FIRST COMMERCIAL BANCORP INC
10-Q, 1996-11-14
STATE COMMERCIAL BANKS
Previous: USMX INC, 10-Q, 1996-11-14
Next: HANCOCK JOHN BOND FUND, N-30D, 1996-11-14








                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549


                                    FORM 10-Q

[X]      QUARTERLY REPORT PURSUANT TO SECTION  13  OR 15(d)  OF THE
          SECURITIES EXCHANGE ACT OF 1934
               For the quarterly period ended September 30, 1996

                                       OR

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the transition period from                            to  
                                  ------------------          ----------------

Commission file number 0-9477

                         FIRST COMMERCIAL BANCORP, INC.
             (Exact name of registrant as specified in its charter)

                 DELAWARE                         94-2693725
        (State or other jurisdiction of                 (I.R.S. Employer
         incorporation or organization)                 identification No.)

                  865 Howe Avenue, Sacramento, California 95825
               (address of principal executive offices) (Zip Code)

                                 (916) 641-3288
              (Registrant's telephone number, including area code)



(Former  name,  former  address,  and former  fiscal year, if changed since last
report)

         Indicate  by check  mark  whether  the  registrant:  (1) has  filed all
reports required to be filed by Section 13 or 15 (d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.
                                                 Yes __X_ No ____
         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

                                            Outstanding at
         Class                             October 31, 1996

Common Stock, $.01 par value                 105,765,932



<PAGE>






                         FIRST COMMERCIAL BANCORP, INC.

                                      INDEX

                                                                           Page

PART I           FINANCIAL INFORMATION


     Item 1.     Financial Statements:
                 Consolidated Balance Sheets as of September 30, 1996
                   and December 31, 1995                                   -2-
                 Consolidated Statements of Income for the three and
                  nine month periods ended September 30, 1996 and 1995     -4-
                 Consolidated Statements of Cash Flows for the nine
                   month periods ended September 30, 1996 and 1995         -5-
                 Notes to Consolidated Financial Statements                -6-

     Item 2.     Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                    -10-


PART II          OTHER INFORMATION

     Item 6.     Exhibits                                                 -18-


Signatures                                                                -19-




<PAGE>




                         PART I - FINANCIAL INFORMATION
                           Item 1 Financial Statements

                         FIRST COMMERICAL BANCORP, INC.

                     Consolidated Balance Sheets (unaudited)
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>



                                                                                September 30,     December 31,
                                                                                    1996              1995
                                                                                    ----              ----
                                               ASSETS
                                               ------
Cash and cash equivalents:
<S>                                                                               <C>               <C>  
    Cash and due from banks................................................       $ 8,069           9,768
    Federal funds sold.....................................................         9,100           9,000
                                                                                  -------         -------
          Total cash and cash equivalents..................................        17,169          18,768
                                                                                   ------          ------

Investment securities:
   Available for sale, at fair value.......................................        33,269          63,291
   Held to maturity, at amortized cost (estimated fair
    value of $3,012 and $11,005 at September 30, 1996
    and December 31, 1995, respectively)...................................         3,004          10,958
                                                                                  -------          ------
          Total investment securities......................................        36,273          74,249
                                                                                   ------          ------

Loans:
   Commercial..............................................................        30,738          33,764
   Real estate construction and development................................        10,666           4,094
   Real estate mortgage:
     Residential...........................................................        19,720          17,824
     Commercial............................................................        23,015          15,021
   Consumer and installment................................................        10,465           3,508
                                                                                  -------         -------
          Total loans......................................................        94,604          74,211
  Unearned discount........................................................          (305)           (196)
  Allowance for possible loan losses.......................................        (4,037)         (5,388)
                                                                                  -------          ------
          Net loans........................................................        90,262          68,627
                                                                                  -------          ------

Lease receivable, net......................................................             -             991
Bank premises and equipment, net of accumulated depreciation...............         2,000           2,247
Accrued interest receivable................................................         1,377           1,429
Other real estate owned....................................................           524           1,380
Other assets...............................................................         1,375           1,844
                                                                                  -------         -------
          Total assets.....................................................     $ 148,980         169,535
                                                                                  =======         =======

</TABLE>


<PAGE>






                         FIRST COMMERCIAL BANCORP, INC.
                     Consolidated Balance Sheets (unaudited)
             (dollars expressed in thousands, except per share data)
                                   (continued)


<TABLE>
<CAPTION>




                                                                                September 30,      December 31,
                                                                                     1996              1995
                                                                                     ----              ----
                                              LIABILITIES
                                              -----------
Deposits:
     Demand:
<S>                                                                               <C>                 <C>   
       Non-interest bearing................................................       $ 24,381            27,517
       Interest bearing....................................................         16,660            19,367
     Savings...............................................................         32,821            36,986
     Time:
       Time deposits of $100 or more.......................................         10,837            18,764
       Other time deposits.................................................         48,957            53,530
                                                                                   -------           -------
          Total deposits...................................................        133,656           156,164
Accrued interest payable...................................................            812               487
Accrued and other liabilities..............................................          2,063             2,805
12% convertible debentures.................................................          6,500             6,500
                                                                                   -------           -------
          Total liabilities................................................        143,031           165,956
                                                                                   -------           -------

                              STOCKHOLDERS' EQUITY

Preferred stock, $.01 par value, 5,000,000 shares authorized;
      no shares issued and outstanding Commonstock, $.01 par value,  
      250,000,000 shares authorized; 105,765,932 shares issued and 
      outstanding at September 30, 1996 and 69,675,110  shares issued
      and outstanding at December 31, 1995.................................          1,058               697
Capital surplus............................................................         36,107            33,251
Retained deficit...........................................................        (31,185)          (30,311)
Net fair value adjustment for securities available for sale................            (31)              (58)
                                                                                   -------           -------  
          Total stockholders' equity.......................................          5,949             3,579
                                                                                   -------           -------
          Total liabilities and stockholders' equity.......................      $ 148,980           169,535
                                                                                   =======           =======
</TABLE>











           See accompanying notes to consolidated financial statements


<PAGE>


                         FIRST COMMERCIAL BANCORP, INC.
                  Consolidated Statements of Income (unaudited)
             (dollars expressed in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                       Three months ended      Nine months ended
                                                                         September 30,            September 30,
                                                                         -------------            -------------
                                                                       1996        1995          1996      1995
                                                                       ----        ----          ----      ----
                                                                                 (Note 1)                 (Note 1)
Interest income:
<S>                                                                <C>             <C>          <C>      <C>
    Interest and fees on loans.................................    $  2,214        2,228        6,147      7,792
    Investment securities......................................         580          464        2,248      1,180
    Federal funds sold and other...............................         126          556          390      1,679
                                                                     ------      -------      -------    -------
          Total interest income................................       2,920        3,248        8,785     10,651
                                                                     ------      -------      -------    -------
Interest expense:
   Deposits:
       Interest-bearing demand.................................          57           95          211        297
       Savings.................................................         355          255        1,086        892
       Time deposits of $100 or more...........................         139          242          492        818
       Other time deposits.....................................         552          908        1,743      2,546
   Other borrowings............................................         225           27          677         86
                                                                    -------        -----       ------     ------
          Total interest expense...............................       1,328        1,527        4,209      4,639
                                                                    -------        -----       ------     ------
          Net interest income..................................       1,592        1,721        4,576      6,012
Provision for possible loan losses.............................         100          100        1,150      3,345
                                                                    -------        -----       ------     ------
          Net interest income after provision
            for possible loan losses...........................       1,492        1,621        3,426      2,667
                                                                    -------        -----       ------     ------

Noninterest income:
       Service charges on deposit accounts
          and customer service fees............................         177          148          581        639
       Other income............................................         855          129          921        492
                                                                    -------       ------       ------     ------
          Total noninterest income.............................       1,032          277        1,502      1,131
                                                                    -------       ------       ------     ------

Noninterest expense:
       Salaries and employee benefits..........................         471          984        1,705      3,196
       Occupancy, net of rental income.........................         183          305          668      1,318
       Furniture and equipment.................................          77          160          309        483
       Federal Deposit Insurance
          Corporation premiums.................................          60          144          281        498
       Postage, printing and supplies..........................         180           56          440        195
       Data processing fees....................................          97           17          304         61
       Legal, examination and professional fees................         376          361        1,153        793
       Losses and expenses on foreclosed
          real estate, net of gains............................         729          400          952      2,410
       Other expenses..........................................         232          478          722      1,143
                                                                    -------       ------      -------     ------
          Total noninterest expense............................       2,405        2,919        6,534     10,097
                                                                    -------        -----       ------     ------
          Income (loss) before benefit (provision) for 
               income taxes....................................         119       (1,021)      (1,606)    (6,299)
Provision (benefit) for income taxes...........................        (152)           -         (732)         2
                                                                    -------       ------      --------    -------
          Net income (loss)....................................    $    271       (1,021)        (874)    (6,301)
                                                                    =======       ======      ========    ======
Income (loss) per common shares     ...........................    $     -         (0.22)        (0.01)    (1.35)
                                                                    =======       ======      ========     ======
Weighted average shares of common
 stock and common stock equivalents
 outstanding (in thousands)....................................     105,766        4,675       87,788      4,675
                                                                    =======      =======       ======      =====
</TABLE>


           See accompanying notes to consolidated financial statements


<PAGE>




                         FIRST COMMERCIAL BANCORP, INC.
                Consolidated Statements of Cash Flows (unaudited)
                        (dollars expressed in thousands)

<TABLE>
<CAPTION>

                                                                                            Nine months ended
                                                                                               September 30,
                                                                                               -------------
                                                                                              1996         1995
                                                                                              ----         ----
Cash flows from operating activities:
<S>                                                                                       <C>             <C>    
    Net income (loss).................................................................    $    (874)      (6,301)
    Adjustments to reconcile net income (loss) to net cash:
      Depreciation and amortization of bank premises and equipment....................          241          348
      Amortization, net of accretion..................................................          (97)         228
      Provision for possible loan losses..............................................        1,150        3,345
      (Increase) decrease in accrued interest receivable..............................           52          233
      Interest accrued on liabilities.................................................        4,209        4,639
      Payments of interest on liabilities.............................................       (3,884)      (4,656)
      Benefit for income taxes........................................................         (732)           -
      Other...........................................................................         (681)       2,346
                                                                                            --------      ------
           Net cash provided by (used in) operating activities........................         (616)         182
                                                                                            --------      ------
Cash flows from investing activities:
    Maturities of investment securities...............................................       66,825        2,300
    Purchases of investment securities................................................      (28,805)     (15,000)
    Net (increase) decrease in loans..................................................      (23,873)      41,532
    Recoveries of loans previously charged off........................................          248          318
    Proceeds from sale of other real estate owned.....................................        1,967        2,947
    Other investing activities........................................................        1,946          (82)
                                                                                            -------     --------
          Net cash provided by (used in) investing activities.........................       18,308       32,015
                                                                                             ------       ------
Cash flows from financing activities:
    Increase (decrease) in deposits...................................................      (22,508)     (66,297)
                                                                                          ---------      -------
    Proceeds from issuance of common stock............................................        3,217
                                                                                          ---------
    4,646
          Net cash provided by (used in) financing activities.........................     (19,291)      (61,651)
                                                                                           -------       -------
          Net increase (decrease) in cash and cash equivalents........................      (1,599)      (29,454)
Cash and cash equivalents, beginning of period........................................      18,768        86,259
                                                                                            ------        ------
Cash and cash equivalents, end of period..............................................    $ 17,169        56,805
                                                                                           =======        ======
Non cash investing and financing activities:
    Loans transferred to foreclosed real estate.......................................    $    894         2,830
    Loans to facilitate sale of foreclosed real estate................................          54         1,977
                                                                                           =======        ======


</TABLE>










           See accompanying notes to consolidated financial statements


<PAGE>


                         FIRST COMMERCIAL BANCORP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         (1)      Basis of Presentation

         The accompanying  consolidated financial statements of First Commercial
Bancorp,  Inc.  (FCB) are unaudited and should be read in  conjunction  with the
consolidated  financial  statements  contained in the 1995 annual report on Form
10-K.  In the  opinion of  management,  all  adjustments,  consisting  of normal
recurring accruals  considered  necessary for a fair presentation of the results
of operations  for the interim  periods  presented  herein,  have been included.
Operating results for the three and nine months ended September 30, 1996 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 1996.

         The consolidated  financial  statements include the accounts of FCB and
its sole subsidiary,  First  Commercial Bank (Bank).  As more fully described in
Note 2, FCB executed an Amended and Restated  Stock  Purchase  Agreement  (Stock
Purchase  Agreement) as of August 7, 1995,  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
the  Bank.  The terms of the  Stock  Purchase  Agreement  provided  for  initial
purchases of Bank  preferred and common stock by First Banks.  These  purchases,
which were  completed on August 23, 1995,  gave First Banks  ownership of all of
the outstanding  preferred stock and approximately 99% of the outstanding common
stock of the Bank as of September 30, 1995. The shares of common stock so issued
were  subject to an  irrevocable  proxy  granted by First  Banks to the Board of
Directors of FCB to vote its shares of Bank stock.  This proxy  expired upon the
approval  of the Stock  Purchase  Agreement  and the  transactions  contemplated
thereby at the Special  Shareholders Meeting on December 27, 1995. The shares of
preferred stock were non-voting. Following the Special Shareholders Meeting, all
of the Bank  preferred  and common stock held by First Banks was  exchanged  for
50,000,000 shares of FCB common stock.

