FIRST COMMERCIAL BANCORP INC
10-K405, 1996-04-01
STATE COMMERCIAL BANKS
Previous: USMX INC, 10-K, 1996-04-01
Next: INTERNATIONAL BANCSHARES CORP, 10-K405, 1996-04-01



                                                  
<PAGE>


                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
(Mark One)
            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 1995
          [ ] 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. 0-9477
                               ___________________

                         FIRST COMMERCIAL BANCORP, INC.
             (Exact Name of registrant as specified in its charter)
               Delaware                                          94-2683725
(State or other jurisdiction of incorporation                (I.R.S. Employer
 or organization)                                           Identification No.)

                 865 Howe Avenue, Sacramento, California, 95825
               (Address of principal executive offices) (Zip Code)
       Registrant's telephone number, including area code: (916) 641-3288
                           __________________________
           Securities registered pursuant to Section 12(b) of the Act:

                                                        Name of each exchange
   Title of each class                                   on which registered 
   -------------------                                   ------------------- 
         None                                               N/A
           Securities registered pursuant to Section 12(g) of the Act:
                        Common Stock, Par Value of $0.01
                                (Title of class)
     Indicate by check mark  whether the  registrant  (1) has  filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

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

     The aggregate market value of the voting stock held by nonaffiliates of the
registrant,  based on the closing  price of the Common Stock on the NASDAQ Small
Cap  Market  System  on March 19,  1996,  was  $731,655.  For  purposes  of this
computation,  officers, directors and 5% beneficial owners of the Registrant are
deemed to be affiliates.  Such  determination  should not be deemed an admission
that such directors,  officers or 5% beneficial owners are, in fact,  affiliates
of the Registrant.

     At March 19, 1996 there were 69,675,110  shares of the registrant's  common
stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE
     Portions  of the Annual  Report to  Shareholders  for the fiscal year ended
December 31, 1995 (Annual Report) are incorporated by reference into Parts I and
II.




<PAGE>


                                     PART I
Item 1.  Business

General
     First  Commercial  Bancorp,  Inc.  (FCB or the  Company)  is a  Sacramento,
California-based  bank holding company which  reincorporated in Delaware in 1990
and conducts its  operations  through  First  Commercial  Bank (Bank),  its sole
subsidiary.  The Bank commenced  operations in 1979. The Bank operates a general
commercial  banking  business  through  its  headquarters  and 6 branch  offices
located in  Sacramento,  Roseville  (2  branches),  San  Francisco,  Concord and
Campbell,  California.  Deposits in the Bank are insured by the Federal  Deposit
Insurance Corporation (FDIC) to the maximum extent permitted by law.
     The Company is operating  under the terms of a Memorandum of  Understanding
(MOU)  with  the  Federal  Reserve  Bank of San  Francisco  (FRB).  The  Bank is
operating under the terms of an Federal  Deposit  Insurance  Corporation  (FDIC)
Cease  and  Desist  Order  and a State  Banking  Department  (SBD)  Final  Order
(collectively  the  Orders),  and also is subject to Capital  Impairment  Orders
issued by the SBD. The MOU and the Orders have placed significant  operating and
dividend  restrictions  on the  Company  and the Bank.  The SBD Final Order also
requires  the Bank to increase  its  tangible  stockholders'  equity to 7.00% by
December  31,  1995 and  maintain  such ratio  during the life of the Order.  In
addition,  the FDIC  notified  the Bank that as of July 30,  1995,  the Bank was
considered  "critically  undercapitalized"  under the Prompt  Corrective  Action
(PCA)  provisions of FDICIA.  However,  as more fully discussed in Management's,
Discussion and Analysis - General, in the Annual Report, and incorporated herein
by reference,  the  regulatory  capital of the Bank has improved to  "adequately
capitalized" at December 31, 1995 as a result of the capital infusion from First
Banks, Inc., a Missouri  corporation,  (First Banks) pursuant to a Standby Stock
Purchase Agreement entered as of June 30, 1995 and an Amended and Restated Stock
Purchase  Agreement  entered  into on August 8, 1995 into among  FCB,  the Bank,
First Banks, and James F. Dierberg,  Chairman of the Board,  President and Chief
Executive Officer of First Banks  (collectively  the Stock Purchase  Agreement).
The Company and the Bank remain subject to significant  operating  restrictions,
including limitations on the payment of dividends.  For additional  information,
see "Regulatory  Agreements" and "Supervision and Regulation"  contained in this
Form 10-K.
     The Company  grew  substantially  during the 1980',  primarily  through the
acquisition  of  thirteen  branches  from  California   Canadian  Bank  and  the
acquisition  of Citizens Bank of Roseville.  Between 1988 and 1992,  the Company
focused its lending  activities  on real estate  construction  loans and through
June of 1994, on loans to small and medium-sized  businesses.  For deposits, the
Company  focused  on  title  insurance  and  escrow  companies  as  well  as  on
small-to-medium-sized    business   depositors.    The   focused   lending   and
deposit-generation  strategy  which the Company  pursued during this time period
involved  certain risk  attributes  generally not present in a more  diversified
lending and deposit strategy. At December 31, 1993, the Company's assets reached
$349.8 million with $83.7 million or 42.9% of the Company's  gross loans in real
estate  construction  and real estate secured  loans,  and with $86.5 million or
26.73% of its deposits in title and escrow  accounts,  and $237.2 million in all
other deposits.
     The Company  reported net losses in 1995,  1994 and 1993 of $7.43  million,
$18.19 million and $7.31 million,  respectively,  due primarily to deterioration
in its real estate  lending  portfolio and resultant  write-downs  and increased
loan loss provisions.  As a result,  at June 30, 1995, the Company's capital was
reduced to  $(398,000)  million  and the  Company and the Bank's Tier I leverage
ratios declined to (0.23)% and 1.08%, respectively.
     In response to these  losses and  resulting  capital base and as more fully
described in Management's  Discussion and Analysis section of the Annual Report,
the Company  developed a restructuring  plan to redirect the lending and deposit
strategy of the Bank. The restructuring plan had six elements:  (a) reduce total
assets,   (b)  reduce  operating   expenses  and  staffing  levels,  (c)  reduce
nonperforming  loans and increase  reserve  coverage of such loans, (d) maintain
the commercial and industrial lending portfolio,  but significantly  reduce real
estate  construction   lending,   (e)  eliminate  volatile  deposits  and  close
non-strategic  branch  offices,  and (f)  maintain  high levels of  liquidity to
facilitate  the asset and deposit  dispositions.  As of December 31,  1994,  the
Company had  consolidated  total assets,  deposits and  stockholders'  equity of
$239.3 million, $233.5 million and $4.35 million,  respectively. At December 31,
1995,  the Company had  consolidated  total assets,  deposits and  stockholders'
equity of $169.5 million, $156.2 million and $3.58 million, respectively.
     As of  December  31,  1995,  while  the Bank met the  6.5%  Tier I  capital
requirement  of the FDIC Cease and Desist  Order,  differences  in the method of
calculating  capital for purposes of the SBD's regulations  resulted in the Bank
attaining  a Tier I  capital  level of  6.45%,  thus  falling  short of the 7.0%
capital  requirement  of the SBD Final Order.  On February 1, 1996,  the Company
filed Amendment Number One to its Registration Statement initially filed May 31,

<PAGE>

1995 with the  Securities and Exchange  Commission for a rights  offering to its
existing  stockholders other than First Banks, a limited offering to the public,
and a dividend exchange  offering  (Offering).  See Management's  Discussion and
Analysis - Capital and Note 19 of the consolidated financial statements,  of the
Annual Report, incorporated herein by reference, for a further discussion of the
Offering.  If fully  subscribed,  the Offering will result in a additional  $6.0
million of new  capital to FCB and will  increase  the Bank's  capital to levels
beyond the regulatory  requirements.  The SBD has allowed the Bank to attain the
7.0% capital requirement through the proceeds of this Offering.
     Additionally,   as  a  result  of  the  consummation  of  the  transactions
contemplated by the Stock Purchase Agreement,  as of December 31, 1995, the Tier
I  leverage  capital  levels of the  Company  and the Bank were 2.14% and 6.58%,
respectively.  As of that date, the Company and the Bank had risk-based  capital
levels of 4.82% and 12.12%, respectively.  First Banks has agreed that, upon the
conclusion  of the  Rights  Offering  and any Public  Offering,  to be a Standby
Purchaser,  if  necessary,  for such number of shares of Common Stock  remaining
unsold  in the  Offering,  at the  Subscription  Price,  as may be  required  to
increase the Bank's Tier I capital level to 7.0%.
     As of December 31, 1995, the Company  believes it has achieved  substantial
compliance  with the  requirements  of the Company's MOU, the Orders and the SBD
Final Order,  except for compliance with the 7.0% Tier I capital  requirement of
the SBD Final Order. Further compliance with the Company's MOU and the Orders is
contemplated   to  occur   through  the   Offering,   including   any  necessary
participation by First Banks. As of December 31, 1995, the Bank had not complied
with  the  Capital  Impairment  Orders,  subjecting  the  Bank  Common  Stock to
assessment.  See "Management's Discussion and Analysis - General", of the Annual
Report,  incorporated  herein by  reference,  and  "Regulatory  Agreements"  and
"Supervision and Regulation" contained in this Form 10-K.
     On December 27, 1995, the  stockholders  of the Company  approved the Stock
Purchase   Agreement   and  an  amendment  to  the  Company's   Certificate   of
Incorporation  authorizing  an  increase in the number of  authorized  shares of
Common Stock to 250,000,000. Pursuant to the Stock Purchase Agreement, the Board
of Directors of FCB have elected Messrs.  James F. Dierberg,  Allen H. Blake and
Donald W. Williams,  who are affiliated  with First Banks, to serve as directors
until the next  Annual  Meeting of the  Shareholders  of FCB. In  addition,  FCB
currently plans to retain at least two directors who are unaffiliated with First
Banks on the Board of  Directors.  The  issuance of common stock of FCB to First
Banks,  pursuant the Stock Purchase  Agreement,  has  significantly  diluted the
percentage  ownership  and voting power held by the other  holders of FCB common
stock. At December 31, 1995, First Banks owned 93.29% of the outstanding  voting
stock of FCB. If the aforementioned  Offering is fully subscribed,  First Banks'
ownership  interest in FCB would be reduced to 50.25% prior to the conversion of
the debentures  held by First Banks, or 66.9%, if the debentures are immediately
converted.

Economic Trends
     The  Bank's  business  and  consumer  customers  are  located  in  Northern
California. The Northern California construction and real estate industries have
experienced  and  continue  to  experience  a  prolonged  recession,   partially
attributable to military base closures and reductions in the U.S.  Department of
Defense  spending  budgets.  Mather Air Force Base and the Sacramento Army Depot
have been closed in the Sacramento region while the Oakland-Alameda  Naval Yard,
Mare Island Naval  Shipyard and the Presidio in the San  Francisco  Bay Area are
all scheduled for closure.  McClellan Air Force Base in Sacramento also has been
placed on a list of the bases which are to be closed by the federal  government.
During 1994,  McClellan  Air Force Base  employed  approximately  11,000  people
residing in the greater Sacramento area.
     The  median  price of home  resales  in the  Sacramento  and San  Francisco
regions  has  declined  every year  since  1991.  The median  price of a home in
California in 1994 was $181,750 compared to $196,440 in 1991, a decline of 7.5%.
High  unemployment  driven  by  military  base  closures  and  defense  spending
cut-backs have lowered  consumer  confidence,  deterred  business  expansion and
lowered real estate values.
     Declining California property values had an adverse effect on the Company's
operations  since 1991  because a  significant  amount of the  Bank's  loans are
secured by real estate.  During the last part of 1994 and continuing  into 1995,
the Northern  California  region appears to have  experienced a slight  economic
recovery. At December 31, 1995, the unemployment rate for the Sacramento and San
Francisco  Bay Area  regions had improved to 5.9% and 5.0%,  respectively,  from
7.1% and 6.0% at December 31, 1993, respectively.

Market Area and Customer Base
     The Bank  focuses on  marketing a full range of  financial  services to its
business and consumer  customers in the  metropolitan  areas of California where
its seven offices are located.  The Bank's business customer base is diversified
in the areas of manufacturing,  service industries,  wholesale and retail trade,
transportation and real estate construction.

<PAGE>

     The  commercial   banking  activities  of  the  Bank  are  directed  toward
developing and supporting  small to  medium-sized  businesses  within the Bank's
service  area,  by providing a full range of financial  services.  The Bank also
markets its financial  services to individuals in order to develop core deposits
and additional sources of noninterest income.

Lending Activities
     Lending  activities  are conducted  pursuant to a written loan policy which
has been adopted by the Bank. Each loan officer has a defined lending  authority
and loans made by each such officer must be reviewed by a loan  committee of the
Bank or Bank's board of directors depending upon the amount of the loan request.
     Generally, loans are limited to borrowers residing or doing business in the
market area of the Bank.  The Bank's  policy is to meet the quality  loan demand
and credit needs of its local community before it considers the purchase of loan
participations, including loan participations with affiliates of First Banks.
     The Company  offers the following  types of loans:  commercial,  financial,
agricultural, municipal and industrial development, real estate construction and
development,  commercial and residential  real estate,  consumer and installment
loans. The loan portfolio composition for the five years ended December 31, 1995
is included on page 12 of the Annual Report and is  incorporated  herein by this
reference.  For additional  loan portfolio and related credit risk  information,
see "Management's  Discussion and Analysis - Lending and Credit Management",  at
page 11 through 15 of the Annual Report.
 
 Investments
     The Bank has  established  a written  investment  policy  which is reviewed
annually.  The  investment  policy  identifies  investment  criteria  and states
specific objectives in terms of risk, interest rate sensitivity,  and liquidity.
Among the criteria the  investment  policy directs the management of the Bank to
consider are the quality, term, and marketability of the securities acquired for
their respective investment portfolios. The Bank does not engage in the practice
of  trading  securities  for the  purpose of  generating  portfolio  gains.  The
investment  portfolio  composition  is included  on  pages 30  through 32 of the
Annual  Report  and  is  incorporated   herein  by  this  reference.   See  also
"Management's,  Discussion and Analysis - Investment  Securities,  Interest Rate
Risk and Liquidity" at page 15 through 18 of the Annual Report.

Deposits
     The  Bank  primarily  obtains  deposits  from  four  sources:  individuals,
businesses with whom it has established a banking relationship, local government
agencies and financial institutions.  The Bank has a diversified deposit base. A
mix of demand and other deposits associated with the Bank's lending relationship
is supplemented by retail deposits  generated by the Bank's northern  California
branch network.  At December 31, 1995, the Bank had no brokered or telemarketing
deposits, significant volatile liabilities, escrow or title industry deposits. A
table  summarizing the  distribution of the Company's  deposit  accounts and the
weighted  average  nominal  interest  rates on each category of deposits for the
three years ending December 31, 1995 is included on page 15 of the Annual Report
and is incorporated herein by this reference.  See "Management's  Discussion and
Analysis - Liquidity" at page 17 through 18 of the Annual  Report,  incorporated
herein by reference, for additional information regarding the Bank's deposits.

 Competition
     In California and in the Bank's primary service area,  major banks dominate
the commercial banking industry. Among the advantages which these banks may have
over the Bank are their ability to finance  wide-ranging  advertising  campaigns
and to allocate their investment  assets,  including loans, to regions of higher
yield and demand.  By virtue of their larger  capital bases,  such  institutions
have  substantially  greater  lending  limits than the Bank and perform  certain
functions,  including trust services and international  banking services,  which
are not presently offered directly by the Bank but are offered indirectly by the
Bank through  correspondent  institutions.  The Bank also competes for loans and
deposits with savings and loan  associations,  finance  companies,  money market
funds, brokerage houses, credit unions and non-financial institutions.
     In order to  compete  with  other  financial  institutions  in its  primary
service  area,  the Bank  relies  principally  upon direct  personal  contact by
directors, officers, employees, stockholders, and specialized promotion-oriented
services.
     From time to time,  legislation is proposed or enacted which has the effect
of increasing the cost of doing  business,  limiting  permissible  activities or
affecting  the   competitive   balance   between   banks  and  other   financial
institutions. It is impossible to predict the competitive impact these and other
changes  in  legislation  will have on  commercial  banking in general or on the
business of the Bank in particular.
<PAGE>

Supervision and Regulation

General
     The Company and the Bank are extensively  regulated under federal and state
law.  These  laws and  regulations  are  intended  to  protect  depositors,  not
shareholders.  To the extent that the following  information describes statutory
or  regulatory  provisions,  it is qualified in its entirety by reference to the
particular statutory and regulatory provisions. Any change in applicable laws or
regulations  may have a material  effect on the  business  and  prospects of the
Company.  The operations of the Company may be affected by  legislative  changes
and by the policies of various regulatory authorities.  The Company is unable to
predict the nature or the extent of the  effects on its  business  and  earnings
that  fiscal or  monetary  policies,  economic  controls or new federal or state
legislation may have in the future.
     The Company is a  registered  bank holding  company  under the Bank Holding
Company Act (BHC Act),  and, as such, is subject to regulation,  supervision and
examination  by the  Board of  Governors  of the  FRB.  The  Company's  majority
stockholder,  First  Banks,  is both a  registered  bank  holding  company and a
registered  savings and loan holding  company under the Home Owners' Loan Act of
1934,  as  amended  (HOLA),  and,  as  such,  is also  subject  to  regulations,
supervision  and  examination  by the Office of Thrift  Supervision  (OTS).  The
Company is required to file annual reports with the FRB and provide the FRB such
additional information as they may require.
     The Bank, as a California  state-licensed  bank, is subject to  regulation,
supervision and periodic  examination by the SBD and the FDIC. The Bank is not a
member of the Federal  Reserve System,  but is  nevertheless  subject to certain
regulations  of the FRB.  The  Bank's  deposits  are  insured by the FDIC to the
maximum amount  permitted by law,  which is currently  $100,000 per depositor in
most cases.

Recent and Pending Legislation
     The enactment of the legislation described below has significantly affected
the banking  industry  generally and will have an ongoing  effect on the Company
and the Bank in the future.
     Financial  Institutions Reform,  Recovery, and Enforcement Act of 1989. The
Financial  Institutions Reform,  Recovery,  and Enforcement Act of 1989 (FIRREA)
reorganized  and  reformed  the  regulatory  structure  applicable  to financial
institutions generally.  Among other things, FIRREA enhanced the supervisory and
enforcement  powers for the federal bank regulatory  agencies;  required insured
financial  institutions to guaranty  repayment of losses incurred by the FDIC in
connection  with the failure of an affiliated  financial  institution;  required
financial  institutions to provide their primary federal  regulator with notice,
under  certain  circumstances,  of changes in senior  management  and  broadened
authority for bank holding companies to acquire savings institutions.
     Under FIRREA,  federal bank  regulators were granted  expanded  enforcement
authority over  "institution-affiliated  parties"  (i.e.,  officers,  directors,
controlling  stockholders,  as well as attorneys,  appraisers or accountants who
knowingly or recklessly participate in wrongful action likely to have an adverse
effect on an insured  institution).  Federal  banking  regulators  have  greater
flexibility  to bring  enforcement  actions  against  insured  institutions  and
institution-affiliated  parties,  including cease and desist orders, prohibition
orders,  civil money  penalties,  termination of insurance and the imposition of
operating  restrictions  and  capital  plan  requirements.   In  general,  these
enforcement  actions may be initiated for violations of laws and regulations and
unsafe or unsound  practices.  Since the  enactment of FIRREA,  the federal bank
regulators have significantly increased the use of written agreements to correct
compliance  deficiencies  with respect to applicable laws and regulations and to
ensure safe and sound  practices.  Violations  of such  written  agreements  are
grounds for initiation of cease-and-desist proceedings.  FIRREA granted the FDIC
back-up enforcement  authority to recommend enforcement action to an appropriate
federal banking agency and to bring such enforcement  action against a financial
institution or an  institution-affiliated  party if such federal  banking agency
fails to follow the FDIC's recommendation.  In addition, FIRREA requires, except
under certain  circumstances,  public disclosure of final enforcement actions by
the federal banking agencies.
     FIRREA also  established  a cross  guarantee  provision  (Cross  Guarantee)
pursuant to which the FDIC may recover from a depository institution losses that
the FDIC incurs in providing assistance to, or paying off the depositors of, any
of such depository  institution's affiliated insured banks or thrifts. The Cross
Guarantee  thus  enables  the FDIC to assess a holding  company's  healthy  Bank
Insurance  Fund (BIF)  members and  Savings  Association  Insurance  Fund (SAIF)
members  for the  losses of any of such  holding  company's  failed BIF and SAIF
members.  Cross  Guarantee  liabilities  are  generally  superior in priority to
obligations of the  depository  institution  to its  stockholders  due solely to

<PAGE>

their  status  as  stockholders  and  obligations  to  other  affiliates.  Cross
Guarantee liabilities are generally subordinated to deposit liabilities, secured
obligations  or any other  general or senior  liabilities,  and any  obligations
subordinate to depositors or other general creditors.
     FIRREA required a financial  institution or holding company thereof to give
30 days' prior written notice to its primary  federal  regulator of any proposed
director or senior  executive  officer if the  institution has been chartered or
has  undergone a change in control  within the  preceding two years or is not in
compliance  with the minimum  capital  requirements  or otherwise is in troubled
condition.  The regulator  would have the  opportunity  to  disapprove  any such
appointment.  The federal  banking  agencies have adopted rules to implement the
foregoing  provisions that broadly define "senior executive  officer" to include
the president,  chief financial officer, chief lending officer, chief investment
officer, general counsel, or their functional equivalents, or any individual who
exercises  significant  influence over, or participates  in, major policy making
decisions  without  regard to title,  salary or  compensation.  The term "senior
executive officer" also includes any employee of another entity hired to perform
the functions of positions  listed above.  The term  "troubled  condition"  with
respect to a financial institution means an institution: (i) that has received a
composite rating of 4 or 5 (i.e., one of the two lowest examination  ratings) in
its most recent examination;  (ii) that is the subject of a capital directive or
formal  enforcement  action or proceeding or written agreement entered into with
the  federal  banking  agency  relating  to safety  or  soundness  or  financial
viability;  or (iii) that is informed in writing by such agency that it has been
deemed to be in troubled condition.
     The Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991. The
Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991  (FDICIA) was
adopted to  recapitalize  the BIF and impose certain  supervisory and regulatory
reforms  on  insured  depository  institutions.   In  general,  FDICIA  includes
provisions,  among others,  to:  (i) increase the FDIC's line of credit with the
U.S.  Treasury in order to provide the FDIC with  additional  funds to cover the
losses of federally  insured banks;  (ii) reform the deposit  insurance  system,
including  the   implementation  of  risk-based   deposit  insurance   premiums;
(iii) establish  a format for closer  monitoring  of financial  institutions  to
enable  prompt  corrective  action  by  banking   regulators  when  a  financial
institution  begins to  experience  financial  difficulty;  (iv) establish  five
capital  levels for  financial  institutions  ("well  capitalized,"  "adequately
capitalized,"    "undercapitalized,"    "significantly   undercapitalized"   and
"critically  undercapitalized") that would impose more scrutiny and restrictions
on less  capitalized  institutions;  (v) require  the banking  regulators to set
operational and managerial standards for all insured depository institutions and
their holding companies, including limits on excessive compensation to executive
officers,  directors,   employees  and  principal  stockholders,  and  establish
standards  for loans  secured  by real  estate;  (vi) adopt  certain  accounting
reforms  and  require  annual   on-site   examinations   of  federally   insured
institutions,  including the ability to require  independent audits of banks and
thrifts;  (vii) revise risk-based capital standards to ensure that they (a) take
adequate account of interest-rate changes,  concentration of credit risk and the
risks of nontraditional  activities,  and (b) reflect the actual performance and
expected  risk  of  loss  of   multi-family   mortgages;   and   (viii) restrict
state-chartered  banks from  engaging in  activities  not permitted for national
banks unless they are adequately  capitalized  and have FDIC approval.  Further,
FDICIA  permits  the FDIC to make  special  assessments  on  insured  depository
institutions,  in  amounts  determined  by the FDIC to be  necessary  to give it
adequate  assessment income to repay amounts borrowed from the U.S. Treasury and
other  sources or for any other  purpose the FDIC deems  necessary.  FDICIA also
grants authority to the FDIC to establish semiannual assessment rates on BIF and
SAIF  member  banks so as to  maintain  these  funds at the  designated  reserve
ratios.
     As  noted  above,  FDICIA  authorizes  and,  under  certain  circumstances,
requires  the  federal   banking   agencies  to  take  certain  actions  against
institutions that fail to meet certain capital-based requirements. Under FDICIA,
the federal  banking  agencies are required to establish  five levels of insured
depository   institutions   based  on  leverage  limit  and  risk-based  capital
requirements  established for institutions subject to their jurisdiction,  plus,
in  their  discretion,  individual  additional  capital  requirements  for  such
institutions.  Under the final  rules  that  have  been  adopted  by each of the
federal    banking    agencies,    an    institution    will   be    designated:
(i) well-capitalized  if the institution has a total risk-based capital ratio of
10% or greater, a core risk-based capital ratio of 6% or greater, and a leverage
ratio of 5% or greater,  and the institution is not subject to an order, written
agreement,  capital directive, or prompt corrective action directive to meet and
maintain a  specific  capital  level for any  capital  measure;  (ii) adequately
capitalized if the  institution  has a total  risk-based  capital ratio of 8% or
greater, a core risk-based capital ratio of 4% or greater,  and a leverage ratio
of 4% or greater  (or a leverage  ratio of 3% or greater if the  institution  is
rated    composite   1   in   its   most   recent   report   of    examination);
(iii) undercapitalized  if the institution has a total risk-based  capital ratio
that is less than 8%, a core risk-based capital ratio that is less than 4%, or a
leverage ratio that is less than 4% (or a leverage ratio that is less than 3% if
the institution is rated composite 1 in its most recent report of  examination);
(iv) significantly  undercapitalized  if the institution has a total  risk-based

<PAGE>

capital ratio that is less than 6%, a core risk-based capital ratio that is less
than  3%,  or a  leverage  ratio  that  is  less  than  3%;  and  (v) critically
undercapitalized  if the  institution  has a ratio of  tangible  equity to total
assets that is equal to or less than 2%.
     Undercapitalized  institutions  are required to submit capital  restoration
plans to the  appropriate  federal  banking  agency  and are  subject to certain
operational  restrictions.  Moreover,  companies controlling an undercapitalized
institution  are required to guarantee the subsidiary  institution's  compliance
with the capital  restoration  plan  subject to an aggregate  limitation  of the
lesser of 5% of the institution's assets or the amount of the capital deficiency
when the institution first failed to meet the plan.
     Significantly    or   critically    undercapitalized    institutions    and
undercapitalized  institutions  that did not  submit or comply  with  acceptable
capital restoration plans will be subject to regulatory sanctions. A forced sale
of shares or merger,  restriction on affiliate  transactions and restrictions on
rates paid on deposits are required to be imposed by the banking  agency  unless
it is  determined  that  they  would not  further  capital  improvement.  FDICIA
generally  requires the  appointment of a conservator or receiver within 90 days
after an institution  becomes critically  undercapitalized.  The federal banking
agencies have adopted  uniform  procedures for the issuance of directives by the
appropriate federal banking agency. Under these procedures,  an institution will
generally be provided advance notice when the appropriate federal banking agency
proposes  to  impose  one or  more  of the  sanctions  set  forth  above.  These
procedures provide an opportunity for the institution to respond to the proposed
agency  action or, where  circumstances  warrant  immediate  agency  action,  an
opportunity for administrative review of the agency's action.
     As described in "Management's  Discussion and Analysis - Capital",  at page
17 of the Annual Report, and incorporated herein by reference, the Company's and
the Bank's capital ratios were as follows:

                           Risk-Based  Capital Ratios          
                           --------------------------
                           Total               Tier 1            Leverage Ratio
                           -----               ------            -------------- 
                     1995       1994       1995       1994      1995       1994
                     ----       ----       ----       ----      ----       ----
Company .....        4.99%      4.27%      3.68%      2.97%     2.14%      1.87%
Bank ........       12.66       4.81      11.35       3.52      6.58       2.22
Minimum capital
requirement- ..      8.00       8.00       4.00       4.00      4.00       4.00

     In  addition  to  the  aforementioned  minimum  capital  requirements,  the
California  Financial Code requires the SBD to order any bank whose  contributed
capital is impaired to correct such impairment within 60 days of the date of the
order.  According the California  Financial Code, the  contributed  capital of a
bank, defined as all stockholders equity other than retained earnings, is deemed
to be impaired  whenever  such bank has deficit  retained  earnings in an amount
exceeding  40% of such  contributed  capital.  The Bank's  capital is considered
impaired  under the  California  Financial Code and it continues to receive such
notices from the SBD, most recently as of March 15, 1996,  that its  contributed
capital is impaired.  Upon  completion  of the  recapitalization  of FCB and the
Bank, pursuant to the Stock Purchase Agreement and the aforementioned  Offering,
and other conditions as set forth by the  Superintendent of the SBD, FCB and the
Bank will request  regulatory  approval to affect a  quasi-reorganization  which
would bring the Bank into compliance with the SBD. A quasi-reorganization  is an
accounting  procedure  which results in restating  the carrying  values of FC's
assets and  liabilities to current fair values,  and eliminating the accumulated
retained deficit by offsetting it against contributed  capital. It is the policy
of the  Superintendent of the SBD not to grant a  quasi-reorganization  unless a
bank  can  establish  that  (a) it has  adequate  capital,  (b) it has  adequate
management, (c) that the problems that created past losses and the impairment of
capital have been  corrected  and (d) it is currently  operating on a profitable
basis and is  expected  to continue  to do so in the  future.  In  addition,  as
previously  discussed  in Item 1 Business  - General in this Form 10-K,  the SBD
Final Order  requires the Bank to increase its  tangible  stockholders'  equity,
which was 6.58% at December 31, 1995, to 7.00% by December 31, 1995. The SBD has
allowed the Bank to attain the 7.00% capital requirement through the proceeds of
the Offering.
     Pursuant to FDICIA,  the FRB and the other federal banking agencies adopted
real  estate  lending  guidelines  pursuant  to which  each  insured  depository
institution  is  required to adopt and  maintain  written  real  estate  lending
policies in conformity with the prescribed  guidelines.  Under these guidelines,
each  institution  is expected  to set loan to value  ratios not  exceeding  the
supervisory  limits  set  forth  in the  guidelines.  A loan to  value  ratio is
generally defined as the total loan amount divided by the appraised value of the
property at the time the loan is  originated.  The  guidelines  require that the

<PAGE>

institution's  real estate policy also require  proper loan  documentation,  and
that it  establish  prudent  underwriting  standards.  These  guidelines  became
effective on March 19, 1993.  These rules have had no material adverse impact on
the Company.
     FDICIA also  contained the Truth in Savings Act,  which  requires clear and
uniform  disclosure  of the rates of  interest  payable on deposit  accounts  by
depository  institutions and the fees assessable  against deposit  accounts,  so
that consumers can make a meaningful  comparison between the competing claims of
financial institutions with regard to deposit accounts and products.
     Riegle-Neal  Interstate  Banking and Branching  Efficiency  Act of 1994. In
September  1994,  Congress  enacted  the  Riegle-Neal   Interstate  Banking  and
Branching  Efficiency Act of 1994 (Interstate Act). Beginning in September 1995,
bank holding  companies have the right to expand,  by acquiring  existing banks,
into all  states,  even  those  which  had  theretofore  restricted  entry.  The
legislation also provides that, subject to future action by individual states, a
holding  company will have the right,  commencing  in 1997, to convert the banks
which its owns in  different  states to  branches of a single  bank.  A state is
permitted to "opt out" of the law which will permit conversion of separate banks
to branches,  but is not permitted to "opt out" of the law allowing bank holding
companies  from other states to enter the state.  The federal  legislation  also
establishes  limits on  acquisitions by large banking  organizations,  providing
that no  acquisition  may be undertaken  if it would result in the  organization
having deposits  exceeding  either 10% of all bank deposits in the United States
or 30% of the bank deposits in the state in which the acquisition would occur.
     Pending  Legislation.  Because of concerns relating to competitiveness  and
the safety and  soundness of the banking  industry,  Congress is  considering  a
number of  wide-ranging  proposals for altering the  structure,  regulation  and
competitive  relationships of the nation's  financial  institutions.  Among such
bills are proposals to merge the BIF and the SAIF insurance  funds, to eliminate
the federal thrift charter, to alter the statutory  separation of commercial and
investment  banking  and to further  expand the  powers of banks,  bank  holding
companies and  competitors of banks.  It cannot be predicted  whether or in what
form any of these  proposals will be adopted or the extent to which the business
of the Company may be affected thereby.
 
