefit or fringe benefit programs
as may be in effect generally for employees of all of FBA's banking subsidiaries
(the "FBA  Plans"),  if and as a Continued  Employee  shall be eligible  and, if
required,  selected  for  participation  therein  under  the terms  thereof  and
otherwise  shall not be  participating  in a similar plan which is maintained by
Bancorp after the Effective Time. Bancorp employees shall participate therein on
the same basis as similarly situated employees of other subsidiaries of FBA. All
such  participation  shall be  subject  to the terms of such  plans as may be in
effect  from  time to  time,  and  this  Section  5.04 is not  intended  to give
Continued  Employees  any  rights  or  privileges  superior  to  those  of other
employees  of  subsidiaries  of FBA.  FBA may  terminate  or modify all Employee
Plans,  and FBA's  obligation  under  this  Section  5.04 shall not be deemed or
construed so as to provide  duplication of similar benefits but, subject to that
qualification,  FBA shall credit each Continued Employee with his or her term of
service with  Bancorp,  for purposes of vesting and any age or period of service
requirements for  commencement of participation  with respect to any FBA Plan in
which  Continued  Employees may  participate.  Nothing in this  Agreement  shall
obligate FBA, Bancorp or any other entity to employ any person or to continue to
employ any person for any period of time.

         Section  5.05.  Indemnification.  (a) For four years  after the Closing
Date, FBA shall cause Bancorp to indemnify, defend and hold harmless the present
and former officers, directors,  employees and agents of Bancorp and the Bancorp
Subsidiaries  (each,  an  "Indemnified  Party")  against all  losses,  expenses,
claims,  damages or liabilities  arising out of actions or omissions  related to
their positions at Bancorp or a Bancorp Subsidiary  occurring on or prior to the
Closing Date (including,  without limitation,  the transactions  contemplated by
this  Agreement)  to the  extent  permitted  by  applicable  corporate  laws and
required by Bancorp's  Certificate  of  Incorporation  as in effect on March 31,
2000. The Indemnification  Agreements specifically identified in Section 2.09 of
the Disclosure  Schedule,  as amended as contemplated in Section 6.01(i),  shall
remain in effect.

         (b) If after the Closing Date Bancorp or its  successors or assigns (i)
shall  consolidate with or merge into any other  corporation or entity and shall
not be the continuing or surviving entity of such  consolidation  or merger,  or
(ii) shall transfer all or substantially all of its properties and assets to any
individual,  corporation  or other  entity  (including  as a result  of the Bank
Merger),  then and in each such case, FBA shall cause  Bancorp's  successors and
assigns to assume any remaining  obligations  set forth in this Section 5.05. If
Bancorp shall  liquidate,  dissolve or otherwise wind up its business,  then FBA
shall  indemnify,  defend and hold harmless each  Indemnified  Party to the same
extent and on the same terms that  Bancorp  was so  obligated  pursuant  to this
Section 5.05.



<PAGE>


         (c) FBA shall have the option of purchasing insurance in the form of an
extension  of  coverage  under  Bancorp's   existing   insurance  policy  Number
F0019780Y002  issued by Lloyds of London (First City),  insuring the Indemnified
Parties against such losses, expenses, claims, damages or liabilities,  on terms
acceptable to FBA.

         Section  5.06.  Completion  of  Financing.  Each of First Banks and its
subsidiaries  will use its best  efforts to complete a Financing  (as defined in
Section 6.01)  necessary to satisfy the  conditions set forth in Section 6.01 as
soon as  practicable  and  shall  periodically  keep  Bancorp  and  the  Trustee
reasonably  informed of the status of the Financing,  including providing copies
of non-confidential documents related to the Financing.