         First Banks had majority ownership, but not voting control, of the Bank
during the period  from  August 23, 1995 to December  27,  1995.  However,  that
ownership interest in the Bank was returned to FCB in the exchange of Bank stock
for FCB stock  following the  shareholders'  approval on December 27, 1995.  The
Form 10-Q filed with respect to the  quarterly  period ended  September 30, 1995
reflected  First  Banks'  ownership  in the Bank as it actually  existed at that
time.  The financial  statements  for periods ended  September 30, 1995 included
herein have been  presented  on a  consolidated  basis to reflect  First  Banks'
initial  investment  as if it had been made  directly  in  shares of FCB  common
stock,  rather  than Bank  preferred  and  common  stock,  in order to make such
information comparable with that for periods ended September 30, 1996.

         On February 16, 1996, FCB began an offering to its  shareholders  other
than First Banks, of an aggregate of 50 million shares of  newly-offered  common
stock,  and an offering of 9.69  million  shares of common stock in exchange for
certain  outstanding  dividend  obligations and accrued  interest  thereon.  The
offering price was $.10 per share.  The offering was completed during the second
quarter of 1996 and resulted in the issuance of 36.09 million  additional shares
of FCB common stock to shareholders  other than First Banks. As a result,  First
Banks  owned  61.46%  and  93.29%  of the  outstanding  voting  stock  of FCB at
September 30, 1996 and December 31, 1995, respectively.

         The net income  (loss) per share has been  computed  using the weighted
average  number of shares of common  stock  outstanding  during the period.  The
outstanding  stock  options and the  conversion of the  outstanding  convertible
debentures  have  not been  included  in the  computation  as they do not have a
material effect on earnings per share.

<PAGE>



         (2)      Recapitalization

         The Stock Purchase Agreement between James F. Dierberg,  First Banks, a
Missouri   bank   holding   company,   FCB  and  the  Bank   provided   for  the
recapitalization  of FCB and the Bank.  The Stock Purchase  Agreement  amended a
previous  agreement under which Mr. Dierberg had provided interim  financing for
the Bank in the form of a purchase of $1.5 million of nonvoting preferred stock.
The Stock Purchase Agreement,  and subsequent amendments 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 116,666,667  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.

d. Upon the  completion  of the Special  Shareholders'  Meeting on December  27,
1995,  the shares of Bank  preferred  and 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.

e. On December 28, 1995,  First Banks  purchased an additional 15,000,000 shares
   of FCB common stock for $1.5 million.

         On February  16, 1996,  after its Amended  Registration  Statement  was
declared effective by the Securities and Exchange  Commission,  FCB commenced an
offering of an aggregate of 59.69 million shares of  newly-issued  common stock.
The offering  was  composed  of: (a) an offering to its  existing  shareholders,
other than First Banks, of 50 million shares at $.10 per share;  (b) an offering
to individuals who are not shareholders of FCB of a maximum of 10 million of the
shares available in the Rights Offering which are not otherwise subscribed;  and
(c) an  offering of 9.69  million  shares in  exchange  for certain  outstanding
dividend  obligations  and accrued  interest  thereon of FCB  (collectively  the
Offering).  The Offering  was  completed  during the second  quarter of 1996 and
approximately  36.09 million shares were issued in exchange for $2.97 million in
cash and $643,000 of outstanding  dividend  obligations.  The offering  provided
$3.24 million of capital to FCB, net of  underwriting  expenditures of $373,000.
As a result of the offering,  First Banks' ownership was reduced to 61.46% prior
to the  conversion  of the  debentures,  or  76.98% if the  debentures  had been
converted as of September 30, 1996.

         The proceeds from these  transactions,  net of amounts  retained by the
parent company for corporate  expenses and certain offering expenses incurred in
the above  transactions,  were used to increase  the  capital of the Bank.  As a
result  of these  transactions,  the  capital  ratios  of FCB and the Bank as of
September 30, 1996 and December 31, 1995 were as follows:
<TABLE>
<CAPTION>

                                                       FCB                                   Bank
                                           ---------------------------          -----------------------------
                                           September 30,  December 31,          September 30,    December 31,
                                                1996            1995                1996            1995
                                                ----            ----                ----            ----
<S>                                              <C>             <C>                <C>              <C>   
Total risk-based capital ratio                   6.61%           4.99%              12.65%           12.66%
Tier I risk-based capital ratio                  5.33            3.68               11.37            11.35
Leverage ratio                                   3.95            2.14                8.41             6.58
</TABLE>

         (3)      Regulatory Agreements

         For  each of the four  years  ended  December  31,  1995 and the  first
quarter of 1996, FCB and the Bank incurred  substantial  losses from operations.
These losses were  associated  primarily  with the  emphasis  which the Bank 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 Bank'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

<PAGE>

Order issued by the Federal Deposit Insurance Corporation,  a Final Order issued
by the State Banking  Department of California  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 reductions of
classified assets. As a result of the  recapitalization  described in Note 2 and
numerous  actions taken by FCB,  management  believes that FCB is in substantial
compliance  with  the MOU and the  Orders,  except  for the  Capital  Impairment
Orders.

         As a result of the completion of the transactions pursuant to the Stock
Purchase Agreement with First Banks and Mr. James F. Dierberg, and the Offering,
FCB and the Bank were substantially  recapitalized.  However, FCB incurred a net
loss from operations for the nine months ended September 30, 1996.

         (4)      Income Taxes

         FCB and the Bank filed a consolidated federal income tax return for the
periods  prior to their  respective  acquisitions  by  First  Banks.  Due to the
structure of the transaction described in Note 2, current income tax regulations
prohibit the Bank from filing a consolidated  income tax return with FCB for the
period after August 22, 1995, because the acquisition of the Bank stock by First
Banks caused its disaffiliation with FCB for tax purposes. The Bank will join in
filing a consolidated federal income tax return with First Banks for the periods
from August 23,  1995 until the  issuance  of stock upon the  completion  of the
rights  offering on May 17,  1996,  when First Banks no longer  owned 80% of the
Bank  either  directly  or  indirectly.  FCB will join in filing a  consolidated
federal income tax return with First Banks for the period from December 28, 1995
through May 17, 1996.

         Neither  FCB  nor  the  Bank  are  permitted  to  be  included  in  the
consolidated   return  of  First  Banks  for  five  years  following  their  tax
disaffiliation  on May 18, 1996. In addition,  the Bank, which was disaffiliated
from FCB on August 22, 1995, is not permitted to file a consolidated return with
FCB for five years.  However,  regulations allow FCB to request  permission from
the Internal  Revenue  Service to join in filing a consolidated  return with the
Bank.  FCB has not  determined  whether  it will  request  permission  to file a
consolidated  return with the bank for periods after May 18, 1996.  Furthermore,
there  can be no  assurance  that a waiver  to allow  such a  reaffiliation,  if
requested, would be granted.

         (5)      Transactions with Related Parties

         The Bank has  $17.8  million  in whole  loans  and loan  participations
outstanding  at September  30,  1996,  that were  purchased  from banks that are
affiliated  with First Banks.  There were no whole loans or loan  participations
from  affiliates  outstanding  at  December  31,  1995.  These  loans  and  loan
participations were acquired at interest rates and terms prevailing at the dates
of their purchase and under credit standards and policies followed by the Bank.

         The Bank has entered into 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  services  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 return  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 its  affiliation  through  First  Banks and the  geographic
proximity of certain of their banking  offices,  the Bank and First Bank & Trust
share the cost of certain  personnel and services  which are used by both banks.
This  includes the  salaries  and  benefits of certain  loan and  administrative
personnel.  The banks have entered into a cost sharing agreement for the purpose

<PAGE>

of  allocating  these  expenses  between  them.  Expenses  associated  with loan
origination  personnel are allocated  based on the relative loan volume  between
the banks.
Costs of other personnel are allocated on an hourly basis.

         The Bank also entered into a data processing  agreement with FirstServ,
Inc., a wholly owned data  processing  subsidiary  of First Banks,  beginning in
December 1995. The fees for such services are  substantially  less than the Bank
had incurred in connection with its previous in-house data processing  operation
or than it would incur with non-affiliated vendors.

         The aggregate  fees paid by the Bank in connection  with the management
services agreement, the cost sharing agreement and the data processing agreement
were  $398,000  and $1.07  million  for the three and nine month  periods  ended
September  30,  1996.  No such fees were  incurred  during the nine months ended
September 30, 1995.

         As  discussed  in Note 2, in 1995,  First Banks  purchased  convertible
debentures  from FCB totaling  $6.5 million which bear interest at 12% annually.
Interest is payable  when, at the  discretion  of the Board of Directors,  it is
prudent  to do so,  and it is  permitted  by  regulatory  authorities.  Interest
accrued  which remains  unpaid will be converted  into common stock at maturity.
The interest expense on these debentures was $217,000 and $649,000 for the three
and nine month  periods  ended  September 30, 1996.  These  debentures  were not
oustanding during the comparable periods of 1995.


<PAGE>


            Item 2: Management's Discussion and Analysis of Financial
                       Condition and Results of Operations

         FCB is a registered  Sacramento,  California-based bank holding company
which reincorporated in Delaware in 1990 and conducts business through the Bank,
a California  state-chartered  bank. The Bank commenced  operations in 1979, and
operates a commercial banking business through its headquarters  office and five
branch offices located in Sacramento,  Roseville (two branches),  San Francisco,
Concord and Campbell,  California.  At September 30, 1996, FCB had approximately
$149.0  million in total assets,  $94.3 million in total loans,  net of unearned
discount,   $133.7  million  in  total  deposits,  and  $5.9  million  in  total
stockholders' equity.

         Through the Bank,  FCB offers a broad range of commercial  and personal
banking  services   including   certificate  of  deposit  accounts,   individual
retirement  and other time deposit  accounts,  checking and other demand deposit
accounts,   interest  checking  accounts,  savings  accounts  and  money  market
accounts.  Loans  include  commercial,  financial,   agricultural,  real  estate
construction  and   development,   residential  real  estate  and  consumer  and
installment loans. Other financial  services include  credit-related  insurance,
automatic teller machines and safe deposit boxes.

                                     General

         FCB has  reported  losses  from  operations  for each of the four years
ended December 31, 1995, as well as the nine months ended September 30, 1996. As
a result of these losses,  FCB and the Bank have been operating  under the terms
of a Memorandum  of  Understanding  (MOU) and under  certain  regulatory  orders
(Orders)  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.
Through the  recapitalization  of FCB as described in Note 2 to the accompanying
consolidated  financial  statements,  combined with numerous other actions which
have been taken,  FCB and the Bank  believe they are in  substantial  compliance
with  most of the  requirements  of the MOU and the  Orders.  Based  on its past
performance,  the Bank was and remains  designated a problem bank and considered
"troubled" for all regulatory purposes.

         In 1995,  FCB and the Bank  pursued a strategy of  reducing  the Bank's
size in order to decrease  expenses  and optimize  its capital  position,  while
endeavoring  to attract a substantial  infusion of new capital.  In August 1995,
FCB and the Bank entered into a Stock  Purchase  Agreement  with First Banks and
Mr. James F. Dierberg, which ultimately resulted in the purchase of $6.5 million
of newly-issued  common stock of FCB and $6.5 million of convertible  debentures
by First Banks.  These  transactions,  which were  completed  in December  1995,
recapitalized FCB, providing it with the opportunity to discontinue its strategy
of asset  diminution.  Consequently,  in 1996,  FCB has focused on the continued
reduction  of its  portfolio  of  classified  assets and the  rebuilding  of its
banking franchise.

         To facilitate accomplishing these objectives, the Bank strengthened its
allowance for possible  loan losses by providing  $100,000 and $1.15 million for
possible loan losses for the three and nine months ended  September 30, of 1996,
respectively, thereby increasing the ratio of allowance for possible loan losses
to nonperforming loans to 225.53% at September 30, 1996 from 119.05% at December
31, 1995. At the same time, the Bank pursued its problem borrowers to reduce its
exposure to further losses. This resulted in a decrease of its classified assets
from $20.59 million at December 31, 1995 to $4.80 million at September 30, 1996.


                               Financial Condition

         FCB's total assets were $149.0  million and $169.5 million at September
30, 1996 and December 31, 1995, respectively, in comparison to $239.3 million at
December 31, 1994. As the Bank has endeavored to reduce its problem  assets,  it
has maintained a generally conservative  environment in considering new credits.

<PAGE>

This, combined with reduction of marginal credits from the Bank, has contributed
to the  reduction  of the Bank's loan  portfolio.  Since loans  typically  carry
interest rates which are higher than alternative uses of the Bank's funds,  such
as investment  securities and federal funds sold,  this has tended to reduce the
Bank's net interest income.  To replenish its portfolio with high quality loans,
more effectively use a portion of the liquidity which had been increasing in the
Bank, and contribute  toward improving the Bank's net interest income,  in March
1996, the Bank began purchasing whole loans and loan  participations  from banks
affiliated with First Banks. This has contributed to improved  operating results
for the three and nine month  periods ended  September  30, 1996,  and it is the
primary reason that total loans, net of unearned discount,  increased from $74.0
million at December 31, 1995 to $94.3 million at September 30, 1996.

         Because of the attrition occurring in the Bank's loan portfolio and the
substantial  liquidity  which  was  being  generated,  the Bank has  elected  to
conservatively  price  its  deposit  products.   Consequently,   total  deposits
decreased  from  $156.2  million  at  December  31,  1995 to $133.7  million  at
September 30, 1996, a decrease of $22.5 million.  The most  significant  part of
this was a decrease  in the amount of time  deposits  of  $100,000 or more which
decreased $7.9 million to $10.8 million at September 30, 1996 from $18.8 million
at December 31, 1995. Since the interest rate  differentials  between these time
deposits  and  investment  securities  were not adequate to provide for costs of
operations and a reasonable profit, the Bank has not aggressively  pursued these
deposits as a principal funding source.

         The  principal  source of funds for the loan  purchases and the deposit
attrition was provided by the investment  securities  portfolio  which decreased
from $74.2 million at December 31, 1995 to $36.3 million at September 30, 1996.