 Bank Holding Company and Bank Regulation
     BHC Act.  Under the BHC Act, the  activities of a bank holding  company are
limited to business so closely related to banking, managing or controlling banks
as to be a proper  incident  thereto.  The  Company  is also  subject to capital
requirements applied on a consolidated basis in a form substantially  similar to
those required of the Subsidiary Banks. The BHC Act also requires a bank holding
company to obtain  approval  from the FRB  before:  (i) acquiring,  directly  or
indirectly,  ownership  or control of any voting  shares of another bank or bank
holding company if, after such acquisition, it would own or control more than 5%
of such shares (unless it already owns or controls the majority of such shares);
(ii) acquiring  all or  substantially  all of the assets of another bank or bank
holding company;  or  (iii) merging  or consolidating  with another bank holding
company. The FRB will not approve any acquisition,  merger or consolidation that
would have a substantially  anticompetitive  result,  unless the anticompetitive
effects of the proposed  transaction are clearly  outweighed by a greater public
interest in meeting the convenience and needs of the community to be served. The
FRB also considers  capital adequacy and other financial and managerial  factors
in reviewing acquisitions or mergers.
     The BHC Act also  prohibits a bank holding  company,  with certain  limited
exceptions:  (i) from  acquiring  or retaining  direct or indirect  ownership or
control of more than 5% of the voting  shares of any company which is not a bank
or bank  holding  company;  or (ii) from  engaging  directly  or  indirectly  in
activities  other than those of  banking,  managing  or  controlling  banks,  or
providing  services for its  subsidiaries.  The  principal  exceptions  to these
prohibitions  involve certain  non-bank  activities  which, by statute or by FRB
regulation or order,  have been identified as activities  closely related to the
business  of  banking  or of  managing  or  controlling  banks.  In making  this
determination, the FRB considers whether the performance of such activities by a
bank holding  company can be expected to produce  benefits to the public such as
greater convenience,  increased competition or gains in efficiency in resources,
which can be expected to outweigh the risks of possible  adverse effects such as
decreased  or unfair  competition,  conflicts  of  interest  or unsound  banking
practices.  FIRREA,  which is described in more detail above, made a significant
addition  to  this  list of  permitted  non-bank  activities  for  bank  holding
companies  by  providing   that  bank  holding   companies  may  acquire  thrift
institutions  upon approval by the FRB and the applicable  regulatory  authority
for the thrift institutions.
     Insurance of Accounts. The FDIC provides insurance, through the BIF and the
SAIF,  to  depository  institutions  to a maximum of $100,000  for each  insured
depositor. The Bank's deposits consist solely of BIF deposits.
     Through December 31, 1992, all FDIC-insured  institutions,  whether members
of the BIF,  the SAIF or both,  paid the  same  premium  (23  cents  per $100 of

<PAGE>

domestic deposits) under a flat-rate system mandated by law. FDICIA required the
FDIC to raise the  reserves of the BIF and the SAIF,  implement  a  risk-related
premium  system  and adopt a  long-term  schedule  for  recapitalizing  the BIF.
Effective January 1, 1993, the FDIC amended its regulations  regarding insurance
premiums  to provide  that a bank or thrift  would pay an  insurance  assessment
within a range of 23 cents to 31 cents per $100 of domestic deposits,  depending
on its risk classification.
     The FDIC has recently adopted an amendment to the BIF risk-based assessment
schedule which effectively  eliminated  deposit  insurance  assessments for most
commercial banks and other depository  institutions with deposits insured by the
BIF. At the same time, the FDIC has indicated it anticipates that the assessment
rate  for  SAIF-insured  institutions  in even  the  lowest  risk-based  premium
category  will not fall below the current 0.23% of insured  deposits  before the
year  2002.  Under the FDIC  amendment,  the  assessment  rates for  BIF-insured
institutions  range  from  0.27% of insured  deposits  for the most  financially
troubled  BIF members to 0% of insured  deposits  for most the  well-capitalized
institutions, including over 90% of BIF-insured institutions. The FDIC amendment
became  effective on January 1, 1996 and will remain in effect at least  through
June 30,  1996.  The FDIC  amendment  continues a  substantial  disparity in the
deposit  insurance  premiums  paid  by  BIF  and  SAIF  members  and  may  place
institutions with significant SAIF-insured deposits at a significant competitive
disadvantage  relative  to  institutions  that have  little  or no  SAIF-insured
deposits.
     The  Bank's  assessment  rate at  December  31,  1995 was 27 cents for each
$100.00 of insured deposits.
     Regulations  Governing  Capital  Adequacy.   The  federal  bank  regulatory
agencies use capital adequacy  guidelines in their examination and regulation of
bank holding  companies and banks. If the capital falls below the minimum levels
established by these guidelines,  the bank holding company or bank may be denied
approval to acquire or establish  additional  banks or nonbank  businesses or to
open facilities.
     The FRB and the FDIC adopted  risk-based  capital  guidelines for banks and
bank holding  companies.  The risk-based capital guidelines are designed to make
regulatory  capital  requirements  more sensitive to differences in risk profile
among  banks and bank  holding  companies,  to  account  for  off-balance  sheet
exposure and to minimize  disincentives  for holding liquid  assets.  Assets and
off-balance  sheet  items  are  assigned  to broad  risk  categories,  each with
appropriate  weights.  The  resulting  capital  ratios  represent  capital  as a
percentage of total  risk-weighted  assets and off-balance  sheet items. The FRB
has noted  that  bank  holding  companies  contemplating  significant  expansion
programs  should not allow expansion to diminish their capital ratios and should
maintain ratios well in excess of the minimums. Under these guidelines, all bank
holding  companies  and  federally  regulated  banks  must  maintain  a  minimum
risk-based  total  capital ratio equal to 8% of which at least 4% must be Tier 1
capital.  Pursuant to FDICIA,  banking  regulators  are to revise the risk-based
capital  standards to take into account  interest  rate risk,  concentration  of
credit  risk  and  the  risks  of  nontraditional  activities  and  multi-family
mortgages.
     The FRB also has implemented a leverage  ratio,  which is Tier 1 capital to
total  assets,  to be used as a supplement  to the  risk-based  guidelines.  The
principal  objective  of the  leverage  ratio  is to place a  constraint  on the
maximum  degree to which a bank holding  company may leverage its equity capital
base.  The FRB  requires  a minimum  leverage  ratio of 3%. For all but the most
highly-rated  bank holding  companies and for bank holding  companies seeking to
expand,  however, the FRB expects that additional capital sufficient to increase
the ratio by at least 100 to 200 basis points will be maintained.
     As previously  discussed,  the Bank was adequately  capitalized at December
31, 1995.  Management of the Company believes that the  risk-weighting of assets
and the risk-based  capital  guidelines do not have a material adverse impact on
the Company's operations or on the Bank.
     Community  Reinvestment  Act. The Community  Reinvestment Act of 1977 (CRA)
requires that, in connection with examinations of financial  institutions within
their  jurisdiction,  the federal banking regulators must evaluate the record of
the  financial   institutions  in  meeting  the  credit  needs  of  their  local
communities,  including low and moderate income  neighborhoods,  consistent with
the safe and sound  operation of those banks.  These factors are also considered
in  evaluating  mergers,  acquisitions  and  applications  to open a  branch  or
facility.  The CRA is likely to be the subject of regulatory  reform in the next
few years,  and  proposed  rules  have been  published  for  comment by the four
regulatory  agencies  noted  above.  Although it is not  possible to predict the
extent to which the CRA will be modified,  these  changes may change the process
by which a financial  institution,  such as the Company and the Subsidiary Bank,
is able to grow through acquisitions or establish new branches.
     Regulations  Governing Extensions of Credit. The Bank is subject to certain
restrictions  imposed by the Federal  Reserve Act on extensions of credit to the
bank holding company or its subsidiaries, or investments in their securities and
on the use of their  securities as collateral for loans to any borrowers.  These
regulations  and  restrictions  may limit the Company's  ability to obtain funds
from the Bank for its cash  needs,  including  funds  for  acquisitions  and for
payment of dividends,  interest and operating expenses.  Further,  under the BHC
Act  and  certain  regulations  of the  FRB,  a bank  holding  company  and  its

<PAGE>

subsidiaries  or its affiliates  are prohibited  from engaging in certain tie-in
arrangements  in  connection  with any  extension  of  credit,  lease or sale of
property or furnishing of services. For example, Banks may not generally require
a customer to obtain other services from an affiliated Bank, and may not require
the customer to promise not to obtain other  services  from a  competitor,  as a
condition to an extension of credit to the customer.
     Banks are also  subject to  certain  restrictions  imposed  by the  Federal
Reserve Act on extensions of credit to executive officers, directors,  principal
stockholders or any related  interest of such persons.  Extensions of credit (i)
must be made on  substantially  the same  terms,  including  interest-rates  and
collateral as, and following  credit  underwriting  procedures that are not less
stringent than,  those prevailing at the time for comparable  transactions  with
persons not covered above and who are not  employees;  and (ii) must not involve
more than the normal risk of repayment or present  other  unfavorable  features.
Banks are also subject to certain lending limits and  restrictions on overdrafts
to such persons.  A violation of these restrictions may result in the assessment
of substantial  civil monetary  penalties on the Bank or any officer,  director,
employee,  agent or other person  participating in the conduct of the affairs of
the Bank or the imposition of a cease and desist order.
     Reserve  Requirements.  The FRB requires  all  depository  institutions  to
maintain  reserves  against their  transaction  accounts and  non-personal  time
deposits.  Reserves of 3% must be maintained against total transaction  accounts
of $51.9  million  or less  (subject  to  adjustment  by the FRB) and an initial
reserve of  $1,557,000  plus 10%  (subject to  adjustment  by the FRB to a level
between 8% and 14%) must be maintained against that portion of total transaction
accounts in excess of such amount.  The balances  maintained to meet the reserve
requirements imposed by the FRB may be used to satisfy liquidity requirements.
     Institutions  are  authorized  to  borrow  from the  Federal  Reserve  Bank
"discount  window," but FRB  regulations  require  institutions to exhaust other
reasonable alternative sources of funds before using this borrowing authority.
     Restrictions  on  Thrift  Acquisitions.  The  Company  is  prohibited  from
acquiring, without prior approval of the Director of the OTS, (i) control of any
other savings  institution or savings and loan holding company or  substantially
all the assets  thereof;  or (ii) more than 5% of the voting shares of a savings
institution or holding company  thereof which is not a subsidiary.  Furthermore,
such an acquisition  would require the Company itself to become  registered as a
savings and loan holding  company  subject to all applicable  regulations of the
OTS.
     Dividends.  The  stockholders  of  the  Company  are  entitled  to  receive
dividends  when and as declared by its Board of Directors,  out of funds legally
available, subject to the dividends preference, if any, on preferred shares that
may be outstanding and also subject to the  restrictions of the Delaware General
Corporation  Law. At December  31,  1995,  there were no  outstanding  shares of
preferred  stock.  The  Company  is  prohibited  from  paying any  dividends  to
stockholders without the prior written approval of the FRB pursuant to the terms
of the  MOU.  In  addition  and as  discussed  in  Note  11 of the  consolidated
financial statement,  at page 37 of the Annual Report, FCB suspended the payment
of declared but unpaid  dividends  on July 9, 1992.  The accrued  dividends  and
accrued but unpaid interest was approximately $969,000 at December 31, 1995.
     The  principal  sources of cash revenue to the Company  have been  interest
payments on a mandatory  convertible  subordinated  note and dividends  received
from the Bank.  The  Company  converted  the note on June 1,  1994.  The  Bank's
ability to make dividend payments to the Company is subject to state and federal
regulatory  restrictions and the  prohibitions of the Orders,  which require the
prior written approval of the FDIC and SBD.
     In  addition,  dividends  payable by the Bank to the  Company  are  further
restricted under  California law to the lesser of the Bank's retained  earnings,
or the  Bank's net income for the latest  three  fiscal  years,  less  dividends
previously declared during that period, or, with the approval of the SBD, to the
greater of the retained earnings of the Bank, the net income of the Bank for its
last  fiscal  year or the net income of the Bank for its  current  fiscal  year.
     Usury Laws.  The maximum legal rate of interest which the Bank charges on a
particular  loan  depends on a variety of factors  such as the type of borrower,
the  purpose of the loan,  the amount of the loan and the date the loan is made.
There are several  state and federal  statutes  which set maximum legal rates of
interest for various  kinds of loans.  If a loan  qualifies  under more than one
statute,  a bank  may  often  charge  the  highest  rate for  which  the loan is
eligible.

Regulatory Agreements
     For each of the three  years  ended  December  31,  1995,  the  Company has
incurred  substantial  losses from  operations.  These  losses  were  associated
primarily  with the  emphasis  which the Company had placed on real estate based
lending and the  deterioration  of the  California  economy  during that period,
particularly  as it related to the real estate sector.  Because of the magnitude
of problem  assets which arose and the reduction of the Company's and the Bank's
capital due to the losses,  the Company has been operating  under the terms of a
MOU issued by the FRB and the Bank has been operating  under the terms of Orders
issued  by the FDIC and SBD.  The MOU and the  Orders  have  placed  significant

<PAGE>

restrictions on the Company and the Bank including payment of dividends, as more
fully discussed in Note 11 to the consolidated  financial statement,  at page 37
of  the  Annual  Report,  incorporated  herein  by  reference,  requirements  of
specified  capital  levels,  as more  fully  discussed  in the  Supervision  and
Regulation section of this Form 10-K, and reduction of classified assets.
     The Company and the Bank  entered into a Stock  Purchase  Agreement as more
fully  discussed  in Item 1.  Business - General of this Form 10-K and Note 2 of
the  consolidated  financial  statements,  at page 29  through  30 of the Annual
Report,  incorporated  herein  by  reference.  This  resulted  in a  substantial
recapitalization  of the Company and the Bank during 1995. In addition,  as more
fully  discussed in Item 1.  Business - General of this Form 10-K and Note 19 to
the  consolidated  financial  statements,  at  page  43 of  the  Annual  Report,
incorporated  herein by reference,  subsequent to December 31, 1995, the Company
has commenced an offering of its common stock,  to existing  stockholders  other
than First Banks,  and in exchange for dividends  owed to certain  stockholders.
However,  the Company has  continued  to incur  losses from  operations  through
December  31,  1995.  Furthermore,  the effect of a large  portfolio  of problem
assets and the potential of a  substantial  interest  cost  associated  with the
Debenture  issued to First Banks under the Stock  Purchase  Agreement may impair
the Company's ability to generate sufficient future profitability to satisfy all
of the  Company's  and the  Bank's  regulatory  agreements.  As a result  of the
recapitalization,  combined with  numerous  other actions which have been taken,
FCB and the Bank believe that they are in  substantial  compliance  with most of
the  requirements  of  the  MOU  and  the  Orders.   However,  full  compliance,
particularly  with certain capital  requirements,  has not yet been achieved and
the Bank continues to be designated a problem bank and is considered  "troubled"
for all regulatory purposes.

Monetary Policy and Economic Control
     The commercial  banking  business in which the Company  engages is affected
not only by general economic  conditions,  but also by the monetary  policies of
the FRB. Changes in the discount rate on member bank borrowing,  availability of
borrowing at the "discount  window," open market  operations,  the imposition of
changes in reserve  requirements  against  member  banks  deposits and assets of
foreign  branches,  and the  imposition  of and changes in reserve  requirements
against  certain  borrowings  by  banks  and  their  affiliates  are some of the
instruments of monetary policy available to the FRB. These monetary policies are
used in varying  combinations to influence  overall growth and  distributions of
bank loans,  investments  and deposits,  and this use may affect  interest rates
charged on loans or paid on deposits.  The monetary policies of the FRB have had
a  significant  effect on the  operating  results  of  commercial  banks and are
expected to do so in the future. The monetary policies of the FRB are influenced
by various factors, including inflation, unemployment,  short-term and long-term
changes in the  international  trade  balance and in the fiscal  policies of the
U.S. Government. Future monetary policies and the effect of such policies on the
future business and earnings of the Bank cannot be predicted.

Employees
     At  December  31,  1995,  the  Company  employed  63  full-time  equivalent
employees.  None  of  the  employees  are  subject  to a  collective  bargaining
agreement.

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


<PAGE>

Item 2.  Properties 
The Company's  branch network is concentrated in the greater  Sacramento and San
Francisco Bay areas and is summarized as follows:
             
    Facility                                                           Square 
      Name               Address                  Owned/Leased         Footage
      ----               -------                  ------------         -------
CAPITOL .............  2450 Venture Oaks Way
                       Sacramento, CA 95833        Leased               7,577

CAMPBELL ...........   94 San Tomas Aquino Rd.
                       Campbell, CA 95008 .        Leased               6,000

CONCORD ............   2395 Willow Pass Rd.
                       Concord, CA 94520 ..        Leased               5,856

ROSEVILLE ..........   201 Vernon Street
                       Roseville, CA 95678         Leased               8,590

ROSEVILLE ..........   1625 Douglas Blvd.
                       Roseville, CA 95661          Owned              10,760

SACRAMENTO .........   865 Howe Avenue
                       Sacramento, CA 95825        Leased               5,498

SAN FRANCISCO ......   1000 Taraval Street
                       San Francisco, CA 94116     Leased               5,000

Item 3.   Legal Proceedings
     The Company and the Bank are,  from time to time,  parties to various legal
actions arising in the normal course of business. Management believes that there
is no  proceeding  threatened or pending  against the Company or Bank which,  if
determined  adversely,  would have a material  adverse effect on the business or
financial position of the Company or the Bank.

Item 4.  Submission of Matters to a Vote of Security Holders
     A special  meeting of  stockholders of the Company was held on December 27,
1995.  At such  meeting,  the  Company's  stockholders  approved the Amended and
Restated  Stock  Purchase  Agreement  with First  Banks,  Inc.  and Mr. James F.
Dierberg,  and an  amendment  to  the  Certificate  of  Incorporation  of  First
Commercial  Bancorp to increase  the number of shares of Common  Stock which the
Company has authority to issue to 250 million.  Mr.  Dierberg is Chairman of the
Board, President and Chief Executive Officer of First Banks, Inc.
     With  respect  to  the  approval  of  the  Amended  and  Restated  Purchase
Agreement,  of the 4,675,110 shares of Common Stock entitled to vote,  2,356,702
shares voted in favor of the proposal, 37,226 shares voted against the proposal,
and 19,184 shares abstained.
     With respect to the approval of the Amendment to the Company's  Certificate
of  Incorporation,  of the  4,675,110  shares of Common Stock  entitled to vote,
2,356,356 shares voted in favor of the proposal, 43,458 shares voted against the
proposal, and 13,298 shares abstained.
     Immediately  after  the  approval  of the  stockholders  was  received,  in
accordance with the terms of the Stock Purchase Agreement, First Banks exchanged
the $5 million in Common and Preferred Stock of First  Commercial Bank, which it
had  previously  purchased,  for 50 million shares of First  Commercial  Bancorp
Common  Stock at a rate of $0.10 per  share,  and  purchased  a 12%  convertible
debenture  from  First  Commercial  Bancorp  for  $5  million.  The  $5  million
debenture,  and a $1.5 million convertible debenture purchased by First Banks on
October 31,  1995,  are  secured by all of the Common  Stock of the Bank held by
First  Commercial  Bancorp,  and may be  converted  by First Banks into  Company
Common Stock at a conversion rate of $0.10 per share.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters
     Market  Information.  The  Company's  common stock was traded on the NASDAQ
National  Market  System  under the symbol of "FCOB"  until  July 1,  1995.  The
Company's common stock is currently listed on the NASDAQ Small Cap Market. There
are thirteen market makers for the Company's  common stock. The Company has been
informed that the Common Stock will be delisted from the NASDAQ Small Cap Market
System unless the Company meets the  requirements  for continued  listing within
ninety (90) days of January 25, 1996.  These  requirements are (i) a minimum bid

<PAGE>

price of $1.00  per  share  of  Common  Stock or (ii)  capital  and  surplus  of
$2,000,000 and a market value of public float of  $1,000,000.  Based upon market
information as of February 14, 1996, the Common Stock was trading at a bid price
of $0.344 and an asked price of $0.375 per share, resulting in a market value of
public  float of  approximately  $1,617,000,  and  accordingly  the Common Stock
presently meets both requirements for listing set forth in (ii) above.  However,
because of the $0.10 per share Subscription Price in this Offering, no assurance
can be given that the Common  Stock will  continue to qualify for listing on the
NASDAQ Small Cap Market System.  At December 31, 1995, there were  approximately
1,100 holders of record of FCB common stock.
     On July 9, 1992,  the Company made the  decision to suspend  payment of the
third and fourth  quarter  dividend  declared as of  December  31,  1991,  which
totaled $.16 per share.  The Company has and will continue to accrue interest on
these  suspended  dividends  at the  current  legal  rate until such time as the
dividends are paid to  stockholders  of record as of June 15, 1992 and September
14, 1992, respectively.  The payment of the accrued dividends and declaration of
subsequent dividends is subject to approval of the FRB.
     See Part I - Item 1 Business -  "Supervision  and  Regulation  - Dividends"
herein for a discussion  of the  restrictions  on the payments of dividends  and
Note 19 of the  consolidated  financial  statements,  at  page 43 of the  Annual
Report  for  further  discussion  of the  Offering  of Company  common  stock in
exchange for accrued and unpaid dividends.
     Information  regarding the number of stockholders and the market prices for
the Company's  common stock since January 1, 1994 is set forth on page 44 of the
Annual Report and is incorporated herein by reference.

Item 6. Selected Financial Data
     Selected Consolidated  Financial Data, included on page 3 in the Annual, is
incorporated herein by this reference.

Item 7. Management's  Discussion  and Analysis of Financial  Condition and
        Results of Operations
     Management's  Discussion and Analysis of Financial Condition and Results of
Operations, included on pages 4 through 19 in the Annual Report, is incorporated
herein by this reference.

Item 8.  Financial Statements and Supplementary Data
     The following  consolidated  financial  statements,  included in the Annual
Report, are incorporated herein by this reference.
                                                                Annual Report
                             Statement                            Reference  


  Independent Auditors' Report                                       21
  Consolidated Balance Sheets -December 31, 1995 and 1994            22
  Consolidated Statements of Income -Years Ended December 31,
      1995, 1994 and 1993                                            24
  Consolidated Statements of Changes in Stockholders'
      Equity - Years Ended December 31, 1995, 1994 and 1993          25
  Consolidated Statements of Cash Flows - Years Ended
       December 31, 1995, 1994 and 1993                              26
  Notes to Consolidated Financial Statements                         27

     The Independent Auditors' Report of Arthur Andersen LLP on the consolidated
financial  statements  of the Company and the Bank for 1994 and 1993 is included
herein.


<PAGE>


                    Report of Independent Public Accountants


To the Stockholders and Board of Directors of
  First Commercial Bancorp, Inc.:

We have audited the  consolidated  balance sheets of FIRST  COMMERCIAL  BANCORP,
INC. (a Delaware  Corporation)  and  subsidiary as of December 31, 1994, and the
related consolidated  statements of operations,  changes in stockholders' equity
and cash flows for each of the two years in the period  ended  December 31, 1994
as restated (see Note 16). These financial  statements are the responsibility of
the  Corporation's  management.  Our  responsibility is to express an opinion on
these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of First Commercial Bancorp, Inc.
and subsidiary as of December 31, 1994, and the results of their  operations and
their  cash  flows for each of the two years in the period  ended  December  31,
1994, in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been prepared  assuming that both
First  Commercial  Bancorp,  Inc. (the "Company") and First Commercial Bank (the
"Bank") will continue as going  concerns.  As discussed in Notes 2, 15 and 19 to
the  financial  statements,  both the  Company  and the Bank have  entered  into
various  regulatory  agreements  (the  "Agreements")  with the  Federal  Deposit
Insurance  Corporation (the "FDIC"), the California State Banking Department and
the Federal Reserve Bank of San Francisco.  These Agreements require the Company
and the Bank, among other compliance  terms, to maintain certain minimum capital
levels.  The  Company  and the Bank are not in  compliance  with  these  minimum
capital  requirements and have suffered  recurring  losses from  operations.  An
amended capital plan has been submitted to the bank  regulators,  which plan was
approved by the FDIC on January 30, 1995. The plan consists of both an intent to
decrease  the Bank's  asset size and the raising of capital  through the sale of
stock.  There is no assurance that the Company will be able to raise  sufficient
capital to meet the minimum  capital  requirements.  Failure to meet  regulatory
capital  requirements  or comply with the terms of the Agreements  could subject
the  Company  and  the  Bank  to  additional  actions  by  the  bank  regulatory
authorities,  including restrictions on operations, mandatory asset dispositions
or  seizure.  These  matters  raise  substantial  doubt about the ability of the
Company and the Bank to continue as going concerns. Their ability to continue as
going concerns is dependent on many factors,  one of which is regulatory  action
and the ability to raise  sufficient  capital.  Management's  plans in regard to
these matters are  described in Notes 2, 15 and 19. The financial  statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncertainty.

/s/Arthur Andersen LLP
- ----------------------
Arthur Andersen LLP
San Francisco, California
March 29, 1995

<PAGE>


Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure
     On November 13, 1995, the Audit  Committee of the Board of Directors of the
Company approved the  recommendation of the Board of Directors of the Company to
replace  Arthur  Andersen LLP, San  Francisco,  California,  as the  independent
accountant chosen to audit the Company's  financial  statements and approved the
appointment  of KPMG Peat Marwick LLP, St.  Louis,  Missouri,  as the  Company's
independent  accountant.  The appointment of KPMG Peat Marwick LLP was effective
immediately.
     Arthur Andersen LLP's report on the  consolidated  financial  statements of
the  Company  for each of the last two fiscal  years did not  contain an adverse
opinion or a disclaimer  of opinion,  and was not qualified as to audit scope or
accounting principles. Their report on the Company's December 31, 1994 financial
statements  dated  March 29, 1995 did contain an  explanatory  paragraph  due to
certain matters which raised  substantial  doubt about the Company's  ability to
continue as a going concern.
     During the Company's two most recent fiscal years and during the subsequent
interim period  preceding the date of Arthur Anderson LLP's  replacement,  there
has been no  disagreement  with Arthur  Andersen LLP on any matter of accounting
principles or practices,  financial  statement  disclosure or auditing  scope or
procedure.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
     The Company's Board of Directors  consisted of five (5) members at December
31, 1995. Pursuant to provisions of the Bylaws of the Company,  directors of the
Company are elected for terms of three (3) years with approximately one-third of
the directors elected each year. The terms of office of the Class C, Class A and
Class B directors  will expire at the Annual  Meeting of  Stockholders  in 1996,
1997 and 1998, respectively. Each officer of the Company is elected by the Board
of Directors annually.
     The Company did not hold an annual meeting of stockholders during 1995 and,
accordingly,  is in violation of applicable  provisions of the Delaware  General
Corporation Law.
     The following table lists the directors of the Company,  their ages,  their
positions  held with the Company  and the Bank,  and their  ownership  of Common
Stock as of December 31, 1995.
<TABLE>
<CAPTION>

                                     Director         Position with the               Shares              Percent of
           Name              Age      Since              Company or                Beneficially             Class
           ----              ---      -----             with the Bank                  Owned               ---------
                                                      ----------------             ------------
<S>                          <C>       <C>      <C>                                   <C>                    <C>  
Michael P. Morris            48        1995     Director of the Company and             -0-                    0.00%
  Class "A"                                     the Bank
Manuel Perry, Jr.            63        1983     Former Chairman of the Board               21,150 (1)          0.03%
  Class "C" (4)                                 of Directors of the Company
James F. Dierberg            58        1995     Director of the Company and           130,000,000 (2)         96.53%
  Class "B"                                     the Bank
Allen H. Blake               53        1995     Interim Chief Financial                 -0-                    0.00%
  Class "B"                                     Officer of the Company and
                                                the Bank; Director of the
                                                Company and the Bank
Donald W. Williams           48        1995     Acting Chairman of the                  -0-                    0.00%
  Class "A"                                     Board, President, Chief
                                                Executive Officer and
                                                Director of the Company and
                                                Chairman of the Board, Chief
                                                Executive Officer and
                                                Director of  the Bank
All Directors and
Officers as a Group
(5 in number)                                                                         130,021,150 (3)         96.54%
</TABLE>
(1)      Includes 10,000 shares subject to options  presently  exercisable under
the Directors Stock Option Plan. See "Directors' Stock Option Plan."
(2)      The voting  stock of First Banks is owned by various  trusts which were
created by and are  administered by and for the benefit of Mr. James F. Dierberg
and members of his immediate  family.  Accordingly,  Mr.  Dierberg  controls the
management  and policies of First Banks and the election of its directors and is
deemed to have beneficial ownership of 65,000,000 shares issuable to First Banks
at its  option  upon  the  conversion  of the  entire  principal  amount  of the
Debentures,  as well as the  65,000,000  shares  of Common  Stock  held by First
Banks.
(3)      Includes 10,000 shares subject to options  presently  exercisable under
the Company's Directors Stock Option Plan.
(4)      Mr.  Perry  resigned  as  Chairman  of the  Board and  Director  of the
Company, effective March 18, 1996.
<PAGE>

     The  following  table sets forth  certain  information  with respect to the
executive officers of the Company:
<TABLE>
<CAPTION>

                                            Positions Held with the                              Executive
Name                                Age     Company or the Bank                             Officer (1) Since
- ----                                ---     -------------------                             -----------------
<S>                                 <C>                                                          <C> 
Donald W. Williams                  48      Acting Chairman of the Board, President and          1995
                                            Chief Executive Officer of the Company and
                                            Chairman of the Board and Chief Executive
                                            Officer of the Bank
Allen H. Blake                      53      Interim Chief Financial Officer of the               1995
                                            Company and Bank
</TABLE>
(1) The  term"executive  officer"  means the  president,  any vice  president in
charge of a principal business unit, division or function,  any other officer or
person who performs a policy-making  function for the Company, and any executive
officer of the Company's subsidiary who performs policy-making functions for the
Company.