                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO THE MERGER

         6.01 Conditions to the Obligations of First Banks, FBA and Redwood. The
obligations  of First Banks,  FBA and Redwood to effect the Merger and the other
transactions contemplated by this Agreement shall be subject to the satisfaction
(or waiver by such  parties)  prior to or on the Closing  Date of the  following
conditions:

         (a) the  representations and warranties made by Bancorp and Bank of San
Francisco in this Agreement shall be true in all material  respects on and as of
the  Closing  Date  with the same  effect  as though  such  representations  and
warranties  had been made or given on and as of the Closing  Date (except to the
extent any representation or warranty expressly speaks as of an earlier date);

         (b) Bancorp and Bank of San  Francisco  shall each have  performed  and
complied in all material  respects with all of its  obligations  and  agreements
required to be performed prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other order  issued by any court of  competent  jurisdiction  preventing  the
consummation  of the Merger or the Bank  Merger,  or other  legal  restraint  or
prohibition  preventing the consummation of the Merger,  shall be in effect, nor
shall any proceeding by any regulatory  authority or other person seeking any of
the foregoing be pending.  There shall not be any action taken,  or any statute,
rule, regulation or order enacted, entered, enforced or deemed applicable to the
Merger or the Bank Merger which makes the consummation thereof illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the requisite  approvals of the
shareholders of Bancorp and all legally  required  regulatory  approvals,  shall
have been obtained, and all waiting periods required by law shall have expired;

         (e) FBA shall have  received  the  environmental  reports  required  by
Section 4.05 hereof and shall not have  elected  pursuant to Section 7.05 hereof
to terminate this Agreement;

         (f) FBA shall have received all documents  required to be received from
Bancorp,  including without limitation the consents referred to in Section 4.07,
on or  prior  to  the  Closing  Date,  all  in  form  and  substance  reasonably
satisfactory to FBA;

         (g)  stockholders of Bancorp Common owning no more than fifteen percent
(15%) of the  outstanding  Bancorp  Common  shall  have  perfected  the right to
dissent from the Merger;



<PAGE>


         (h) First  Banks or one of its  subsidiaries  shall have  completed  an
offering of Trust Preferred  securities in the aggregate  principal amount of at
least  $30,000,000  with  customary  terms and at a dividend rate no higher than
twelve and one-half percent (12 1/2%) or an alternative financing arrangement on
substantially similar terms (the "Financing"); provided, that if First Banks and
its subsidiaries  have complied in all material  respects with their obligations
under  Section 5.07 but have been unable to complete a Financing by December 31,
2000, unless  completion of such a transaction is then imminent,  then FBA shall
either (i) terminate this Agreement  effective January 1, 2001 by written notice
to Bancorp on or before such date, or (ii) as of January 1, 2001, this paragraph
(h)  shall be void and of no  further  force  and  effect.  Notwithstanding  the
foregoing,  if, as of  December  31,  2000,  First  Banks,  FBA or Redwood is in
material  breach of any of their  representations,  warranties or agreements set
forth  herein,  and such breach has not been cured  within the  applicable  cure
period after  delivery of written  notice with  respect to the breach,  then FBA
shall not have the option of terminating  this  Agreement  pursuant to the above
clause (i) of this  subsection (h) and, in such event this  subsection (h) shall
automatically  terminate  and be of no  further  force  and  effect on and as of
January 1, 2001; and

         (i) each of the Indemnification  Agreements  identified in Section 2.09
of the Disclosure Schedule shall have been amended by removing Sections 5(d) and
8 therefrom, in a manner reasonably acceptable to FBA.