                              Results of Operations
Net Income

         The net  income  for the three  months  ended  September  30,  1996 was
$271,000,  in  comparison  to a net loss of $1.02 million for the same period in
1995.  For the nine months ended  September 30, 1996 and 1995,  the net loss was
$874,000 and $6.30 million,  respectively.  The improved  operating  results for
1996 are a result of several factors including the  recapitalization  of FCB and
the Bank and  reductions in the required  levels of provisions for possible loan
losses along with continued  decreases in noninterest  expense.  During 1995 and
1996,  the Bank  reduced its reliance on title and escrow  deposits,  shrank its
loan portfolio and decreased its staff and other operating costs.  Consequently,
while total  assets were $239.3  million at December  31,  1994,  they have been
reduced to $149.0  million at September 30, 1996.  This reduction in the size of
the Bank achieved the initial  objective  which was to reduce assets in order to
optimize the Bank's capital base and decrease expenses. However, it also reduced
the assets on which the Bank earned interest.  Consequently,  the Bank's primary
source of profitability,  its net interest income,  was reduced to $1.59 million
and $4.58 million for the three and nine month periods ended  September 30, 1996
from $1.72 million and $6.01 million for the same periods in 1995.

         Recognizing  the prospect of a  significantly  smaller income base, the
Bank focused on expense  reduction  during 1995 and 1996. This included not only
the expenses  associated  with the closure of three  branch  offices in 1995 and
1996,  but  significant  staff  reductions in  continuing  branches and the home
office.  Headquarters office space was subleased,  data processing services were
transferred to First Banks' system,  and a conscientious  cost reduction process
was  enforced.  This  resulted in a reduction  of  noninterest  expense to $2.41
million and $6.53 million for the three and nine month  periods ended  September
30, 1996 from $2.92 million, and $10.10 million for the same periods in 1995.

         Finally,  FCB has  benefited  from its  inclusion  in the  consolidated
income tax return of First  Banks.  For the three and nine month  periods  ended
September  30,  1995,  no tax  benefit  from  losses  was  available,  since any
recognition  of benefits was  dependent  upon the ability of FCB and the Bank to
generate  sufficient  future taxable income.  As more fully described in Note 4,
FCB and the Bank were  included in the  consolidated  return of First Banks from
January 1, 1996  through May 17, 1996,  allowing  them to receive the benefit of
losses  incurred  which were offset  against the taxable  income of First Banks.
This resulted in the  recognition  of a net tax benefit of $152,000 and $732,000
for the three and nine month periods ended September 30, 1996.
<PAGE>

Net Interest Income

         Net interest  income was $1.59 million and $4.58 million,  or 4.46% and
4.15% of average  interest-earning  assets,  for the three  month and nine month
periods ended September 30, 1996,  respectively,  in comparison to $1.72 million
and  $6.01  million,  or 4.34%  and 4.51% of  average  interest-earning  assets,
respectively, for the same periods in 1995. Interest and fees earned on the loan
portfolio is the primary  source of income of FCB. The reduction in net interest
income for the nine month period ended  September 30, 1996, in comparison to the
same  period  in  1995,  is  indicative  of the  overall  reduction  in the loan
portfolio  throughout 1995. The improved net interest income for the three month
period ended  September  30,  1996,  in  comparison  to the same period in 1995,
reflects the  rebuilding  of the loan  portfolio.  Total loans,  net of unearned
discount,  were $94.3  million  and $74.0  million  at  September  30,  1996 and
December 31, 1995, respectively, in comparison to $130.2 million at December 31,
1994.

         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 three and nine month periods ended  September 30, 1996, the yield
on the Bank's loan portfolio was 9.45% and 9.59%, compared to 5.83% and 5.77% on
its investment portfolio, respectively.

         While the reduction in the loan portfolio  contributed to a substantial
decline in total interest income, the decrease in the cost of the Bank's funding
sources was less significant. Total interest expense was $1.33 million and $4.21
million for the three and nine month periods ended  September 30, 1996, or 4.47%
and 4.51% of average interest-bearing  liabilities,  compared with $1.53 million
and $4.64 million, or 4.41% and 4.09% for the same periods in 1995. The decrease
in interest  expense  associated with the decline in deposit balances was offset
by increases  in interest  rates  during 1995 that  continued  into 1996 and the
interest cost of the 12%  convertible  debentures  issued in connection with the
recapitalization of FCB. Interest expense on the debentures totaled $217,000 and
$649,000 for the three and nine month  periods ended  September 30, 1996.  FCB's
recapitalization  is  more  fully  described  in  Note  2  to  the  accompanying
consolidated financial statements.


<PAGE>



         The following  table sets forth certain  information  relating to FCB's
average balance sheet, 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 three and nine month periods ended September 30:



<TABLE>
<CAPTION>



                                      Three months ended September 30,                      Nine months ended  September 30,        
                                               1996                  1995                    1996                     1995    
                                    ------------------------ ----------------------- ----------------------- -----------------------
     
                                             Interest                 Interest               Interest                 Interest
                                    Average  income/  Yield/ Average  income/ Yield/ Average Income/ Yield/   Average Income/ Yield/
                                    balance  expense  rate   balance  expense rate   balance expense rate     balance expense rate
                                    -------  -------  ----   -------  ------- -----  ------- ------- -----    ------- ------- ------
                                                                       (dollars expressed in thousands)
     Assets
     ------
Interest-earning assets:
<S>                                 <C>      <C>     <C>    <C>       <C>      <C>   <C>       <C>    <C>    <C>        <C>    <C>  
   Loans                            $93,670  2,214   9.45%  $88,712   2,228    9.96% $ 85,461  6,147  9.59%  $ 112,634  7,792  9.25%
   Investment securities             39,791    580   5.83    30,763     464    5.98    51,933  2,248  5.77      26,300  1,180  6.00
   Federal funds sold and other       9,349    126   5.39    37,715     556    5.85     9,740    390  5.34      39,156  1,679  5.73
                                   -------- ------         --------   -----           -------  -----           -------  ----- 
     Total interest-earning assets  142,810  2,920   8.18  157,190    3,248    8.20   147,134  8,785  7.96     178,090 10,651  8.00
                                             -----                    -----                    -----                   ------      
Nonearning assets                     7,596                 15,894                      8,350                   15,463
                                    -------               --------                    -------                 --------
      Total assets                $ 150,406               $173,084                   $155,484                $ 193,553
                                   ========                =======                    =======                  ======= 

     Liabilities and Stockholders' Equity 
     -------------------------------------
Interest-bearing liabilities:                                                                       
   Interest-bearing demand deposits$ 16,900     57   1.35% $ 21,270      95    1.77%  $ 18,151    211  1.55%  $ 23,010    297  1.73%
   Savings deposits                  34,048    355   4.17    40,491     255    2.50     35,256  1,086  4.11     48,446    892  2.46
   Time deposits of $100 or more     10,842    139   5.13    17,953     242    5.35     12,251    492  5.35     21,475    818  5.09
   Other time deposits               50,553    552   4.37    57,052     908    6.31     52,239  1,743  4.45     57,939  2,546  5.88
                                   -------- ------         --------   -----           -------- ------          -------  -----
     Total interest-bearing deposits
                                   112,343   1,103   3.93   136,766   1,500    4.35    117,897  3,532  3.99    150,870  4,553  4.05

   Other borrowings                  6,500     225  13.85       747      27   14.33      6,500    677 13.89        748     86 15.38
                                   -------- ------         -------- -------            -------  -----          -------- ----- 
     Total interest-bearing
                 liabilities        118,843  1,328   4.47   137,513   1,527    4.41    124,397  4,209  4.51    151,618  4,639  4.09
                                            ------                    -----                     -----                   -----
Noninterest-bearing liabilities:
   Demand deposits                  23,273                   32,030                     24,130                   37,486
   Other liabilities                 2,579                    1,010                      2,806                      552
                                   -------                 --------                    -------                ---------
    Total liabilities              144,695                  170,553                    151,333                  189,656
Stockholders' equity                 5,711                    2,531                      4,151                    3,897
                                  --------                 --------                   --------                 --------
         Total liabilities and
            Stockholders' equity $ 150,406                $ 173,084                  $ 155,484                 $193,553
                                  ========                  =======                    =======                  =======

         Net interest income                1,592                    1,721                     4,576                    6,012
                                            =====                    =====                     =====                    =====
         Net interest margin                        4.46%                     4.34%                    4.15%                   4.51%
                                                    =====                     =====                    =====                   =====
</TABLE>



Provision for Possible Loan Losses

          The  provision for possible loan losses was $100,000 and $1.15 million
for the three and nine month  periods  ended  September  30,  1996,  compared to
$100,000  and $3.35  million  for the same  periods in 1995,  respectively.  The
provision reflects the residual inventory of unresolved problem loans which have
the  potential  of  generating  additional  losses.  Consequently,  the Bank has
undertaken  to  continually  strengthen  the  allowance for possible loan losses
relative to these  problem  loans  until such time as they can be  significantly
reduced.

          Net loan  charge-offs  were $1.37  million  and $2.50  million for the
three and nine month periods ended  September 30, 1996, in comparison to $79,000
and $5.92 million for the same periods in 1995.  The allowance for possible loan
losses was $4.04  million,  or 4.28% of total loans,  as of September  30, 1996,
compared to $5.39  million,  or 7.28% of total  loans,  as of December 31, 1995.
Tables summarizing nonperforming assets, past due loans and loan loss experience
are presented in the "Lending and Credit Management" section of this Form 10-Q.



<PAGE>


Noninterest Income


          Noninterest  income  increased to $1.03  million and $1.50 million for
the three and nine month periods ended  September 30, 1996,  respectively,  from
$277,000  and $1.13  million for the same  periods in 1995.  Noninterest  income
consists  primarily of service  charges on deposit  accounts  and other  related
fees,  other  non-yield  related fees and  charges,  and other  income.  Service
charges on deposit  accounts  were  $177,000 and $581,000 for the three and nine
month periods ended  September 30, 1996 as compared to $148,000 and $639,000 for
the same periods in 1995.

          Other income increased to $855,000 and $921,000 for the three and nine
month periods ended September 30, 1996,  respectively,  compared to $129,000 and
$492,000 for the same periods in 1995. The Bank held certain leveraged leases on
railroad cars which were assigned to an unrelated party during the third quarter
of 1996. Simultaneously,  with the assignment of these leases, the Bank sold its
interest  in the  railroad  cars,  realizing  a net gain on the  transaction  of
$795,000.  This gain is  included  in other  income for the three and nine month
periods ended September 30, 1996.

Noninterest Expense

          Noninterest  expense was $2.41 million and $6.53 million for the three
and nine month periods ended September 30, 1996, respectively,  in comparison to
$2.92 million and $10.10  million for the same periods in 1995,  representing  a
decrease of $510,000  and $3.57  million or 17.5% and 35.3%,  respectively.  The
decrease is primarily related to salaries and employee  benefits,  and occupancy
expenses, net of rental income.

          Salaries and employee benefits decreased to $471,000 and $1.71 million
for the three and nine month periods ended September 30, 1996, respectively,  in
comparison  to  $984,000  and $3.20  million for the same  periods in 1995.  The
decrease  reflects the  downsizing  of the  organization  through the closure of
branch  offices in January 1995,  April 1995 and August 1996, and the conversion
and centralization of FCB's data processing and various operating functions into
First Banks' systems in December 1995.

          Expenses of holding and  disposing of foreclosed  real estate,  net of
gains,  totaled $729,000 and $952,000 for the three and nine month periods ended
September 30, 1996, respectively, compared to $400,000 and $2.41 million for the
same periods in 1995. During the three months ended September 30, 1996, the Bank
determined  that its  potential  loss in  connection  with real  estate  held as
foreclosed  property  had become more  probable.  As a result the Bank  provided
$747,000 to reflect this exposure.

         The Federal Deposit  Insurance  Corporation  (FDIC) voted to reduce the
deposit  insurance  premiums  paid by most  members of the Bank  Insurance  Fund
(BIF).  The Bank is a BIF depository  institution  and was assessed 27 cents per
$100.00  of  assessable  deposits  for the three and nine  month  periods  ended
September 30, 1996.

                          Lending and Credit Management

         Interest  earned on the loan  portfolio is the primary source of income
of FCB. Total loans,  net of unearned  discount,  represented  63.3%,  43.7% and
54.4% of total assets as of September  30, 1996,  December 31, 1995 and December
31, 1994, respectively.  FCB experienced a decrease in its loan portfolio during
1995, due to the Company's Capital Restoration Plan which included the reduction
of assets.  The loan  portfolio  increased  during the nine month  period  ended
September  30, 1996 due to increased  lending  activity,  primarily  through the
purchase of whole loans and loan  participations  from affiliated  banks.  Total
loans, net of unearned  discount,  were $94.3 million,  $74.0 million and $130.2
million at  September  30,  1996,  December  31,  1995 and  December  31,  1994,
respectively.

         FCB's  nonperforming  loans consist of loans on a nonaccrual status and
loans on which the  original  terms  have  been  restructured.  Impaired  loans,
consisting of nonaccrual and  restructured  loans,  were $1.79 million and $4.53
million at September 30, 1996 and December 31, 1995, respectively.