Business Experience; Other Directorships
     ALLEN H. BLAKE was  appointed  on November 28, 1995 to serve as the Interim
Chief  Financial  Officer of the Company  and the Bank until a  permanent  Chief
Financial  Officer  can be  employed.  Mr.  Blake  also has  been a Senior  Vice
President of First Banks since  February  1992.  Mr. Blake joined First Banks as
Vice President and Chief Financial Officer in 1984, and in 1988 he was appointed
to the office of Secretary  and to the Board of  Directors  of First  Banks.  In
addition,  Mr. Blake is Vice President,  Chief Financial Officer,  Secretary and
director of First Banks America, Inc., Houston, Texas, a director of First Bank,
headquartered  in  O'Fallon,  Illinois,  a  director  of  First  Bank  &  Trust,
headquartered  in Santa Ana,  California,  and a director and Secretary of First
Bank,  headquartered  in Creve Coeur,  Missouri.  First Banks America,  Inc. and
First Banks, Inc. each have a class of securities registered pursuant to Section
12 of the Securities Exchange Act of 1934, as amended.
     JAMES F.  DIERBERG has been the  Chairman of the Board and Chief  Executive
Officer of First Banks and its  predecessor  companies since 1966. He has been a
director of First Banks since 1979.  Mr.  Dierberg was  President of First Banks
from 1979 until February 1992, and he was re-appointed  President of First Banks
in April 1994. In September  1994,  Mr.  Dierberg was appointed  Chairman of the
Board,  President  and Chief  Executive  Officer of First Banks  America,  Inc.,
headquartered in Houston, Texas. Mr. Dierberg is also a director of First Bank &
Trust, Santa Ana,  California,  a director of Queen City Bank, N.A., Long Beach,
California,  and since 1957, Mr. Dierberg has served in various  capacities with
other bank holding  companies and banks owned or controlled by him or members of
his family. First Banks America, Inc. and First Banks, Inc. each have a class of
securities  registered  pursuant to Section 12 of the Securities Exchange Act of
1934, as amended.
     MICHAEL P. MORRIS  currently is, and for the past four years has been,  the
Chief  Financial  Officer of Stille  Holding  Company,  a $200  million  private
company with two retail  subsidiaries and one real estate  subsidiary.  Prior to
that time,  Mr. Morris was a partner for six years in the  Sacramento  office of
KPMG Peat Marwick LLP, a worldwide  CPA firm.  While with KPMG Peat Marwick LLP,
Mr. Morris  specialized  as a banking audit  partner with  extensive  experience
auditing  community  banks in Northern  California.  Mr. Morris joined KPMG Peat
Marwick LLP in 1978.
     MANUEL PERRY, JR. was the Chairman of the Board of Directors of the Company
until his resignation on March 18, 1996. He has been an agent with New York Life
Insurance Company since 1957.
     DONALD W. WILLIAMS has been Senior Vice  President and Chief Credit Officer
of First Banks since March,  1993. Mr. Williams is Chairman of the Board,  Chief
Executive  Officer  of the Bank.  In  addition,  he is  Chairman  of the  Board,
President and Chief Executive Officer of First Bank & Trust and director of each
of First Bank and First Bank FSB, both of which are  headquartered  in St. Louis
County,  Missouri, First Banks America, Inc., BankTEXAS N. A., both of which are
headquartered  in  Houston,  Texas,  and Queen  City  Bank,  N.A.,  Long  Beach,
California.  From 1989 to the time he assumed his positions with First Banks, he
was Senior Vice President at Mercantile  Bank of St. Louis,  N.A.,  where he was
responsible for credit approval. First Banks America, Inc. and First Banks, Inc.
each  have a class  of  securities  registered  pursuant  to  Section  12 of the
Securities Exchange Act of 1934, as amended.
     No director or executive officer of the Company has any family relationship
with any other  director or  executive  officer of the  Company,  or director or
officer of the Bank.
     Except as set forth above,  no director of the Company is a director of any
other  company with a class of securities  registered  pursuant to Section 12 of
the Securities  Exchange Act of 1934, as amended, or subject to the requirements
of  Section  15(d) of such Act or of any  company  registered  as an  investment
company under the Investment Company Act of 1940, as amended.
     Messrs. Dierberg, Blake and Williams were elected to the Board of Directors
of the Company in accordance with the terms of the Stock Purchase Agreement with
First Banks.


<PAGE>

Committees of the Board of Directors
     The  Board of  Directors  of the  Company  has  established  the  following
standing committees, with membership as noted.
     The Audit  Committee  of the Board of  Directors  consisted of Mr. Perry as
Chairman,  and Mr.  Morris as a member  for  1995.  The  functions  of the Audit
Committee  are, among other things:  (1) to recommend the  appointment of and to
oversee a firm of  independent  certified  public  accountants  whose duty is to
audit the books and  records of the Company and the Bank for the fiscal year for
which  they are  appointed;  (2) to monitor  the  Company's  system of  internal
controls and oversee compliance with policies; (3) to review the adequacy of the
Company's controls of regulatory and financial accounting and reporting;  (4) to
oversee the internal audit functions; and (5) to monitor and analyze the results
of internal and regulatory examinations.
     The  responsibilities  of  the  Compensation  Committee  of the  Board  are
fulfilled  by the full Board of  Directors.  The  function  of the  Compensation
Committee is to define Company policy with respect to executive compensation, to
review  management's  performance  on an annual  basis and to set  discretionary
compensation for executive officers. In addition,  the Compensation Committee is
responsible  for  preparing  the annual  Compensation  Committee  Report,  which
appears in the Company's annual Proxy Statements.

Item 11. Executive Compensation 
     The following  table sets forth the  compensation  for the named  executive
officer for the last three years,  or for the shorter  period  during which they
have been involved in such a capacity by the Company.
<TABLE>
<CAPTION>

                                                Annual Compensation             Long Term Compensation
                                                -------------------                     Awards        
                                                                                              

Name and principal position   Year    Salary ($)(1) Bonus ($)  Other Annual      Securities Underlying         All Other
- ---------------------------   ----    ------------- -----     Compensation           Options (#)          Compensation ($)
                                                                  ($)(2)         ---------------------    ----------------
                                                                  ------

<S>                           <C>        <C>            <C>          <C>                  <C>                   <C>  
James E. Culleton             1995       $  156,405    -0-          -0-                   -0-                   $   0
President , First                            
Commercial Bank (3)
                              1994          162,937    -0-          -0-                   -0-                      5,437

                              1993          154,284    -0-          -0-                   -0-                      5,505

Donald W. Williams            1995           N/A(4)    N/A          N/A                   N/A                        N/A
Acting Chairman of the
Board,
President and Chief
Executive Officer (4)

                              1994           N/A       N/A          N/A                   N/A                        N/A

                              1993           N/A       N/A          N/A                   N/A                        N/A

Anne H. Long                  1995          130,791    -0-          -0-                   -0-                     62,749(6)
Former Executive Vice
President  and Chief
Financial Officer (5)

                              1994          103,251    -0-          -0-                   -0-                      5,089

                              1993           93,800    -0-          -0-                   -0-                      4,995
</TABLE>

(1)     Includes deferred compensation.
(2)     Threshold of $50,000 or 10% of total salary and bonus  compensation not
        met.
(3)     Mr.  Culleton was  appointed  President of the Bank on October 24, 1995
        and resigned his positions with the Company effective December 27, 1995.
(4)     Mr.  Williams began serving as President and Chief  Executive  Officer
        of the Company  effective  December 27, 1995. Mr. Williams  assumed the
        position of Acting  Chairman of the Board of the Company  effective
        March 18, 1996 upon Mr. Perry's resignation,.  Mr. Williams  is  
        compensated  for  such  services  pursuant  to the  terms  of the 
        Management  Services Agreement entered into between the  Company and 
        First Banks dated  December  21,  1995.  See  "Employment  Arrangements
        and  Agreements" herein..
(5)     Ms. Long  resigned effective December 6, 1995.
(6)     Includes $249 in  respect  of  continued  health  insurance  coverage 
        through December 31, 1995 and a $62,500 payment to Ms. Long in
        consideration for certain  amendments to her employment  agreement with
        the Company.  See "Employment Arrangements and Agreements" herein.
<PAGE>

Stock Option Grants and Exercises
     The Company  maintains the 1980 Amended and Restated  Employee Stock Option
Plan (the "Employee Plan") in order for employees of the Company and the Bank to
have a greater  personal  interest  in the success of the Company and to provide
added incentive for the  continuance of and  advancement in their  employment or
service  to the  Company.  The  Employee  Plan is  administered  by the Board of
Directors  or  a  committee   appointed  by  the  Board  (in  either  case,  the
"Committee").  The Company has 783,000  shares of its Common Stock  reserved for
issuance as stock options under the Option Plan.
     The Employee Plan provides for both the grant of "incentive stock options,"
as defined in Section 422A of the Code, and non-statutory options (options which
do not meet the  requirements  of Section 422A) to employees and officers of the
Company (including any director who is also an employee).  The exercise price of
any option granted under the Employee Plan may not be less than 100% of the fair
market  value of the  Common  Stock of the  Company  on the  date of  grant.  No
incentive  option  may be first  exercisable  in any year for  shares  having an
aggregate  fair market value at the time of grant in excess of $100,000.  Shares
subject to  options  under the  Employee  Plan may be  purchased  for cash or in
exchange for shares of the Common Stock or other valid consideration.
     Unless  otherwise  provided  by the  Board,  an  option  granted  under the
Employee Plan and not exercised within ten years expires, and the shares subject
to the option become  available for future grants.  The Committee  determines to
whom options will be granted and the terms of each option granted, including the
exercise price,  number of shares subject to the option,  the vesting provisions
thereof,  and whether the option will be an incentive or  non-statutory  option.
The Employee Plan may be amended,  suspended or terminated by the Board,  but no
such action may impair rights under a previously granted option.  Each option is
generally  exercisable  during the lifetime of the optionee  only so long as the
optionee  remains  employed by the  Company.  No option is  transferable  by the
optionee  other  than by  will or the  laws of  descent  and  distribution.  The
Employee Plan will expire in March 1997 unless  terminated  earlier by the Board
of Directors.
     There were no  options  granted  under the  Employee  Plan  during the 1995
fiscal year to any of the executive officers of the Company or the Bank.
     The following table sets forth the aggregated option exercises for the year
ended  December 31, 1995 and option  values at December 31, 1995,  for the named
executive  officer,  or for the  shorter  period  during  which  they  have been
involved in such a capacity by the Company.

     Aggregated Option Exercises in Last Fiscal Year and FY-End Option Values
     ------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                 Number of securities       Value of unexercised
                                                                underlying unexercised      in-the-money options
                                                              options at fiscal year-end   at fiscal year-end ($)
                                                                         (#)
 
                                     Shares      Value               Exercisable/               Exercisable/
              Name                acquired on    Realized           unexercisable               unexercisable
              ----                exercise (#)      ($)             -------------               -------------
                                  ------------      ---
 
<S>                                   <C>           <C>             <C>                            <C>  
 James E. Culleton, President         None          N/A             33,000/12,000(1)               -0-/-0-(2)
 First Commercial Bank

 Donald W. Williams, Acting           None          N/A                  -0-/-0-                   -0-/-0-
 Chairman of the Board, Chief
 Executive Officer and
 President of the Company

 Anne H. Long, Former                 None          N/A              8,350/2,650 (3)               -0-/-0-(2)
 Executive Vice President and
 Chief Financial Officer of
 the Company
</TABLE>
 
(1)      Includes  15,000  shares  granted on  September  26, 1989 at $11.12 per
share; and 30,000 shares granted on March 25, 1992 at $7.38 per share.
(2)      As of December 31, 1995, the exercise  price of the options  granted to
Mr.  Culleton  and Ms. Long  exceeded  the  closing  price of $0.22 per share of
Common Stock.
(3)     Includes  2,000  shares  granted on March 26, 1991  at $8.44 per  share;
5,000 shares  granted on February 25, 1992 at $7.63 per share;  and 4,000 shares
granted July 28, 1992 at $5.00 per share. Ms. Long's options expired on March 7,
1996.


<PAGE>

Employment Arrangements and Agreements

Arrangement with Donald W. Williams
     Donald W.  Williams is serving as the Acting  Chairman of the Board,  Chief
Executive  Officer of the Bank, as well as President and Chief Executive Officer
of the  Company.  Mr.  Williams  also is a Senior Vice  President  and the Chief
Credit  Officer of First Banks and serves in other  positions for  affiliates of
First Banks.  Mr.  Williams is  compensated  by First Banks  independent  of his
services to the Company. First Banks is reimbursed for Mr. Williams' services to
the Company and the Bank through the Management  Services Agreement entered into
between the Bank and First Banks. Under the Management Services  Agreement,  Mr.
Williams'  services are billed to the Bank on an hourly  basis at rates  ranging
from  $40 to $65 per  hour,  depending  on the  type of  service  rendered.  See
"Certain Transactions and Indebtedness of Management" below.

Arrangement with Allen H. Blake
     On November 28,  1995,  the Boards of Directors of the Company and the Bank
appointed Mr. Blake to serve as Interim Chief  Financial  Officer of the Company
and the Bank.  Mr.  Blake  also is serving as Senior  Vice  President  and Chief
Financial  Officer of First  Banks,  as well as serving in other  positions  for
affiliates of First Banks.  Mr. Blake is compensated by First Banks  independent
of his  services to the  Company.  First  Banks is  reimbursed  for Mr.  Blake's
services to the Company and the Bank through the Management  Services  Agreement
entered  into between the Bank and First Banks.  Under the  Management  Services
Agreement,  Mr.  Blake's  services  are billed to the Bank on an hourly basis at
rates  ranging  from  $40 to $65 per  hour,  depending  on the  type of  service
rendered. See "Certain Transactions and Indebtedness of Management" below.

Employment Contract with James E. Culleton
     Mr. Culleton entered into an employment  agreement with the Company and the
Bank on November 19, 1991,  which is amended and restated  effective  January 1,
1996, and pursuant to which Mr. Culleton serves as President and Chief Operating
Officer of the Bank. The amended  employment  contract has a three (3) year term
commencing  January  1,  1996.  Until  January 1,  1996,  Mr.  Culleton's  prior
employment  contract  provided for an annual base salary of $131,316 with annual
consumer  price index  adjustments of not less than 6% nor more than 10%, and an
annual net income  performance bonus equal to 1% of after-tax net income above a
5%  return  on the  tangible  equity  capital  of the  Bank.  During  1995,  Mr.
Culleton's base salary under the agreement was $156,405.12. Effective January 1,
1996,  Mr.  Culleton's  annual base salary will be $90,000,  subject to periodic
review by the Board of Directors.  Mr.  Culleton will be entitled to receive any
bonus granted to him the discretion of the Board of Directors. Effective January
1, 1996,  Mr.  Culleton no longer  served as  Executive  Vice  President  of the
Company and Mr.  Culleton  ceased  serving as Interim  President  of the Company
effective  December 27, 1995. Mr.  Culleton is entitled to participate in all of
the benefit plans which are generally  available to members of the Company's and
the Bank's senior management.  In the event that Mr. Culleton's  employment with
the Bank is  terminated  for any  reason  other  than  cause or by Mr.  Culleton
himself,  he will be entitled to receive a severance  payment of $235,000,  less
any amount of annual salary paid to him from January 1, 1996 through the date of
termination.  At execution of the amended  agreement,  Mr. Culleton was paid for
accrued but unused vacation time at his then-current salary rate.

Employment Contract with Anne H. Long
     Ms. Long entered into an employment agreement, effective September 1, 1994,
as Executive Vice President and Chief  Financial  Officer of the Company and the
Bank which was amended  effective  November 8, 1995,  for an employment  term of
three years. Ms. Long tendered her resignation effective December 6, 1995. Under
the amended terms of the agreement,  Ms. Long would have been paid a base salary
of $70,000  per year.  Ms.  Long would have been  entitled  to receive an annual
bonus,  at the  discretion of the Board of Directors and subject to any required
regulatory  reviews and/or approvals.  Ms. Long received a payment of $62,500 in
respect of certain  benefits,  including  severance,  which she agreed to forego
under the revised  agreement.  Ms. Long will receive medical insurance  coverage
for six months following her cessation of employment.

Compensation Committee  Interlocks and  Insider  Participation  in Compensation 
Decisions
     As mentioned above, the full Board of Directors  performed the functions of
the  Company's  Compensation  Committee  during 1995.  Mr. Fred L.  Harris,  Mr.
Michael Denton,  Mr. Michael E. Spinetti,  Mr. Perry, Mr. Manuel  Barandas,  Mr.
Harry Curry, Mr. Earl Nichols and Ms. Dorothy Mahaffee  comprised the full Board
of  Directors  from  January  1, 1995  through  June 30,  1995,  the date of Ms.
Mahaffee's resignation from the Board of Directors.  Messrs. Barandas, Curry and
Nichols  resigned  as  directors  of the Company  effective  August 29, 1995 and

<PAGE>

Messrs.  Denton,  Spinetti and Harris resigned  effective December 27, 1995. Mr.
Michael P. Morris was  elected to serve as a director  of the Company  effective
August 29, 1995. Messrs.  Dierberg, Blake and Williams are executive officers of
First Banks and Messrs. Dierberg and Blake are executive officers of First Banks
America,  Inc. During 1995, as members of the Board of Directors of First Banks,
Messrs.  Dierberg and Blake  participated  in  compensation  decisions for First
Banks, and as directors of First Banks America,  Inc., Messrs.  Dierberg,  Blake
and Williams  participated  in  compensation  decisions for First Banks America,
Inc.
     Effective  December 27, 1995,  the full Board of Directors  was composed of
Messrs. Dierberg,  Williams, Blake, Perry and Morris. Messrs. Dierberg, Williams
and Blake did not  participate  in any  compensation  decisions  during the last
three  business  days of  fiscal  year  1995.  Messrs.  Williams  and  Blake are
executive officers of the Company.  See Certain Transactions and Indebtedness of
Management  below for a  description  of the  transactions  between First Banks,
voting control of which is held by various trusts created by and administered by
and for the benefit of Mr. Dierberg and members of his immediate family, and the
Company.

401(k) and Profit Sharing Plan
     The Bank's Profit Sharing Plan, established in January 1980, is intended to
provide deferred  compensation  benefits to all employees of the Company and the
Bank via  contributions to the plan by the Company.  In March 1989, the Bank and
the Company  adopted an amendment to the Profit Sharing Plan to include a 401(k)
provision  (401(k) Plan).  Hourly and salaried  employees of the Company and the
Bank who have  completed  250 hours of service  with the Company or the Bank are
eligible to  participate  in the 401(k) Plan  (Participants).  Participants  may
elect to  defer  1% to 15% of  their  annual  salary  up to the  maximum  dollar
limitation  as   established   by  the  IRS   (Participant   Contributions).   A
Participant's  interest in his or her  Participant  Contribution is fully vested
immediately.
     The Company may elect to  contribute  on a  quarterly  basis fifty  percent
(50%) on every  dollar  contributed  by the  employee up to six percent  (6%) of
annual salaries. The Company has the discretion to make additional contributions
which will be allocated to the  accounts of eligible  Participants  based on the
ratio of each Participant's salary to the total salary.  Participant's interests
in such  Company  contributions  vest on a five (5) year  schedule  according to
years of service rendered. During 1994, the Bank made matching contributions (on
a  quarterly  basis) of  approximately  $105,000  to the 401(k)  Plan.  Matching
contributions by the Company were suspended as of January 1, 1995.

Employee Stock Ownership Plan
     In  September  1990,  the  Company and the Bank  adopted an Employee  Stock
Ownership Plan (ESOP),  effective  January 1, 1990, for all eligible  employees.
The ESOP was  adopted in order to provide the  employees  of the Company and its
subsidiaries  with an  opportunity  to  acquire  an  ownership  interest  in the
Company.  The Trustee of the ESOP Trust  appointed  by the Board of Directors is
presently Mechanics Bank of Richmond,  and a committee appointed by the Board of
Directors  administers the ESOP for the exclusive  benefit of  participants  and
their  beneficiaries.  Under the terms of the ESOP, the amount of  contributions
made is within the sole discretion of the Board of Directors.  Contributions  to
the ESOP are allocated among eligible  employee'  accounts in relation to their
compensation  as shares of Company  Common  Stock are  acquired  and vest over a
period  specified in the ESOP.  Any shares held by the ESOP are  distributed  to
employees  following  death,  disability,  retirement or other  separation  from
employment  in  accordance  with the terms of the ESOP.  For the year  1995,  no
shares were contributed by the Company to the ESOP.

Director Compensation
     All directors' fees were  discontinued  as of June 28, 1994.  Prior to June
28, 1994, each outside member of the Board of Directors  received $200 per Board
and  committee  meeting  attended  and a retainer  fee in the amount of $800 per
month.  It is expected  that,  following the completion of the Offering in early
1996,  the Company  and the Bank will seek the  necessary  approvals  from their
respective  regulatory   authorities  to  reinstate   compensation  for  outside
directors.  No assurance  can be given that the Company or the Bank will receive
such approvals or in what amounts such compensation may be paid, if approved.

 Directors' Stock Option Plan
     On September  26, 1989,  the Board of Directors of the Company  adopted the
First Commercial  Bancorp,  Inc. Directors' Stock Option Plan (Directors' Plan),
which was approved by the  stockholders at the Annual Meeting of Stockholders on
May 23, 1990.  There are presently  reserved for issuance  under the  Directors'
Plan 250,000  shares of the Common  Stock.  Only  non-employee  directors of the
Company,  of which there are currently  two, are eligible to receive  options in
accordance with a specific formula under the Directors' Plan.

<PAGE>

     Options granted under the Directors' Plan are non-statutory  options. Three
former  directors of the Company who resigned  effective  August 29, 1995, three
former directors who resigned  effective  December 27, 1995 and one director who
resigned effective March 18, 1996, each hold an option to purchase 10,000 shares
of Common  Stock at an option  price of $11.12 per share,  which will expire one
year from the date of  resignation.  Mr.  Morris may be  eligible to receive the
grant of an option under the Directors'  Plan in September 1997. No options were
granted in 1995 pursuant to the Directors' Plan.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
     As of December 31, 1995,  and without  giving  effect to the  Offering,  no
person or group known to the Company owned  beneficially  more than five percent
(5%) of the outstanding shares of its Common Stock, except as set forth below:

                                                           Percentage of
Name and Address of         Amount and Nature            Outstanding Shares
   Beneficial Owner      of Beneficial Ownership         Beneficially Owned
   ----------------      -----------------------         ------------------
First Banks, Inc.
135 North Meramec
Clayton, MO  63105           130,000,000(1)                   96.53%(1)
__________________
(1)       Includes  65,000,000  shares which First Banks has the right to obtain
upon conversion of the entire principal amounts of the Debentures into shares of
Common Stock. In addition, First Banks also has the right to receive interest on
the Debentures at a 12% annual rate,  which is convertible into shares of Common
Stock.

Item 13.  Certain Relationships and Related Transactions
     There have been no  transactions  since January 1, 1995,  nor are there any
currently proposed  transactions,  to which the Company or the Bank was or is to
be a party,  in which  the  amount  involved  exceeds  $60,000  and in which any
director,   executive  officer,   nominee  as  a  director,  five  percent  (5%)
stockholder  or member of the immediate  family of any of the foregoing  persons
had, or will have, a direct or indirect material  interest,  except as described
below.
     The Company and the Bank entered into the Standby Stock Purchase  Agreement
with First Banks and Mr.  Dierberg,  which was later amended and restated as the
Stock  Purchase  Agreement,  as well as the related  Additional  Investment  and
Standby  Agreements.  The voting stock of First Banks is owned by various trusts
which  were  created  by and are  administered  by and for  the  benefit  of Mr.
Dierberg and members of his immediate family. Accordingly, Mr. Dierberg controls
the management and policies of the Company and the election of its directors. As
of December 31, 1995, First Banks owns beneficially  approximately 96.53% of the
Common  Stock.  On December 27, 1995,  Mr.  Dierberg was appointed to serve as a
director of the Company.  Pursuant to the Stock Purchase Agreement, Mr. Allen H.
Blake and Mr. Donald W.  Williams  also have been  appointed as directors of the
Company.  Messrs.  Blake and Williams also render services as executive officers
to the  Company and the Bank as well as to First  Banks and its  affiliates.  As
described previously,  Messrs. Blake and Williams are compensated  independently
for their  services to First Banks and its  affiliates,  and First Banks will be
reimbursed  for their  services  to the  Company  and the Bank  pursuant  to the
Management  Services  Agreement.  The Management Services Agreement is described
further below.
     The Company and the Bank have entered into a Cost Sharing  Agreement  dated
December 21, 1995 with First Bank & Trust,  a  wholly-owned  subsidiary of First
Banks. The Cost Sharing  Agreement is designed to allow the Company and the Bank
to share the benefits, services and costs of certain personnel employed by First
Bank & Trust,  including  services in the areas of lending,  human resources and
branch  administration.  Similarly,  the  Bank  has  entered  into a  Management
Services  Agreement dated December 21, 1995 with First Banks,  pursuant to which
First  Banks or certain  subsidiaries  of First  Banks may provide the Bank with
services in the areas of lending,  human  resources,  corporate  audit,  general
accounting,  asset/liability  management,  investments,  planning  and  budgets,
branch  administration  and  purchasing and accounts  payable.  Both of the Cost
Sharing  Agreement and the  Management  Services  Agreement  contain  provisions
requiring  services  rendered  to the Bank to be  provided on the same terms and
conditions,  including audit standards,  that are  substantially the same, or at
least as favorable to the Bank, as then  prevailing  at the time for  comparable
transactions  with, or not  involving,  other  nonaffiliated  companies.  In the
absence of comparable  transactions,  the agreements  require the services to be
rendered on terms and under conditions,  including audit standards, that in good
faith  would be offered  to, or would  apply to,  nonaffiliated  companies.  For
December 1995, the Bank paid $16,466 in fees pursuant to the Management Services
Agreement.  No fees were paid as of  December  31,  1995 in  respect of the Cost
Sharing Agreement.

<PAGE>

     The Bank  entered  into a Service  Agreement  dated  December  8, 1995 with
FirstServ,  Inc., a  wholly-owned  subsidiary of First Banks,  pursuant to which
FirstServ,  Inc.  provides  data  processing  and item  processing  to the Bank.
FirstServ, Inc. provides such services through a facilities management agreement
with  First  Services,  L.P.,  a  limited  partnership  indirectly  owned by Mr.
Dierberg and his children. The Bank anticipates paying approximately $28,000 per
month for basic  services  pursuant  to the  Service  Agreement,  which fees are
comparable  the expenses  previously  incurred by the Bank in its internal  data
processing  operations.  The Bank paid to FirstServ,  Inc. a one-time conversion
training fee of $30,000.

Indebtedness of Directors and Executive Management
     Some of the directors and executive  officers of the Company and members of
their immediate  families and the companies with which they have been associated
have been customers of, and have had banking  transactions with, the Bank in the
ordinary  course of the Bank's  business  since  January  1, 1995,  and the Bank
expects  to  have  such  banking  transactions  in the  future.  All  loans  and
commitments  to lend  included in such  transactions  were made in the  ordinary
course of business,  on substantially the same terms,  including  interest rates
and collateral, as those prevailing at the time for comparable transactions with
other  persons  and, in the opinion of the Bank,  did not involve  more than the
normal risk of collectibility or present other unfavorable features.
     At December 31,  1995,  the Bank had no  outstanding  loans to directors or
executive officers.
                                     PART IV

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

          (a) The following documents are filed as part of this Report:
                1.    Financial  Statements:  The Financial  Statements 
                      listed under Item 8 to this Report are set forth at
                      pages 22  through 26, and the Notes to  Consolidated 
                      Financial  Statements are set forth at pages 27  through
                      43, of the  Annual  Report  (See  Exhibit 13  under
                      Paragraph (a)3 of this Item 14).

                2.    Financial  Statement Schedules:  None

                3.    Exhibits:   The following exhibits listed in the  Exhibit
                                  Index  are filed  with this Report:

                      Exhibit 13    Annual Report to Shareholders   for  1995.
                                    The  Annual  Report  to  Shareholders  for
                                    1995 is  being  filed as an  Exhibit solely
                                    for the purpose of  incorporating  certain
                                    provisions thereof by  reference. Portions
                                    of  the  Annual   Report  to  Shareholders
                                    for  1995  not specifically  incorporated 
                                    by reference are not deemed "filed" for the
                                    purposes of the Securities Exchange Act of
                                    1934, as amended.

                       Exhibit 21   Subsidiary of the Registrant.
 
                       Exhibit 23.1 Consent of Arthur Andersen LLP

                       Exhibit 27   Financial Data Schedule (EDGAR only)

         (b)     Reports on Form 8-K during the quarter ended December 31, 1995:

                    (1) On November 20, 1995, the Company filed a Current Report
                 on Form 8-K  reporting,  pursuant to Item 4 thereof, a "Change
                 in the Registrant's Certifying Accountants."

                    (2) On December  28, 1995,  the  Company  filed  a  Current
                 Report on Form 8-K  reporting,  pursuant to Item 5 thereof, a 
                 "Changes in Control of Registrant."

         (c)     See the Exhibit Index attached hereto at pages 24 through 25.
 .
<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 COMMERCIAL BANCORP, INC.

                                     By:  /s/ Donald W. Williams       
                                          ----------------------               
                                              Donald W. Williams
                                              Acting Chairman of the Board
                                                  of Directors, President and
                                                  Chief Executive Officer
                                                  (Principal Executive Officer)


                                     By:  /s/ Allen H. Blake                   
                                          ------------------                    
                                              Allen H. Blake
                                              Interim Chief Financial Officer,
                                                   and Director
                                                  (Principal Financial and
                                                       Accounting Officer)

Date:  March 26, 1996



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

         Signature and Title                                  Date
         -------------------                                  ----

 /s/ James F. Dierberg                                        March 26, 1996
 ---------------------                                        --------------
James F. Dierberg, Director
 

 /s/ Allen H. Blake                                           March 26, 1996
 ------------------                                           --------------
Allen H. Blake, Interim Chief Financial Officer and
       Director.