         Section 6.02.  Conditions to the Obligations of Bancorp and Bank of San
Francisco.  The  obligations  of Bancorp and Bank of San Francisco to effect the
Merger  and the  other  transactions  contemplated  by this  Agreement  shall be
subject to the  satisfaction  (or waiver by Bancorp  and Bank of San  Francisco)
prior to or on the Closing Date of the following conditions:

         (a) the  representations  and warranties  made by First Banks,  FBA and
Redwood in this  Agreement  shall be true in all material  respects on and as of
the  Closing  Date  with the same  effect  as though  such  representations  and
warranties  had been made or given on the Closing Date (except to the extent any
representation or warranty expressly speaks as of an earlier date);

         (b) First Banks, FBA and Redwood shall each have performed and complied
in all material respects with all of its obligations and agreements  required to
be performed prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger or the Bank
Merger  shall be in  effect,  nor shall any  proceeding  by any bank  regulatory
authority or other person  seeking any of the foregoing be pending.  There shall
not be any action taken,  or any statute,  rule,  regulation  or order  enacted,
entered,  enforced or deemed  applicable  to the Merger or the Bank Merger which
makes the consummation thereof illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the requisite  approvals of the
shareholders of Bancorp and all legally  required  regulatory  approvals,  shall
have been obtained,  and all waiting periods required by law shall have expired;
and

         (e) Bancorp shall have  received all documents  required to be received
from FBA on or prior to the Closing Date,  all in form and substance  reasonably
satisfactory to Bancorp.




<PAGE>


                                   ARTICLE VII

                                   TERMINATION

         Section 7.01. Mutual Agreement. This Agreement may be terminated by the
mutual  written  agreement of the parties at any time prior to the Closing Date,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
shareholders of Bancorp shall have been previously obtained.

         Section  7.02.  Breach  of  Agreements.  In the event  that  there is a
material  breach of any of the  representations  and warranties or agreements of
First Banks,  FBA or Redwood,  on one hand, or Bancorp or Bank of San Francisco,
on the other hand,  which breach is not cured within thirty days after  delivery
of written  notice to cure such  breach is given to the  breaching  party by the
non-breaching  party,  then the  non-breaching  parties,  regardless  of whether
approval of this Agreement and the Merger by the  shareholders  of Bancorp shall
have been  previously  obtained,  may  terminate  and cancel this  Agreement  by
providing written notice of such action to the other parties hereto.

         Section  7.03.  Failure  of  Conditions.  In the event  that any of the
conditions to the obligations of a party are not satisfied or waived on or prior
to the Closing Date, and if any applicable  cure period provided in Section 7.02
hereof has lapsed,  then such party may,  regardless of whether  approval of the
transactions contemplated by this Agreement by the shareholders of Bancorp shall
have been previously  obtained,  terminate and cancel this Agreement by delivery
of written notice of such action to the other parties.

         Section  7.04.  Denial  of  Regulatory  Approval.   If  any  regulatory
application  the  approval of which is  required  in order for the  transactions
contemplated  by this  Agreement  be  consummated  should be  finally  denied or
disapproved by a regulatory  authority,  then this Agreement  thereupon shall be
deemed terminated and canceled; provided, however, that a request for additional
information or undertaking by First Banks,  FBA, Redwood or Newco as a condition
for approval,  shall not be deemed to be a denial or disapproval so long as such
parties  diligently  provide the requested  information or  undertaking.  In the
event an application is denied pending an appeal, petition for review or similar
such act on the part of First Banks, FBA, Redwood or Newco (hereinafter referred
to as the  "Appeal"),  then the  application  will be deemed  denied unless such
party or parties  prepares  and timely  files and  continues to pursue an Appeal
seeking the necessary approval.

         Section  7.05.  Environmental  Reports.  (a)  In  the  event  that  the
Estimated  Environmental Costs as set forth in the notification  provided by FBA
to Bancorp  pursuant to Section 4.05 are less than or equal to $5,000,000,  then
the Common  Share  Merger Price shall be reduced by an amount per share equal to
the  result  obtained  by  dividing  the  Estimated  Environmental  Costs by the
aggregate  of the  number of  shares of  Bancorp  Common  outstanding  as of the
Closing  Date plus the number of shares of Bancorp  Common  that would be issued
upon the exercise of the Bancorp Options outstanding on the Closing Date.