<PAGE>

         The following is a summary of  nonperforming  assets and past due loans
at the dates indicated:
<TABLE>
<CAPTION>

                                                          September 30,         December 31,
                                                              1996                  1995
                                                              ----                  ----
                                                           (dollars expressed in thousands)
Nonperforming assets:
<S>                                                       <C>                        <C>  
   Nonperforming loans                                    $  1,790                   4,526
   Other real estate                                           524                   1,380
                                                           -------                   -----
           Total nonperforming assets                     $  2,314                   5,906
                                                            ======                   =====

Loans past due:
   Over 30 days to 90 days                                $  1,318                   3,015
   Over 90 days and still accruing                              66                   2,249
                                                          --------               ---------
           Total past due loans                           $  1,384                   5,264
                                                            ======               =========

Loans, net of unearned discount                           $ 94,299                  74,015
                                                            ======                ========

Allowance for possible loan losses to loans                  4.28%                    7.28%
Nonperforming loans to loans                                 1.90                     6.11
Allowance for possible loan losses to
   nonperforming loans                                      225.53                  119.05
Nonperforming assets to loans and foreclosed assets           2.44                    7.83
                                                              ====                    ====
</TABLE>

         The  allowance  for  possible  loan  losses  is based on past loan loss
experience,  on  management's  evaluation  of the  quality  of the  loans in the
portfolio  and  on  the  anticipated  effect  of  national  and  local  economic
conditions relative to the ability of loan customers to repay. Each quarter, the
allowance for possible loan losses is reviewed  relative to FCB's internal watch
list and other data  utilized 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 results of operations.

     The  following is a summary of the loan loss  experience  for the three and
nine month periods ended September 30: 
<TABLE>
<CAPTION>
                                                                Three months ended          Nine months ended 
                                                                  September 30,                September 30,
                                                                  -------------                -------------
                                                                1996         1995             1996          1995
                                                                ----         ----             ----          ----
                                                                        (dollars expressed in thousands)
<S>                                                           <C>            <C>             <C>           <C>  
Allowance for possible loan losses, beginning of period       $ 5,303        4,817           5,388         7,437
                                                               ------        -----           -----       -------
   Loans charged-off                                           (1,513)        (163)         (2,749)       (6,235)
   Recoveries of loans previously charged-off                     147           84             248           318
                                                              -------     --------         -------       -------
   Net loan (charge-offs) recoveries                           (1,366)         (79)         (2,501)       (5,917)
                                                               ------      -------          ------        ------

   Reduction in allowance for loans transferred
      with branch sale                                              -            -               -           (27)
   Provision for possible loan losses                             100          100           1,150         3,345
                                                               ------       ------           -----        ------
Allowance for possible loan losses, end of period             $ 4,037        4,838           4,037         4,838
                                                                =====        =====           =====        ======
</TABLE>


                          Interest Rate Risk Management

         Managing  interest  rate  risk  is  fundamental  to  banking.   Banking
institutions   manage  the   inherently   different   maturity   and   repricing
characteristics  of their  lending and  deposit-taking  activities  to achieve a
desired  interest  rate  sensitivity  position  and to limit  their  exposure to
interest rate risk. The maturity and repricing  characteristics  inherent to the

<PAGE>

lending   and   deposit-taking   activities   tend   to   create   a   naturally
liability-sensitive interest rate risk profile.

         FCB's objective  regarding interest rate risk management is to position
FCB such that changes in interest  rates do not have a material  adverse  impact
upon the net market value and net interest  income of FCB. To measure the impact
from interest rate changes,  FCB  calculates on a pro forma basis the net market
value of its assets and  liabilities,  and net  interest  income over a one year
horizon,  assuming instantaneous,  permanent parallel shifts in the yield curve,
of varying  amounts of increases  and  decreases in rates.  Larger  increases or
decreases in FCB's net market value and net interest income as a result of these
assumed   interest  rate  changes  indicate  greater  levels  of  interest  rate
sensitivity than do smaller increases or decreases.

                                    Liquidity

         The  liquidity  of FCB and the Bank is the  ability to  maintain a cash
flow which is adequate to fund operations, service its debt obligations and meet
other  commitments on a timely basis. The primary sources of funds for liquidity
are  derived  from  customer  deposits,  loan  payments,  maturities,  sales  of
investments and operations.  In addition,  FCB and the Bank may avail themselves
of more volatile sources of funds through issuance of certificates of deposit in
denominations  of $100,000 or more,  federal funds borrowed and securities  sold
under agreements to repurchase.  The aggregate funds,  which consisted solely of
certificates of deposit in denominations of $100,000 or more, were $10.8 million
at September 30, 1996 and $18.8 million at December 31, 1995.

         At September 30, 1996,  FCB's more volatile  sources of funds mature as
follows:

                                                (dollars expressed in thousands)
       Three months or less                                  $  5,357
       Over three months through six months                     3,298
       Over six months through twelve months                    1,732
       Over twelve months                                         450
                                                              -------
         Total                                               $ 10,837
                                                               ======


                                     Capital

         FCB and the Bank are subject to the capital  guidelines  of the Federal
Reserve Board and the FDIC,  respectively,  which  establish the  parameters for
capital  adequacy for bank holding  companies and banks.  These  guidelines  set
total  capital  requirements  and  define  capital  in terms  of  "core  capital
elements",  or Tier 1 capital,  and "supplemental  capital elements",  or Tier 2
capital.  Both bank  holding  companies  and banks are  required  to  maintain a
minimum ratio of  qualifying  total  capital to  risk-weighted  assets of 8%, at
least  one-half  of  which  must be Tier 1  capital.  Risk-weighted  assets  are
determined  by applying  risk  weights  assigned by the  regulatory  agencies to
various categories of assets and off-balance sheet exposures.

         In addition to the minimum  regulatory  capital  requirements set forth
above,  the  Federal  Deposit  Insurance  Corporation  Improvement  Act of  1991
("FDICIA") required supervisory or other corrective action when a bank's capital
declines  below certain  minimum  levels.  In order to be well  capitalized,  an
institution must have a total risk-based capital ratio of at least 10%, a Tier 1
risk-based  capital  ratio of at least 6%, a leverage  ratio of at least 5%, and
not be  subject  to any  written  agreement  or order  issued  by the  FDIC.  An
adequately capitalized institution must have a total risk-based capital ratio of
at least 8%, a Tier 1  risk-based  capital  ratio of at least 4% and a  leverage
ratio of at least 4%. An  undercapitalized  institution  has a total  risk-based
capital ratio which is less than 8%, a Tier 1 risk-based  capital ratio which is
less  than  4%  or  a   leverage   ratio  of  less  than  4%.  A   significantly
undercapitalized  institution has a total risk-based  capital ratio of less than
6%,a Tier 1 risk-based capital ratio of less than 3% or a leverage ratio of less
than 3%.  Finally,  a  critically  undercapitalized  institution  has a ratio of
tangible equity to total assets that is 2% or less.
<PAGE>

         At  September  30, 1996 and  December  31,  1995,  FCB's and the Bank's
capital ratios were as follows:

                        Risk-Based Capital Ratios
                    Total                  Tier 1            Leverage Ratio
                    -----                  ------            --------------
                1996     1995         1996        1995      1996         1995
                ----     ----         ----        ----      ----         ----

      FCB        6.61%    4.99%        5.33%       3.68%    3.95%         2.14%
      Bank      12.65    12.66        11.37       11.35     8.41          6.58

           As  a  result  of  the  above  capital  ratios,   FCB  is  considered
"undercapitalized"  and the Bank is considered  "adequately  capitalized"  as of
September 30, 1996.

         As more fully  described  in Note 2, FCB  completed  an offering to its
existing  shareholders  other than First Banks.  Pursuant to the  offering,  FCB
issued 36.09  million  shares of newly issued common stock in exchange for $2.97
million in cash and $643,000 of outstanding dividend  obligations.  The offering
provided  $3.24 million of capital to FCB net of  underwriting  expenditures  of
$373,000.

                              Regulatory Agreements

           Due to its  operating  losses  and  excessive  levels  of  classified
assets,  in 1993,  the Bank  consented to enter into an amended Cease and Desist
Order with the FDIC (Orders) and a Final Order with the State Banking Department
of the State of California (SBD). The Orders establish certain  restrictions and
requirements relative to the operation of the Bank,  including:  (a) maintaining
management  acceptable  to  the  supervisory   agencies;   (b)  receiving  prior
notification before adding an individual to the Board of Directors; (c) reducing
assets  classified in the examination;  (d) developing and implementing a profit
plan and  budget;  (e)  implementing  a  strategic  plan to  return  the Bank to
profitability;  (f) increasing tangible shareholders' equity to specified levels
as of certain dates; and (g) refraining from the payment of distributions to any
shareholder  without  the prior  written  consent  of the FDIC and the SBD.  The
Orders  remain  in  effect.  Management  believes  the  Bank  is in  substantial
compliance with the Orders.

           The  Bank  continues  to be  designated  as a  problem  bank  and  is
considered  "troubled" for all  regulatory  purposes.  Accordingly,  the Bank is
required to provide  prior  notice to the FDIC of the  employment  of any senior
officer or  appointment  of a director.  Failure to comply with the terms of the
Orders could result in various  regulatory  actions against the Bank,  including
recapitalization, merger and/or acquisition of the Bank.

           The California  Financial Code deems the capital of a bank "impaired"
whenever  it  has  a  retained  deficit  in  an  amount  exceeding  40%  of  its
"contributed capital".  Contributed capital is defined as all capital other than
retained  earnings or deficit.  The Bank has received  notices from the SBD that
its capital is  impaired,  most  recently on August 22,  1996.  The Bank has not
complied with the Capital  Impairment  Orders. As long as the Bank's contributed
capital  remains  impaired,  the SBD is  authorized  to take  possession  of the
property  and  business  of the Bank,  to close the Bank or to order the Bank to
correct the capital  impairment  through a levy to FCB, the sole  shareholder of
the Bank.

           The  Superintendent  of the  SBD has the  authority  to take  certain
appropriate regulatory action with respect to a bank having impaired contributed
capital. Subject to the approval of its shareholders and the Superintendent, the
bank  may  readjust  its  accounts  in a  quasi-reorganization,  which  includes
eliminating its retained deficit.  It is the policy of the Superintendent not to
authorize a  quasi-reorganization  unless a bank can establish  that: (a) it has
adequate  capital;  (b) the problems that created past losses and the impairment
of  capital  have  been  corrected;  and  (c)  it is  currently  operating  on a
profitable  basis  and  will  continue  to  do  so  in  the  future.  Because  a
quasi-reorganization  requires that a Bank adjust its assets and  liabilities to
fair  value at the  time of the  reorganization,  the  Bank's  capital  could be
reduced  from its present  level as a result of such an  adjustment.  Management
anticipates  that it will apply to the  Superintendent  for permission to adjust
its accounts through a quasi-reorganization during the fourth quarter of 1996.
<PAGE>

           In addition  to the Orders,  FCB has  entered  into a  Memorandum  of
Understanding  with the Federal Reserve Bank of San Francisco (MOU). Among other
requirements  under the  terms of the MOU:  (a) FCB may not  declare  or pay any
dividends without the prior written approval of, and may not take dividends from
the Bank without  providing  prior written notice to, the Federal  Reserve Bank;
(b) FCB must submit a written plan to improve and maintain  adequate  capital at
FCB and the Bank;  and (c)  certain  transactions  between  FCB and the Bank are
restricted.

Effects of New Accounting Standards

         In June 1995,  the FASB issued SFAS 125,  Accounting  for Transfers and
Servicing of Financial Assets and Extinguishment of Liabilities (SFAS 125). SFAS
125 established  accounting and reporting  standards for transfers and servicing
of financial assets and extinguishment of liabilities.

         The  standards   established  by  SFAS  125  are  based  on  consistent
applications of a  financial-components  approach that focuses on control. Under
that approach,  after a transfer of financial  assets,  an entity recognizes the
financial and servicing  assets it controls and the liabilities it has incurred,
derecognizes   financial   assets  when  control  has  been   surrendered,   and
derecognizes  liabilities when extinguished.  This statement provides consistent
standards for  distinguishing  transfers of financial assets that are sales from
transfers that are secured borrowings.

         SFAS 125 is effective for  transfers and servicing of financial  assets
and extinguishments of liabilities  occurring after December 31, 1996, and is to
be applied prospectively. Earlier or retroactive application is not permitted.

         FCB does  not  believe  the  implementation  of SFAS  125  will  have a
material effect on its consolidated financial position or results of operation.


                           PART II - OTHER INFORMATION

Item 6 -  Exhibit

The  exhibit is  numbered in  accordance  with the Exhibit  Table of Item 601 of
Regulation S-K.


Exhibit
Number                      Description

    3(ii)          Amended and Restated By-Laws

   27              Article 9 - Financial Data Schedule
                      (EDGAR only)



<PAGE>




                                   SIGNATURES



Pursuant  to the  requirements  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.
                                                       Registrant



Date:  November 12, 1996                     By:      /s/Donald W. Williams
                                                      ---------------------
                                                        Donald W. Williams
                                                        Chairman, President
                                                        and Chief Executive
                                                        Officer



Date:  November 12, 1996                     By:      /s/Allen H. Blake
                                                      -----------------
                                                         Allen H. Blake
                                                         Chief Financial Officer
                                                         and Secretary
 


<PAGE>







                          AMENDED AND RESTATED BY-LAWS

                                       OF

                         FIRST COMMERCIAL BANCORP, INC.

                            (A Delaware Corporation)



                           ARTICLE I                 Offices and Records
                           ARTICLE II                Corporate Seal
                           ARTICLE III               Shareholders
                           ARTICLE IV                Directors
                           ARTICLE V                 Officers
                           ARTICLE VI                Shares of Stock
                           ARTICLE VII               Indemnification
                           ARTICLE VIII              General Provisions


<PAGE>


                                    ARTICLE I
                               Offices and Records
                               -------------------

         Section 1. Registered  Office and Registered Agent. The location of the
registered office and the name of the registered agent of the corporation in the
State  of  Delaware  shall  be  determined  from  time to time by the  Board  of
Directors  and  shall  be on file in the  appropriate  office  of the  State  of
Delaware pursuant to applicable provisions of law.