 /s/ Donald W. Williams                                       March 26, 1996
 ----------------------                                       --------------
Donald W. Williams, Acting Chairman of the
   Board, President and Chief Executive Officer

 /s/ Michael P. Morris                                        March 26, 1996
 ---------------------                                        --------------
Michael P. Morris, Director


<PAGE>

                                  EXHIBIT INDEX


     These  Exhibits are numbered in  accordance  with the Exhibit Table of Item
601 of Regulation S-K.

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


 3(a)       Certificate of Incorporation (1)

 3(b)       Amendment to Certificate of Incorporation (6)

 3(c)       Bylaws (1)

 3(d)       Amendments to Bylaws (6)

 5.         Opinion of Lillick & Charles LLP

 8.         Opinion of Lillick & Charles LLP re: Tax Matters

10.1        Amended and Restated Stock Purchase Agreement dated
            August 7, 1995 by and between First Commercial Bancorp,
            Inc., First Commercial Bank, First Banks, Inc. and James. F.
            Dierberg (2)

10.2        Additional Investment Agreement dated October 31, 1995 (3)

10.3        Investment Debenture dated October 31, 1995 (3)

10.4        Stock Pledge Agreement dated October 31, 1995 (3)

10.5        Standby Agreement dated December 28, 1995 (4)

10.6        Management Services Agreement dated December 21, 1995
            by and between First Commercial Bank and First Banks, Inc. (3)

10.7        Cost Sharing Agreement dated December 21, 1995 by and
            between First Commercial Bancorp, Inc., First Commercial Bank
            and First Bank & Trust (3)

10.8        Lease between Northrup-Howe Tower Group and First
            Commercial Bank dated June 14, 1995 (3)

10.9        Amendment and Restatement of Employment Agreement by and
            between James E. Culleton and First Commercial Bancorp, Inc.
            and First Commercial Bank (6)

10.10       Amendment No. 1 to Employment Agreement by and between
            Anne H. Long, First Commercial Bancorp, Inc. and First
            Commercial Bank (3)

10.11       Agreement with Seapower Carpenter Capital, d.b.a. Carpenter &
            Company (6)
<PAGE>

10.12       Subscription Agent Agreement with The First National Bank of
            Boston (6)

10.13       Escrow Agreement with State Street Bank and Trust Company (6)

10.14       Service Agreement between First Commercial Bank and FirstServ,
            Inc. dated December 8, 1995 (6)

13.         1995 Annual Report to Stockholders -- filed herewith.  Portions not
            specifically incorporated by reference in this Report are not deemed
            "filed" for the purposes of the Securities Exchange Act of 1934.

21.         Subsidiaries (5)

23(a)       Consent of Arthur Andersen LLP

27.         Financial Data Schedule (EDGAR only)
__________
(1)      Filed as Exhibits 3.1 and 3.2 to the Registrant's 1990 Annual Report
           on Form 10-K and incorporated herein by reference.
(2)      Files as Exhibit 2 to the Registrant's Quarterly Report on Form 10-Q
           for the quarter ended June 30, 1995  and  incorporated  herein  by
           reference.
(3)      Filed as Exhibits 10(a), 10(b), 10(c), 10(g), 10(h), 10(d) and 10(f)
           to the Registrant's Quarterly Report on Form 10-Q for the quarter 
           ended September 30, 1995 and incorporated herein by reference.
(4)      Filed as Exhibit 10(c) to the Registrant's Current Report on Form 8-K
           dated December 28, 1995.
(5)      Filed as Exhibit 21 to the Registrant's Registration Statement on 
          Form S-1 (No. 33-92928) as filed on May 31, 1995.
(6)      Filed as Exhibits 3(b), 3(d), 10.9, 10.11, 10.12, 10.13 and 10.14.
 

<PAGE>









                                   EXHIBIT 13

<PAGE>






                                     1995       

                                  ANNUAL REPORT

                         First Commercial Bancorp, Inc.

                              

<PAGE>



                


                                Table of Contents







                                                                         Page
                                                                         ----

Letter to Shareholders...........................................           1

Selected Consolidated and Other Financial Data...................           3

Management's Discussion and Analysis.............................           4

Quarterly Condensed Financial Data - Unaudited...................          20

Independent Auditors' Report.....................................          21

Financial Statements:

Consolidated Balance Sheets......................................          22

Consolidated Statements of Operations............................          24

Consolidated Statements of Changes in Stockholders' Equity.......          25

Consolidated Statements of Cash Flows............................          26

Notes to Consolidated Financial Statements.......................          27

Investor Information ............................................          44

Corporate Directory..............................................          45


<PAGE>



                             Letter To Shareholders




Dear Valued Shareholders, Customers, and Friends:

It has been a  challenging  year for our  Company  as we  worked  diligently  to
enhance  the  performance  of our  organization  for the  benefit  of  both  our
customers and our shareholders.  We are pleased with the tremendous efforts made
in 1995 which have resulted in  significant  benefits for the future  success of
First Commercial Bancorp, Inc.

Entering the year 1995,  the Company's  strategic  plan included the infusion of
new capital  which has been  imperative  for the  survival  of First  Commercial
Bancorp.  It was with  great  pleasure  that we  entered  into a Stock  Purchase
Agreement in 1995 with First  Banks,  Inc.,  a $3.6  billion  multibank  holding
company  headquartered in St. Louis,  Missouri,  which ultimately  provided $6.5
million of new equity capital and $6.5 million of debt  financing.  The proceeds
of this agreement,  with the exception of $250,000  retained by First Commercial
Bancorp,  was  provided  to First  Commercial  Bank to  improve  its  regulatory
capital. Effective in this regard and now considered adequately capitalized, the
Company is pleased to report that the leverage capital ratio of First Commercial
Bank at December 31, 1995 was 6.58% compared to 2.22% at year-end 1994.

A clear  focus for 1995 also  included  the  reduction  of assets and  operating
expenses.  In order to optimize the  utilization of its capital  resources,  the
Company  elected  to close one branch and sell  another  which  served to reduce
assets,  deposits,  and staff expenses. The Company also subleased its corporate
space, moving to more modest, less expensive quarters. In addition,  the Company
was  successful in its efforts to  systematically  streamline its operations and
has pared its noninterest expenses. In December, First Commercial Bancorp closed
its data  processing  operations and converted to the system  available  through
First  Banks,  Inc.  which  served to reduce the  expenses of our  operation  by
approximately 50%.

Consistent  with the 1995  strategic  plan,  the Company  has been  aggressively
addressing  its asset quality  issues.  Nonperforming  assets which  represented
$17.4 million at December 31, 1994 were reduced significantly to $8.2 million at
December 31, 1995.  Similarly,  the level of classified  assets was reduced from
$24.5  million  at  year-end  1994 to $20.6  million  at  year-end  1995.  While
substantial  improvements were accomplished in the  restructuring,  refinancing,
repayment and strengthening of credits,  approximately $7.3 million of loans and
other  real  estate  was  charged-off  during  the year.  While the  Company  is
confident these necessary  actions will have a substantial  effect on the future
earnings potential of the Bank, the Company experienced a negative effect on the
1995 operating results, incurring a net loss of $7.43 million for the year.

While it is not possible  for us to be proud of the  struggle  and  obstacles we
have  endured at First  Commercial  Bancorp in recent  years and the  effects of
these deterrents to earnings,  we are quite proud of the efforts we made in 1995
to rebuild the Company for future  success.  We are now more  ideally  poised to
re-establish  the presence of First  Commercial  Bank in the  communities we are
proud to serve. We have restaffed the Bank's corporate business development area
with an experienced  team of highly skilled lending  officers who are serving to
re-introduce  the "new" First  Commercial  Bank to our  existing  customers  and
prospects. With the conversion to the new data system in December, the staff has
been  updated on system  enhancements  and is ready to deliver new  products and
enhanced services for the benefit of our valued customers.  Additionally, we are
acting on opportunities to continue to build capital  strength.  In this regard,
the Company filed an Amended  Registration  Statement  with the  Securities  and
Exchange  Commission for a rights offering to its existing  shareholders,  other
than First  Banks,  a limited  offering to the public,  and a dividend  exchange
offering.  If fully  subscribed,  these  offerings would result in an additional
$6.0  million in new capital to First  Commercial  Bancorp,  bolstering  capital
levels of the Bank above regulatory  guidelines.  The Registration Statement was
declared  effective on February 16, 1996,  and the  Prospectuses  were  recently
mailed to eligible shareholders.

<PAGE>





Having set in motion a new positive  direction  for the Company,  Manuel  Perry,
Jr., Chairman of the Board, announced his resignation in March 1996. Mr. Perry's
contributions  and dedication to the recovery of First Commercial Bank have been
both admired and appreciated, and it is with the greatest of respect that we bid
farewell to Manuel's wisdom, leadership and untiring enthusiasm for the Company.

While we must  continue to work in problem areas which have troubled the Bank in
the past,  it is with renewed  enthusiasm  and  confidence  that we now face the
opportunities  which  await  us.  At this  time,  we would  like to  extend  our
sincerest appreciation to our dedicated employees,  customers,  shareholders and
friends who have provided us with unwaivering  support. And it is to each of you
that we pledge our commitment to maintaining the momentum we have established to
meet  our  long-term  objective  of  a  progressive  and  profitable  new  First
Commercial Bancorp.


Sincerely,




/s/Donald W. Williams                                                     
- ---------------------                                                     
Donald W. Williams
Acting Chairman of the Board,
     President and Chief Executive Officer



March 20, 1996



<PAGE>


                                 First Commercial Bancorp, Inc. and Subsidiary

                                 Selected Consolidated and Other Financial Data
<TABLE>
<CAPTION>


     The following table presents  selected  consolidated  financial  information for First Commercial  Bancorp,
Inc. and subsidiary (FCB or the Company)  for each of the years in the five-year period ended December 31, 1995.

                                                                       Year ended December 31,                 
                                                                       -----------------------                 
                                                 1995           1994            1993         1992          1991
                                                 ----           ----            ----         ----          ----

Statement of operations data:
<S>                                         <C>                 <C>            <C>          <C>            <C>   
    Interest income                         $   13,750          18,356         20,100       24,605         38,214
    Interest expense                             6,136           5,910          6,370        8,973         16,090
                                                 -----           -----          -----        -----         ------
    Net interest income                          7,614          12,446         13,730       15,632         22,124
    Provision for possible loan losses           3,885           9,809          8,100        7,260          4,820
                                                 -----           -----          -----        -----          -----
    Net interest income after provision
       for loan losses                           3,729           2,637          5,630        8,372         17,304
    Noninterest income                           1,328           1,973          2,995        2,502          2,212
    Noninterest expense                         12,589          20,393         19,703       16,264         17,377
                                                ------          ------         ------       ------         ------
    Income (loss) before income taxes           (7,532)        (15,783)       (11,078)      (5,390)         2,139
    Provision for (benefit of) income taxes       (101)          2,407         (3,767)      (1,872)           536
                                                ------           -----         ------       ------            ---
    Net income (loss)                      $    (7,431)        (18,190)        (7,311)      (3,518)         1,603
                                               =======         =======         ======       ======          =====

Per share data:
    Net income (loss)                      $      (.33)          (3.89)         (1.56)        (.75)           .34
    Book value per share                           .16             .93           4.95         6.51           7.38
    Weighted average shares outstanding         22,826           4,675          4,675        4,663          4,754

Balance sheet data:
    Investment securities, federal funds
       sold and other short-term earning
       assets                               $   83,249          85,189        113,701       46,224         83,543
    Total loans, net of unearned discount       74,015         130,172        194,377      234,923        295,761
    Total assets                               169,535         239,306        349,777      332,426        423,295
    Non-interest-bearing deposits               27,517          56,483        134,961      114,109        122,050
    Interest-bearing deposits                  128,647         177,053        188,835      185,637        263,867
    Retained (deficit) earnings                (30,311)        (22,880)        (4,690)       2,621          6,157
    Total stockholders' equity                   3,579           4,355         23,144       30,444         33,909

Selected financial ratios:
    Return on average assets                     (4.09)%        (6.42)          (2.30)        (.98)          .41
    Return on average stockholders' equity     (205.11)       (112.01)         (26.57)      (10.29)         4.42
    Average stockholders' equity to
       average assets                             1.99           5.73            8.65         9.48          9.35
    Net charge-offs on loans to average loans     6.04           5.62            2.86         2.58           .94
    Allowance for possible loan losses to
       total loans outstanding                    7.28           5.71            3.77         2.33          1.69
    Allowance for possible loan losses to
       total nonperforming loans                119.05          61.25           33.20        19.87         63.96
    Total Tier 1 capital to average assets
       (leverage)                                 2.14           1.87            6.61         8.48          8.10
    Total risk-based capital to risk-adjusted
       assets                                     4.99           4.27           10.16        11.89         11.12
    Total regulatory risk-based capital
       requirement                                8.00           8.00            8.00         8.00          7.25

</TABLE>

<PAGE>
                 First Commercial Bancorp, Inc. and Subsidiary
                      Management's Discussion and Analysis

General
     First  Commercial  Bancorp,  Inc.  (FCB or the  Company)  is a  Sacramento,
California-based  bank holding company which  reincorporated in Delaware in 1990
and conducts its business through its sole subsidiary,  First Commercial Bank, a
California  state  chartered bank (the Bank).  The Bank commenced  operations in
1979. The Bank operates a commercial  banking  business through its headquarters
office  and six  branch  offices  located in  Sacramento  (headquarters  and one
branch),  Roseville  (two  branches),  San  Francisco,   Concord  and  Campbell,
California.  At December  31,  1995,  the  Company  had $169.5  million in total
assets, $74.0 in total loans, net of unearned discount,  $156.2 million in total
deposits, and $3.6 million in total stockholders' equity.
     The Bank offers a broad range of commercial and personal banking  services,
including certificate of deposit accounts,  individual retirement and other time
deposit accounts,  checking and other demand deposit accounts, interest checking
accounts,  savings  accounts  and money  market  accounts.  The  Bank's  lending
services   include   commercial  and  industrial,   agricultural,   real  estate
construction and development,  residential real estate and consumer loans. Other
financial services include credit-related  insurance,  automatic teller machines
and safe deposit boxes.
     FCB grew substantially during the 1980s,  primarily through the acquisition
of 13 branches from  California  Canadian Bank and the  acquisition  of Citizens
Bank of  Roseville.  Between  1988 and 1992,  the  Company  focused  its lending
activities  on  real  estate   construction   loans  and  loans  to  small-  and
medium-sized  businesses.  FCB  funded  a  substantial  portion  of its  lending
activities through deposits from title insurance and escrow companies,  and from
small- to medium-sized businesses.  By December 31, 1993, FCB's total assets had
reached  $349.8  million.  Included  in this were $83.7  million of real  estate
construction and real estate secured loans,  which represented 42.9% of the loan
portfolio.  This asset growth was funded by $323.8 million of deposits, of which
$86.5 million, or 26.7% were title and escrow accounts. This focused lending and
deposit   generation   strategy   involved   certain  risks  which   contributed
significantly to FCB's financial performance in recent years.
     FCB reported losses of $3.5 million,  $7.3 million,  $18.2 million and $7.4
million  for  the  years  ended  December  31,  1992,   1993,   1994  and  1995,
respectively.  As a result of these  substantial  losses,  FCB and the Bank have
been operating under the terms of a Memorandum of Understanding  (MOU) and under
certain regulatory orders (Orders),  respectively, which have placed significant
restrictions  on their  operations,  including  restrictions  on the  payment of
dividends,  requirements  for the  attainment  of specified  capital  levels and
reductions of classified assets. As a result of the  recapitalization  discussed
below,  combined with numerous other actions which have been taken,  FCB and the
Bank  believe  that  they  are  in  substantial  compliance  with  most  of  the
requirements of the MOU and the Orders.  However, full compliance,  particularly
with  certain  capital  requirements,  has not yet  been  achieved  and the Bank
continues to be designated a problem bank and is considered  "troubled"  for all
regulatory  purposes.  See the Capital  section of  Management's  Discussion and
Analysis for additional  information  regarding FCB's and the Bank's  regulatory
capital positions.
     In response  to the MOU and the  Orders,  and  recognizing  its  continuing
losses  and  declining   capital,   management  has  focused  its  efforts  upon
restructuring  and  recapitalizing  FCB and the Bank during 1995. In addition to
the primary  objective of  obtaining a source of  substantial  new capital,  the
strategy  was to: (1) reduce total  assets;  (2) reduce  operating  expenses and
staffing levels; (3) reduce  nonperforming  assets, while increasing the reserve
coverage of the remaining nonperforming assets; (4) reduce the portfolio of real
estate   construction   loans;  (5)  eliminate   volatile   deposits  and  close
non-strategic  branch  offices;  and (6)  maintain  high levels of  liquidity to
facilitate asset and deposit dispositions. The effects of the various components
of this strategy are apparent throughout the accompanying consolidated financial
statements.
     During the year ended December 31, 1995, FCB reduced its total assets 29.2%
to $169.5 million and its deposits  33.1% to $156.2  million.  These  reductions
were  accomplished  in part by the sale of the Bank's San Diego branch office in
January  1995 and the  closure  of the  Santa  Rosa  branch in April  1995.  The
liquidity  necessary to dispose of these two branches was partially  provided by
FCB's reduction in its commercial and real estate loan portfolios.  For the year
ended December 31, 1995, FCB's  commercial loan portfolio  decreased by 51.5% to
$33.8  million and the real estate loan  portfolio  decreased  by 32.6% to $37.0
million.

Recapitalization
     FCB continued to incur losses  throughout  1995.  As a result,  by June 30,
1995,  FCB's  leverage  capital  ratio had decreased to (.23)%,  reflecting  its
negative capital  position,  and the Bank's leverage capital ratio had decreased
to 1.08%.  The Bank's  capital level caused it to be  classified as  "critically
undercapitalized"   for  regulatory  purposes,   subjecting  it  to  the  Prompt
Corrective  Action  (PCA)  provisions  of  the  Financial  Institutions  Reform,
Recovery and Enforcement Act of 1989 and requiring it to seek additional capital

<PAGE>

or face the possible  imposition of a conservatorship or receivership  within 90
days.  Mr. James F.  Dierberg,  President and Chief  Executive  Officer of First
Banks,  Inc.,  a  Missouri  corporation  (First  Banks),  had  provided  interim
financing for the Bank by purchasing  $1.5 million of Bank  nonvoting  preferred
stock on June 30,  1995.  On August 7, 1995,  FCB  entered  into an Amended  and
Restated Stock Purchase  Agreement  (Stock Purchase  Agreement) with First Banks
and Mr.  Dierberg.  The Stock  Purchase  Agreement,  and  subsequent  agreements
entered into with First Banks, resulted in a series of transactions as follows:

       a. On August 22, 1995, First Banks acquired the Bank preferred stock from
          Mr. Dierberg for $1.5 million.

       b. On August 23, 1995,  First Banks purchased  116,666,666 shares of Bank
          common stock for an additional $3.5 million.

       c. On October 31,  1995,  First Banks  purchased a convertible debenture
          of FCB for $1.5 million,  the proceeds of which were used to increase
          the capital of the Bank.

       d. Following  the   completion  of  a  Special  Stockholders' Meeting on
          December 27, 1995, the shares of Bank preferred stock and Bank common
          stock held by First Banks were exchanged for 50,000,000  shares of FCB
          common   stock.  In addition,  First Banks  purchased  a  convertible
          debenture of FCB for $5.0 million, the proceeds of which,  except for
          $250,000  retained by FCB, were  contributed  to the  capital  of  the
          Bank.

       e. On December 28, 1995,  First Banks purchased an additional 15,000,000
          shares of FCB common stock for $1.5 million, the  proceeds  of  which
          were used to increase the capital of the Bank.

     As a result of these  transactions,  the leverage capital ratios of FCB and
the  Bank  as  of  December  31,  1995  have   increased  to  2.14%  and  6.58%,
respectively.   Although   FCB   continues  to  be   considered   "significantly
undercapitalized"  for regulatory purposes,  the Bank is considered  "adequately
capitalized."  As of December 31,  1995,  First Banks owned 93.29% of the issued
and outstanding common stock of FCB.

Financial Condition and Average Balances
     FCB's  average  total  assets were $181.7  million at  December  31,  1995,
compared with $283.6  million and $318.2  million at December 31, 1994 and 1993,
respectively. This reduction in average assets reflects FCB's strategy to reduce
assets to compensate for its eroding capital base over this time period,  and to
reduce title and escrow deposits to better control FCB's  dependence on volatile
liabilities.  Included  in the  reduction  in 1995 was the sale of the San Diego
branch in January 1995, which had $16.6 million of total deposits at the date of
the sale,  and the  closing of the Santa Rosa  branch in April  1995,  which had
total deposits of approximately $9.0 million at the date of closing.
     The reduction in deposits was partially funded by corresponding  reductions
in loans,  net of unearned  discount,  which were $74.0  million at December 31,
1995,  compared with $130.2  million and $194.4 million at December 31, 1994 and
1993, respectively. This reduction reflects FCB's efforts to reduce its level of
problem assets,  and in particular,  the efforts to reduce its  concentration in
real estate  construction  and  development and in commercial real estate loans.
Construction  and  development  loans  decreased to $4.1 million at December 31,
1995,  from  $16.4  million  and $39.9  million at  December 31,  1994 and 1993,
respectively.  Other loans  secured by real  estate  have been  reduced to $32.9
million at December 31,  1995,  compared with $38.4 million and $43.8 million at
December 31, 1994 and 1993, respectively.


<PAGE>

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

                                                                    Years ended December 31,                            
                                                                    ------------------------                            
                                              1995                          1994                           1993         
                                              ----                          ----                           ----         
                                            Interest                        Interest                     Interest
                                Average      income/ Yield/       Average    income/ Yield/     Average   income/   Yield
Assets                          balance      expense  rate        balance    expense  rate      balance   expense   rate
- ------                          -------      -------  ----        -------    -------  ----      -------   -------   ----
                                                           (dollars expressed in thousands)
Interest-earning assets:
<S>                            <C>            <C>     <C>      <C>           <C>      <C>       <C>        <C>       <C>  
   Loans (1) (2) (3)           $ 97,875       9,734   9.95%    $166,866      15,126   9.07%     $211,772   17,787    8.40%
   Investment securities (3)     32,994       1,981   6.00       20,696       1,109   5.36        19,831    1,286    6.48
     Federal funds sold and
       repurchase agreements     34,946       2,035   5.82       46,249       2,026   4.38        29,470      898    3.05
   Other                             10           0      -        2,560          95   3.71         3,418      129    3.77
                                 ------       -----               -----       -----                -----      ---        
     Total interest-earning
       assets                   165,825      13,750   8.29      236,371      18,356   7.77       264,491   20,100    7.60
                                             ------   ====                   ------   ====                 ------    ====
Nonearning assets                15,859                          47,202                           53,713             
                                 ------                          ------                           ------             
     Total assets              $181,684                        $283,573                         $318,204
                               ========                        ========                         ========

Liabilities and Stockholders' Equity

Interest-bearing liabilities:
  Interest-bearing demand 
   deposits                   $  48,036       1,082    2.25%     82,088       1,989    2.42%      88,002    2,405    2.73%
  Savings deposits               18,188         481    2.65      24,032         589    2.45       24,846      723    2.91
  Time deposits of $100 
   or more                       19,863       1,054    5.31      29,281       1,123    3.84       38,159    1,131    2.96
  Other time deposits            55,492       3,366    6.07      49,919       2,157    4.32       45,453    2,026    4.46
                                 ------       -----              ------       -----               ------    -----        
   Total interest-bearing 
    deposits                    141,579       5,983    4.23     185,320       5,858    3.16      196,460    6,285    3.20
   Notes payable and other
    borrowings                    1,566         153    9.77         747          52    6.96        1,234       85    6.89
                                  -----       -----                 ---          --                -----       --        
   Total interest-bearing 
     liabilities                143,145       6,136    4.29     186,067       5,910    3.18      197,694    6,370    3.22
                                -------       -----    ====                   -----    ====                 -----    ====
Noninterest-bearing liabilities:
   Demand deposits               34,096                          79,340                           91,966
   Other liabilities                820                           1,618                            1,030
                                 ------                          ------                           ------
             Total liabilities  178,061                         267,025                          290,690
Stockholders' equity              3,623                          16,548                           27,514
                                -------                         -------                          -------
    Total liabilities and
      stockholders' equity   $  181,684                        $283,573                         $318,204
                             ==========                        ========                         ========

Net interest income                      $   7,614                        $  12,446                     $ 13,730
                                         =========                        =========                     ========
Net interest margin                                   4.59%                          5.27%                          5.19%
                                                      ====                           ====                           ==== 

</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) FCB has no tax-exempt income.

<PAGE>

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

                                                         Increase (decrease) attributable to change in         
                                                         ---------------------------------------------         
                                              December 31, 1995 compared            December 31, 1994 compared
                                                 to December 31, 1994                   to December 31, 1993  
                                                 --------------------                   --------------------  
                                                                        Net                                  Net
                                          Volume          Rate        Change       Volume       Rate       Change
                                          ------          ----        ------       ------       ----       ------
                                                              (dollars expressed in thousands)
Interest earned on:
<S>                                    <C>               <C>         <C>          <C>           <C>       <C>    
   Loans (1) (2)                       $  (7,045)        1,653       (5,392)      (3,905)       1,244     (2,661)
   Investment securities (3)                 726           146          872           53         (230)      (177)
   Federal funds sold and
     repurchase agreements                (1,480)        1,489            9          675          453      1,128
   Other                                    (127)           32          (95)         (32)           (2)      (34)
                                          ------         -----       ------        -----        ------     ----- 
         Total interest income            (7,926)        3,320       (4,606)      (3,209)       1,465     (1,744)
                                          ------         -----       ------       ------        -----     ------ 
Interest paid on:
   Interest-bearing demand deposits         (776)         (131)        (907)        (155)        (261)      (416)
   Savings deposits                         (163)           55         (108)         (23)        (111)      (134)
   Time deposits of $100 or more            (425)          356          (69)        (298)          290        (8)
   Other time deposits                       241           968        1,209          196          (65)       131
   Other borrowed funds                       74            27          101          (33)           0        (33)
                                           -----         -----        -----         ----         ----        --- 
         Total interest expense           (1,049)        1,275          226         (313)        (147)      (460)
                                          ------         -----          ---         ----         ----       ---- 
         Net interest income           $  (6,877)        2,045       (4,832)      (2,896)       1,612     (1,284)
                                          ======         =====       ======       ======        =====     ====== 
</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)
FCB has no tax-exempt income.

Net Interest Income
     The primary  source of FCB's  income is net interest  income,  which is the
difference  between  the  interest  earned on assets  and the  interest  paid on
liabilities.  Net interest income was $7.61 million, or 4.59% of average earning
assets, for the year ended December 31, 1995,  compared with $12.45 million,  or
5.27% of average earning assets, and $13.73 million, or 5.19% of average earning
assets, for the years ended December 31, 1994 and 1993, respectively.
     The  decrease  in net  interest  income  for the  three-year  period  ended
December  31,  1995  is  primarily  attributable  to  the  decrease  in  average
interest-earning  assets during this period and, to a lesser degree,  a shift in
the composition of such assets from loans, which provide  substantially more net
interest income,  to investment  securities and cash and cash  equivalents.  The
decrease in average interest-earning assets and the change in the composition of
interest-earning assets is consistent with FCB's recapitalization strategy.

Comparison of Results of Operations for 1995 and 1994

Net Loss
     Net loss  for the year  ended  December  31,  1995  was  $7.43  million  in
comparison  to a net loss of $18.19  million  for the same  period in 1994.  The
improvement  in the  operating  results  for 1995,  in  comparison  to 1994,  is
attributable  to  reductions  in the  provision  for  possible  loan  losses and
noninterest expenses, partially offset by a reduction in net interest income. As
previously discussed, net interest income was $7.61 million, or 4.59% of average
earning  assets,  for 1995,  compared  to $12.45  million,  or 5.27% of  average
earning assets, for 1994.
<PAGE>


Provision for Possible Loan Losses
     The  provision for possible loan losses was $3.89 million and $9.81 million
for the  years  ended  December  31,  1995  and  1994,  respectively.  Net  loan
charge-offs  were $5.91 million and $9.71  million for the years ended  December
31, 1995 and 1994,  respectively.  The  allowance  for possible  loan losses was
$5.39  million,  or 7.28% of loans,  net of unearned  discount,  at December 31,
1995, compared to $7.44 million, or 5.71% of loans, net of unearned discount, at
December  31, 1994.  The  reduction in the  allowance  for possible  loan losses
reflects the decrease in the amount of nonperforming and criticized loans during
the year as well as the overall decline in the total loans outstanding. However,
the allowance  for possible  loan losses as a percentage  of loans  increased in
recognition of the disproportionate affect which the amount of nonperforming and
criticized loans has on a decreasing  portfolio.  As more fully discussed in the
Financial  Condition  and Average  Balances  and  Lending and Credit  Management
sections of Management's  Discussion and Analysis, the decrease in the provision
for possible loan losses during 1995 is primarily attributable to this reduction
in the loan portfolio, including nonperforming loans, and the stabilizing market
values of real estate within FCB's market area.