         (b) In the event that the  Estimated  Environmental  Costs are  greater
than  $5,000,000,  FBA shall  have the right for a period of  fifteen  (15) days
following  delivery of notice,  as provided in Section 4.05,  to terminate  this
Agreement by giving written notice thereof to Bancorp.



<PAGE>


         Section 7.06. Regulatory Enforcement Matters. In the event that Bancorp
or any  Bancorp  Subsidiary  shall  become a party  or  subject  to any  written
agreement,  memorandum of understanding,  cease and desist order,  imposition of
civil money penalties or other  regulatory  enforcement  action or proceeding of
any bank or bank holding  company  regulatory  authority  after the date of this
Agreement  and based upon  safety  and  soundness  considerations,  then FBA may
terminate  this  Agreement  by  giving  written  notice of such  termination  to
Bancorp.

         Section  7.07.  Unilateral  Termination.  If the Closing Date shall not
have  occurred  on or prior to the day which is 210 days  after the date of this
Agreement,  then this Agreement may be terminated by any party by giving written
notice  to the  other  parties;  provided,  however,  that a party  shall not be
entitled to terminate this Agreement pursuant to this Section 7.07 if such party
is in breach of this Agreement and such breach has contributed materially to the
failure of the  Closing to have  occurred  on or prior to the date on which such
party proposed to terminate this Agreement.


                                  ARTICLE VIII

                               GENERAL PROVISIONS

         Section 8.01  Confidential  Information.  The parties  acknowledge  the
confidential  and proprietary  nature of the  "Information"  (as herein defined)
which has  heretofore  been exchanged and which will be received from each other
hereunder  and agree to hold and keep the same  confidential.  Such  Information
will include any and all financial, technical,  commercial,  marketing, customer
or other information concerning the business,  operations and affairs of a party
that  may  be  provided  to  the  others,   irrespective  of  the  form  of  the
communications,  by such party's employees or agents. Such Information shall not
include  information which is or becomes generally available to the public other
than as a result of a disclosure by a party or its  representatives in violation
of this Agreement.  The parties agree that the  Information  will be used solely
for the purposes  contemplated by this Agreement and that such  Information will
not be disclosed to any person  other than  employees  and agents of a party who
are directly  involved in implementing the Merger,  who shall be informed of the
confidential nature of the Information and directed individually to abide by the
restrictions  set forth in this Section 8.01. The Information  shall not be used
in any way  detrimental to a party,  including use directly or indirectly in the
conduct of the other  party's  business or any business or  enterprise  in which
such party may have an interest, now or in the future, and whether or not now in
competition with such other party. Neither FBA nor Bancorp will purchase or sell
any security issued by the other party for so long as this Agreement  remains in
effect.
<PAGE>

         Section 8.02.  Publicity.  First Banks, FBA and Bancorp shall cooperate
with each other and with the Trustee in the development and  distribution of all
news releases and other public  disclosures  concerning  this  Agreement and the
Merger.  No  party  shall  issue  any news  release  or make  any  other  public
disclosure  without  the prior  consent  of the other  parties,  unless  such is
required  by law upon  the  written  advice  of  counsel  or is in  response  to
published  newspaper  or other mass media  reports  regarding  the  transactions
contemplated  hereby, in which latter events the parties shall consult with each
other to the extent practicable regarding such responsive disclosure.

         Section 8.03.  Return of Documents.  Upon termination of this Agreement
without the Merger  becoming  effective,  each party shall deliver to the others
originals  and all copies of all  Information  made  available to such party and
will not retain any  copies,  extracts  or other  reproductions,  in whole or in
part, of such Information.