         Section 2. Corporate  Offices.  The corporation may have such corporate
offices,  anywhere  within and  without  the State of  Delaware  as the Board of
Directors from time to time may appoint,  or the business of the corporation may
require. The "principal place of business" or "principal business" or "executive
office or offices" of the  corporation  may be fixed and so designated from time
to time  by the  Board  of  Directors,  but the  location  or  residence  of the
corporation  in Delaware shall be deemed for all purposes to be in the county in
which its registered office in Delaware is maintained.

         Section 3. Records. The corporation shall keep at its registered office
in  Delaware,  at its  principal  place of  business,  or at the  office  of its
transfer  agent,  original or  duplicate  books in which  shall be recorded  the
number of its  shares  subscribed,  the names of the owners of its  shares,  the
numbers  of shares  owned of record by them  respectively,  the amount of shares
paid,  and by whom,  the transfer of said shares with the date of transfer,  the
amount of its assets and  liabilities,  and the names and places of residence of
its  officers,  and  from  time  to  time  such  other  or  additional  records,
statements,  lists,  and  information  as may be required by law,  including the
shareholder lists mentioned in these By-laws.

         Section 4. Inspection of Records. A shareholder,  if he is entitled and
demands to inspect the records of the  corporation  pursuant to any statutory or
other legal right,  shall be  privileged to inspect such records only during the
usual and  customary  hours of  business  and in such  manner as will not unduly
interfere with the regular conduct of the business of the corporation.  In order
to exercise this right of  examination,  a shareholder  must make written demand
upon the  corporation,  stating  with  particularity  the  records  sought to be
examined  and the purpose  therefor.  A  shareholder  may  delegate his right of
inspection to his representative on the condition that, if the representative is
not an attorney,  the shareholder and representative  agree with the corporation
to furnish to the corporation, promptly as completed or made, a true and correct
copy of each report with respect to such inspection made by such representative.
No shareholder  shall use or permit to be used or acquiesce in the use by others
of  any  information  so  obtained,  to  the  detriment   competitively  of  the
corporation,  nor shall he furnish or permit to be furnished any  information so
obtained to any competitor or prospective competitor of the corporation.
<PAGE>
         
          The  corporation  may, as a condition  precedent to any  shareholder's
inspection  of the  records  of the  corporation,  require  the  shareholder  to
indemnify the corporation against any loss or damage which may be suffered by it
arising out of or resulting from any  unauthorized  disclosure made or permitted
to be made by such shareholder or any representative or financial advisor of the
shareholder  of  information  obtained  in the  course of such  inspection.  The
corporation  may,  as  a  further  condition   precedent  to  any  shareholder's
inspection of the records of the  corporation,  also require the  shareholder to
execute and deliver to the corporation a confidentiality  agreement in which the
shareholder:  (i)  acknowledges  that the  corporation  is  engaged  in a highly
competitive economic environment,  that the nonpublic records of the corporation
are secret and  confidential,  and that the  corporation  would suffer  material
adverse  financial  consequences if competitors or other entities with which the
corporation does business should gain access to nonpublic  information contained
in the records of the  corporation;  (ii)  agrees that he will not,  directly or
indirectly,  without the  corporation's  prior  written  consent,  disclose  any
nonpublic  information obtained from the records of the corporation to any party
other than the shareholder's  representative or personal financial advisor;  and
(iii) agrees to instruct his  representative  and any personal financial advisor
not to disclose, directly or indirectly, without the corporation's prior written
consent,  any  such  nonpublic  information  received  and  that  no  applicable
professional-client privileges shall be waived. The corporation may also require
any  representative  or personal  financial  advisor of a shareholder  to sign a
confidentiality  agreement  containing  substantially  the provisions  described
above as a condition  precedent to inspection of the records of the corporation.
As used herein,  "nonpublic" information is all information other than: (a) what
the  corporation  has filed  with a  governmental  agency  and which (i) was not
designated  as  confidential,  secret,  proprietary,  or the  like  and  (ii) is
generally open to public  inspection in accordance with applicable laws,  rules,
and regulations; and (b) what the corporation has released to the press or other
media for general publication.

                                   ARTICLE II
                                 Corporate Seal
                                 --------------

          Section 1.  Corporate  Seal.  The corporate  seal, if any,  shall have
inscribed thereon the name of the corporation.  Said seal may be used by causing
it  or a  facsimile  thereof  to be  impressed  or  affixed  or  in  any  manner
reproduced.


                                   ARTICLE III
                                  Shareholders
                                  ------------

         Section 1. Place of Meetings. All meetings of the shareholders shall be
held at the principal  business office of the corporation,  except such meetings
as the Board of Directors to the extent permissible by law expressly  determines

<PAGE>

shall be held  elsewhere,  in which case such meetings may be held,  upon notice
thereof as herein provided, at such other place or places, within or without the
State of Delaware,  as said Board of Directors  shall  determine and as shall be
stated in such notice; and, unless  specifically  prohibited by law, any meeting
may be held at any  place and  time,  and for any  purpose  if  consented  to in
writing by all of the shareholders entitled to vote thereat.

         Section 2. Annual Meeting.  An annual meeting of the shareholders shall
be held on such day in the month of December each year, and at such time on that
day,  as shall  be  determined  by the  Board of  Directors,  at which  time the
shareholders  shall elect  directors  to succeed  those  whose terms  expire and
transact such other business as may properly come before the meeting.

         Section 3. Special  Meetings.  Special meetings of the shareholders may
be called by the Chairman of the Board (if any), the President,  by the Board of
Directors,  or by the holders of such  percentage  and class(es) of  outstanding
shares as the Certificate of Incorporation may specifically permit, and shall be
held on such date and at such time as the  Chairman  of the Board (if any),  the
President, or the Board of Directors shall fix.

         Section 4. No  Shareholder  Action  Without a  Meeting.  Actions by the
shareholders shall be taken only at annual or special meetings, and shareholders
may not act by written  consent.  This Section may not be altered,  amended,  or
repealed  except  by the  vote of at  least  two-thirds  of the  full  Board  of
Directors or by the holders of such  percentage  and class(es) of the issued and
outstanding shares entitled to vote thereon as may be specifically  provided for
in the Certificate of Incorporation;  and if not so specifically provided,  then
by a majority of the  class(es)  of shares  entitled to vote for the election of
directors.

         Section 5. Notice of Meetings.  Written or printed  notice  stating the
place,  day, and hour of the meeting and, in the case of a special meeting,  the
purpose or  purposes  for which the  meeting is called,  shall be given not less
than ten nor more  than  sixty  days  before  the  date of the  meeting,  either
personally or by mail,  by or at the  direction of the Board of  Directors,  the
Chairman  of the  Board (if  any),  the  President,  or the  Secretary,  to each
shareholder of record entitled to vote at such meeting.  If mailed,  such notice
shall be deemed to be delivered  when  deposited in the United  States mail in a
sealed envelope addressed to the shareholder at his address as it appears on the
records of the corporation, with postage thereon prepaid.

         Section 6. Presiding  Officials.  Every meeting of the shareholders for
whatever  object,  shall be  convened  (in the  order  shown,  unless  otherwise
determined by resolution of the Board of Directors) by the Chairman of the Board
(if any),  or by the  President,  or by the  officer  who called the  meeting by
notice  as  above  provided;  but it  shall  be  presided  over by the  officers
specified elsewhere in these By-laws.
<PAGE>

         Section 7.  Waiver of Notice.  Whenever  any notice is  required  to be
given under the provisions of these By-laws, the Certificate of Incorporation of
the corporation, or any law, a waiver thereof in writing signed by the person or
persons  entitled to such notice,  whether before,  at, or after the time stated
therein,  shall be deemed the  equivalent  of the giving of such notice.  To the
extent provided by law,  attendance at any meeting shall  constitute a waiver of
notice of such meeting.

         Section 8.  Business  Transacted  at Annual  Meetings.  At each  annual
meeting of the shareholders,  the shareholders  shall elect a Board of Directors
to hold office until the next succeeding  annual  meeting,  or, in the case of a
classified Board of Directors,  the  shareholders  shall elect Directors to fill
those  director  positions  the terms of which are set to expire at that  annual
meeting of  shareholders;  and they may transact  such other  business as may be
desired,  whether or not the same was  specified  in the notice of the  meeting,
unless  the  consideration  of such  other  business  without  its  having  been
specified  in the  notice  of the  meeting  as one of the  purposes  thereof  is
prohibited by law, the corporation's Certificate of Incorporation,  or any other
provision of these By-laws.

         Section 9. Business Transacted at Special Meetings. Business transacted
at all special  meetings of the  shareholders  shall be confined to the purposes
stated in the notice of such meetings,  unless the transaction of other business
is consented to by the holders of all of the outstanding  shares of stock of the
corporation entitled to vote thereat.

         Section 10.  Quorum.  Except as may be otherwise  provided by law or by
the Certificate of Incorporation, the holders of a majority of the voting shares
issued and  outstanding  and  entitled to vote for the  election  of  directors,
whether  present  in person  or by  proxy,  shall  constitute  a quorum  for the
transaction of business at all meetings of the shareholders. Every decision of a
majority in amount of shares of such quorum  shall be valid as a corporate  act,
except in those specific instances in which a larger vote is required by law, by
these By-laws, or by the Certificate of Incorporation.  If, however, such quorum
should not be present at any meeting,  the shareholders  present and entitled to
vote shall have the power  successively  to adjourn the meeting,  without notice
other than  announcement  at the  meeting,  to a specified  date not longer than
ninety days after such  adjournment.  At any such  adjourned  meeting at which a
quorum  is  present  any  business  may be  transacted  which  might  have  been
transacted at the meeting of which the  shareholders  were originally  notified.
However,  if the  adjournment  is for more  than  thirty  days,  or if after the
adjournment a new record date is fixed for the adjourned meeting,  notice of the
adjourned meeting shall be given in the manner otherwise provided herein to each
shareholder of record entitled to vote at such adjourned meeting.  Withdrawal of
shareholders  from any meeting shall not cause the failure of a duly constituted
quorum at such meeting.
<PAGE>

         Section  11.  Proxies.   At  any  meeting  of  the  shareholders  every
shareholder  having the right to vote shall be entitled to vote in person, or by
vesting another person with authority to exercise the voting power of any or all
of his stock by executing in writing any voting trust  agreement,  proxy, or any
other type of appointment form or agreement,  except as may be expressly limited
by  law  or  by  the   Certificate  of   Incorporation.   Any  copy,   facsimile
telecommunication,  or other reliable reproduction of any writing referred to in
this  Section  may be  used  in lieu  of the  original  writing  for any and all
purposes for which the original writing could be used,  provided that such copy,
facsimile   telecommunication,   or  other  reproduction  shall  be  a  complete
reproduction of the entire original writing. No proxy shall be valid after three
years from the date of its execution, unless otherwise provided in the proxy.

         Section 12. Voting. Each shareholder shall have one vote (or such other
number  of  votes  as may be  specifically  provided)  for  each  share of stock
entitled to vote under the provisions of the Certificate of Incorporation  which
is registered in his name on the books of the  corporation;  in all elections of
directors  of the  corporation,  each share of stock  entitled  to vote shall be
entitled to one vote as to each  director  to be elected by the holders  thereof
and no  shareholder  shall have the right to cast votes in the  aggregate  or to
cumulate his votes for the election of any director,  and  cumulative  voting of
shares in elections of directors is hereby specifically  negated.  All elections
for directors  shall be  determined by a plurality of the votes cast.  All other
matters, except as required by law or the Certificate of Incorporation, shall be
determined by a majority of the votes cast. Any shareholder who is in attendance
at a meeting of the shareholders  either in person or by proxy, but who abstains
from voting on any matter,  shall not be deemed  present or  represented at such
meeting for purposes of the preceding  sentence  with respect to such vote,  but
shall be deemed present or represented for all other purposes.

         The  rights  and  powers  of the  holders  of any  class or  series  of
preferred  stock with respect to the election of directors  shall be only as may
be duly  designated  with  respect to such class or series and as is  consistent
with the provisions of the Certificate of Incorporation.

         All elections of directors shall be by written ballot, unless otherwise
provided in the Certificate of Incorporation.

         No  person  shall be  permitted  to vote any  shares  belonging  to the
corporation.

         Shares  standing  in the  name  of  another  corporation,  domestic  or
foreign,  may be voted by such officer,  agent,  or proxy as the by-laws of such
corporation may prescribe, or, in the absence of such provision, as the board of
directors of such corporation may determine.

<PAGE>

         Shares  standing  in the name of a deceased  person may be voted by his
personal  representative  either in person or by proxy.  Shares  standing in the
name of a  conservator  or  trustee  may be voted by such  fiduciary,  either in
person or by proxy,  but no  conservator  or trustee  shall be  entitled as such
fiduciary  to vote shares  held by him without  transfer of such shares into his
name.

         Shares standing in the name of a receiver,  and shares held by or under
the control of a receiver  may be voted by such  receiver  without the  transfer
thereof into his name if authority to do so is contained in an appropriate order
of the court by which such receiver was appointed.

         A  shareholder  whose shares are pledged shall be entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter  the  pledgee  shall  be  entitled  to vote the  shares  transferred;
provided,  however,  that if the  pledgor  in the  transfer  on the books of the
corporation  has expressly  empowered  the pledgee to vote the shares,  only the
pledgee, or his proxy, may represent any such shares.

         Shares  standing  in  the  names  of  two  or  more  persons,   whether
fiduciaries, members of a partnership, joint tenants, tenants in common, tenants
by the entirety, or otherwise,  shall be represented or voted in accordance with
Section 217 of the  Delaware  General  Corporation  Law, as amended from time to
time.