Noninterest Income and Expense
     Noninterest  income  decreased  by  $640,000  to $1.33  million  from $1.97
million for the years ended December 31, 1995 and 1994, respectively.
     Service charges on deposit  accounts and customer service fees decreased by
$479,000 to $801,000  from $1.28  million for the years ended  December 31, 1995
and 1994,  respectively.  The decrease is primarily  attributable to the sale of
the San Diego branch in January 1995 and the closure of the Santa Rosa branch in
April 1995,  which resulted in a reduction in accounts on which service  charges
could be assessed.
     Mortgage  brokerage  activities  of FCB were  discontinued  in April  1994.
Mortgage  brokerage fee income for the year ended December 31, 1994 was $68,000.
In addition, FCB discontinued its in-house credit card program during the second
quarter of 1995,  resulting  in a decrease  in related  fee income of $49,000 to
$19,000  from  $68,000  for  the  years  ended   December  31,  1995  and  1994,
respectively.
     The  following  table  summarizes  noninterest  expense for the years ended
December 31, 1995 and 1994, respectively.
<TABLE>
<CAPTION>
                                                                                   Increase (Decrease)
                                                                                   -------------------
                                                    1995            1994          Amount         Percent
                                                    ----            ----          ------         -------
                                                             (dollars expressed in thousands)
 
<S>                                                <C>             <C>            <C>            <C>     
    Salaries and employee benefits                 $ 4,117         6,568          (2,451)        (37.32)%
    Occupancy, net of rental income                  1,603         1,443             160          11.09
    Furniture and equipment                            581           930            (349)        (37.53)
    Federal Deposit Insurance Corporation
       premiums                                        629           820            (191)        (23.29)
    Postage, printing and supplies                     297           372             (75)        (20.16)
    Legal, examination and professional fees         1,164           725             439          60.55
    Data processing                                    145            80              65          81.25
    Communications                                     210            82             128         156.10
    Write-downs of foreclosed real estate            1,391         4,961          (3,570)        (71.96)
    Expenses associated with holding
       foreclosed real estate                        1,383           418             965         230.86
    Net loss (gain) upon sale of foreclosed
       real estate                                    (143)          656            (799)       (121.80)
    Amortization and write-off of acquisition
       intangibles                                     -           1,047          (1,047)       (100.00)
    Other                                            1,212         2,291          (1,079)        (47.10)
                                                    ------        ------          ------                
              Total noninterest expense            $12,589        20,393          (7,804)        (38.27)
                                                    ======        ======          ======         ====== 
</TABLE>
 
     Noninterest  expense  decreased  by $7.80  million to $12.59  million  from
$20.39  million for the years ended  December  31, 1995 and 1994,  respectively.
While  virtually  each  functional  area of FCB has  experienced  reductions  in
noninterest  expense,  the decrease is primarily  attributable  to reductions in
salaries and employee  benefits,  losses and expenses on foreclosed  real estate
and amortization and write-off of acquisition intangibles.
<PAGE>

     The decrease in salaries and  employee  benefits of $2.45  million to $4.12
million  from $6.57  million  for the years  ended  December  31, 1995 and 1994,
respectively,  relates primarily to reductions in staff. FC's staff was reduced
to 63 full-time  equivalent  employees at December 31, 1995,  from 150 full-time
equivalent  employees at December 31, 1994. The decrease is  attributable to the
sale and closure of the San Diego and Santa Rosa branches,  respectively, and in
December 1995,  FCB's conversion to First Banks' data processing and centralized
operations.  Offsetting the decrease in salaries and employee  benefits for 1995
was $299,000 of severance  costs.  Those severance costs are associated with the
realignment  of  staff in  connection  with the  aforementioned  conversion  and
centralization   of  certain  operating   functions,   as  well  as  an  overall
reevaluation  of FCB's  personnel  requirements  considering  other services and
personnel available through First Banks.
     Contributing  further to the decrease in noninterest expense was a decrease
of $3.41 million in losses and expenses on foreclosed  property to $2.63 million
from $6.04 million for the years ended December 31, 1995 and 1994, respectively.
The reductions in write-downs  reflect the decreasing  volume of foreclosed real
estate and the  stabilizing  market  values of properties  that were  previously
foreclosed upon. The increase in the expenses associated with holding foreclosed
real estate is primarily  attributable  to the accrual of estimated  costs to be
incurred in connection  with  improvements  to an undeveloped  residential  real
estate  project.  The  resulting  net gains  upon  sales are  reflective  of the
stabilizing market values for the properties sold during 1995.
     In addition,  furniture and equipment  decreased  $349,000 to $581,000 from
$930,000  for the years  ended  December  31, 1995 and 1994,  respectively.  The
decrease is primarily due to the reduction in  depreciation  expense  related to
data processing equipment which was fully depreciated during 1994.
     Amortization and write-off of acquisition intangibles was $1.05 million for
the year ended December 31, 1994,  which included the write-off of the remaining
intangible  of $992,000  initially  recorded in 1988 upon FCB's  acquisition  of
three branches of Citizens Bank of Roseville.
     Offsetting the decrease in noninterest expense was an increase in occupancy
expenses  of  $160,000 to $1.60  million  from $1.44  million for the year ended
December 31, 1995 and 1994, respectively. The increase is primarily attributable
to a nonrecurring  adjustment to write-off the remaining leasehold  improvements
of the  Santa  Rosa  branch,  which  was  closed  during  1995,  and the  former
administrative  offices  vacated in September  1995 to more  economical  offices
available at FCB's Howe Avenue branch.
 
Income Taxes
     The accompanying  consolidated  statement of operations  reflects a current
income tax  benefit of  $101,000  for the year ended  December  31,  1995.  This
compares to a $2.41  million  provision  for income taxes for the same period in
1994.  For 1995,  FCB  realized a tax  benefit of  $101,000  resulting  from its
inclusion  in the  consolidated  tax  return  of  First  Banks  for  the  period
subsequent  to August 22, 1995,  during which First Banks owned more than 80% of
the  outstanding  stock of the Bank. If First Banks'  ownership were to decrease
below 80%, any  subsequent tax benefits to be realized by FCB would be dependent
on the ability of FCB to generate  taxable  income.  As more fully  described in
Note 19 to the  accompanying  consolidated  financial  statements,  First Banks'
ownership  interest  in FCB may fall below 80%  depending  on the results of the
Rights Offering and Dividend Exchange offer commenced after December 31, 1995.
     The  provision  for  income  taxes for the year  ended  December  31,  1994
reflects the write-off of previously  recorded  deferred  income tax assets.  In
recognition  of the  substantial  loss reported for the year ended  December 31,
1994,  FCB  concluded  that it no longer met the  realization  standards for its
income tax assets as embodied in Statement of Financial Accounting Standards No.
109,  Accounting  for Income  Taxes (SFAS 109).  See Note 8 to the  accompanying
consolidated  financial statements for additional  information  regarding income
taxes.
 
Comparison of Results of Operations for 1994 and 1993
 
Net Loss
     Net loss for the year ended December 31, 1994 was $18.19 million,  compared
with a net loss of $7.31  million  for the year ended  December  31,  1993.  The
operating  results for 1994 reflect the  additional  provision for possible loan
losses and  write-downs  and other  expenses  incurred  in  connection  with the
increasing levels of foreclosed real estate. These valuation  adjustments became
pronounced during 1994 as foreclosures  increased and the economic values of the
collateral  securing  FCB's real estate loan  portfolio,  including  real estate
development projects, continued to decline.
     As previously  discussed,  net interest income was $12.45 million, or 5.27%
of average earning  assets,  for 1994,  compared to $13.73 million,  or 5.19% of
average earning assets, for 1993.
<PAGE>

Provision for Possible  Loan Losses
     The provision for possible loan losses was $9.81 million for the year ended
December  31, 1994,  compared to $8.10  million for 1993.  Net loan  charge-offs
increased to $9.71  million for 1994,  compared to $6.25  million for 1993.  The
provision for possible loan losses reflects FCB  management's  assessment of the
credit quality of its loan  portfolio,  recognizing  particularly  the amount of
nonperforming  and criticized  loans in the loan portfolio and the effects which
regional  economic  conditions might have on the performance of the remainder of
the  portfolio.  The  allowance  for  possible  loan losses at December 31, 1994
increased to $7.44 million,  or 5.71% of loans, net of unearned  discount,  from
$7.34  million,  or 3.77% of loans,  net of unearned  discount,  at December 31,
1993.

Noninterest Income and Expense
     Noninterest  income was $1.97 million for the year ended December 31, 1994,
compared to $3.0 million for the same period in 1993, representing a decrease of
$1.03  million.  The  decrease is  attributable  to reduced  service  charges on
deposit  accounts of  $144,000,  primarily  attributable  to the decrease in the
number of  deposit  accounts.  Contributing  further to the  decrease  was FCB's
decision to discontinue its mortgage brokerage division in April 1994.  Mortgage
brokerage  fee  income  decreased  by  $277,000  to  $68,000  for the year ended
December  31,  1994,  from  $345,000  for the same period in 1993.  In addition,
noninterest  income for the year ended December 31, 1993 included  $915,000 from
the settlement of three outstanding lawsuits, in comparison to $290,000 from the
settlement of a lawsuit during 1994.
     The  following  table  summarizes  noninterest  expense for the years ended
December 31, 1994 and 1993, respectively.
<TABLE>
<CAPTION>
 
                                                                                    Increase (Decrease)
                                                                                    -------------------
                                                       1994          1993          Amount        Percent
                                                       ----          ----          ------        -------
                                                                (dollars expressed in thousands)
<S>                                                <C>               <C>            <C>           <C>    
    Salaries and employee benefits                 $   6,568         6,951          (383)         (5.51)%
    Occupancy, net of rental income                    1,443         1,475           (32)         (2.17)
    Furniture and equipment                              930         1,075          (145)        (13.49)
    Federal Deposit Insurance Corporation
      premiums                                           820           866           (46)         (5.31)
    Postage, printing and supplies                       372           527          (155)        (29.41)
    Legal, examination and professional fees             725           843          (118)        (14.00)
    Data processing                                       80            72             8          11.11
    Communications                                        82           162           (80)        (49.38)
    Write-downs of foreclosed real estate              4,961         2,960         2,001          67.60
    Expenses associated with holding foreclosed
       real estate                                       418         1,746        (1,328)        (76.06)
    Net loss upon sale of foreclosed real estate         656            99           557         562.63
    Amortization and write-off of acquisition
      intangibles                                      1,047            73           974       1,334.25
    Other                                              2,291         2,854          (563)        (19.73)
                                                      ------         -----          ----                
               Total noninterest expense           $  20,393        19,703           690           3.50
                                                      ======        ======           ===           ====
</TABLE>

     Noninterest  expense  increased by $690,000 to $20.39  million for the year
ended  December 31, 1994,  from $19.70  million for the year ended  December 31,
1993.  Although most expense areas decreased during this period,  reflecting the
general  reduction in the Bank's scope of operations,  this overall decrease was
offset by  significant  increases in expenses  primarily  affected by the Bank's
asset quality  problems.  Salaries and employee  benefits  decreased by $383,000
during 1994 in comparison  to 1993.  The decrease is primarily  attributable  to
reductions in staff throughout 1994 to 150 full-time  equivalent  employees from
185 full-time equivalent employees at December 31, 1994 and 1993, respectively.
     Expenses  related to  furniture  and  equipment  decreased  by  $145,000 to
$930,000  from $1.08  million  for the years ended  December  31, 1994 and 1993,
respectively.  The decrease is primarily  due to the  reduction in  depreciation
expense related to data processing equipment which was fully depreciated in July
1994.
<PAGE>

     Offsetting  the  aforementioned  decreases  was an  increase  in losses and
expenses on foreclosed  real estate of $1.23 million to $6.04 million from $4.81
million  for the years  ended  December  31,  1994 and 1993,  respectively.  The
write-downs  reflect  the  increased  volume of  foreclosed  real estate and the
continued  declines in market value that FCB  experienced  after the  properties
were foreclosed. The decrease in the expenses associated with holding foreclosed
real  estate is  consistent  with the  decrease  in other  real  estate to $5.22
million  from $13.17  million at December 31, 1994 and 1993,  respectively.  The
resulting net losses upon sales are reflective of FCB's decision to aggressively
dispose of these properties.
     Amortization  and write-off of acquisition  intangibles  increased to $1.05
million for the year ended December 31, 1994, compared with $73,000 for the year
ended  December 31, 1993, or by $977,000.  The increase is  attributable  to the
write-off of the  remaining  intangible of $992,000  initially  recorded in 1988
upon the acquisition of three branches of Citizens Bank of Roseville.

Income Taxes
     The  provision  for  income  taxes for the year  ended  December  31,  1994
reflects the write-off of previously  recorded  deferred  income tax assets.  In
recognition  of the  substantial  loss reported for the year ended  December 31,
1994,  FCB  concluded  that it no longer met the  realization  standards for its
income tax assets as embodied in SFAS 109.
     The benefit for income taxes for the year ended December 31, 1993 was $3.77
million and consisted of $2.68 million of income tax benefits available from the
carryback  of the  operating  loss  incurred  during 1993 to prior years and the
recognition of a deferred tax asset of $1.09 million.
     See  Note 8 to  the  accompanying  consolidated  financial  statements  for
additional information regarding income taxes.

Lending and Credit Management
     The primary source of income for FCB is the interest and fees earned on its
loan  portfolio.  This income was 70.79% and 82.40% of total interest income for
the years ended  December  31, 1995 and 1994,  respectively.  The  reduction  in
interest  income   reflects  the  overall   decrease  in  the  amount  of  loans
outstanding,  particularly  in the  commercial  and  industrial  and real estate
construction portfolios, along with the changing composition of interest-earning
assets from loans to investment  securities  and other  short-term  investments.
Loans,  net of  unearned  discount,  were $74.0  million at December  31,  1995,
compared with $130.2 million at December 31, 1994.
     This reduction in loan income is critical to the profitability of the Bank.
While loans carry with them  inherent  credit  risks,  this can be controlled by
effective  loan  underwriting  and loan  approval  procedures,  a strong  credit
administration and risk management system and periodic independent loan reviews.
At the same  time,  loans  typically  have  interest  rates  and fees  which are
substantially  higher  than  alternative  earning  assets,  such  as  investment
securities  and federal funds sold.  For the year ended  December 31, 1995,  the
average yield on the Bank's loan  portfolio was 9.95%,  compared to 6.00% on its
investment  portfolio.  Consequently,  the  shifting  of  funds  out of the loan
portfolio and into  lower-earning  assets has been a  significant  factor in the
reduction of its net interest income.
     FCB's  strategy for  addressing  the problems  created by its asset quality
included the reduction of real estate  construction loans outstanding as well as
the overall reduction of loans which were classified.  This required the lending
staff to focus its efforts on the collection, strengthening and restructuring of
loans  considered  problems,  rather  than on the  origination  of new  loans to
replace  them.  The effects of this were further  compounded  during 1995 by the
resignation of a majority of the Bank's loan officers.
     With the completion of a substantial  recapitalization of the Bank, and the
continued  reduction in the level of problem assets,  management of the Bank has
initiated  a plan for the  renewal of business  development  efforts  within its
markets and the  rejuvenation  of its commercial  banking  business.  A critical
element of these efforts is the  restaffing of the lending  organization,  which
has now been substantially completed.
     Management believes that the remaining elements required to return the Bank
to a  satisfactory  condition  are: (1) the rapid  reduction in the portfolio of
problem assets to a more  acceptable  level;  (2) relief from all or most of the
Orders;  (3) the rebuilding of the Bank's loan portfolio by developing new, high
quality  business;  and (4) the  continued  reduction  of  noninterest  expense.
Consequently,  the measures  taken to regenerate a quality loan portfolio are an
integral part of this process.
     Although  economic  indicators  during 1995 began to appear more  favorable
than  during  1994,  management  cannot  foresee  when  the  current  conditions
adversely   affecting  the  regional  real  estate  market  will  end.   Lengthy

<PAGE>

continuation or worsening of these  conditions  could increase the amount of the
Bank's  nonperforming  assets and, in addition,  could have an adverse effect on
the Bank's efforts to collect its nonperforming loans or otherwise liquidate its
nonperforming  assets on terms  favorable to the Bank. The Bank's current policy
is not to make any speculative real estate loans, such as construction  loans in
certain  categories.  The Bank's strategy to address the problems created by its
asset  quality  includes  the  reduction  of  real  estate   construction  loans
outstanding  as well as the  overall  reduction  of loans  which  are  adversely
classified. However, there can be no assurance that the Bank will not experience
additional  increases in the amount of its  nonperforming  assets or  experience
significant  additional losses in attempting to collect the nonperforming  loans
or otherwise to liquidate the nonperforming  assets that are currently reflected
on the Bank's balance sheet.  Moreover,  the Bank has been incurring substantial
asset-carrying  expenses in connection with such nonperforming  assets,  such as
expenses of maintaining and operating other real estate properties, and the Bank
will continue to incur asset-carrying expenses in connection with such loans and
assets until its  nonperforming  loans and assets are  collected,  liquidated or
otherwise resolved.

     The following  table shows the  composition  of the loan portfolio by major
category  and the  percent  of  each  to the  total  portfolio  as of the  dates
presented:
<TABLE>
<CAPTION>

                                                                     December 31,                                     
                                                                     ------------                                     
                                  1995              1994                1993                1992             1991     
                                  ----              ----                ----                ----             ----     
                           Amount    Percent   Amount   Percent    Amount   Percent    Amount  Percent   Amount  Percent
                           ------    -------   ------   -------    ------   -------    ------  -------   ------  -------
                                                           (dollars expressed in thousands)

<S>                      <C>          <C>     <C>         <C>    <C>          <C>   <C>         <C>   <C>          <C>  
Commercial and financial $ 33,752     45.6%   $ 69,597    53.5%  $ 103,949    53.5% $ 119,115   50.7% $ 132,928    45.0%
Real estate construction
    and development         4,094      5.5      16,386    12.6      39,879    20.5     59,228   25.2    112,714    38.1
Real estate mortgage       32,857     44.4      38,439    29.5      43,803    22.5     48,060   20.5     40,303    13.6
Consumer and in-
    stallment, net of
    unearned discount       3,312      4.5       5,750     4.4       6,746     3.5      8,520    3.6      9,816     3.3
                          -------     ----       -----     ---       -----     ---      -----    ---      -----   -----            
     Total loans         $ 74,015    100.0%   $130,172   100.0%  $ 194,377   100.0% $ 234,923  100.0% $ 295,761   100.0%
                         ========    =====    ========   =====   =========   =====  =========  =====  =========   ===== 
</TABLE>

     Loans at December 31, 1995 mature as follows:
<TABLE>
<CAPTION>

                                                             Over one year
                                                          through five years     Over five years
                                                          ------------------     ---------------
                                            One year      Fixed   Floating      Fixed    Floating
                                             or less      rate      rate        rate       rate          Total
                                             -------      ----      ----        ----       ----          -----
                                                            (dollars expressed in thousands)

<S>                                         <C>           <C>        <C>           <C>      <C>         <C>   
Commercial and financial                   $ 21,037       1,377      6,923         500      3,915       33,752
Real estate construction
    and development                           4,006          -          88          -         -          4,094
Real estate mortgage                          5,899       7,798      9,425       3,050      6,685       32,857
Consumer and installment                      1,375       1,122        667          42        106        3,312
                                              -----       -----      -----       -----        ---        -----
                                          $  32,317      10,297     17,103       3,592     10,706       74,015
                                          =========      ======     ======       =====     ======       ======
</TABLE>
<PAGE>


     The following table is a summary of loan loss experience for the five years
ended December 31, 1995:
<TABLE>
<CAPTION>

                                                                           December 31,                        
                                                                           ------------                        
                                                   1995           1994         1993           1992          1991
                                                   ----           ----         ----           ----          ----
                                                                 (dollars expressed in thousands)

Allowance for possible loan losses,
<S>                                             <C>              <C>           <C>           <C>           <C>  
    beginning of period                         $  7,437         7,337         5,484         5,003         3,050
                                                --------         -----         -----         -----         -----
Loans charged off:
    Commercial and financial                     (4,880)        (3,712)       (2,455)         (503)       (1,270)
    Real estate construction and
      development                                  (430)        (5,591)       (3,831)       (5,991)       (1,574)
    Real estate mortgage                           (670)          (661)         (164)         (354)          (11)
    Consumer and installment                       (290)           (59)          (59)         (136)         (204)
                                                 ------        -------         -----        ------         ----- 
         Total charge-offs                       (6,270)       (10,023)       (6,509)       (6,984)       (3,059)
                                                 ------        -------        ------        ------        ------ 
Recoveries of loans previously charged off:
    Commercial and financial                        306            176           219           182           140
    Real estate construction and
      development                                    36            125             -             -             -
    Real estate mortgage                              -              -             1             -             -
    Consumer and installment                         21             13            42            23            52
                                                  -----          -----         -----         -----         -----
         Total recoveries                           363            314           262           205           192
                                                  -----         ------         -----        ------        ------
         Net loans charged-off                   (5,907)        (9,709)       (6,247)       (6,779)       (2,867)
                                                 ------         ------        ------        ------        ------ 
Provision for possible loan losses                3,885          9,809         8,100         7,260         4,820
                                                 ------          -----         -----         -----         -----
Reduction in allowance for possible
    loan losses transferred with
    branch sale                                     (27)             0             0             0             0
                                                    ---            ---          ----             -             -
Allowance for possible loan losses,
    end of period                               $  5,388         7,437         7,337         5,484         5,003
                                                ========         =====         =====         =====         =====

Loans outstanding:
    Average                                     $ 97,875       172,758       218,427       262,752       305,000
    End of period                                 74,015       130,172       194,377       234,923       295,761
                                                  ======       =======       =======       =======       =======
    Ratio of allowance for possible
      loan losses to loans outstanding:
        Average                                       50%         4.30%         3.36%         2.09%         1.64%
        End of period                               7.28          5.71          3.77          2.33          1.69
    Ratio of net charge-offs to average
      loans outstanding                             6.04          5.62          2.86          2.58          0.94
                                                    ====          ====          ====          ====          ====

Allocation of allowance for possible loan
   losses at end of period:
    Commercial and financial                    $ 2,125          5,076         2,971         1,613         2,160
    Real estate construction and
      development                                 1,128            971         3,950         3,624         2,496
    Real estate mortgage                          1,866          1,315           353           134           303
    Consumer and installment                        269             75            63           113            44
                                                 ------          -----         -----         -----         -----
         Total                                  $ 5,388          7,437         7,337         5,484         5,003
                                                =======          =====         =====         =====         =====

Percent of categories to loans,
   net of unearned discount:
    Commercial and financial                      45.60%         53.47%        53.48%        50.70%        44.94%
    Real estate construction and
      development                                  5.53          12.59         20.52         25.21         38.11
    Real estate mortgage                          44.39          29.53         22.54         20.46         13.63
    Consumer and installment                       4.48           4.41          3.46          3.63          3.32
                                                 ------         ------         ------        ------       ------
         Total                                   100.00%        100.00%       100.00%       100.00%       100.00%
                                                 ======         ======        ======        ======        ====== 

</TABLE>


<PAGE>

     Nonperforming assets include nonaccrual loans and foreclosed property.  The
following table presents the categories of  nonperforming  assets and loans past
due 30 days or more for the past five years:
<TABLE>
<CAPTION>

                                                                          December 31,                         
                                                                          ------------                         
                                                    1995         1994         1993           1992          1991
                                                    ----         ----         ----           ----          ----
                                                                (dollars expressed in thousands)

Nonperforming loans:
<S>                                             <C>               <C>          <C>           <C>              <C>
    Commercial and financial - nonaccrual       $    2,371        5,968        3,324         2,405            314
    Real estate construction and development -
      nonaccrual                                       484        3,921       16,184        24,166          7,486
    Real estate mortgage:
      Nonaccrual                                     1,146        1,355        1,592             9              -
      Restructured                                     525          710        1,000         1,000              -
    Consumer and installment -
      nonaccrual                                         -          189            -            25             22
                                                     -----        -----       ------        ------        -------
          Total nonperforming loans                  4,526       12,143       22,100        27,605          7,822
Foreclosed property, net                             1,380        5,222       13,171        17,994          6,560
                                                     -----        -----       ------        ------          -----
          Total nonperforming assets            $    5,906       17,365       35,271        45,599         14,382
                                                     =====       ======       ======        ======         ======

Loans, net of unearned discount                 $   74,015      130,172      194,377       234,923        295,761
                                                    ======      =======      =======       =======        =======
Loans past due:
    Over 30 days to 90 days                     $    3,015        4,514          536         4,942         10,463
    Over 90 days and still accruing                  2,249           22           50           300         22,284
         --                                          -----        -- --          ---         -----         ------
          Total past-due loans                  $    5,264        4,536          586         5,242         32,747
                                                     =====        =====          ===         =====         ======

Allowance for possible loan losses to loans          7.28%         5.71%        3.77%         2.33%          1.69%
Nonperforming loans to loans                         6.11          9.33        11.37         11.75           2.64
Allowance for possible loan losses
    to nonperforming loans                         119.05         61.25        33.20         19.87          63.96
Nonperforming assets to total loans
    and foreclosed property                          7.83         12.83        16.99         18.03           4.76
                                                     ====         =====        =====         =====           ====
</TABLE>

     As of  December  31,  1995 and 1994,  $11.94  million  and $18.62  million,
respectively,  of loans not  included  in the table  above  were  identified  by
management as having  potential  credit  problems  which raised doubts as to the
ability of the borrowers to comply with the present loan repayment terms.
     FCB does not lend funds for foreign loans. Additionally,  FCB does not have
any concentrations of loans exceeding 10% of total loans which are not otherwise
disclosed in the loan portfolio  composition table. FCB does not have a material
amount of other  interest-bearing  assets  which  would  have been  included  in
nonaccrual, past due or restructured loans if such assets were loans.
     FCB's  loan  portfolio  is  concentrated  in 20  loans,  of which  one loan
exceeded 25% of the Bank's capital, at December 31, 1995.  Outstanding  balances
and unfunded loan  commitments  to these  borrowers  were $23.6 million and $7.6
million,  respectively,  and  represented  32.2% of all loans and commitments at
December  31,  1995.  Four of  these  loans  totaling  $7.4  million  have  been
identified as having  potential  credit  problems  which raised doubts as to the
ability of the borrowers to comply with the present loan  repayment  terms.  One
loan for $754,000 is on nonaccrual status.
     FCB's credit  management  policy and procedures  focus on  identifying  and
managing  credit  exposure.  FCB  utilizes a  lender-initiated  system of rating
credits,  which  is  subsequently  tested  by  internal  loan  review  and  bank
regulators.  Adversely  rated  credits are  included  on a watch  list,  and are
reviewed  at least every four  months.  Loans may be added to the watch list for
reasons  which are  temporary  and  correctable,  such as the absence of current
financial  statements  of the borrower,  or a deficiency in loan  documentation.
Other loans are added as soon as any problem is detected  which might affect the
borrower's ability to meet the terms of the loan. This could be initiated by the
delinquency  of a scheduled  loan payment,  a  deterioration  in the  borrower's
financial condition identified in a review of periodic financial  statements,  a
decrease in the value of the  collateral  securing the loan,  or a change in the
economic environment within which the borrower operates.
<PAGE>

     In addition to the rating system, the credit administration coordinates the
periodic credit reviews and provides management with information on risk levels,
trends, delinquencies and portfolio concentrations.
     The  allowance  for  possible  loan  losses  is  based  on past  loan  loss
experience,  FCB  management's  evaluation  of the  quality  of the loans in the
portfolio and the anticipated  effect of national and local economic  conditions
relative to the ability of loan  customers to repay.  Each month,  the allowance
for possible  loan losses is reviewed  relative to the watch list and other data
to  determine  its   adequacy.   The  provision  for  possible  loan  losses  is
management's  estimate of the amount  necessary to maintain  the  allowance at a
level  consistent  with this  evaluation.  As  adjustments  to the allowance for
possible  loan  losses  are  considered  necessary,  they are  reflected  in the
consolidated statements of operations.

Investment Securities
     As of  January 1, 1994,  FCB  adopted  Statement  of  Financial  Accounting
Standards  No.  115,  Accounting  for  Certain  Investments  in Debt and  Equity
Securities  (SFAS 115).  SFAS 115 requires that  investments  in debt and equity
securities  be  classified  as  "held  to  maturity,"  "trading  securities"  or
"available  for  sale." It  requires  that  investments  classified  as "held to
maturity"  be  reported  at  amortized  cost,  that  investments  classified  as
"trading"  securities be reported at fair value with unrealized gains and losses
included in earnings, and that investments classified as "available for sale" be
reported at fair value with  unrealized  gains and losses  reported,  net of the
related tax effects,  as a separate  component of  stockholders'  equity.  As of
January 1, 1994, a security with an amortized cost of $2.09 million and a market
value of $2.10 million was classified as "held-to-maturity."  Securities with an
amortized  cost of $42.34  million  and a market  value of $42.68  million  were
classified  as  "available-for-sale."  The  effect of  adopting  SFAS 115 was to
record an unrealized gain of $342,000 which was reported, net of the related tax
effects,  as an  increase  in  stockholders'  equity as of January  1, 1994.  At
December 31, 1995 and 1994, FCB's investments and stockholders' equity reflected
an adjustment for the unrealized losses of $58,000 and $599,000, respectively.
     Investment  securities  increased by $56.56  million to $74.25 million from
$17.69  million at December  31, 1995 and 1994,  respectively.  The  increase is
attributable  to the  reduction in loans and a shift from federal funds sold and
securities purchased under agreements to resale to short term available-for-sale
securities as they provided a more consistent and attractive return.