         Section 8.04.  Notices.  Any notice or other  communication shall be in
writing and shall be deemed to have been given or made on the date of  delivery,
in the case of hand delivery, or upon return of a signed receipt in regular form
if sent by the United States Registered or Certified Mail,  postage prepaid,  or
upon receipt if transmitted by facsimile telecopy or any other means,  addressed
(in any case) as follows:

     (a) if to First Banks:              First Banks, Inc.
                                         11901 Olive Boulevard
                                         Creve Coeur, Missouri 63141
                                         Attention:  Mr. Allen H. Blake
                                         Facsimile: (314) 567-3490

     (b) if to FBA:                      First Banks America, Inc.
                                         11901 Olive Boulevard
                                         Creve Coeur, Missouri 63141
                                         Attention:  Mr. Allen H. Blake
                                         Facsimile: (314) 567-3490

     (c) if to Redwood:                  Redwood Bank
                                         735 Montgomery Street
                                         San Francisco, California 94111
                                         Attention: Mr. Terrance McCarthy
                                         Facsimile: (415) 391-9090

     with a copy to:                     John S. Daniels
                                         Attorney at Law
                                         6440 North Central Expressway
                                         Suite 503
                                         Dallas, Texas 75206
                                         Facsimile: (214) 368-9094

     (d) if to Bancorp or
         Bank of San Francisco:
                                         The San Francisco Company
                                         550 Montgomery Street
                                         San Francisco, California 94111
                                         Attention: Chief Financial Officer
                                         Facsimile: (415) 781-0536

                                         Bank of San Francisco
                                         550 Montgomery Street
                                         San Francisco, California 94111
                                         Attention: Chief Financial Officer
                                         Facsimile: (415) 781-0536

         with a copy to:                 Pillsbury Madison & Sutro LLP
                                         50 Fremont Street
                                         San Francisco, California 94105
                                         Attention: Michael J. Halloran
                                         Facsimile: (415) 983-1200

         with additional copies to:      Squire, Sanders & Dempsey, L.L.P.
                                         600 Hansen Way
                                         Palo Alto, California 94304
                                         Attention: Nicholas Unkovic
                                         Facsimile: (650) 856-3619



<PAGE>


                                         Robb Evans, Trustee
                                         11450 Sheldon Street
                                         Sun Valley, California 91352
                                         Facsimile: (818) 768-8802

                                         Brobeck, Phleger & Harrison, LLP
                                         One Market Street
                                         San Francisco, California 94105
                                         Attention: J. Michael Shepherd
                                         Facsimile: (415) 442-1010

or to such other address as any party may from time to time  designate by notice
to the others.

        Section 8.05. Nonsurvival of Representations, Warranties and Agreements.
Except for the agreements set forth in Sections 5.04,  5.05, 8.01, 8.03 and 8.06
hereof,  no  representation,  warranty or agreement  contained in this Agreement
shall survive the Closing.  In the event that this Agreement is terminated prior
to Closing,  the  representations,  warranties  and  agreements set forth herein
shall survive such termination.

        Section 8.06. Costs and Expenses.  Except  as may be otherwise  provided
herein,  each party shall pay its own costs and expenses  incurred in connection
with this  Agreement  and the matters  contemplated  hereby,  including  without
limitation all fees and expenses of attorneys,  accountants,  brokers, financial
advisors and other professionals.

        Section  8.07. Entire   Agreement.  This  Agreement,  together with  the
Proxy,  constitutes  the entire  agreement  among the parties and supersedes and
cancels any and all prior discussions, negotiations, undertakings, agreements in
principle and other  agreements among the parties relating to the subject matter
hereof.

        Section 8.08.  Headings and  Captions.  The  captions  of  Articles  and
Sections  hereof are for  convenience  only and shall not  control or affect the
meaning or construction of any of the provisions of this Agreement.

        Section 8.09.  Waiver, Amendment or Modification. The conditions of this
Agreement  which  may be  waived  may only be  waived  by a  written  instrument
delivered to the other  party.  The failure of any party at any time or times to
require  performance of any provision hereof shall in no manner affect the right
at a later  time to  enforce  the same.  This  Agreement  may not be  amended or
modified except by a written document duly executed by the parties hereto.