         Section 13. Registered Shareholders.  The corporation shall be entitled
to treat the  holder of any  share or  shares  of stock of the  corporation,  as
recorded on the stock record or transfer books of the corporation, as the holder
of record and as the holder and owner in fact  thereof and,  accordingly,  shall
not be required to recognize any equitable or other claim to or interest in such
share(s) on the part of any other  person,  firm,  partnership,  corporation  or
association,  whether or not the corporation  shall have express or other notice
thereof, save as is otherwise expressly required by law. The term shareholder as
used in these  By-laws  means  one who is a holder  of  record  of shares of the
corporation.

         Section 14.  Shareholder  Lists.  A complete  list of the  shareholders
entitled to vote at each meeting of the  shareholders,  arranged in alphabetical
order,  with the address of, and the number of voting shares held by each, shall
be  prepared  by the  officer  of the  corporation  having  charge  of the stock
transfer books of the  corporation,  and shall for a period of ten days prior to
the  meeting  be kept on file  either at the  place  within  the city  where the
meeting  is to be held,  which  place  shall be  specified  in the notice of the
meeting, or, if not so specified,  at the place where the meeting is to be held,
and shall at any time during ordinary business hours be subject to inspection by
any  shareholder.  A similar or  duplicate  list shall also be produced and kept
open for the inspection of any shareholder during the whole time of the meeting.

<PAGE>

The original share ledger or transfer  book, or a duplicate  thereof kept in the
State of  Delaware,  shall be prima facie  evidence  as to who are  shareholders
entitled  to  examine  such list,  ledger,  or  transfer  book or to vote at any
meeting of  shareholders.  Failure to comply with the foregoing shall not affect
the validity of any action taken at any such meeting.

         Section 15. Removal of Directors.  Except as otherwise  provided in the
Certificate of Incorporation or by law, the shareholders shall have the power by
an  affirmative  vote of a majority of the  outstanding  shares then entitled to
vote for the  election of directors  at any regular  meeting or special  meeting
expressly  called for that  purpose,  to remove any director from office with or
without cause.  Such meeting shall be held at any place  prescribed by law or at
any other place which may, under law,  permissibly be, and which is,  designated
in the  notice of the  special  meeting.  If  cumulative  voting  applies to the
election of directors and if less than the entire Board is to be removed, no one
of the  directors  may be removed if the votes cast against his removal would be
sufficient to elect him if then cumulatively  voted at an election of the entire
Board of Directors.

         Section  16.  Nomination  of  Directors.  Nominations  of  persons  for
election  to the Board of  Directors  of the  corporation  at a  meeting  of the
shareholders may be made by or at the direction of the Board of Directors or may
be made at a meeting  of  shareholders  by any  shareholder  of the  corporation
entitled to vote for the election of directors at the meeting who complies  with
the procedures  set forth in this Section.  Such  nominations,  other than those
made by or at the  direction of the Board,  shall be made by  delivering  timely
notice  in  writing  to  the  Secretary  of the  corporation.  To be  timely,  a
shareholder's  notice  shall be  delivered  to or  mailed  and  received  at the
principal  office of the  corporation  not less than one hundred twenty days nor
more than one  hundred  eighty  days prior to the  anniversary  of the  previous
year's Annual Meeting of Shareholders. To be valid, such shareholder's notice to
the  Secretary  shall set  forth:  (a) as to each  person  whom the  shareholder
proposes to nominate for election or  re-election  as a director,  (i) the name,
age, business address,  and residence address of the person,  (ii) the principal
occupation or  employment of the person,  (iii) the number of shares of stock of
the corporation  that are beneficially  owned by the person,  and (iv) any other
information  relating  to  the  person  that  is  required  to be  disclosed  in
solicitations  for proxies for election of directors  pursuant to Regulation 14A
under the  Securities  Exchange  Act of 1934,  as  amended  (whether  or not the
provisions of such Regulation are then applicable to the corporation), provided,
however,  that  nothing  in this  Section  is  intended  to  create or imply any
obligation on the part of the  corporation to include  within the  corporation's
proxy  solicitation  materials,  if any, any materials or information  regarding
persons  nominated for election to the Board of Directors by shareholders of the
corporation; and (b) as to the shareholder giving notice (i) the name and record
address  of the  shareholder  and  (ii) the  number  of  shares  of stock of the
corporation that are beneficially owned by the shareholder.  The corporation may

<PAGE>

require  any  proposed  nominee to  furnish  such  other  information  as may be
reasonably  required by the Board of Directors to determine the  eligibility  of
such proposed nominee to serve as director of the  corporation.  No person shall
be eligible  for election as a director of the  corporation  at a meeting of the
shareholders  unless  nominated  in  accordance  with the  procedures  set forth
herein.  The chairman of the meeting shall, if the facts warrant,  determine and
declare  that a  nomination  was  not  made in  accordance  with  the  foregoing
procedure, in which case the defective nomination shall be disregarded.

         Section  17.  Proposals  for  Annual  Meeting.   Shareholder  proposals
intended for  presentation at the annual meeting of shareholders  must comply as
respects time of submission, contents, and otherwise with Rule 14a-8 promulgated
by the Securities and Exchange  Commission  pursuant to the Securities  Exchange
Act of 1934, as amended from time to time (whether or not the provisions of Rule
14a-8 are then applicable to the corporation).  Any shareholder proposal that is
advisory or  precatory  in nature and which  requests  the Board of Directors to
take any action shall require the  affirmative  vote of a majority of the shares
entitled to vote for the  election  of  directors  in order for any  resolution,
shareholder referendum, or the like embodying such proposal to be adopted.

                                   ARTICLE IV
                                    Directors
                                    ---------

         Section 1.  Qualifications and Number. Each director shall be a natural
person  who is at  least  eighteen  years  of  age.  A  director  need  not be a
shareholder,  a citizen of the  United  States,  or a  resident  of the State of
Missouri unless required by law or the Articles of Incorporation.

         Unless and until  changed,  the number of directors to  constitute  the
full Board of Directors  shall be five (5). The Board of  Directors,  if, to the
extent,  and  in  such  manner  as  may  be  permitted  by  the  Certificate  of
Incorporation  and by law,  shall  have  the  power  to  change  the  number  of
directors,  in which case any notice required by law of any such change shall be
duly given. If the power to change these by-law provisions concerning the number
of  directors  is not  granted to the Board of  Directors,  such power  shall be
exercised by such vote of the  shareholders  entitled to vote as may be required
in the Certificate of Incorporation; and if no specific vote of the shareholders
is required, then by a majority of the shareholders then entitled to vote.

         Section 2.  Classification  of the Board.  Upon the initial election of
directors of the corporation,  if the Certificate of Incorporation  then divides
the Board of Directors  into classes,  or following  the  effective  date of any
amendment to the Certificate of  Incorporation  of the corporation  dividing the
Board of  Directors  into  classes,  the Board of Directors  shall,  at its next
regular meeting or at a special meeting at which a quorum is present and voting,
designate three (3) classes of directors. Each class shall be as nearly equal in

<PAGE>

number as may be,  and shall be  designated  respectively  Class A, Class B, and
Class C.

         By  resolution  adopted  by  majority  vote,  each  director  shall  be
designated  as a  member  of any one of Class  A,  Class B, or Class C,  thereby
effecting  the  initial  designation  of  directors.   The  directors  initially
designated  as Class A  directors  shall  serve  an  initial  term of one  year,
measured from the time of their most recent  election by the  shareholders,  and
thereafter  Class A directors  shall hold office for a term of three years.  The
directors initially  designated as Class B directors shall serve an initial term
of two  years,  measured  from the time of their  most  recent  election  by the
shareholders,  and thereafter  Class B directors shall hold office for a term of
three years. The directors initially designated as Class C directors shall serve
an initial  term of three  years,  measured  from the time of their most  recent
election by the shareholders, and thereafter Class C directors shall hold office
for a term of three years.

         At the first annual  meeting of  shareholders  held after the time when
the Board of Directors has acted to initially designate the members of the Board
of Directors as Class A, Class B, and Class C, and every third year  thereafter,
the shareholders of the corporation shall elect Class A directors,  and the term
of office of each  shall be for three  years.  At the second  annual  meeting of
shareholders  held  after the time when the Board of  Directors  has acted to so
designate the members of the Board of Directors  into  classes,  and every third
year  thereafter,  the  shareholders  of the  corporation  shall  elect  Class B
directors,  and the term of office of each  shall be three  years.  At the third
annual meeting of  shareholders  held after the time when the Board of Directors
has acted to so designate  the members of the Board of Directors  into  classes,
and every third year thereafter, the shareholders of the corporation shall elect
Class C directors, and the term of office of each shall be for three years.

         Section 3.  Powers of the  Board.  The  property  and  business  of the
Corporation  shall be managed  by the  directors,  acting as a Board.  The Board
shall have and is vested with all and unlimited powers and  authorities,  except
as may be expressly limited by law, the Certificate of  Incorporation,  or these
By-laws,  to do or cause to be done any and all lawful  things for and on behalf
of the corporation (including,  without limitation, the declaration of dividends
on the  outstanding  shares of the  corporation and the payment thereof in cash,
property or shares),  and to exercise or cause to be exercised any or all of its
powers,  privileges and franchises,  and to seek the effectuation of its objects
and purposes.

         Section 4. Annual Meeting of the Board,  Notice. Any continuing members
and newly elected members of the Board shall meet: (i) immediately following the
conclusion of the annual meeting of the shareholders for the purpose of electing
officers  and for such other  purposes as may come before the  meeting,  and the

<PAGE>

time and place of such meeting  shall be announced at the annual  meeting of the
shareholders  by the  chairman  of such  meeting,  and no  other  notice  to any
continuing  or newly  elected  directors  shall be necessary in order to legally
constitute the meeting,  provided a quorum of the directors shall be present; or
(ii) if no meeting  immediately  following the annual meeting of shareholders is
announced,  at such  time and  place,  either  within  or  without  the State of
Delaware,  as may be suggested or provided for by resolution of the shareholders
at their annual  meeting and no other notice of such meeting  shall be necessary
to newly elected directors in order to legally constitute the meeting,  provided
a quorum of the  directors  shall be present;  or (iii) if not so  suggested  or
provided for by resolution of the  shareholders  or if a quorum of the directors
shall not be present,  at such time and place as may be  consented to in writing
by a majority of any  continuing  and newly  elected  directors,  provided  that
written  or  printed  notice  of such  meeting  shall  be  given  to each of any
continuing  and newly elected  directors in the same manner as provided in these
By-laws  with  respect to the notice for special  meetings of the Board,  except
that it shall not be  necessary  to state the  purpose  of the  meeting  in such
notice;  or (iv) regardless of whether or not the time and place of such meeting
shall be suggested  or provided for by  resolution  of the  shareholders  at the
annual meeting,  at such time and place as may be consented to in writing by all
of any continuing and newly elected directors. Each director, upon his election,
shall qualify by accepting the office of director, and his attendance at, or his
written approval of the minutes of, any meeting of the Board that included newly
elected  directors  shall  constitute his  acceptance of such office;  or he may
execute  such  acceptance  by a separate  writing,  which shall be placed in the
minute book.

         Section 5. Regular Meetings,  Notice. Regular meetings of the Board may
be held at such times and places  either within or without the State of Delaware
as shall from time to time be fixed by  resolution  adopted by a majority of the
full Board of  Directors.  No notice of any regular  meeting need be given other
than  by  announcement  at  the  immediately   preceding   regular  meeting  and
communicated in writing to all absent directors; provided, however, that written
notice of any regular meeting of the Board of Directors  stating the place, day,
and hour of such meeting shall be given if required by resolution adopted by the
Board of Directors. Any business may be transacted at a regular meeting. Neither
the business to be transacted at nor the purpose need be specified in any notice
or waiver of notice of any regular meeting of the Board of Directors.

         Section 6. Special Meetings,  Notice. Special meetings of the Board may
be called at any time by the Chairman of the Board (if any), the  President,  or
by one-third of the  directors  (rounded up to the nearest  whole  number).  The
place may be within  or  without  the State of  Delaware  as  designated  in the
notice.

         Written notice of each special meeting of the Board, stating the place,
day, and hour of the meeting  shall be given to each  director at least two days

<PAGE>

before the date on which the  meeting is to be held.  The notice  shall be given
(i)  in  the  manner  provided  for in  these  By-laws  or  (ii)  may  be  given
telephonically, if confirmed promptly in writing, in which case the notice shall
be deemed to have been given at the time of telephonic communication. The notice
may be given by any officer directed to do so by any officer having authority to
call the meeting or by the director(s) who have called the meeting.

         Neither  the  business  to be  transacted  at nor the  purpose  need be
specified  in the notice or any waiver of notice of any  special  meeting of the
Board of Directors.

         Section 7. Action in Lieu of Meetings.  Unless otherwise  restricted by
the Certificate of Incorporation or these By-laws or by law, any action required
to be taken at a meeting of the Board of Directors or any other action which may
be taken at a meeting of the Board of Directors  may be taken  without a meeting
if a consent in writing setting forth the action so taken shall be signed by all
the directors  entitled to vote with respect to the subject matter thereof.  Any
such  consent  signed  by all the  directors  shall  have the same  effect  as a
unanimous  vote and may be stated as such in any document  describing the action
taken by the Board of Directors.

         Section 8. Meetings by Conference  Telephone or Similar  Communications
Equipment.  Unless  otherwise  restricted by the Certificate of Incorporation or
these By-laws or by law,  members of the Board of Directors of the  corporation,
or any committee  designated by such Board, may participate in a meeting of such
Board or committee by means of  conference  telephone or similar  communications
equipment whereby all persons  participating in the meeting can hear each other,
and  participation  in a meeting in such  manner  shall  constitute  presence in
person at such meeting.