Deposits
     Deposits are the primary source of funds for FCB. The following  table sets
forth the  distribution of FCB's deposit accounts at the dates indicated and the
weighted average interest rates by category of deposit:
<TABLE>
<CAPTION>

                                                                      December 31,                             
                                                                      ------------                             
                                                   1995                     1994                       1993     
                                                   ----                     ----                       ----     
                                           Balance      Rate        Balance      Rate          Balance      Rate
                                           -------      ----        -------      ----          -------      ----
                                                            (dollars expressed in thousands)

<S>                                     <C>            <C>        <C>          <C>        <C>             <C>       
Non-interest-bearing demand             $  27,517          -%     $ 56,483        -%        $  134,961         -%
Interest-bearing demand and
    money market accounts                  39,646       2.43         68,840      2.39           85,081      2.49
Savings                                    16,707       2.50         21,695      2.44           24,611      2.69
Time deposits of $100 or more              18,764       5.81         25,317      4.52           30,862      3.59
Public funds                                  650       5.68            200      5.64            3,300      4.21
Other time                                 52,880       5.94         61,001      5.10           44,981      3.65
                                          -------       ====         ------      ====           ------      ====
      Total deposits                    $ 156,164                  $233,536                 $  323,796
                                          =======                  ========                 ==========
</TABLE>

Interest Rate Risk Management
     In financial  institutions,  the maintenance of a satisfactory level of net
interest  income is a primary  factor in  achieving  acceptable  income  levels.
However,  the maturity and repricing  characteristics  of the institution's loan
and investment portfolios,  relative to those within its deposit structure,  may
differ significantly.  Furthermore,  the ability of borrowers to repay loans and
depositors to withdraw funds prior to stated maturity dates introduces divergent
option  characteristics  which operate primarily as interest rates change.  This

<PAGE>

causes various elements of the institution's balance sheet to react in different
manners and at different  times relative to changes in interest  rates,  thereby
leading to increases or  decreases in net interest  income over time.  Depending
upon the nature and velocity of interest rate  movements and their effect on the
specific  components  of the  institution's  balance  sheet,  the effects on net
interest income can be substantial.  Consequently,  a fundamental requirement in
managing  a  financial  institution  is  establishing  effective  control of the
exposure of the institution to changes in interest rates.
     FCB manages its interest rate risk by: (1)  maintaining an Asset  Liability
Committee  (ALCO)  responsible to FCB's Board of Directors to review the overall
interest rate risk management activity and approve actions taken to reduce risk;
(2) maintaining an effective monitoring mechanism to determine FCB's exposure to
changes in interest  rates;  and (3)  coordinating  the lending,  investing  and
deposit-generating  functions to control the  assumption  of interest rate risk.
The objective of these  procedures is to limit the adverse  impact which changes
in interest rates may have on net interest income.
     The  ALCO  has  overall  responsibility  for the  effective  management  of
interest  rate risk and the  approval of policy  guidelines.  The ALCO  includes
senior  executives  of  investments,  credit,  retail  banking and finance,  and
certain other officers.  The ALCO is supported by the Asset Liability Management
Group which  monitors  interest rate risk,  prepares  analyses for review by the
ALCO and implements actions which are either  specifically  directed by the ALCO
or  established  by policy  guidelines.  To measure the effect of interest  rate
changes,  FCB recalculates its net income over a one-year horizon on a pro forma
basis assuming instantaneous,  permanent parallel and non-parallel shifts in the
yield curve, in varying amounts both upward and downward.
     In addition to the  simulation  model  employed by FCB, a more  traditional
interest rate sensitivity  position is prepared and reviewed in conjunction with
the results of the simulation  model. The following table presents the projected
maturities  and  periods  to  repricing  of  FCB's  rate  sensitive  assets  and
liabilities  as of  December  31,  1995,  adjusted  to account  for  anticipated
prepayments:
<TABLE>
<CAPTION>

                                                               Over three  Over six
                                                        Three    through    through   Over one    Over
                                                       months      six      twelve     through    five
                                          Immediate    or less   months     months   five years   years      Total
                                          ---------    -------   ------     ------   ----------   -----      -----
                                                           (dollars expressed in thousands)

Interest-earning assets:
<S>                                      <C>           <C>        <C>       <C>        <C>         <C>       <C>   
   Loans and lease receivable (1)        $ 10,136      4,054      6,081     11,150     42,571      1,014     75,006
   Investment securities                   14,606      8,520     21,910     24,344      4,869          -     74,249
   Federal funds sold                       9,000          -          -         -           -          -      9,000
                                           ------      -----     ------     ------     ------      -----      -----
     Total interest-earning assets         33,742     12,574     27,991     35,494     47,440      1,014    158,255
                                           ------     ------     ------     ------     ------      -----    -------
Interest-bearing liabilities:
   Interest-bearing demand accounts             -      7,166      4,454      2,905      2,130      2,711     19,366
   Money market demand accounts            20,280          -          -          -          -          -     20,280
   Savings accounts                             -      2,840      2,339      2,005      2,840      6,683     16,707
   Time deposits                                -     39,159      9,037     20,082      4,016          -     72,294
   12% convertible debenture                    -          -          -          -      6,500          -      6,500
   --                                      ------     ------     ------     ------      -----       -----     -----
     Total interest-bearing liabilities    20,280     49,165     15,830     24,992     15,486       9,394   135,147
                                           ------     ------     ------     ------     ------       -----   -------
Interest-sensitivity gap:
   Periodic                              $ 13,462    (36,591)    12,161     10,502     31,954     (8,380)    23,108
                                                                                                             ======
   Cumulative                              13,462    (23,129)   (10,968)      (466)    31,488     23,108
                                           ======    =======    =======       ====     ======     ======
Ratio of interest-sensitive assets
   to interest-sensitive liabilities:
     Periodic                                1.66%      0.26       1.77       1.42       3.06       0.11       1.17
                                                                                                               ====
     Cumulative                              1.66       0.67       0.87       0.99       1.25       1.17
                                             ====       ====       ====       ====       ====       ====

</TABLE>
______________________
(1) Loans presented net of unearned discount

     Management  makes certain  assumptions in preparing the table above.  These
assumptions   include:   loans  will  repay  at   historic   repayment   speeds;
mortgage-backed  securities,  included in investment  securities,  will repay at
projected  repayment  speeds;   interest-bearing  demand  accounts  and  savings
accounts are interest-sensitive at a rate of 37% and 17%,  respectively,  of the
remaining  balance for each period  presented;  and fixed maturity deposits will
not be withdrawn prior to maturity.
     At December 31, 1995,  FCB was  liability-sensitive  on a cumulative  basis
through the  twelve-month  time  horizon by $465,000,  or .27% of total  assets,

<PAGE>

which compares to a liability-sensitive  position on a cumulative basis over the
same time horizon of $5.99  million,  or 2.50% of total assets,  at December 31,
1994.  The  reduced  liability-sensitive   position  is  consistent  with  FCB's
restructuring strategy.
     The  interest-sensitivity  position is one of several  measurements  of the
impact of interest  rate  changes on net  interest  income.  Its  usefulness  in
assessing the effect of potential changes in net interest income varies with the
constant  change in the  composition of FCB's assets and  liabilities.  For this
reason,  FCB places  greater  emphasis on a simulation  model for monitoring its
interest rate risk exposure.

Capital
     For each of the three  years  ended  December  31,  1994,  FCB and the Bank
incurred  substantial  operating  losses  related  primarily  to  asset  quality
problems. These problems continued throughout 1995, resulting in the elimination
of FCB's  stockholders'  equity,  and the  substantial  reduction  of the Bank's
stockholders'  equity, by June 30, 1995. The Bank's reduced capital level caused
it to be classified as"critically  undercapitalized"  for regulatory  purposes,
subjecting  it to the  PCA  provisions  of the  Financial  Institutions  Reform,
Recovery  and  Enforcement  Act of 1989.  These  provisions  required it to seek
additional  capital or face the  possible  imposition  of a  conservatorship  or
receivership  within 90 days.  As more fully  discussed in the  Recapitalization
section of Management's  Discussion and Analysis and Note 2 to the  accompanying
consolidated  financial  statements,  in order to  achieve  the  capital  levels
required,  on August  7,  1995,  FCB and the Bank  entered  the  Stock  Purchase
Agreement with First Banks and Mr.  Dierberg.  As a result of the Stock Purchase
Agreement  and  subsequent  agreements  entered  into with First  Banks,  Tier 1
capital  ratios of FCB and the Bank as of December  31, 1995 have  increased  to
2.14%  and  6.58%,  respectively.   Although  FCB  continues  to  be  considered
"significantly undercapitalized" for regulatory purposes, the Bank is considered
"adequately  capitalized."  As of December 31, 1995, First Banks owned 93.29% of
the issued and outstanding common stock of FCB.
     In addition,  and as more fully  described  in Note 19 to the  accompanying
consolidated  financial  statements,  subsequent  to December 31, 1995,  FCB has
commenced  an  offering,  to its  stockholders,  other than First  Banks,  of an
aggregate of $5.0  million of  newly-issued  common  stock at $.10 per share.  A
maximum of $1.0 million of this, if not otherwise  subscribed to, may be offered
to individuals who are not stockholders of FCB. In addition,  $969,000 of common
stock is being offered in exchange for certain outstanding  dividend obligations
and accrued interest thereon of FCB. If this offering is fully  subscribed,  the
capital of FCB and the Bank would exceed regulatory  requirements.  In addition,
First  Banks'  ownership  in FCB  would  be  reduced  to  50.25%,  prior  to the
conversion of the  debentures,  or 66.95%,  if the  debentures  are  immediately
converted.  First Banks has committed that it will purchase on the Offering as a
standby-purchaser,  after the  expiration  of the Rights  Offering  and Dividend
Exchange Offer, if necessary,  such number of shares as may be required to raise
the Bank's Tier 1 capital  ratio to 7% as  required  by the  Capital  Impairment
Order of the SBD.
     Risk-based  capital  guidelines for financial  institutions are designed to
relate  regulatory  capital  requirements  to the risk  profiles of the specific
institutions  and  to  provide  more  uniform  requirements  among  the  various
regulators.  FCB and the Bank are  required  to  maintain  a minimum  risk-based
capital to risk-weighted assets ratio of 8.0%, with at least 4.0% being "Tier 1"
capital.  Tier  1  capital  is  composed  of  total  stockholders'  equity  less
intangible  assets.  In addition,  a minimum  leverage  ratio (Tier 1 capital to
total assets) of 3.00% plus an additional  cushion of 100 to 200 basis points is
expected.
     At December 31, 1995 and 1994,  FCB's and the Bank's capital ratios were as
follows:
                    Risk-Based Capital Ratios         
                    -------------------------         
                   Total                Tier 1                Leverage Ratio 
                   -----                ------                -------------- 
              1995      1994      1995         1994          1995        1994
              ----      ----      ----         ----          ----        ----

     FCB      4.99%     4.27%     3.68%        2.97%         2.14%       1.87%
     Bank    12.66      4.81     11.35         3.52          6.58        2.22

Liquidity  
     The  liquidity  of FCB and the Bank is the  ability to maintain a cash flow
which is adequate to fund operations and meet obligations and other  commitments
on a timely basis. The Bank receives funds for liquidity from customer deposits,
loan payments,  maturities,  and sales of investments and earnings. In addition,
the Bank may avail itself of more volatile  sources of funds through issuance of
certificates of deposit in denominations of $100,000

<PAGE>

or more, federal funds borrowed,  securities sold under agreements to repurchase
and other  borrowings.  The aggregate  funds acquired from these sources,  which
consisted of certificates of deposits in denominations of $100,000 or more, were
$18.8 million and $25.3 million at December 31, 1995 and 1994, respectively. The
decrease  is  consistent  with FCB's  decision  to reduce its  reliance  on such
sources of funds.
     The following  table  presents the maturity  structure of  certificates  of
deposit of $100,000 and over at December 31, 1995:
                                            (dollars expressed in thousands)

    3 months or less                                     $   8,571
    Over 3 months through 6 months                           4,308
    Over 6 months through 12 months                          5,203
    Over 12 months                                             682
                                                            ------
                                Total                     $ 18,764
                                                          ========

     Management  believes the available  liquidity and operating  results,  upon
completion of the  recapitalization  of the Bank,  should be adequate to provide
funds to meet FCB's operating and debt service requirements both on a short-term
and long-term basis.

Regulation and Supervision
     FCB and the Bank are  extensively  regulated  under  federal and state law.
These laws and regulations are intended to protect depositors, not stockholders.
As more fully described in the General  section of  Management's  Discussion and
Analysis and Note 15 to the accompanying consolidated financial statements,  FCB
has been  operating  under  several  regulatory  agreements  which  have  placed
significant restrictions on FCB and the Bank.
     In December 1991, the Federal Deposit Insurance Corporation Improvement Act
(FDICIA) was enacted; it included many significant  provisions that affect FCB's
and the Bank's  operations.  The Act established new and expanded  reporting and
auditing standards, expanded regulatory supervision and established new consumer
provisions.
     On August 8, 1995, the FDIC voted to reduce the deposit insurance  premiums
paid by most  members  of the Bank  Insurance  Fund  (BIF).  Under  the  reduced
assessment  rate schedule for the BIF, the best-rated  institutions  will pay an
annual  rate of four cents per  $100.00 of  assessable  deposits,  down from the
previous  rate of 23 cents per $100.00.  The  reduction in the BIF was effective
June 1, 1995. As a result of the continued  improvement in the capitalization of
the FDIC's  BIF,  the  assessment  for the  best-rated  BIF  members was further
reduced to the statutory annual minimum payment of $2,000,  effective January 1,
1996. The weakest BIF institutions  will continue to pay 27 cents per $100.00 of
assessable  deposits.  The Bank was assessed 27 cents per $100.00 of  assessable
deposits for the three months ended December 31, 1995.

Effect of New Accounting Standards
     FCB  adopted  the  provisions  of SFAS 114,  Accounting  by  Creditors  for
Impairment of a Loan, and SFAS 118,  Accounting by Creditors for Impairment of a
Loan - Income Recognition and Disclosures,  which amends SFAS 114, on January 1,
1995.  SFAS 114 defines the  recognition  criterion for loan  impairment and the
measurement  methods for certain  impaired loans and loans whose terms have been
modified in  troubled-debt  restructurings.  SFAS 118 amends SFAS 114 to allow a
creditor to use existing methods for recognizing  interest income on an impaired
loan.  FCB has elected to continue to use its  existing  method for  recognizing
interest on impaired loans. The  implementation of these statements did not have
a material  effect on FCB's  financial  position and  resulted in no  additional
provision for possible loan losses.
     During October 1995, the FASB issued SFAS 123,  Accounting for  Stock-Based
Compensation.  SFAS 123 establishes financial accounting and reporting standards
for  stock-based  compensation  plans.  Those plans include all  arrangements by
which  employees  receive  shares of stock or other  equity  instruments  of the
employer or the employer incurs liabilities to employees in amounts based on the
price of the employer's stock.  Such arrangements  include stock purchase plans,
stock options, restricted stock, and stock appreciation rights.
     SFAS 123 defines a fair value based  method of  accounting  for an employee
stock option or similar  equity  instrument and encourages all entities to adopt
that method of accounting for all of their employee  stock  compensation  plans.
However,  it also allows an entity to continue to measure  compensation cost for
those plans using the intrinsic  value based method of accounting  prescribed by
APB Opinion No. 25,  Accounting for Stock Issued to Employees  (Opinion 25). The
fair value based method is  preferable  to the Opinion 25 method for purposes of

<PAGE>

justifying a change in accounting principle under APB Opinion No. 20, Accounting
Changes. Entities electing to remain with the accounting in Opinion 25 must make
pro forma disclosures of net income and, if presented, earnings per share, as if
the fair value based method of accounting defined in SFAS 123 has been applied.
     The accounting and  disclosure  requirements  of SFAS 123 are effective for
financial  statements  beginning  after December 15, 1995.  Management  does not
believe SFAS 123 will have a material effect of the Company's financial position
or  results  of  operations.  As such,  management  intends  to comply  with the
expanded  disclosure  requirements,  but  does  not  expect  to  adopt  the  new
accounting method for stock options.

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

<PAGE>



<TABLE>
<CAPTION>

                                 Quarterly Condensed Financial Data - Unaudited


                                                                          1995 Quarter Ended                  
                                                                          ------------------                  
                                                       March 31        June 30      September 30    December 31
                                                       --------        -------      ------------    -----------
                                                       (dollars expressed in thousands, except per share data)

<S>                                                   <C>               <C>             <C>             <C>  
Interest income                                       $ 3,776           3,627           3,248           3,099
Interest expense                                        1,452           1,660           1,527           1,497
                                                        -----           -----           -----           -----
         Net interest income                            2,324           1,967           1,721           1,602
Provision for possible loan losses                          -           3,245             100             540
                                                        -----           -----           -----            ----
         Net interest income (loss) after
              provision for possible loan losses        2,324          (1,278)          1,621           1,062
Noninterest income                                        424             430             277             197
Noninterest expense                                     3,787           3,391           2,919           2,492
                                                        -----           -----           -----           -----
         Loss before provision (benefit)
              for income taxes                         (1,039)         (4,239)         (1,021)         (1,233)
Provision (benefit) for income taxes                        -               2               -            (103)
                                                       ------           -----          ------           ----- 
         Net loss                                    $ (1,039)         (4,241)         (1,021)         (1,130)
                                                     ========          ======          ======          ====== 

Net loss per share                                   $  (0.22)          (0.91)          (0.04)          (0.02)
                                                     ========           =====           =====           ===== 
                                                                     

                                                                        1994 Quarter Ended                  
                                                                        ------------------                  
                                                     March 31        June 30      September 30    December 31
                                                     --------        -------      ------------    -----------
                                                       (dollars expressed in thousands, except per share data)

Interest income                                      $  4,603           4,615           4,670           4,468
Interest expense                                        1,348           1,322           1,563           1,677
                                                        -----           -----           -----           -----
         Net interest income                            3,255           3,293           3,107           2,791
Provision for possible loan losses                          -           8,035           1,022             752
                                                        -----           -----           -----             ---
         Net interest income (loss) after
              provision for possible loan losses        3,255          (4,742)          2,085           2,039
Noninterest income                                        532             562             617             262
Noninterest expense                                     3,688           5,467           5,406           5,832
                                                        -----           -----           -----           -----
         Income (loss) before provision
              for income taxes                             99          (9,647)         (2,704)         (3,531)
Provision for income taxes                                 34           1,893               -             480
                                                           --           -----                             ---
         Net loss                                    $     65         (11,540)         (2,704)         (4,011)
                                                     ========         =======          ======          ====== 

Net loss per share                                   $   0.01           (2.47)          (0.58)          (0.85)
                                                     ========           =====           =====           ===== 
</TABLE>

<PAGE>

                  First Commercial Bancorp, Inc. and Subsidiary

                          Independent Auditors' Report






KPMG Peat Marwick LLP







The Board of Directors and Stockholders
First Commercial Bancorp, Inc.:

We have audited the accompanying  consolidated balance sheet of First Commercial
Bancorp,  Inc. and  subsidiary  (the  Company) as of December 31, 1995,  and the
related consolidated statements of operations,  changes in stockholders' equity,
and cash flows for the year then ended. These consolidated  financial statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an  opinion  on these  consolidated  financial  statements  based on our
audit. The accompanying 1994 and 1993 consolidated financial statements of First
Commercial  Bancorp,  Inc. and  subsidiary  were audited by other auditors whose
report thereon dated March 29, 1995 (except with respect to the matter discussed
in Note 19, as to which the date was September 5, 1995)  included an explanatory
paragraph that described the Company's  uncertain ability to continue as a going
concern and the Company's various regulatory agreements with the Federal Deposit
Insurance  Corporation,  the California State Banking Department and the Federal
Reserve Bank of San Francisco.

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

In our opinion,  the 1995 consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position of First
Commercial Bancorp, Inc. and subsidiary as of December 31, 1995, and the results
of their  operations  and their cash flows for the year then ended in conformity
with generally accepted accounting principles.




/s/KPMG Peat Marwick LLP
- ------------------------
KPMG Peat Marwick  LLP
St. Louis, Missouri
March 8, 1996





<PAGE>


<TABLE>
<CAPTION>


                                     First Commercial Bancorp, Inc. and Subsidiary

                                        Consolidated Balance Sheets (Continued)

                                (dollars expressed in thousands, except per share data)




                                                                                    December 31,  
                                                                                    ------------  
                                            Assets                               1995         1994
                                            ------                               ----         ----

Cash and cash equivalents:
<S>                                                                          <C>              <C>   
    Cash and due from banks                                                  $    9,768       19,059
    Federal funds sold                                                            9,000       27,200
    Securities purchased under resale agreements                                      0       40,000
                                                                                 ------       ------

                  Total cash and cash equivalents                                18,768       86,259
                                                                                 ------       ------

Interest-bearing deposits with other financial institutions
    with original maturities over three months                                        -          299

Investment securities:
     Available for sale, at market value                                         63,291       13,727
    Held to maturity, at amortized cost (estimated market value of
       $11,005 and $3,815 at December 31, 1995 and 1994, respectively)           10,958        3,963
                                                                                 ------        -----
                  Total investment securities                                    74,249       17,690
                                                                                 ------       ------
Loans:
    Commercial and financial                                                     33,752       69,597
    Real estate construction and development                                      4,094       16,386
    Real estate mortgage                                                         32,857       38,439
    Consumer and installment                                                      3,508        5,993
                                                                                -------        -----
                  Total loans                                                    74,211      130,415
    Unearned discount                                                              (196)        (243)
    Allowance for possible loan losses                                           (5,388)      (7,437)
                                                                                 ------       ------ 

                  Net loans                                                      68,627      122,735
                                                                                 ------      -------

Lease receivable, net                                                               991        1,038
Bank premises and equipment, net                                                  2,247        2,637
Accrued interest receivable                                                       1,429        1,287
Other real estate                                                                 1,380        5,222
Other assets                                                                      1,844        2,139
                                                                                  -----        -----

                  Total assets                                               $  169,535      239,306
                                                                             ==========      =======
</TABLE>

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

<PAGE>
<TABLE>
<CAPTION>


                                     First Commercial Bancorp, Inc. and Subsidiary

                                        Consolidated Balance Sheets (Continued)

                                (dollars expressed in thousands, except per share data)




                                                                                    December 31, 
                                                                                    ------------ 
                                       Liabilities                               1995       1994
                                       -----------                               ----       ----
Deposits:
    Demand:
<S>                                                                          <C>            <C>   
      Non-interest-bearing                                                   $  27,517      56,483
      Interest-bearing                                                          39,646      68,840
    Savings                                                                     16,707      21,695
    Time deposits:
      Time deposits of $100 or more                                             18,764      25,317
      Other time deposits                                                       53,530      61,201
                                                                                ------      ------

                     Total deposits                                            156,164     233,536

Accrued interest payable                                                           487         335
Accrued and other liabilities                                                    2,805       1,080
12% convertible debentures                                                       6,500           -
                                                                                 -----       -----     

                     Total liabilities                                         165,956     234,951

                             Stockholders' Equity

Preferred stock, $.01 par value, 5,000,000 shares authorized;
    no shares issued and outstanding                                                 -           -               
Common stock, $.01 par value, 250,000,000 shares and
    15,000,000 shares authorized at December 31, 1995 and 1994,
    respectively; 69,675,110 shares issued and outstanding at
    December 31, 1995 and 4,775,110 shares issued and
    4,675,110 shares outstanding at December 31, 1994, respectively                697          48
Capital surplus                                                                 33,251      28,495
Retained deficit                                                               (30,311)    (22,880)
Treasury stock, at cost: 1995, none; 1994, 100,000 shares                            -        (709)
Net fair value adjustment for securities available for sale                        (58)       (599)
                                                                                ------        ---- 
                     Total stockholders' equity                                  3,579       4,355
                                                                                 -----       -----
                     Total liabilities and stockholders' equity             $  169,535     239,306
                                                                            ==========     =======
</TABLE>
<PAGE>

                 First Commercial Bancorp, Inc. and Subsidiary
                               Consolidated Statements of Operations
                       (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                                Years ended December 31,       
                                                                                ------------------------       
                                                                         1995            1994              1993
                                                                         ----            ----              ----
                                                                 (dollars expressed in thousands, except per share data)
Interest income:
<S>                                                                   <C>                 <C>             <C>   
    Interest and fees on loans                                        $    9,734          15,126          17,787
    Investment securities                                                  1,981           1,109           1,286
    Federal funds sold, securities purchased under
      resale agreements and other                                          2,035           2,121           1,027
                                                                           -----           -----           -----
         Total interest income                                            13,750          18,356          20,100
                                                                          ------          ------          ------
Interest expense:
    Deposits:
      Interest-bearing demand                                              1,082           1,989           2,405
      Savings                                                                481             589             723
      Time deposits of $100 or more                                        1,054           1,123           1,131
      Other time deposits                                                  3,366           2,157           2,026
    Other borrowings                                                         153              52              85
                                                                             ---              --              --
         Total interest expense                                            6,136           5,910           6,370
                                                                           -----           -----           -----
         Net interest income                                               7,614          12,446          13,730
Provision for possible loan losses                                         3,885           9,809           8,100
                                                                           -----           -----           -----
         Net interest income after provision for possible
              loan losses                                                  3,729           2,637           5,630
                                                                           -----           -----           -----
Noninterest income:
    Service charges on deposit accounts and customer
      service fees                                                           801           1,282           1,426
    Other income                                                             527             691           1,569
                                                                             ---             ---           -----
         Total noninterest income                                          1,328           1,973           2,995
                                                                           -----           -----           -----
Noninterest expense:
    Salaries and employee benefits                                         4,117           6,568           6,951
    Occupancy, net of rental income                                        1,603           1,443           1,475
    Furniture and equipment                                                  581             930           1,075
    Federal Deposit Insurance Corporation premiums                           629             820             866
    Postage, printing and supplies                                           297             372             527
    Legal, examination and professional fees                               1,164             725             843
    Data processing                                                          145              80              72
    Communications                                                           210              82             162
    Losses and expenses on foreclosed property                             2,631           6,035           4,805
    Amortization and write-off of acquisition intangibles                      -           1,047              73
    Other                                                                  1,212           2,291           2,854
                                                                           -----           -----           -----
         Total noninterest expense                                        12,589          20,393          19,703
                                                                          ------          ------          ------
         Loss before provision (benefit) for income taxes                 (7,532)        (15,783)        (11,078)
Provision (benefit) for income taxes                                        (101)          2,407          (3,767)
                                                                            ----           -----          ------ 
         Net loss                                                     $   (7,431)        (18,190)         (7,311)
                                                                          ======         =======          ====== 

Net loss per common share                                             $    (.33)           (3.89)          (1.56)
                                                                          =====            =====           ===== 
Weighted average common stock and common stock
    equivalents outstanding (in thousands)                                22,826           4,675           4,675
                                                                          ======           =====           =====


     The accompanying  notes are an integral part of the consolidated  financial
statements.
</TABLE>
<PAGE>


                  First Commercial Bancorp, Inc. and Subsidiary

           Consolidated Statements of Changes in Stockholders' Equity

                       Three years ended December 31, 1995
             (dollars expressed in thousands, except per share data)


<TABLE>
<CAPTION>

                                                                                            Net fair
                                                                                              value
                                                                                           adjustment     Total
                                                                  Retained               for securities  stock-
                                           Common    Capital      earnings     Treasury     available   holders'
                                            stock    surplus      (deficit)      stock      for sale     equity
                                            -----    -------      ---------      -----      --------     ------

<S>                                     <C>           <C>            <C>         <C>          <C>        <C>   
Balance, January 1, 1993                $    48       28,484         2,621       (709)          -        30,444

Net loss                                      -            -        (7,311)         -           -        (7,311)

Exercise of stock options                     -            11            -          -           -            11
                                             --       -------       ------       ----          ---        -----

Balance, December 31, 1993                   48       28,495        (4,690)      (709)          -        23,144

Adoption of SFAS 115                          -            -             -          -         342           342

Net loss                                      -            -       (18,190)         -           -       (18,190)

Net fair value adjustment for
    securities available for sale             -           -             -           -        (941)         (941)
                                             --       ------       -------       ----        ----        ------ 
 
Balance, December 31, 1994                   48       28,495       (22,880)      (709)       (599)        4,355

Net loss                                      -            -        (7,431)         -           -        (7,431)

Retirement of treasury stock                 (1)        (708)            -        709           -             -

Net fair value adjustment for
    securities available for sale             -            -             -          -         541           541

Issuance of common stock
    pursuant to stock purchase
    agreement                               650        5,464             -          -           -         6,114
                                            ---        -----        ------       ----         ---         -----

Balance, December 31, 1995              $   697       33,251       (30,311)         -         (58)        3,579
                  === ====              =======       ======       =======       ====         ===         =====

</TABLE>

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

<PAGE>
                  First Commercial Bancorp, Inc. and Subsidiary
                     Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>


                                                                                        Years Ended December 31,             
                                                                                        ------------------------   
                                                                               1995             1994              1993
                                                                               ----             ----              ----
                                                                                  (dollars expressed in thousands)
Cash flows from operating activities:
<S>                                                                        <C>                 <C>                <C>    
    Net loss                                                               $ (7,431)           (18,190)           (7,311)
    Adjustments to reconcile net loss to net cash
      provided by operating activities:
        Depreciation and amortization                                           899                958             1,024
        Provision for possible loan losses                                    3,885              9,809             8,100
        Write-down of other real estate                                       1,141              4,963             2,981
        Loss (gain) on disposal of assets                                      (149)                88                36
        Benefit of deferred taxes                                            (6,081)            (6,497)           (1,090)
        Write-off of intangible                                                 -                1,047                -
        Valuation allowance for deferred taxes                                6,081              8,904                -
        Increase (decrease) in interest receivable
          and other assets                                                      521              3,156            (1,459)
        Increase (decrease) in interest payable                                 275                (19)              (11)
        Increase (decrease) in accrued expenses and
          other liabilities                                                   1,602             (1,404)              612
                                                                              -----             ------               ---
                  Net cash provided by operating activities                     743              2,815             2,882
                                                                              -----              -----             -----

Cash flows from investing activities:
    Net (increase) decrease in interest-bearing deposits with
      other financial institutions                                              299              3,674              (308)
    Proceeds from maturity of investment securities                           2,168             30,982             8,160
    Proceeds from the sale of investment securities                           1,062                  -                 -
    Purchase of investment securities                                       (59,451)            (5,135)          (30,028)
    Net decrease in loans                                                    46,423             48,082            28,452
    Net decrease in deferred loan fees                                          (47)              (301)             (179)
    Purchases of premises and equipment                                        (156)              (222)             (387)
    Net decrease in lease financing                                              47                 47                23
    Proceeds from sale of other real estate                                   4,522             10,340             8,111
    Payments to complete other real estate                                        -               (638)             (487)
                                                                              -----               ----              ---- 
                  Net cash provided by investing activities                  (5,133)            86,829            13,357
                                                                             ------             ------            ------

Cash flows from financing activities:
    Net increase (decrease) in demand and savings deposits                  (49,980)           (97,634)           12,156
    Net increase (decrease) in time deposits                                (10,827)             7,375            11,894
    Payment from sale of deposits, net                                      (14,541)                 -                 -
    Proceeds from the issuance of common stock                                6,114                  -                11
    Proceeds from the issuance of convertible debentures                      6,133                  -                 -  
                                                                              -----             ------            ------ 
                  Net cash (used in) provided by
                       financing activities                                 (63,101)           (90,259)           24,061
                                                                            -------            -------            ------
                  Net increase (decrease) in cash
                       and cash equivalents                                 (67,491)              (615)           40,300
Cash and cash equivalents at beginning of year                               86,259             86,874            46,574
Cash and cash equivalents at end of year                                  $  18,768             86,259            86,874
Supplemental disclosures of cash flow information:
    Cash paid during the period for:
      Interest                                                            $   5,861              5,929             6,380
      Income taxes                                                                -                17                24
                                                                              =====              =====             =====
Supplemental schedule of noncash investing and financing
    activities - net decrease in other real estate as a result
    of foreclosure or financing, and other related transactions           $   1,672              6,714             5,782
                                                                             ======              =====             =====
</TABLE>

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

<PAGE>

     First Commercial Bancorp, Inc. and Subsidiary

     Notes to Consolidated Financial Statements



                                                                                
(1)      Summary of Significant Accounting Policies
     The  accompanying  consolidated  financial  statements of First  Commercial
Bancorp,  Inc.  and  subsidiary  (FCB or the  Company)  have  been  prepared  in
accordance  with  generally  accepted  accounting   principles  and  conform  to
practices prevalent among financial institutions.
     As more fully  discussed  in Note 2, FCB  executed an Amended and  Restated
Stock Purchase Agreement (Stock Purchase  Agreement) with First Banks, Inc., St.
Louis, Missouri (First Banks) and Mr. James F. Dierberg, Chairman, President and
Chief Executive Officer of First Banks, to provide for the  recapitalization  of
FCB and its wholly owned subsidiary,  First Commercial Bank (Bank). As a result,
First Banks owned 93.29% of the outstanding  voting stock of FCB at December 31,
1995.
     As provided by the Stock Purchase  Agreement,  First Banks  initially owned
Bank preferred stock and Bank common stock which was subsequently converted into
FCB common stock on December 27, 1995.  The  consolidated  financial  statements
have been prepared as if such conversion had occurred on August 22 and 23, 1995,
respectively,  and as if FCB had owned all of the outstanding  stock of the Bank
throughout  1995.  The Bank  preferred  stock  was  nonvoting  stock  and had no
dividend requirement,  except to the extent dividends may be paid on Bank common
stock. The Bank common stock,  during the period it was held by First Banks, was
subject to an  irrevocable  proxy giving the FCB Board of Directors the right to
vote such shares. Consequently,  although First Banks owned approximately 99% of
the  outstanding  Bank common stock  during this period,  it did not have voting
control until its stock was converted to FCB common stock.
     The  following is a summary of the more  significant  policies  followed by
FCB:

Business
     FCB provides a full range of banking  services to individual  and corporate
customers  through  its  subsidiary  bank,  First  Commercial  Bank,  located in
Sacramento, Campbell, Concord, Roseville, and San Francisco, California. FCB and
the Bank are subject to  regulations  of various  federal  agencies  and undergo
periodic examinations by these regulatory agencies.