        Section  8.10. Rules  of  Construction.  Unless  the  context  otherwise
requires:  (a) a term has the meaning assigned to it; (b) an accounting term not
otherwise  defined has the meaning  assigned to it in accordance  with generally
accepted accounting principles;  (c) "or" is not exclusive; and (d) words in the
singular may include the plural and in the plural include the singular.

        Section 8.11.    Counterparts.  This   Agreement   may  be  executed  in
multiple  counterparts,  each of which  shall be deemed an  original  and all of
which shall be deemed one and the same instrument.

        Section 8.12.    Successors and Assigns. This Agreement shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and assigns.  Except as  contemplated  in Section 1.03 and except for
the persons  defined as Indemnified  Parties in Section 5.05,  there shall be no
third party beneficiaries hereof.

        Section 8.13.    Governing  Law.  This Agreement shall  be  governed  by
the  laws of the  State  of  California,  the  corporation  law of the  State of
Delaware and any applicable federal laws and regulations.



<PAGE>


         IN WITNESS WHEREOF, the parties have caused this Agreement to be signed
by their respective officers thereunto duly authorized, all as of the date first
written above.


                                                   FIRST BANKS, INC.



                                                   By:/s/Allen H. Blake
                                                     -------------------------
                                                   Its:President
                                                      ------------------------


                                                   FIRST BANKS AMERICA, INC.



                                                   By:/s/ Allen H Blake
                                                     -------------------------
                                                   Its:Executive Vice President
                                                      ------------------------


                                                   REDWOOD BANK



                                                   By:/s/Terrance M. McCarthy
                                                     -------------------------
                                                   Its:President and CEO
                                                      ------------------------

                                                   THE SAN FRANCISCO COMPANY



                                                   By:/s/James E. Gilleran
                                                     ------------------------
                                                   Its:Chairman
                                                      -----------------------


                                                   BANK OF SAN FRANCISCO



                                                   By:/s/James E. Gilleran
                                                      ------------------------
                                                   Its:Chairman
                                                      ------------------------



<PAGE>



                                 EXHIBIT 1.06(a)

                              Legal Opinion Matters
     The San Francisco Company and Bank of San Francisco (the "SF Parties")

         1. The due incorporation, valid existence and  good standing of each of
the SF Parties under the laws of their respective states of incorporation, their
power and authority to own and operate their respective  properties and to carry
on their respective  businesses as now conducted,  and their power and authority
to enter into the Agreement and to consummate the  transactions  contemplated by
the Agreement.

         2. With  respect  to  each  of the  SF  Parties:  (i)  the   number  of
authorized,  issued  and  outstanding  shares of  capital  stock of such  entity
immediately prior to the Closing,  (ii) the nonexistence of any violation of the
preemptive or subscription rights of any person known to such counsel, (iii) the
nonexistence of any outstanding options,  warrants,  or other rights to acquire,
or securities convertible into, any equity security of such entity known to such
counsel,  except  as set forth in  Section  2.01 of the  Agreement  and (iv) the
nonexistence of any obligation,  contingent or otherwise, known to such counsel,
to reacquire any shares of capital stock of such entity.

         3. The due and proper  performance  of  all  corporate  acts and  other
proceedings necessary or required to be taken by the SF Parties to authorize the
execution,  delivery and  performance  of the  Agreement,  the due execution and
delivery of the Agreement by the SF Parties,  and the Agreement as the valid and
binding  obligations  of each of the SF  Parties,  enforceable  against  them in
accordance with its terms (subject to the provisions of bankruptcy,  insolvency,
fraudulent conveyance, reorganization,  moratorium or similar laws affecting the
enforceability of creditors'  rights generally from time to time in effect,  and
equitable  principles relating to the granting of specific performance and other
equitable  remedies  as a matter of  judicial  discretion,  and other  customary
assumptions and exceptions).