         Section 9. Quorum.  At all meetings of the Board a majority of the full
Board of Directors shall, unless a greater number as to any particular matter is
required by the  Certificate of  Incorporation  or these  By-laws,  constitute a
quorum for the  transaction of business.  The act of a majority of the directors
present at any  meeting at which there is a quorum,  except as may be  otherwise
specifically  provided by law, by the Certificate of Incorporation,  or by these
By-laws,  shall  be the act of the  Board of  Directors.  A  director  who is in
attendance  at a meeting of the Board of Directors  but who abstains from voting
on a matter  shall not be deemed  present at such  meeting  for  purposes of the
preceding  sentence  with respect to such vote,  but shall be deemed  present at
such meeting for all other  purposes.  Withdrawal by a director from any meeting
at which a duly constituted quorum is present shall not cause the failure of the
quorum.

         Less than a quorum may adjourn a meeting successively until a quorum is
present, and no notice of adjournment shall be required.
<PAGE>

         Section  10.  Waiver of  Notice;  Attendance  at  Meeting.  Any  notice
provided or required  to be given to the  directors  may be waived in writing by
any of them, whether before, at, or after the time stated therein.

         Attendance  of a director at any meeting  shall  constitute a waiver of
notice  of such  meeting  except  where the  director  attends  for the  express
purpose,  and so states at the  opening  of the  meeting,  of  objecting  to the
transaction  of any  business  because  the  meeting is not  lawfully  called or
convened.

         Section  11.  Vacancies.  If the office of any  director  is or becomes
vacant by reason of death,  resignation,  or due to an increase in the number of
directors, a majority of the survivors or remaining directors,  though less than
a quorum,  may appoint a director to fill the  vacancy  until a successor  shall
have been duly elected at a shareholders' meeting.

         Section  12.  Executive  Committee.  The  Board of  Directors  may,  by
resolution  passed by a  majority  of the full  Board,  designate  an  executive
committee,   such  committee  to  consist  of  two  or  more  directors  of  the
corporation.  Such committee,  except to the extent limited in said  resolution,
shall have and may  exercise  all of the powers of the Board of Directors in the
management of the corporation.  The members constituting the executive committee
shall be determined from time to time by resolution adopted by a majority of the
full Board;  and any director may vote for himself as a member of the  executive
committee.  In no  event,  however,  shall  the  executive  committee  have  any
authority to amend the Certificate of Incorporation, to adopt any plan of merger
or consolidation with another  corporation or corporations,  to recommend to the
shareholders the sale, lease, exchange,  mortgage,  pledge, or other disposition
of all or substantially all of the property and assets of the corporation if not
made in the usual  and  regular  course of its  business,  to  recommend  to the
shareholders a voluntary dissolution of the corporation or a revocation thereof,
to amend,  alter, or repeal the By-laws of the  corporation,  to elect or remove
officers of the  corporation or members of the executive  committee,  to fix the
compensation of any member of the executive committee,  to declare any dividend,
or to amend,  alter, or repeal any resolution of the Board of Directors which by
its terms  provides  that it shall not be amended,  altered,  or repealed by the
executive committee.

         The executive  committee  shall keep regular minutes of its proceedings
and the same  shall be  recorded  in the  minute  book of the  corporation.  The
Secretary or an Assistant  Secretary of the corporation may act as secretary for
the executive committee if the executive committee so requests.

         Section 13. Other Committees. The Board of Directors may, by resolution
passed by a majority of the full Board, designate one or more standing or ad hoc

<PAGE>

committees,  each  committee  to consist of two or more of the  directors of the
corporation  and such other  person(s) as may be  appointed as advisory  members
under authority provided in the resolution.  Each such committee,  to the extent
provided in the resolution and permitted by law, shall have and may exercise the
power of the Board of Directors.  The members  constituting  each such committee
shall be determined from time to time by resolution adopted by a majority of the
full  Board;  and any  director  may vote for  himself  as a member  of any such
committee.

         Each such committee  shall, to the extent required by resolution of the
Board of Directors (or, in the absence of any such  resolution,  to the extent a
majority  of  its  members  determines  is  appropriate)  keep  minutes  of  its
proceedings  and  the  same  shall  be  recorded  in  the  minute  book  of  the
corporation.  The Secretary or Assistant Secretary of the corporation may act as
secretary for any such committee if the committee so requests.

         Section 14. Compensation of Directors and Committee Members.  Directors
and members of all committees shall receive such compensation for their services
as may be determined  from time to time by resolution  adopted from time to time
by the Board,  as well as such expenses,  if any, as may be allowed  pursuant to
resolution  adopted from time to time by the Board. No such resolution  shall be
deemed  voidable or invalid by reason of the personal or  pecuniary  interest of
the directors or any director in adopting it. Nothing herein  contained shall be
construed  to  preclude  any  director  or  committee  member  from  serving the
corporation in any other capacity and receiving compensation therefor.

         Section 15.  Protection of Director for Reliance on Corporate  Records.
No  director  shall be liable  for  dividends  legally  declared,  distributions
legally  made to  shareholders,  or any other  action  taken in reliance in good
faith upon  financial  statements of the  corporation  represented  to him to be
correct by the Chairman of the Board (if any), the President,  or the officer of
the  corporation  having  charge of the books of  account,  or  certified  by an
accountant to fairly represent the financial  condition of the corporation;  nor
shall any such  director  be liable  for  determining  in good  faith the amount
available  for dividends or  distributions  by  considering  the assets to be of
their book values.
<PAGE>

                                    ARTICLE V
                                    Officers
                                    --------

         Section  1.  Officers--Who  Shall  Constitute.   The  officers  of  the
corporation shall be a President,  one or more Vice Presidents,  a Secretary,  a
Treasurer,  one  or  more  Assistant  Secretaries,  and  one or  more  Assistant
Treasurers.  The Board shall elect or appoint a President  and  Secretary at its
first meeting and at each annual  meeting of the Board of Directors  which shall
follow the annual meeting of the  shareholders.  The Board then, or from time to
time, may also elect or appoint one or more of the other prescribed  officers as
it shall deem advisable, but need not elect or appoint any officers other than a
President  and a Secretary.  The Board may, if it desires,  further  identify or
describe any one or more of such officers.

         An officer  need not be a  shareholder  unless  required  by law or the
Certificate of Incorporation. Any two or more of such offices may be held by the
same person.

         An officer shall be deemed  qualified when he enters upon the duties of
the office to which he has been  elected or  appointed  and  furnishes  any bond
required by the Board; but the Board may also require of such person his written
acceptance and promise faithfully to discharge the duties of such office.

         Section 2. Term of Office.  Each officer of the corporation  shall hold
his  office  for the term for which he was  elected,  or until he  resigns or is
removed by the Board, whichever first occurs.

         Section 3.  Appointment of Officers and  Agents--Terms  of Office.  The
Board from time to time may also appoint such other  officers and agents for the
corporation as it shall deem necessary or advisable.  All appointed officers and
agents shall hold their respective positions at the pleasure of the Board or for
such terms as the Board may  specify,  and they shall  exercise  such powers and
perform such duties as shall be determined from time to time by the Board, or by
an elected officer empowered by the Board to make such determination.

         Section 4.  Removal.  Any officer or agent  elected or appointed by the
Board of Directors,  and any employee, may be removed or discharged by the Board
whenever in its judgment the best interests of the  corporation  would be served
thereby,  but such removal shall be without prejudice to the contract rights, if
any, of the person so removed.  Election or  appointment  of an officer or agent
shall not of itself create contract rights.

         Section 5. Salaries and Compensation.  Salaries and compensation of all
elected  officers of the corporation  shall be fixed,  increased or decreased by

<PAGE>

the Board of  Directors,  but this  power  may,  unless  prohibited  by law,  be
delegated by the Board to the Chairman of the Board (if any) or to the President
(except  as  to  their  own  compensation),  or  to a  committee.  Salaries  and
compensation  of all other appointed  officers and agents,  and employees of the
corporation, may be fixed, increased or decreased by the Board of Directors or a
committee  thereof,  but until action is taken with respect thereto by the Board
of  Directors  or a  committee  thereof,  the same may be  fixed,  increased  or
decreased by the Chairman of the Board (if any), the President, or by such other
officer or officers as may be empowered by the Board of Directors or a committee
thereof to do so.

         Section 6. Delegation of Authority to Hire, Discharge,  Etc. The Board,
from time to time,  may  delegate  to the  Chairman  of the Board (if any),  the
President,  or any other  officer  or  executive  employee  of the  corporation,
authority to hire,  discharge,  and fix and modify the duties,  salary, or other
compensation of employees of the corporation under their  jurisdiction;  and the
Board may delegate to such officer or executive  employee similar authority with
respect  to  obtaining  and  retaining  for  the  corporation  the  services  of
attorneys, accountants, and other experts.

         Section 7. The President.  The President  shall be the chief  executive
officer of the corporation.  Except as otherwise  provided for in these By-laws,
the President shall preside at all meetings of the  Shareholders  and Directors.
The  President  shall have general and active  management of the business of the
corporation  and shall carry into effect all directions  and  resolutions of the
Board.

         The President may execute all bonds, notes,  debentures,  mortgages and
other  contracts  requiring  a  seal  to  be  affixed  thereto,  and  all  other
instruments for and in the name of the corporation.

         The  President,  when  authorized  to do so by the Board,  may  execute
powers of attorney from, for, and in the name of the corporation, to such proper
person or persons as he may deem fit, in order that  thereby the business of the
corporation  may be furthered or action taken as may be deemed by him  necessary
or advisable in furtherance of the interests of the corporation.

         The President,  except as may be otherwise directed by the Board, shall
be  authorized  to attend  meetings of  shareholders  of other  corporations  to
represent  this  corporation  thereat and to vote or take action with respect to
the shares of any such  corporation  owned by this corporation in such manner as
he shall deem to be for the interest of the corporation or as may be directed by
the Board.

         The President shall, unless the Board otherwise provides, be ex officio
a member of all standing committees.  The President shall have such general (and

<PAGE>

concurrent)  executive  powers and duties of  supervision  and management as are
usually vested in the office of the chief executive of a corporation.

         The President  shall have such other or further duties and authority as
may be  prescribed  elsewhere in these By-laws or from time to time by the Board
of Directors,  and the Board may from time to time divide the  responsibilities,
duties, and authority between them to such extent as it may deem advisable.

         Section 8. Vice Presidents.  The Vice Presidents, in the order of their
seniority as  determined  by the Board,  shall,  in the absence,  disability  or
inability to act of the President, perform the duties and exercise the powers of
the  President,  and shall  perform  such other duties as the Board of Directors
shall from time to time prescribe.

         Section 9. The Secretary and Assistant Secretaries. The Secretary shall
attend all meetings of the Board and except as  otherwise  provided for in these
By-laws,  all  meetings  of the  shareholders,  and shall  record or cause to be
recorded all votes taken and the minutes of all  proceedings in a minute book of
the  corporation to be kept for that purpose.  The Secretary  shall perform like
duties for the executive and other  standing  committees  when  requested by the
Board or such committee to do so.

         The Secretary shall have the principal responsibility to give, or cause
to be given,  notice of all  meetings  of the  shareholders  and of the Board of
Directors, but this shall not lessen the authority of others to give such notice
as is authorized elsewhere in these By-laws.

         The Secretary shall see that all books, records, lists and information,
or  duplicates,  required to be maintained at the  registered  office or at some
office of the corporation in Delaware, or elsewhere, are so maintained.

         The Secretary  shall keep in safe custody the seal of the  corporation,
and when  duly  authorized  to do so,  shall  affix  the same to any  instrument
requiring it, and when so affixed, shall attest the same by his signature.

         The  Secretary  shall  perform  such  other  duties and have such other
authority as may be  prescribed  elsewhere in these By-laws or from time to time
by the Board of Directors or the President,  under whose direct  supervision the
Secretary shall be.

         The   Secretary   shall   have   the   general   duties,   powers   and
responsibilities of a Secretary of a corporation.

         The  Assistant  Secretaries,  in the order of their  seniority,  in the
absence,  disability,  or inability to act of the  Secretary,  shall perform the

<PAGE>

duties and exercise the powers of the  Secretary,  and shall  perform such other
duties as the Board may from time to time prescribe.

         Section 10. The Treasurer and Assistant Treasurers. The Treasurer shall
have  responsibility  for the  safekeeping  of the funds and  securities  of the
corporation,  and shall keep or cause to be kept full and  accurate  accounts of
receipts and disbursements in books belonging to the corporation.  The Treasurer
shall  keep,  or cause to be kept,  all other  books of account  and  accounting
records  of the  corporation,  and shall  deposit or cause to be  deposited  all
moneys  and  other  valuable  effects  in the  name  and to  the  credit  of the
corporation in such depositories as may be designated by the Board of Directors.

         The Treasurer shall disburse,  or permit to be disbursed,  the funds of
the  corporation as may be ordered,  or authorized  generally,  by the Board and
shall  render  to the  chief  executive  officer  of  the  corporation  and  the
directors,  whenever they may require it, an account of all his  transactions as
Treasurer and of those under his jurisdiction, and of the financial condition of
the corporation.

         The Treasurer shall perform such other duties and shall have such other
responsibility and authority as may be prescribed  elsewhere in these By-laws or
from time to time by the Board of Directors.

         The Treasurer shall have the general duties,  powers and responsibility
of a Treasurer of a corporation, and shall be the chief financial and accounting
officer of the corporation.

         If required by the Board,  the Treasurer  shall give the  corporation a
bond in a sum and with one or more  sureties  satisfactory  to the Board for the
faithful performance of the duties of his office, and for the restoration to the
corporation, in the case of his death, resignation,  retirement, or removal from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control which belong to the corporation.

         The Assistant  Treasurers in the order of their seniority shall, in the
absence, disability or inability to act of the Treasurer, perform the duties and
exercise the powers of the Treasurer, and shall perform such other duties as the
Board of Directors shall from time to time prescribe.

          Section 11. Bond. At the option of the Board of Directors, any officer
may be required to give bond for the faithful performance of his duties.