Basis of Presentation
     The  consolidated  financial  statements  of  FCB  have  been  prepared  in
accordance  with  generally  accepted  accounting   principles  and  conform  to
predominant practices within the banking industry.  Management of FCB has made a
number of  estimates  and  assumptions  relating to the  reporting of assets and
liabilities  and the disclosure of contingent  assets and liabilities to prepare
the  consolidated  financial  statements in conformity  with generally  accepted
accounting principles. Actual results could differ from those estimates.

Principles of Consolidation
     The consolidated  financial  statements  include the accounts of the parent
company and its wholly owned subsidiary.  All significant  intercompany accounts
and transactions have been eliminated.

Cash and Cash Equivalents
     The Bank maintains  deposit balances with various banks which are necessary
for check collection and account activity  charges.  Cash in excess of immediate
requirements  is invested on a daily  basis in federal  funds,  interest-bearing
deposits with other financial institutions and securities purchased under resale
agreements.  Cash, due from banks, federal funds sold, interest-bearing deposits
with original maturities of three months or less and securities  purchased under
resale agreements are considered to be cash and cash equivalents for purposes of
the consolidated statements of cash flows.
     The  Bank is  required  to  maintain  certain  daily  reserve  balances  in
accordance with regulatory  requirements.  These reserve balances  maintained in
accordance  with such  requirements  were  $1.13  million  and $2.34  million at
December 31, 1995 and 1994, respectively.

     Investment  Securities  The  classification  of  investment  securities  as
available  for sale or held to maturity is  determined  at the date of purchase.
FCB  does  not  engage  in the  trading  of  investment  securities. 
     Investment  securities  designated as available for sale, which include any
security  which FCB has no  immediate  plan to sell but which may be sold in the
future under different  circumstances,  are stated at fair value. Realized gains
and losses are included in noninterest  income upon commitment to sell, based on
the amortized cost of the individual security sold.  Unrealized gains and losses
are  recorded,  net of related  income tax effects,  in a separate  component of
stockholders'  equity.  All  previous  fair value  adjustments  included  in the
separate  component of stockholders'  equity are reversed upon sale. 

<PAGE>

     Investment  securities  designated  as held to maturity,  which include any
security for which FCB has the positive  intent and ability to hold to maturity,
are stated at cost,  net of  amortization  of premium and  accretion of discount
computed  on the level yield  method,  taking  into  consideration  the level of
current and anticipated prepayments.

Loans
     Loans are  carried at cost,  adjusted  for  amortization  of  premiums  and
accretion of discounts using a method which approximates the level yield method.
Interest and fees on loans are  recognized as income using the interest  method.
Loans are stated at cost as FCB has the ability and it is management's intention
to hold them to maturity.
     The  accrual of  interest  on loans is  discontinued  when it appears  that
interest or principal may not be paid in a timely manner in the normal course of
business.  Generally,  payments  received on  nonaccrual  loans are  recorded as
principal reductions. Interest income is recognized after all principal has been
repaid or an  improvement  in the condition of the loan has occurred which would
warrant resumption of interest accruals.
     FCB adopted the provisions of Statement of Financial  Accounting  Standards
(SFAS) No. 114,  Accounting by Creditors for  Impairment of a Loan, and SFAS No.
118,  Accounting by Creditors for Impairment of a Loan - Income  Recognition and
Disclosures,  which  amends SFAS 114,  on January 1, 1995.  SFAS 114 defines the
recognition  criterion  for loan  impairment  and the  measurement  methods  for
certain impaired loans and loans whose terms have been modified in troubled-debt
restructurings.  SFAS 118 amends  SFAS 114 to allow a creditor  to use  existing
methods for recognizing  interest income on an impaired loan. FCB has elected to
continue to use its existing method for  recognizing  interest on impaired loans
as  described  above.  The  implementation  of these  statements  did not have a
material  effect on FCB's  financial  position  and  resulted  in no  additional
provision for possible loan losses.

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

Bank Premises and Equipment
     Bank  premises  and   equipment   are  stated  at  cost  less   accumulated
depreciation  and  amortization.  Depreciation is computed on the  straight-line
method  over  the  estimated  useful  lives  of the  related  assets.  Leasehold
improvements  are  capitalized and amortized over the shorter of their estimated
useful lives or the related lease terms.  Bank premises are  depreciated  on the
straight-line method over 11 to 41 years. Furniture,  fixtures and equipment are
depreciated on the straight-line method over one to seven years.

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

Intangibles
     As part of the 1982  acquisition  of the  business of thirteen  branches of
California  Canadian Bank, a leasehold interest intangible asset was established
and is being amortized over the remaining  lives of the leases.  The unamortized
balance at December  31, 1995 and 1994 was $72,000 and  $232,000,  respectively,
and is included in other assets.
     In 1988,  FCB acquired the business of three  branches of Citizens  Bank of
Roseville  resulting in excess cost over net assets  acquired of $1.43  million.
FCB concluded that there was no future value to the intangible and, accordingly,
the remaining  intangible was charged-off  resulting in amortization expense for
the year ended December 31, 1994 of $1.05 million.  Amortization expense for the
year ended December 31, 1993 was $73,000.
 
Income Taxes
     FCB and its subsidiary  filed a consolidated  federal income tax return for
the periods  preceding  First Banks'  acquisition  of FCB and the Bank.  For the
periods subsequent to First Banks' acquisition,  FCB and the Bank have joined in
filing a  consolidated  federal  income tax return  with First  Banks.  Prior to
August 24, 1995, FCB and the Bank each paid their respective  portion of federal
income taxes or received payments to the extent that tax benefits were realized.
Subsequent to the  acquisition  of FCB common stock by First Banks,  FCB and the
Bank each pay their  respective  portion of federal  income taxes to, or receive
payments from,  First Banks to the extent that tax benefits are available within
First Banks' consolidated group. As more fully described in Note 8, should First
Banks'  ownership  percentage  fall below 80%, any subsequent tax benefits to be
realized by FCB will be dependent on the separate profitability of FCB.
     Effective January 1, 1993, FCB adopted SFAS No. 109,  Accounting for Income
Taxes.  SFAS 109 requires a change from the deferred  method of  accounting  for
income taxes,  pursuant to Accounting  Principles Board Opinion No. 11 (APB 11),
to the asset and  liability  method of accounting  for income  taxes.  Under the
asset and liability  method,  deferred tax assets and liabilities are recognized
for  the  future  tax  consequences  attributable  to  differences  between  the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their respective tax bases and operating loss carryforwards. Deferred tax assets
and  liabilities  are  measured  using  enacted  tax rates  expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered  or settled.  Upon  adoption of SFAS 109,  the one-time  cumulative
effect of this change in  accounting  for income  taxes was not  material to the
financial  position or results of operations of FCB.  Prior years'  consolidated
financial statements have not been restated to apply the provisions of SFAS 109.

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

Net Loss Per Common and Common Equivalent Shares
     Net loss per share is computed using the weighted  average number of shares
outstanding during the year plus the dilutive effect, if any, of stock options.

Reclassifications
     Certain 1994 and 1993 amounts  have been  reclassified  to conform with the
1995 presentation.

(2)  Recapitalization
     For each of the three  years  ended  December  31,  1994,  FCB and the Bank
incurred  substantial  operating  losses  related  primarily  to  asset  quality
problems. These problems continued throughout 1995, resulting in the elimination
of FCB's  stockholders'  equity,  and the  substantial  reduction  of the Bank's
stockholders'  equity,  by June  30,  1995.  Recognizing  that new  capital  was
imperative for the Company's survival, the Board of Directors and management had
begun a concerted  effort in early 1995 to replenish its capital base.  However,
the rapidity with which losses were incurred during the first six months of 1995
necessitated  expediting  this process.  As a result,  as of June 30, 1995,  the
Company and the Bank entered into a Stock  Purchase  Agreement  with First Banks
and Mr.  James F.  Dierberg.  Pursuant  to the  Stock  Purchase  Agreement,  Mr.
Dierberg  provided  interim  financing for the Bank in the form of a purchase of
$1.5 million of nonvoting preferred stock.  However, in spite of this additional
capital, the leverage capital ratios of FCB and the Bank as of June 30, 1995 had
declined to (.23%) and 1.08%, respectively.
<PAGE>

     The Bank's reduced  capital level caused it to be classified as "critically
undercapitalized"   for  regulatory  purposes,   subjecting  it  to  the  Prompt
Corrective Action provisions of the Financial Institutions Reform,  Recovery and
Enforcement Act of 1989. These provisions required it to seek additional capital
or face the possible  imposition of a conservatorship or receivership  within 90
days. In order to achieve the capital  levels  required,  on August 7, 1995, FCB
and the Bank entered into the Stock Purchase  Agreement with First Banks and Mr.
Dierberg.  The Stock Purchase Agreement,  and subsequent agreements entered into
with First Banks, resulted in a series of transactions as follows:

a.   On August 22, 1995,  First Banks acquired the Bank preferred stock from Mr.
     Dierberg for $1.5 million.

b.   On August 23, 1995, First Banks purchased 116,666,666 shares of Bank common
     stock for an additional $3.5 million.

c.   On October 31, 1995,  First Banks purchased a convertible  debenture of FCB
     for $1.5  million,  the proceeds of which were used to increase the capital
     of the Bank.

d.   Following the completion of a Special Stockholders' Meeting on December 27,
     1995,  the shares of Bank  preferred  stock and Bank  common  stock held by
     First Banks were  exchanged for 50,000,000  shares of FCB common stock.  In
     addition,  First Banks  purchased a  convertible  debenture of FCB for $5.0
     million,  the  proceeds  of which,  except for  $250,000  retained by First
     Commercial Bancorp, Inc., were contributed to the capital of the Bank.

e.   On December 28, 1995, First Banks purchased an additional 15,000,000 shares
     of FCB common  stock for $1.5  million,  the proceeds of which were used to
     increase the capital of the Bank.

     As a result of these  transactions,  the leverage capital ratios of FCB and
the Bank as of December  31, 1995 were 2.14% and 6.58%,  respectively.  Although
FCB continues to be considered  "significantly  undercapitalized" for regulatory
purposes,  the Bank is considered  "adequately  capitalized."  A  "significantly
undercapitalized"  institution is one that has a total risk-based  capital ratio
of less than 6%, a core risk-based  capital ratio of less than 3%, or a leverage
ratio that is less than 3%. An "adequately  capitalized" institution is one that
has a total risk-based capital ratio of 8% or greater, a core risk-based capital
ratio of 4% or greater,  and a leverage  ratio of 4% or greater.  As of December
31, 1995, First Banks owned 93.29% of the issued and outstanding common stock of
FCB.
     As more fully  described in Note 19,  subsequent to December 31, 1995,  FCB
has commenced an offering,  to its  stockholders  other than First Banks,  of an
aggregate of $5.0  million of  newly-issued  common  stock at $.10 per share.  A
maximum of $1.0 million of this, if not otherwise  subscribed to, may be offered
to individuals who are not stockholders of FCB. In addition,  $969,000 of common
stock is being offered in exchange for certain outstanding  dividend obligations
and accrued interest thereon of FCB. If this offering is fully subscribed, First
Banks'  ownership in FCB could be reduced to 50.25%,  prior to the conversion of
the debentures, or 66.95%, if the debentures are immediately converted.

(3)   Securities Purchased Under Resale Agreements
     Securities  purchased under resale agreements are typically  collateralized
by U.S.  Treasury  securities,  U.S.  government  agencies,  or  mortgage-backed
securities  and generally  have  maturities of one month or less.  There were no
securities  purchased under resale  agreements at December 31, 1995. On December
31,  1994,  there were $40 million of such  agreements  outstanding  which had a
maturity date of January 3, 1995.
 
(4)     Investment Securities
     As of January 1, 1994,  FCB adopted  SFAS No. 115,  Accounting  for Certain
Investments in Debt and Equity Securities. SFAS 115 requires that investments in
debt and  equity  securities  be  classified  as "held  to  maturity,"  "trading
securities" or "available for sale." It requires that investments  classified as

<PAGE>

"held to maturity" be reported at amortized cost, that investments classified as
"trading"  securities be reported at fair value with unrealized gains and losses
included in earnings, and that investments classified as "available for sale" be
reported at fair value with unrealized gains and losses reported, net of related
income tax effects,  as a separate  component  of  stockholders'  equity.  As of
January 1, 1994, a security with an amortized cost of $2.09 million and a market
value of $2.10 million was classified as "held to maturity."  Securities with an
amortized  cost of $42.34  million  and a market  value of $42.68  million  were
classified  as  "available  for sale." The  effect of  adopting  SFAS 115 was to
reflect an  unrealized  gain of  $342,000  which was  reported as an increase in
stockholders' equity as of January 1, 1994.

     The  amortized  cost,  unrealized  gains  and  losses  and  fair  value  of
investment securities at December 31, 1995 and 1994 were as follows:
<TABLE>
<CAPTION>

                                                              Gross        Gross
                                              Amortized    unrealized   unrealized      Fair
                                                cost          gains       losses        value           Yield
                                                ----          -----       ------        -----           -----
                                                             (dollar expressed  in thousands)
December 31, 1995:
    Available for sale:
<S>                                          <C>                <C>         <C>         <C>             <C>  
      U.S. Treasury securities               $ 10,034           25            (9)       10,050          6.02%
      U.S. government agencies                 53,251           67           (77)       53,241          5.64
                                               ------           --           ---        ------          ----
                                               63,285           92           (86)       63,291          5.70
                                               ------           --           ---        ------          ----
    Held to maturity:
      U.S. Treasury securities                  7,018           63             -         7,081          6.51
      U.S. government agencies                  3,940            -           (16)        3,924          4.83
                                                -----           --           ---         -----          ----
                                               10,958           63           (16)       11,005          5.90
                                               ------          ---           ---        ------          ----
                      Total                  $ 74,243          155          (102)       74,296          5.73
                                             ========          ===          ====        ======          ====

December 31, 1994:
    Available for sale:
      U.S. Treasury securities              $   3,146            -          (108)        3,038          4.76%
      U.S. government agencies                 11,096            9          (416)       10,689          6.27
                                               ------            -          ----        ------          ----
                                               14,242            9          (524)       13,727          5.94
    Held to maturity -
      U.S. Treasury agencies                    3,963            -          (148)        3,815          5.22
                                                -----          ---          ----         -----          ----
                      Total                  $ 18,205            9          (672)       17,542          5.78
 
                                             ========            =          ====        ======          ====
</TABLE>
     The  amortized  cost and estimated  fair value of investment  securities by
contractual  maturity at December 31,  1995 are summarized below.  Maturities of
mortgage-backed   securities  are  classified  in  accordance  with  contractual
repayment schedules. Expected maturities will differ from contractual maturities
because  borrowers  may have the  right to call or  prepay  obligations  with or
without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                 Available for sale                      Held to maturity        
                                                 ------------------                      ----------------        
                                        Amortized        Fair                    Amortized     Fair
                                          cost           value        Yield        cost        value      Yield
                                          ----           -----        -----        ----        -----      -----
                                                             (dollar expressed  in thousands)
Maturing within one year:
<S>                                      <C>            <C>           <C>      <C>             <C>         <C>  
U.S. Treasury securities                 $ 10,034       10,050        6.02%    $   7,018       7,081       6.51%
U.S. government agencies                   48,703       48,707        5.67         2,005       2,005       4.70
                                           ------       ------                     -----       -----           
     Total maturing within one year        58,737       58,757        5.73         9,023       9,086       6.11
Maturing from one to five years -
U.S. government agencies                    4,548        4,534        5.29         1,935       1,919       4.97
                                            -----        -----                     -----       -----           
   Total                                 $ 63,285       63,291        5.70      $ 10,958      11,005       5.91
                                         ========       ======        ====      ========      ======       ====
 
</TABLE>


<PAGE>

     Proceeds from the sale of a debt security  classified as available for sale
during 1995 were $1.06  million,  resulting  in a gain of $3,000.  There were no
sales of securities for the years ended December 31, 1994 and 1993.
     Investment  securities  with a carrying  value of $18.9  million  and $17.2
million at December 31, 1995 and 1994, respectively, were pledged to secure U.S.
government  and  other  public  deposits  and for  other  purposes  required  or
permitted by law.

(5)   Loans and Allowance for Possible Loan Losses
     The changes to the  allowance  for possible loan losses for the years ended
December 31 were as follows:
<TABLE>
<CAPTION>

                                                       1995             1994          1993
                                                       ----             ----          ----
                                                       (dollars expressed in thousands)

<S>                <C>                              <C>                <C>           <C>  
  Balance, January 1                                $ 7,437            7,337         5,484
                   -                                -------            -----         -----
  Loans charged-off                                  (6,270)         (10,023)       (6,509)
  Recoveries of loans previously charged-off            363              314           262
                                                     ------              ---           ---
               Net loans charged-off                 (5,907)          (9,709)       (6,247)
                                                     ------           ------        ------ 
  Provision charged to operations                     3,885            9,809         8,100
  Reduction in allowance for possible loan
    losses from sale of loans                           (27)               -             -
                                                      -----            -----         -----
         Balance, December 31                       $ 5,388            7,437         7,337

                                                    =======            =====         =====
</TABLE>

     Nonaccruing  loans  aggregated $4.00 million and $11.43 million at December
31, 1995 and 1994,  respectively.  At December 31, 1995, the recorded investment
in loans considered impaired was $4.53 million, representing loans on nonaccrual
status and restructured  loans. The impaired loans had no valuation  reserves at
December 31, 1995. The average recorded  investment in impaired loans, since the
adoption  of SFAS 114 and SFAS 118 on  January 1, 1995,  was $8.5  million.  The
interest income related disclosures, including the amount of interest that would
have been recorded  under the original terms of impaired loans and the amount of
income  received,  were not available.  Such  information was not practicable to
obtain due to the  discontinuance  of FCB's  former  data  processing  system in
December 1995.

(6)  Lease Financing
     FCB has an equity  participation in a leveraged lease agreement.  Under the
terms of the agreement,  FCB's equity investment represents approximately 35% of
the cost of the leased equipment. The remaining 65% is provided by a third party
through  long-term debt which provides no recourse against FCB and is secured by
first liens on the leased equipment. FCB's net investment in the leveraged lease
at December 31 was as follows:

                                                        1995       1994
                                                        ----       ----
                                              (dollars expressed  in thousands)

    Lease rental receivable                            $ 641        695
    Estimated residual value                             378        378
    Less unearned and deferred income                    (28)       (35)
                                                         ---        --- 
    Investment in leverage leases                      $ 991      1,038
                                                       =====      =====

     The net income from FCB's  investment in the leveraged lease was $7,100 for
each of the years ended December 31, 1995, 1994 and 1993.

<PAGE>

(7)   Bank Premises and Equipment
     Bank premises and equipment were comprised of the following at December 31:

                                                             1995       1994
                                                             ----       ----
                                                           (dollars expressed 
                                                              in thousands)

    Buildings                                              $   616        616
    Land and land improvements                                 894        894
    Leasehold improvements                                   1,801      1,485
    Furniture, fixtures, and equipment                       4,520      4,669
                                                             -----      -----
                                                             7,831      7,664
    Less accumulated depreciation and amortization           5,584      5,027
                                                             -----      -----
                    Bank premises and equipment, net       $ 2,247      2,637
                                                           =======      =====

     Depreciation and amortization  expense was $695,000,  $667,000 and $875,000
for the years ended December 31, 1995, 1994 and 1993, respectively.
     At December 31, 1995, the approximate  minimum future lease rentals payable
under noncancellable operating leases for bank premises were as follows:
                                               (dollars expressed in thousands)


       1996                                                 $    563
       1997                                                      395
       1998                                                      265
       1999                                                      233
       2000                                                      236
       Thereafter                                                 95
                                                              ------
               Total minimum lease payments                  $ 1,787
                                                             =======

     The net rental expense included in occupancy  expense for bank premises was
$965,000,  $871,000 and $844,000 for the years ended December 31, 1995, 1994 and
1993,  respectively.  Rental income under noncancellable subleases was $114,000,
$99,000  and  $99,000  for the years ended  December  31,  1995,  1994 and 1993,
respectively.  At December 31, 1995,  these  subleases  extend  through 1998 and
future minimum rental income is $105,000, $99,000 and $25,000 for 1996, 1997 and
1998, respectively.

(8)   Income Taxes
     FCB and the Bank  filed a  consolidated  federal  income tax return for the
period prior to their  respective  acquisitions  by First Banks.  Because of the
structure of the transaction  described in Note 2 to the consolidated  financial
statements,  current  regulations of the Internal  Revenue Code prohibit FCB and
the Bank from continuing to file a consolidated income tax return for the period
after August 23, 1995,  because the acquisition by First Banks of the Bank stock
caused its disaffiliation with FCB. However,  subsequent to the exchange of Bank
stock and the  acquisition of additional FCB stock by First Banks,  both FCB and
the Bank will file a consolidated federal income tax return with First Banks for
the periods First Banks owned greater than 80% of the  respective  entities.  As
more fully  discussed in Note 19, should the stock rights  offering  cause First
Banks'  ownership  percentage  to fall  below  80%,  FCB and the  Bank  would be
disaffiliated  from First Banks, and neither FCB nor the Bank would be permitted
to be included  in the  consolidated  return of First  Banks for five years.  In
addition,  the Bank, which was disaffiliated  from FCB on August 22, 1995, would
not be permitted to file a consolidated return with FCB for five years. However,
regulations  do  provide  procedures  for FCB to  request  permission  from  the
Internal Revenue Service to join in filing a consolidated  return with the Bank.
FCB would need to request a waiver from the Internal Revenue Service in the form
of a private letter ruling, prior to the due date of the consolidated return, in
order  to file a  consolidated  federal  return  with the  bank.  This is not an
automatic reaffiliation.

<PAGE>

     Provision (benefit) for income taxes consists of:
<TABLE>
<CAPTION>

                                                                         Years ended December 31,      
                                                                         ------------------------      
                                                                     1995          1994         1993
                                                                     ----          ----         ----
                                                                     (dollars expressed in thousands)

              Current income taxes:
<S>                                                              <C>                           <C>    
                 Federal                                         $   (101)          -          (2,677)
                 State                                                  -           -               -
                                                                      ---         -----         -----
                                                                     (101)          -          (2,677)
                                                                     ----         -----        ------ 
              Deferred income tax expense (benefit):
                 Federal                                            5,386         (4,761)      (1,090)
                 State                                                695         (1,736)           -
                                                                      ---         ------        -----
                                                                    6,081         (6,497)      (1,090)
                                                                    -----         ------       ------ 
              Valuation allowance                                  (6,081)         8,904            -
                                                                   ------          -----       ------
                                 Total                           $   (101)         2,407       (3,767)
                                                                 ========          =====       ====== 
</TABLE>

     The effective  federal  income tax rates differ from amounts which would be
calculated using statutory tax rates as follows:
<TABLE>
<CAPTION>

                                                                     Years ended December 31,         
                                                                     ------------------------         
                                                          1995                   1994                 1993      
                                                          ----                   ----                 ----      
                                                              % of                   % of                   % of
                                                             pretax                 pretax                 pretax
                                                   Amount    income      Amount     income     Amount      income
                                                   ------    ------      ------     ------     ------      ------
                                                                  (dollars expressed in thousands)

       Loss before provision (benefit) for
<S>                                             <C>         <C>         <C>         <C>      <C>           <C>
         income taxes                           $ (7,532)               $(15,783)            $(11,078)
                                                 ========                ========             ======== 

       Taxes on loss calculated
         at statutory rates                       (2,636)    (35.0)%      (5,366)   (34.0)%    (3,767)     (34.0)%

       Effects of differences in tax reporting:
         Change in the deferred tax
             valuation allowance                  (6,081)    (80.7)        8,904     56.4         -          -  
         Change in tax attributes available
             to be carried forward                 8,616     114.4          -          -          -          -  
         State income taxes                         -          -          (1,131)    (7.2)        -          -  
         Other, net                                 -          -            -         -           110        -  
                                                 -------     ----         ------     ----         ---      ----     
             Provision (benefit)
                  for income taxes              $   (101)     (1.3)%   $   2,407     15.2%    $(3,767)     (34.0)%
                                                ========      ====     =========     ====     =======      =====  
</TABLE>

<PAGE>

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and  deferred  tax  liabilities  for periods
after the adoption of SFAS 109 are shown below.
<TABLE>
<CAPTION>

                                                                                     December 31,      
                                                                                     ------------      
                                                                                  1995         1994
                                                                                  ----         ----
                                                                          (dollars expressed in thousands)
       Deferred tax assets:
<S>                                                                             <C>            <C>  
         Allowance for possible loan losses                                     $ 1,648        1,377
         Other real estate                                                          654        2,981
         AMT tax credit carryforwards                                               448          435
         Depreciation on bank premises and equipment                                145           83
         Other        23                                                              -
         Net operating loss carryforwards (federal and state)                       382        4,346
                                                                                    ---        -----
             Total gross deferred tax assets                                      3,300        9,222
         Less valuation allowance                                                (2,823)      (8,904)
                                                                                 ------       ------ 
             Gross deferred tax assets, net of valuation allowance                  477          318
                                                                                    ---          ---

       Deferred tax liabilities:
         Leveraged leases                                                           203          268
         Accretion                                                                   10           50
         State taxes                                                                264            -
                                                                                    ---          ---   
             Total gross deferred tax liabilities                                   477          318
                                                                                    ---          ---
             Net deferred tax assets                                            $     0            -
                                                                                =======          ===   
</TABLE>

     With the completion of the 1995  acquisitions  of FCB and the Bank by First
Banks,  the federal and state net operating loss (NOL)  carryforwards  generated
prior to the two transactions are subject to an annual limitation under Internal
Revenue Code (IRC) Section 382 and California  Revenue and Taxation Code Section
24451, respectively,  for all subsequent tax years. The federal and state annual
limitations for the Bank are $28,598.  The following  schedules  reflect the NOL
carryforwards that will be available,  after consideration of these limitations,
to offset future taxable income. If taxable income for a  post-transaction  year
does not equal or exceed the annual limitation, the unused limitation is carried
forward to increase the  limitation  amount for the  succeeding  years until the
excess  limitation  is utilized.  This does not affect the  original  expiration
dates of the NOL. Also acquired in the acquisitions are alternative  minimum tax
credits of $448,000. These credits are also subject to annual limitations.
     For federal income tax purposes, FCB had NOL carryforwards of approximately
$988,000. The NOL carryforwards expire as follows:

                                              (dollars expressed in thousands)
       Year ending December 31:
           2008                                            $   479
           2009                                                509
           ----                                                ---
                                                           $   988
                                                              ====

     For  California   income  tax  purposes,   FCB  had  NOL  carryforwards  of
approximately $353,000. The NOL carryforwards expire as follows:

                                             (dollars expressed in thousands)
       Year ending December 31:
           1996                                           $    89
           1997                                                88
           1998                                                88
           1999                                                88
           ----                                               ---
                                                          $   353
                                                              ===
<PAGE>


     Subsequent to the  acquisition by First Banks,  the net deferred tax assets
of FCB were  evaluated to determine  whether it is more likely than not that the
deferred tax assets will be recognized in the future.  Due to the uncertainty of
future operating  results and possible  disaffiliation  with respect to filing a
consolidated   federal  income  tax  return  with  First  Banks,  as  previously
discussed,  it was determined that the valuation  allowance  established for FCB
should wholly offset any net deferred tax asset.
      Changes to the deferred tax assets valuation allowance are as follows:

                                                      Years ended December 31,
                                                          1995        1994
                                                (dollars expressed in thousands)

  Balance, beginning of year                           $ 8,904         -
  Current year deferred provision, change
       in deferred tax valuation allowance              (6,081)     8,904
                                                        ------      -----
  Balance, end of year                                 $ 2,823      8,904
                                                       =======      =====

 (9)   12% Convertible Debentures
     Pursuant  to  the  Stock  Purchase  Agreement  discussed  in  Note 2 to the
accompanying  consolidated  financial statements,  FCB issued to First Banks two
5-year, 12% convertible  debentures in exchange for a total of $6.5 million. The
principal and any accrued but unpaid interest thereon is convertible at any time
prior to maturity,  at the option of First Banks,  into FCB common stock at $.10
per share.  At  maturity,  any unpaid  principal  and accrued  interest  will be
converted into FCB common stock at $.10 per share. The initial debenture of $1.5
million was issued on October 31,  1995 and  matures on October  31,  2000.  The
second  debenture  was issued on December  28, 1995 and matures on December  28,
2000.  Cash may be paid with respect to either the  principal or interest on the
debentures  only  when,  in the sole and  absolute  discretion  of the  Board of
Directors of FCB, it is determined  that FCB has  sufficient  funds to make such
payment  in  accordance  with  all  applicable  regulatory   requirements.   The
debentures are secured by all of the shares of Bank common stock held by FCB.
     Accrued and unpaid  interest on the  debentures was $37,667 at December 31,
1995. At that date, the principal and accrued  interest on the debentures  could
have been converted into an aggregate of 65,376,670 shares of FCB common stock.