         4. The  execution  of the  Agreement  by each of the SF Parties and the
consummation of the transactions  contemplated thereby do not violate or cause a
default under their  respective  Certificate  of  Incorporation  and Articles of
Incorporation or Bylaws, any statute, regulation or rule applicable to either of
the SF Parties or any judgment, order or decree known to counsel against, or any
material agreement known to counsel and binding upon, either of the SF Parties.

         5. The  receipt  of  all  material required consents, approvals, orders
and  authorizations  of, and  registrations,  declaration  and filings  with and
notices  to,  any  court,   administrative   agency  and  commission  and  other
governmental  authority  and  instrumentality,  domestic and foreign,  and third
parties  required  to be  obtained  or  made  by  either  of the SF  Parties  in
connection  with the execution and delivery of the Agreement by such party,  the
performance  of  its  obligations   thereunder  and  the   consummation  of  the
transactions contemplated therein.

         6. The  nonexistence  of  any  material  actions,  suits,  proceedings,
orders,  investigations  or claims  pending or  threatened  against or affecting
either  of the SF  Parties  and  known  to  such  counsel  which,  if  adversely
determined,   would  have  a  material  adverse  effect  upon  their  respective
properties or assets or the consummation of the Merger.

         7. The right of a successor  corporation  to Bank of San  Francisco  to
succeed to the  rights and  benefits  of Bank of San  Francisco  under the lease
pursuant to which Bank of San Francisco  currently occupies the premises located
at 550 Montgomery Street, San Francisco, California.


<PAGE>



                                 EXHIBIT 1.06(b)
                              Legal Opinion Matters
                       FBA and Redwood (the "FBA Parties")


         1. The due incorporation,  valid existence and good standing of each of
the  FBA  Parties  under  the  laws  of  their   respective   jurisdictions   of
incorporation,  their power and  authority to own and operate  their  respective
properties and to carry on their  respective  businesses as now  conducted,  and
their power and  authority to enter into the  Agreement  and to  consummate  the
transactions contemplated by the Agreement.

         2. The due and  proper  performance  of all  corporate  acts and  other
proceedings  necessary  or required to be taken by the FBA Parties to  authorize
the execution,  delivery and performance of the Agreement, the due execution and
delivery of the Agreement by the FBA Parties, and the Agreement as the valid and
binding  obligation  of each of the FBA  Parties,  enforceable  against  them in
accordance  with its respective  terms (subject to the provisions of bankruptcy,
insolvency,  fraudulent conveyance,  reorganization,  moratorium or similar laws
affecting the enforceability of creditors' rights generally from time to time in
effect,  and  equitable   principles   relating  to  the  granting  of  specific
performance and other equitable remedies as a matter of judicial  discretion and
other customary assumptions and exceptions).

         3. The execution of the  Agreement by each of the FBA Parties,  and the
consummation of the transactions  contemplated thereby do not violate or cause a
default  under  their  respective  Certificate  of  Incorporation,  Articles  of
Incorporation or Bylaws, any statute, regulation or rule applicable to either of
the FBA Parties or any judgment,  order or decree known to counsel  against,  or
any  material  agreement  known to counsel and binding  upon,  either of the FBA
Parties.

         4. The receipt of all material required consents, approvals, orders and
authorizations of, and  registrations,  declaration and filings with and notices
to,  any court,  administrative  agency and  commission  and other  governmental
authority and instrumentality,  domestic and foreign, and third parties required
to be  obtained  or made by either of the FBA  Parties  in  connection  with the
execution and delivery of the Agreement by such party,  the  performance  of its
obligations  thereunder or the  consummation  of the  transactions  contemplated
therein.

         5. The  nonexistence  of  any  material  actions,  suits,  proceedings,
orders,  investigations  or claims  pending or  threatened  against or affecting
either  of the FBA  Parties  and  known  to such  counsel  which,  if  adversely
determined,  would have a material  adverse effect upon the  consummation of the
Merger.




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