(10)   Commitments and Contingent Liabilities

Off-Balance Sheet Financial Instruments
     In the  ordinary  course of  business,  FCB enters  into  various  types of
transactions which involve financial  instruments with  off-balance-sheet  risk.
These instruments include commitments to extend credit and letters of credit and
are  not  reflected  in the  accompanying  consolidated  balance  sheets.  These
financial  transactions  carry  various  degrees of credit risk.  Credit risk is
defined as the  possibility  that a loss may occur  from the  failure of another
party to perform according to the terms of the contract.
     FCB's loans,  and related  credit  risks,  are  primarily  concentrated  in
Northern  California.  The cities and surrounding  metropolitan  areas where the
majority  of  FCB's  loan  customers  reside  are  Sacramento,   Roseville,  San
Francisco,  Concord,  and Campbell,  California.  Economic  fluctuations  in the
California regions of the Sacramento Valley and San Francisco Bay Area have had,
and will continue to have, a direct impact on the credit risk of the Company.
     Commitments to extend credit are legally binding loan commitments,  subject
to certain  conditions,  with set expiration dates. FCB typically receives a fee
for providing a commitment. FCB evaluates each customer's  creditworthiness on a
case-by-case  basis. The amount of collateral  obtained,  if deemed necessary by
FCB  upon  the  extension  of  credit,  is  based  on  management's  evaluation.
Collateral held varies, but may include cash,  marketable  securities,  accounts
receivable, inventory, equipment and real estate property.
     Standby  letters of credit are provided to  customers  to  guarantee  their
performance,  generally  in the  production  of  goods  and  services  or  under
contractual  commitments in the financial markets.  Commercial letters of credit
are issued to customers  to  facilitate  trade  transactions.  They  represent a
substitution of FCB's credit for the customer's credit.

<PAGE>

     The contractual amounts of commitments to extend credit and standby letters
of credit represent the amount of credit risk. Since many of the commitments and
letters  of credit  are  expected  to expire  without  being  fully  drawn,  the
contractual amounts do not necessarily represent future cash requirements.
     The following is a summary of financial instruments with  off-balance-sheet
risk at December 31, 1995 and 1994:
                                                 1995       1994
                                         (dollars expressed in thousands)

     Commitments to extend credit              $ 22,578     41,504
     Standby letters of credit                    2,078      3,329

     Real estate  construction  loan commitments were $637,000 and $3.43 million
at December 31, 1995 and 1994, respectively,  and are included in commitments to
extend credit in the schedule above.

Litigation
     FCB is involved in various  routine  legal  actions as both  plaintiff  and
defendant.  In the  opinion  of  management,  based upon the  present  status of
litigation  and the advice of legal counsel,  the ultimate  resolution of any of
these matters will not have a material adverse impact on the financial  position
of FCB.

(11)   Dividends
     The stockholders of FCB will be entitled to receive dividends,  when and as
declared by the Board of Directors,  out of funds legally available,  subject to
the dividends  preference,  if any, on preferred  shares that may be outstanding
and also subject to the restrictions of the Delaware General Corporation Law. At
December 31, 1995 and 1994, there were no outstanding shares of preferred stock.
On December  31,  1991,  the Board of Directors of FCB declared a $.32 per share
cash  dividend  on  its  common  stock.   This  dividend  was  payable  in  four
installments  during  1992.  On July 9, 1992,  the Company  made the decision to
suspend payment of the third and fourth quarter dividends which totaled $.16 per
share. FCB will continue to accrue interest on these suspended  dividends at the
current legal rate until such time as the dividends are paid to  stockholders of
record as of June 15, 1992 and September 14, 1992. As of December 31, 1995,  the
aggregate  accrued  dividends  and  accrued  but  unpaid  interest  thereon  was
approximately  $969,000. The payment of the accrued dividends and declaration of
subsequent  dividends is subject to approval by the Federal  Reserve Bank of San
Francisco  (see  Note 15).  In  connection  with its  offering  to  stockholders
commenced  subsequent  to December  31,  1995,  as  described in Note 19, FCB is
offering,  to those individuals  eligible to receive the accrued and unpaid 1992
dividends,  one share of FCB common stock for each $.10 of dividends and accrued
interest, in satisfaction of that obligation.
     Dividends by the Bank to FCB are  restricted  under  California  law to the
lesser of the Bank's  retained  earnings or the Bank's net income for the latest
three fiscal years, less dividends  previously  declared during that period, or,
with the approval of the California  Superintendent  of Banks, to the greater of
the  retained  earnings  of the  Bank,  the net  income of the Bank for its last
fiscal  year or the net  income  of the Bank for its  current  fiscal  year.  In
addition,   the  Federal  Reserve  Board  and  the  Federal  Deposit   Insurance
Corporation (FDIC) have indicated that it would generally be considered to be an
unsafe and unsound  banking  practice for banks to pay  dividends  except out of
current operating earnings. Further, FCB and the Bank are restricted from paying
dividends under the terms of certain regulatory agreements (see Note 15). During
1995, 1994 and 1993, the Bank paid no dividends to FCB. As of December 31, 1995,
the retained deficit of the Bank was approximately $30.31 million.

(12)   Stock Option Plans
     In 1987, the Board of Directors amended and restated the Company's employee
stock  option plan (the  Employee  Plan) for  full-time  salaried  officers  and
employees who have substantial  responsibility  for the successful  operation of
FCB and the Bank.  The Employee Plan provides for the grant of "incentive  stock
options," as defined in Section 422A of the Internal  Revenue Code. The Employee
Plan reserved an aggregate of 783,000 shares of FCB common stock. Options may be
granted at an exercise price not less than the fair market value of the stock at
the date of grant and vest at a rate of 20% per year for a period of five  years
from  date of grant.  Options  expire  ten  years  from date of grant and may be
exercised with shares of FCB stock or other valuable consideration.  Options may
be granted,  pursuant to the Employee  Plan,  until its  expiration on March 11,
1997.

<PAGE>

     The Employee Plan is  administered by the Board of Directors or a committee
appointed  by the  Board  (in  either  case,  the  "Committee").  The  Committee
determines to whom options will be granted and the terms of each option granted,
including  the  exercise  price,  number of shares  subject to the  option,  the
vesting  provisions  thereof,  and whether the option  will be an  incentive  or
nonstatutory option.
     Activity  for the three  years  ended  December  31,  1995  related  to the
Employee Plan was as follows:

                                                    Options outstanding 
                                                    ------------------- 
                                   Shares available               Price
                                      for grant    Shares       per share
                                      ---------    ------       ---------

Balance, January 1, 1993              119,552     523,700   $ 4.38 - 11.12
   Options granted                    (15,000)     15,000     4.00 -  5.88
   Options cancelled                   25,500     (25,500)    6.13 - 10.75
   Options exercised                   -           (2,000)        5.63    
                                      -------      ------         ----    
Balance, December 31, 1993            130,052     511,200     4.00 - 11.12
   Options granted                     (3,500)      3,500     4.25 -  5.38
   Options cancelled                  328,900    (328,900)    4.00 - 11.12
   Options exercised                   -           -               -          
                                      -------     -------      -----------    
Balance, December 31, 1994            455,452     185,800     4.25 - 11.12
   Options granted                     -           -               -         
   Options cancelled                   90,500     (90,500)    5.00 -  8.44
   Options exercised                   -           -           -          
                                      -------     -------     ------------      
Balance, December 31, 1995            545,952      95,300     4.25 - 11.12
                  === ====            =======      ======     ====   =====

     At December 31, 1995,  options for 82,140 shares were exercisable at prices
ranging from $4.25 to $11.12. On August 22, 1989, the Board of Directors amended
the  Employee  Plan to  provide  that in the  event  of a sale,  dissolution  or
liquidation,  merger  or  consolidation  in  which  FCB  is  not  the  surviving
corporation  (other  than a merger or  consolidation  solely for the  purpose of
charter migration),  an optionee shall have the right immediately  preceding any
such  transaction,  to exercise  any unvested  and  unexercised  portion of said
optionee's  options.  Although the transactions with First Banks pursuant to the
Stock Purchase  Agreement  provided optionees this right, the exercise prices on
options  currently  outstanding  are  substantially  in excess of market prices.
Consequently, no options were exercised as a result of those transactions.
     On September 26, 1989  (Commencement  Date),  the Board of Directors of FCB
adopted  the First  Commercial  Bancorp,  Inc.,  Directors'  Stock  Option  Plan
(Directors'  Plan),  which was approved by the stockholders of FCB at its Annual
Stockholders'  Meeting held on May 23, 1990.  There are  presently  reserved for
issuance  under the Directors'  Plan 250,000 shares of FCB's common stock.  Only
non-employee directors of FCB are eligible to receive options in accordance with
the Directors' Plan. As of December 31, 1995, only two directors are eligible to
participate in the Directors' Plan.
     One present  director  of FCB  received a onetime  grant of a  nonstatutory
option to purchase 10,000 shares,  which became exercisable upon approval by the
stockholders,   service  as  a  Board  member  for  at  least  six  months,  and
satisfaction of certain vesting requirements set forth below.
     On each anniversary  date of the  Commencement  Date, each director who has
been a director  continuously  for the preceding year and who has not previously
received  one or more  grants of options to  purchase a total of 10,000  shares,
will receive a grant of an option to purchase  2,000 shares.  The maximum number
of shares for which  options  may be granted  under the  Directors'  Plan to any
director is 10,000 shares. Options granted to directors to purchase common stock
of FCB shall  vest and become  exercisable  at the rate of 20% of the shares per
year from the exercise date and may be exercised by the optionee during a period
of 10 years.
     The Directors'  Plan will expire on September 26, 1998,  unless  terminated
earlier by the Board of  Directors.  At December  31,  1995,  options for 70,000
vested shares under the  Directors'  Plan were  exercisable at a price of $11.12
per share.

<PAGE>

(13)   Employee Benefit Plans
     FCB's  profit-sharing  plan is a  self-administered  savings and  incentive
plan,  which  qualifies  under  Section  401(k) of the  Internal  Revenue  Code,
covering  substantially  all  employees.   Under  the  plan,  employer  matching
contributions are determined annually by FCB's Board of Directors. An employee's
interest in such  contributions  vest on a 5-year schedule according to years of
service  rendered.  Employee  contributions  are limited to 15% of an employee's
compensation,  not to exceed $9,500 for 1995, and vest immediately. The employer
matching  contributions  were  suspended as of January 1, 1995.  Total  employer
contributions  under the plan were  $105,000  and  $116,000  for the years ended
December 31, 1994 and 1993,  respectively.  For these same three years, the Bank
paid  for  the  plan's   administrative,   accounting   and  legal  expenses  of
approximately $16,000, $20,000 and $33,000, respectively.
     FCB  adopted an  Employee  Stock  Ownership  Plan  (ESOP) for all  eligible
employees.  Under the terms of the ESOP,  the  amount of  contributions  made is
within  the  sole  discretion  of the  Board  of  Directors.  Employees  may not
contribute to the ESOP.  Contributions  to the ESOP are allocated among eligible
employees'  accounts in relation to their compensation as shares of stock of FCB
are  acquired and vest over a period  specified in the ESOP.  Any shares held by
the ESOP are distributed to employees following death, disability, retirement or
other separation from employment in accordance with the terms of the ESOP. There
were no  contributions  to the ESOP for the years ended December 31, 1995,  1994
and 1993.
     Postretirement benefits other than pensions and postemployment benefits are
generally not provided for FCB's employees.

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

     The estimated  fair values of FCB's  financial  instruments  at December 31
were as follows:
<TABLE>
<CAPTION>

                                                          December 31, 1995               December 31, 1994
                                                          -----------------               -----------------
          (dollars expressed in thousands)            Carrying        Estimated       Carrying       Estimated
                                                       amount        fair value        amount       fair value
                                                       ------        ----------        ------       ----------
          Assets:
<S>                                                <C>                 <C>              <C>            <C>   
             Cash and cash equivalents             $    18,768         18,768           86,259         86,259
             Interest-bearing deposits with
               other financial institutions
               with original maturities
               over three months                          -              -                 299            299
             Investment securities                      74,249         74,296           17,690         17,541
             Loans, net                                 68,627         68,681          122,735        116,315
             Lease financing, net                          991            991            1,038          1,038
             Accrued interest receivable                 1,429          1,429            1,287          1,287
 
          Liabilities:
             Demand and savings deposits                83,870         83,870          147,018        147,018
             Time deposits                              72,294         72,371           86,518         86,769
             12% convertible debentures                  6,500          6,500            -             -
             Accrued interest payable                      487            487              335            335
 
          Off balance sheet -
             unfunded loan commitments                   -              -                -             -
 
</TABLE>


<PAGE>

     The following  methods and assumptions  were used in estimating fair values
for financial instruments: Financial Assets:
     Cash and cash equivalents,  interest-bearing  deposits, lease financing and
accrued  interest  receivable:  The carrying values reported in the consolidated
balance sheets approximate fair value.
     Investment  securities:  Fair value for investment securities is based upon
quoted market prices. If quoted market prices are not available, fair values are
based upon quoted market prices of comparable instruments.
     Net loans: The fair values for most loans held for investment are estimated
utilizing  discounted cash flow calculations that apply interest rates currently
being offered for similar  loans to borrowers  with similar risk  profiles.  The
carrying  values for loans are net of the allowance for possible loan losses and
unearned discount. Financial Liabilities:
     Deposits: The fair value disclosed for deposits generally payable on demand
(i.e.,  non-interest-bearing  and  interest-bearing  demand,  savings  and money
market accounts) are considered  equal to their  respective  carrying amounts as
reported in the consolidated balance sheets. The fair value disclosed for demand
deposits  does not include the benefit that  results  from the low-cost  funding
provided by deposit  liabilities  compared to the cost of borrowing funds in the
market. Fair values for certificates of deposit are estimated using a discounted
cash flow  calculation  that applies  interest rates  currently being offered on
similar  certificates  to a schedule of  aggregated  monthly  maturities of time
deposits.
     Convertible  debentures and accrued  interest  payable:  The carrying value
reported in the consolidated balance sheets approximates fair value. Off-Balance
Sheet:
     Credit  commitments:  The majority of the  commitments to extend credit and
commercial  and standby  letters of credit contain  variable  interest rates and
credit deterioration clauses and, therefore,  the carrying value of these credit
commitments approximates fair value.

(15)   Regulatory Agreements
     For each of the three years  ended  December  31,  1995,  FCB has  incurred
substantial losses from operations.  These losses were associated primarily with
the  emphasis  which  FCB  had  placed  on real  estate  based  lending  and the
deterioration of the California  economy during that period,  particularly as it
related to the real estate  sector.  Because of the magnitude of problem  assets
which arose and the reduction of FCB's  capital due to the losses,  FCB has been
operating  under the terms of a  Memorandum  of  Understanding  with the Federal
Reserve Bank of San Francisco  (MOU) and the Bank has been  operating  under the
terms of a Cease and Desist  Order  issued by the FDIC,  a Final Order issued by
the State Banking Department and several Capital Impairment Orders (collectively
the Orders). The MOU and the Orders have placed significant  restrictions on FCB
and the Bank including restrictions on the payment of dividends, requirements of
specified capital levels and reduction of classified  assets. As a result of the
recapitalization  and numerous actions taken by FCB,  management believes FCB is
in substantial compliance with the MOU and the Orders. However, full compliance,
particularly with certain capital requirements, has not yet been achieved.
     FCB and the Bank entered into a Stock  Purchase  Agreement with First Banks
and James F.  Dierberg as outlined  in Note 2, which  resulted in a  substantial
recapitalization  of FCB and the Bank during 1995.  In  addition,  as more fully
described in Note 19,  subsequent  to December 31,  1995,  FCB has  commenced an
offering of its common stock to existing  stockholders in exchange for dividends
owed to certain  stockholders.  However,  FCB has continued to incur losses from
operations  through  December  31,  1995.  Furthermore,  the  effect  of a large
portfolio of problem  assets and the  potential of a  substantial  interest cost
associated  with the  Debenture  issued to First Banks under the Stock  Purchase
Agreement may impair FCB's ability to generate  sufficient future  profitability
to satisfy all of FCB's  regulatory  agreements.  Consequently,  there can be no
assurance  that:  (1) FCB will not incur  substantial  additional  losses in the
liquidation of its portfolio of problem  assets;  (2) continued  losses will not
adversely effect FCB's ability to comply with the requirement of the MOU and the
Orders;  or (3)  because  of any of the  preceding,  FCB and the Bank may not be
required to raise additional  capital or have additional  regulatory  agreements
imposed upon it in the future.
<PAGE>

(16)    Restatement of Consolidated Financial Statements
     During the second  quarter of 1994,  FCB became  aware of the  existence of
certain  previously  unknown  information  which affected the reported  carrying
value of certain  assets  included in FCB's December 31, 1993 and 1992 financial
statements.  FCB believes that had this  information  been known at December 31,
1992,  FCB would have written off certain  assets and  recognized a loss at that
time. Thus,  FCB's financial  statements for the fiscal years ended December 31,
1993 and 1992 have been restated to reflect the effects of these charge-offs and
losses.  The effect of this  restatement  for 1994 was to decrease  ORE by $3.90
million,  increase  the  allowance  for  possible  loan losses by $974,000 for a
charge-off recorded in 1993,  decrease interest income by $14,000,  record a tax
benefit of $5,000,  increase  cash by $47,000 and increase  savings  accounts by
$96,000.  The net of these transactions  increased  previously reported loss and
retained deficit by $9,000.
     The  effect of this  restatement  for 1992 was to  charge-off  real  estate
construction  loans of $4.89  million to the  allowance for possible loan losses
and  establish a  corresponding  addition to the  provision  for  possible  loan
losses.  In addition,  interest income was reversed by $18,000 and a tax benefit
was  recorded  for  $1.72  million.  The  net of  these  transactions  increased
previously reported net loss and retained deficit in 1992 by $3.19 million.

(17) Transactions with First Banks
     In October  1995,  the Board of Directors of the Bank approved a management
services agreement with First Banks and a cost sharing agreement with First Bank
& Trust,  Irvine,  California,  a wholly owned  subsidiary  of First Banks.  The
management fee agreement  provides that the Bank will compensate  First Banks on
an  hourly  basis  for its use of  personnel  for  various  functions  including
internal  auditing,   loan  review,   income  tax  preparation  and  assistance,
accounting and other management and  administrative  services.  Hourly rates for
such services  compare  favorably with those of similar  services from unrelated
sources,  as well as the internal  costs of the Bank  personnel  which were used
previously.  It is estimated  that the aggregate  cost for such services will be
more economical than those previously incurred separately by the Bank.
     Because  of  this  affiliation  through  First  Banks  and  the  geographic
proximity of certain of these banking  offices,  the Bank and First Bank & Trust
plan to share the cost of certain  personnel and services  which will be used by
both banks.  This will  include the  salaries  and  benefits of certain loan and
administrative  personnel.  The banks have entered into a cost sharing agreement
for the purpose of allocating these expenses between them.  Expenses  associated
with loan  origination  personnel  will be allocated  based on the relative loan
volume between the banks.  Costs of most other personnel will be allocated on an
hourly basis. Because this involves distributing  essentially fixed costs over a
larger asset base,  it allows each bank to receive the benefit of personnel  and
services at a reduced cost.
     The Bank also  entered into a data  processing  agreement  with  FirstServ,
Inc., a wholly owned data  processing  subsidiary of First Banks, on December 8,
1995. Under this agreement,  FirstServ, Inc. began providing data processing and
item  processing  to the Bank in December  1995.  The fees for such services are
substantially  less than the Bank had incurred in  connection  with its previous
data processing operation or than it would incur with non-affiliated vendors.
     The  management  services  agreement,   cost  sharing  agreement  and  data
processing  agreement  are  subject  to the review  and  approval  of the Bank's
regulatory  authorities.  Fees paid by the Bank  under  any of these  agreements
totaled $99,000 for the year ended December 31, 1995.
     In addition,  the Bank may purchase  certain  services and supplies from or
through First Banks as one of its  subsidiaries.  This would  include  insurance
policies,  office supplies and other commonly used banking products which can be
acquired  more  economically  than had  previously  been  possible  for the Bank
separately.  These  items are  purchased  on a cost  pass-through  basis and the
amount of such  purchases is not  expected to be material to FCB's  consolidated
financial position or results of operations.
     In connection with the recapitalization of FCB, and as more fully discussed
in Notes 2 and 9 to the accompanying  consolidated  financial statements,  First
Banks purchased  convertible  debentures of FCB of $1.5 million and $5.0 million
on October 31, 1995 and December 28, 1995,  respectively.  The related  interest
expense for these debentures was $37,667 for the year ended December 31, 1995.
<PAGE>


(18)  Parent Company Only Financial Statements

                            Condensed Balance Sheets
                                                               1995       1994
                                                               ----       ----
                                                             (dollars expressed 
                                                                  in thousands)

   Assets:
     Cash                                                   $     200        22
     Investment in First Commercial Bank                       10,987     5,219
     Other assets                                                 413        -
                                                               ------     ----- 
             Total assets                                   $  11,600     5,241
                                                               ======     =====

 
   Liabilities and stockholders' equity:
     Dividends payable                                      $     748       748
     12% convertible debentures                                 6,500        -
     Accrued expenses and other liabilities                       773       138
                                                                -----       ---
         Total liabilities                                      8,021       886
     Stockholders' equity                                       3,579     4,355
                                                                -----     -----
         Total liabilities and stockholders' equity         $  11,600     5,241
                                                               ======     =====


                       Condensed Statements of Operations

                                                      Year ended December 31,   
                                                      -----------------------  
                                                     1995         1994    1993
                                                     ----         ----    ----
                                                (dollars expressed in thousands)
    Income:
        Interest income                          $       1          95      224
        Other income                                     -           -        1
                                                         -          --      ---
               Total income                              1          95      225
                                                         -          --      ---
    Expense:
        Management fee                                   -          56       14
        Other                                          716       1,182      591
                                                       ---       -----      ---
               Total expense                           716       1,238      605
                                                       ---       -----      ---

               Loss before income tax
                   expense (benefit) and
                   equity in undistrib-
                   uted loss of subsidiary            (715)     (1,143)    (380)

    Income tax expense (benefit)                         4          (9)    (108)
                                                       ---       -----     ---- 
               Loss before equity in
                   undistributed loss
                   of subsidiary                      (719)     (1,134)    (272)

    Equity in undistributed loss of subsidiary      (6,712)    (17,056)  (7,039)
                                                    ------     -------   ------ 
               Net loss                          $  (7,431)    (18,190)  (7,311)
                                                    ======     =======   ====== 


<PAGE>

                       Condensed Statements of Cash Flows

<TABLE>
<CAPTION>
                                                             Year ended December 31,     
                                                             -----------------------     
                                                       1995           1994          1993
                                                       ----           ----          ----
                                                        (dollars expressed in thousands)
   Cash flows from operating activities:
<S>                                                 <C>             <C>            <C>    
      Net loss                                      $ (7,431)       (18,190)       (7,311)
      Adjustments to reconcile net loss
        to net cash (used in) provided
        by operating activities:
            Depreciation and amortization               -             1,047            73
            Equity in undistributed loss of
              subsidiary                               6,712         17,056         7,039
            (Increase) decrease in other assets          (46)           308          (118)
            Increase in liabilities                      351             33            97
                                                         ---             --            --
                  Net cash (used in) provided
                     by operating activities            (414)           254          (220)
                                                        ----            ---          ---- 

   Cash flows from investing activities -
      contributions to subsidiary                     (7,325)        (1,404)            -
                                                      ------         ------        -------

   Cash flows from financing activities:
      Proceeds from issuance of common stock           1,500           -               11
      Proceeds from issuance of debentures             6,133           -                -
      Proceeds from advances from subsidiary             284           -                -
                                                       -----         -----           -----
                  Net cash provided by
                     financing activities              7,917           -               11
                                                       -----         -----             --

                  Net increase (decrease) in
                     cash and cash equivalents           178         (1,150)         (209)

   Cash and cash equivalents at beginning of year         22          1,172         1,381
                                                         ---          -----         -----

   Cash and cash equivalents at end of year         $    200             22         1,172
                                                        ====             ==         =====

   Noncash financing activities - exchange
      of Company common stock for Bank
      common stock (see Note 2)                      $ 6,500            -               -
                                                     =======          =====         =====           
</TABLE>

(19)  Subsequent Events
     In January  1996,  FCB filed an  Amended  Registration  Statement  with the
Securities  and  Exchange  Commission  for a  rights  offering  to its  existing
stockholders  other  than  First  Banks,  of an  aggregate  of $5.0  million  of
newly-issued  common stock at $.10 per share. A maximum of $1.0 million of this,
if not  otherwise  subscribed  to,  may be offered  to  individuals  who are not
stockholders  of FCB. In addition,  $969,000 of common stock is being offered in
exchange  for certain  outstanding  dividend  obligations  and accrued  interest
thereon of FCB. If this offering is fully subscribed, the capital of FCB and the
Bank would exceed regulatory  requirements.  In addition, First Banks' ownership
in FCB would be reduced to 50.25%, prior to the conversion of the debentures, or
66.95%, if the debentures are immediately converted.
     First Banks has agreed,  pursuant to the Stock Purchase Agreement,  that it
will purchase on the offering as a  standby-purchaser,  after the  expiration of
the rights offering and dividend  exchange  offer, if necessary,  such number of
shares as may be required  to raise the Bank's Tier 1 capital  ratio to 7.00% as
required by the SBD's capital impairment order.
     The  offering  was  declared  effective  by  the  Securities  and  Exchange
Commission on February 16, 1996, and the  Prospectuses  were recently  mailed to
eligible stockholders.
<PAGE>

     Form 10-K

     FCB's Annual Report on Form 10-K, as filed with the Securities and Exchange
Commission, is available without charge to any stockholder upon written request.
Requests should be directed to the following address:

           First Commercial Bancorp, Inc.
           865 Howe Avenue
           Sacramento, California  95825

     Common Stock

     The common  stock of FCB was traded on the NASDAQ  National  Market  System
under the symbol of "FCOB"  until July 1, 1995.  FCB's Common stock is currently
listed on the NASDAQ Small Cap Market.
     The Company has been  informed  that the common stock will be delisted from
the NASDAQ SmallCap Market System unless the Company meets the  requirements for
continued   listing  within  ninety  (90)  days  of  January  25,  1996.   These
requirements  are (i) a minimum bid price of $1.00 per share of common  stock or
(ii)  capital and surplus of  $2,000,000  and a market  value of public float of
$1,000,000.  Based upon market  information  as of February 14, 1996, the common
stock was trading at a bid price of $0.344 and an ask price of $0.375 per share,
resulting  in a market value of public float of  approximately  $1,617,000  and,
accordingly,  the common stock presently meets both requirements for listing set
forth in (ii) above.  However,  because the minimum bid price is less than $1.00
per share,  no  assurance  can be given that the common  stock will  continue to
qualify for listing on the NASDAQ SmallCap Market System.  At December 31, 1995,
there were approximately 1,100 holders of record of the common stock.

     Common stock price range:
 
                              1995                               1994         
                              ----                               ----         
                      High             Low               High             Low
                      ----             ---               ----             ---

   First quarter     $1-11/32          29/32             5-1/2            3-3/4
   Second quarter     1-1/4            1                 4-3/4            2-3/4
   Third quarter      1-3/8            1/4               3-1/2            2
   Fourth quarter     3/4              1/6               2-1/8            7/8

     Common Stock Transfer Agent and Registrar

           First National Bank of Boston
           435 Tasso, Suite 250
           Palo Alto, CA  94301
           Telephone:  (415) 853-0404

     Information

     For information concerning First Commercial Bancorp, Inc., contact:

        Allen H. Blake                              Mr. James E. Culleton
        Chief Financial Officer and Secretary       Corporate Secretary
        11901 Olive Boulevard                       865 Howe Avenue
        St. Louis, Missouri 63141                   Sacramento, California
        Telephone: 314/995-8700                     Telephone:  (916) 641-3288


<PAGE>


 Directors of First Commercial Bancorp, Inc. and First Commercial Bank

 James F. Dierberg
 Chairman of the Board, President and Chief Executive Officer - First Banks,Inc.

 Allen H. Blake
 Senior Vice President and Chief Financial Officer - First Banks, Inc.
 Interim Chief Financial Officer - First Commercial Bancorp, Inc.

 Fred L. Harris
 Attorney-At-Law

 Michael P. Morris
 Certified Public Accountant
 Chief Financial Officer, Nugget Market

 Donald W. Williams
 Senior Vice President and Chief Credit Officer - First Banks, Inc.
 Acting Chairman of the Board, President and Chief Executive Officer - 
 First Commercial Bancorp, Inc.


 Corporate Officers

 Donald W. Williams
 Acting Chairman of the Board, President and Chief Executive Officer - First
 Commercial Bancorp, Inc.

 Allen H. Blake
 Interim Chief Financial Officer - First Commercial Bancorp, Inc.

 James E. Culleton
 President and Corporate Secretary - First Commercial Bank

 Gary M. Sanders
 Senior Vice President and Senior Lending Officer - First Commercial Bank


<PAGE>







                                  EXHIBIT 23(a)


<PAGE>
                   Consent of Independent Public Accountants





Arthur Andersen LLP



     As independent public  accountants,  we hereby consent to the incorporation
of our report  included in this Form 10-K, into the Company's  previously  filed
Registration Statements File No 33-18459 and No. 33-35131.




/s/Arthur Andersen LLP
- ----------------------
Arthur Andersen LLP
San Francisco, California
March 22, 1996




<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                         0000315547
<NAME>                        First Commercial Bancorp, Inc.
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>                              Dec-31-1995
<PERIOD-START>                                 Jan-01-1995
<PERIOD-END>                                   Dec-31-1995        
<CASH>                                               9,768
<INT-BEARING-DEPOSITS>                                   0
<FED-FUNDS-SOLD>                                     9,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                         63,291
<INVESTMENTS-CARRYING>                              10,958
<INVESTMENTS-MARKET>                                     0
<LOANS>                                             74,211
<ALLOWANCE>                                         (5,388)
<TOTAL-ASSETS>                                     169,535
<DEPOSITS>                                         156,164
<SHORT-TERM>                                             0
<LIABILITIES-OTHER>                                  3,292
<LONG-TERM>                                          6,500
                                    0
                                              0
<COMMON>                                               697
<OTHER-SE>                                           2,882
<TOTAL-LIABILITIES-AND-EQUITY>                     169,535
<INTEREST-LOAN>                                      9,734
<INTEREST-INVEST>                                    1,981
<INTEREST-OTHER>                                     2,035
<INTEREST-TOTAL>                                    13,750
<INTEREST-DEPOSIT>                                   5,983
<INTEREST-EXPENSE>                                   6,136
<INTEREST-INCOME-NET>                                7,614
<LOAN-LOSSES>                                        3,885
<SECURITIES-GAINS>                                       3
<EXPENSE-OTHER>                                     12,589
<INCOME-PRETAX>                                     (7,532)
<INCOME-PRE-EXTRAORDINARY>                          (7,532)
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                        (7,431)
<EPS-PRIMARY>                                         (.33)
<EPS-DILUTED>                                         (.33)
<YIELD-ACTUAL>                                        4.59
<LOANS-NON>                                          4,001
<LOANS-PAST>                                           525
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                     11,940
<ALLOWANCE-OPEN>                                     7,437
<CHARGE-OFFS>                                       (6,270)
<RECOVERIES>                                           363
<ALLOWANCE-CLOSE>                                    5,388
<ALLOWANCE-DOMESTIC>                                 5,388
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
        


</TABLE>


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