         Section 12. Checks and Other Instruments.  All checks,  drafts,  notes,
acceptances,   bills  of  exchange  and  other  negotiable  and   non-negotiable

<PAGE>

instruments and obligations for the payment of money, and all contracts,  deeds,
mortgages,  and all other  papers and  documents  whatsoever,  unless  otherwise
provided  for by these  By-laws,  shall be signed by such officer or officers or
such other person or persons and in such manner as the Board of  Directors  from
time to time shall  designate.  If no such  designation  is made, and unless and
until the Board  otherwise  provides,  the Chairman of the Board (if any) or the
President  and the  Secretary,  or the  Chairman  of the  Board  (if any) or the
President and the Treasurer,  shall have power to sign all such instruments for,
and on behalf of and in the name of the corporation,  which are executed or made
in the ordinary course of the corporation's business.

         Section 13. Duties of Officers May be Delegated.  If any officer of the
corporation  shall be absent or unable to act, or for any other reason the Board
may deem sufficient,  the Board may delegate, for the time being, some or all of
the functions,  duties,  powers and responsibilities of any officer to any other
officer,  or to any  other  agent  or  employee  of  the  corporation  or  other
responsible  person,  provided  a majority  of the then  sitting  Board  concurs
therein.

                                   ARTICLE VI
                                 Shares of Stock
                                 ---------------

         Section 1. Payment for Shares of Stock. The corporation shall not issue
shares of stock  except  for (i) cash  received,  (ii)  labor  done or  services
actually  received,  (iii) real property or personal property actually received,
(iv) leases of real property, or (v) a combination thereof;  provided,  however,
that  shares may also be issued (vi) in  consideration  of the  cancellation  of
valid bona fide antecedent debts,  (vii) as stock dividends,  (viii) pursuant to
stock splits,  reverse stock splits,  stock combinations,  reclassifications  of
outstanding  shares  into  shares of  another  class or  classes,  exchanges  of
outstanding  shares for shares of another  class or classes,  or (ix) other bona
fide changes respecting  outstanding shares.  Notwithstanding the foregoing,  so
long as the corporation receives aggregate  consideration in the forms specified
in  subclauses  (i)  through  (v) above in an  amount  equal to the par value or
stated value allocated to capital of the shares issued,  it may accept a binding
obligation  from a subscriber or purchaser for the balance of the  consideration
due for such shares.  The corporation may also issue partly paid shares pursuant
to the  provisions of Section 156 of the Delaware  General  Corporation  Law, as
amended from time to time.

         Section 2.  Certificates  for  Shares of Stock.  The  certificates  for
shares of stock of the corporation  shall be numbered,  shall be in such form as
may be prescribed by the Board of Directors in conformity with law, and shall be
entered  in the stock  books of the  corporation  as they are  issued,  and such
entries  shall  show the name and  address  of the  person,  firm,  partnership,
corporation, or association to whom each certificate is issued. Each certificate

<PAGE>

shall have  printed,  typed,  or written  thereon the name of the person,  firm,
partnership,  corporation,  or association  to whom it is issued,  and number of
shares represented  thereby and shall be signed by the Chairman of the Board (if
any) or the  President or a Vice  President,  and the  Treasurer or an Assistant
Treasurer  or the  Secretary or an Assistant  Secretary of the  corporation  and
sealed with the seal of the corporation,  which seal may be facsimile,  engraved
or printed. If the corporation has a registrar,  a transfer agent, or a transfer
clerk who actually  signs such  certificates,  the signature of any of the other
officers above  mentioned may be facsimile,  engraved,  or printed.  In case any
such officer who has signed or whose  facsimile  signature  has been placed upon
any  such  certificate  shall  have  ceased  to  be  such  officer  before  such
certificate  is  issued,  such  certificate  may  nevertheless  be issued by the
corporation  with the same effect as if such officer were an officer at the date
of its issue.

         Section  3.  Lost or  Destroyed  Certificates.  In case of the  loss or
destruction of any certificate for shares of stock of the corporation,  upon due
proof of the  registered  owner thereof or his  representative,  by affidavit of
such loss or otherwise,  the Chairman of the Board (if any) or the President and
Secretary may issue a duplicate  certificate or  replacement  certificate in its
place, upon the corporation being fully indemnified  therefor.  Any such officer
may  request  the  posting  of an  indemnity  bond in favor  of the  corporation
whenever and to the extent that they deem  appropriate as a precondition  to the
issuance of any duplicate or replacement certificate.

         Section 4. Transfers of Shares, Transfer Agent, Registrar. Transfers of
shares of stock  shall be made on the  stock  record  or  transfer  books of the
corporation  only  by the  person  named  in the  stock  certificate,  or by his
attorney lawfully  constituted in writing, and upon surrender of the certificate
therefor.  The stock  record  book and other  transfer  records  shall be in the
possession  of the  Secretary  (or other person  appointed  and empowered by the
Board  to do so) or of a  transfer  agent  or  clerk  for the  corporation.  The
corporation,  by  resolution  of the  Board,  may from  time to time  appoint  a
transfer agent, and, if desired,  a registrar,  under such arrangements and upon
such terms and conditions as the Board deems advisable; but until and unless the
Board  appoints some other person,  firm, or  corporation  as its transfer agent
(and  upon  the  revocation  of any  such  appointment,  thereafter  until a new
appointment is similarly made) the Secretary of the corporation (or other person
appointed  and  empowered by the Board) shall be the transfer  agent or clerk of
the  corporation,  without the necessity of any formal action of the Board,  and
the Secretary or other person shall perform all of the duties thereof.

         Section 5. Record Date. The Board of Directors  shall have the power to
fix in advance a date not exceeding  sixty days preceding nor less than ten days
preceding the date of any meeting of  shareholders,  or the date for the payment
of any dividend,  or the date for the allotment of rights,  or the date when any
change or  conversion  or exchange of shares shall go into  effect,  as a record
date for the  determination  of the  shareholders  entitled to notice of, and to

<PAGE>

vote at, the meeting or any adjournment  thereof, or entitled to receive payment
of the  dividends,  or  entitled  to the  allotment  of rights,  or  entitled to
exercise the rights in respect of the change, conversion, or exchange of shares.
In such case, only the shareholders who are shareholders of record on the record
date so fixed shall be entitled to such notice of, and to vote at, the  meeting,
and any  adjournment  thereof  (unless the Board of Directors fixes a new record
date with respect to the adjournment), or to receive payment of the dividend, or
to receive the allotment of rights,  or to exercise the rights,  as the case may
be,  notwithstanding  any transfer of any shares on the books of the corporation
after the date of closing  of the  transfer  books or the  record  date fixed as
aforesaid.  If the  Board  of  Directors  does  not set a  record  date  for the
determination  of the  shareholders  entitled  to notice of, and to vote at, the
meeting and any  adjournment of the meeting,  the record date shall be the close
of business on the day next  preceding the day on which notice is given;  except
that,  if prior to the  meeting  written  waivers of notice of the  meeting  are
signed and delivered to the corporation by all of the  shareholders of record at
the time the meeting is convened,  only the shareholders who are shareholders of
record at the close of business on the day next  preceding  the day on which the
meeting is held shall be entitled to vote at the meeting and at any  adjournment
of the  meeting.  If the  Board of  Directors  does not set a record  date  with
respect to any dividend,  allotment of rights,  or exercise of rights in respect
of the  change,  conversion,  or  exchange  of shares,  the record date for such
purpose  shall  be the  close  of  business  on the day on  which  the  Board of
Directors adopts the resolution relating thereto.

         The record date for actions taken by consent of the shareholders  shall
be  determined  in  accordance  with  Section  213(b)  of the  Delaware  General
Corporation Law, as amended from time to time.

         Section 6.  Fractional  Share  Interests or Scrip.  The corporation may
issue  fractions  of a share and it may  issue a  certificate  for a  fractional
share, or by action of the Board of Directors, the corporation may issue in lieu
thereof it may issue scrip or other  evidence of ownership  which shall  entitle
the holder to receive a certificate  for a full share upon the surrender of such
scrip or other evidence of ownership aggregating a full share. A certificate for
a fractional  share shall (but scrip or other  evidence of ownership  shall not,
unless otherwise  provided by resolution of the Board of Directors)  entitle the
holder to all of the rights of a shareholder,  including without  limitation the
right to  exercise  any  voting  right,  or to receive  dividends  thereon or to
participate in any of the assets of the corporation in the event of liquidation.
The Board of Directors may cause such scrip or evidence of ownership (other than
a certificate for a fractional share) to be issued subject to the condition that
it shall become void if not exchanged for share certificates  before a specified
date,  or  subject  to the  condition  that the  shares  for which such scrip or
evidence of ownership is  exchangeable  may be sold by the  corporation  and the
proceeds  thereof  distributed  to the  holders  of such  scrip or  evidence  of
ownership,  or subject to any other  condition  which the Board of Directors may
deem advisable.
<PAGE>

                                   ARTICLE VII
                                 Indemnification
                                 ---------------

         Section 1. Third Party Actions.  The  corporation  shall  indemnify any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal,  administrative,  or investigative  (other than an action by or in the
right of the  corporation) by reason of the fact that he is or was a director or
officer  of  the  corporation,  or is or  was  serving  at  the  request  of the
corporation as a director or officer of another corporation,  partnership, joint
venture, trust, or other enterprise,  against expenses, including attorney fees,
judgments,  fines,  and  amounts  paid in  settlement  actually  and  reasonably
incurred by him in connection with such action,  suit, or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action, suit, or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of the  corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

         Section  2.  Actions  By  or in  the  Right  of  the  Corporation.  The
corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened, pending, or completed action or suit by or in
the right of the corporation to procure a judgment in its favor by reason of the
fact that he is or was a director  or officer of the  corporation,  or is or was
serving at the  request of the  corporation  as a director or officer of another
corporation,  partnership,  joint venture,  trust, or other  enterprise  against
expenses,  including attorney fees and amounts paid in settlement,  actually and
reasonably  incurred by him in connection  with the defense or settlement of the
action or suit if he acted in good faith and in a manner he reasonably  believed
to be in or not opposed to the best interests of the corporation, except that no
indemnification  shall be made in respect of any claim,  issue,  or matter as to
which such  person  shall have been  adjudged  to be liable  for  negligence  or
misconduct in the performance of his duty to the corporation  unless and only to
the extent that the court in which such  action or suit was  brought  determines
upon application that,  despite the adjudication of liability and in view of all
the  circumstances of the case, the person is fairly and reasonably  entitled to
indemnity for such expenses as the court shall deem proper.

         Section 3.  Indemnity  if  Successful.  To the extent  that a director,
officer, employee, or agent of the corporation has been successful on the merits
or  otherwise  in defense of any  action,  suit,  or  proceeding  referred to in
Sections 1 and 2 of this  Article,  or in defense of any claim,  issue or matter

<PAGE>

therein,  he shall be indemnified  against  expenses  (including  attorney fees)
actually and reasonably incurred by him in connection with the action,  suit, or
proceeding.

         Section 4. Standard of Conduct.  Any  indemnification  under Sections 1
and 2 of  this  Article  (unless  ordered  by a  court)  shall  be  made  by the
corporation  only as authorized in the specific case upon a  determination  that
indemnification  of the  director  or  officer  is proper  in the  circumstances
because he has met the applicable standard of conduct set forth in this Article.
The determination shall be made (i) by the Board of Directors by a majority vote
of a quorum  consisting of directors who were not parties to such action,  suit,
or  proceeding,  or  (ii)  if  such a  quorum  is not  obtainable,  or,  even if
obtainable a quorum of disinterested  directors so directs, by independent legal
counsel in a written  opinion,  or (iii) by the shareholders by majority vote of
the shares eligible to vote for directors and actually voted,  where shares held
by the  individual  about  whom such  indemnification  is at issue  shall not be
eligible to vote.

         Section 5. Expenses. Expenses incurred in defending a civil or criminal
action,  suit, or proceeding  may be paid by the  corporation  in advance of the
final disposition of the action,  suit, or proceeding as authorized by the Board
of Directors in the specific case upon receipt of an undertaking by or on behalf
of the director or officer to repay such amount  unless it shall  ultimately  be
determined  that  he is  entitled  to  be  indemnified  by  the  corporation  as
authorized in this Article.

         Section 6. Nonexclusivity. The indemnification provided by this Article
shall  not be  deemed  exclusive  of any other  rights  to which  those  seeking
indemnification  may be entitled under the Certificate of  Incorporation,  these
By-laws, or any agreement,  vote of the shareholders or disinterested  directors
or  otherwise,  both as to action in his  official  capacity and as to action in
another  capacity  while holding such office,  and shall continue as to a person
who has ceased to be a director or officer and shall inure to the benefit of the
heirs, personal representatives, and administrators of such a person.

         Section 7. Further  Indemnity  Permissible.  The corporation shall have
the power to give further indemnity,  in addition to the indemnity authorized or
contemplated  under the various  sections of this Article,  including  Section 6
hereof, to any person who is or was a director,  officer, employee, or agent, or
to any person  who is or was  serving at the  request  of the  corporation  as a
director, officer, employee, or agent of another corporation, partnership, joint
venture,  trust, or other enterprise,  provided such further indemnity is either
(i) authorized, directed, or provided for in the Certificate of Incorporation of
the  corporation  or a  duly  adopted  amendment  thereof  or  (ii)  authorized,
directed,  or  provided  for  in  these  By-laws  or in  any  agreement  of  the
corporation  which has been adopted by the shareholders of the corporation,  and
provided  further that no such indemnity  shall  indemnify any person from or on
account of such person's  conduct  which has been finally  adjudged to have been

<PAGE>

knowingly fraudulent,  deliberately dishonest, or willful misconduct. Nothing in
this  Section 7 shall be deemed  to limit  the  power of the  corporation  under
Section 6 of this Article to enact By-laws or to enter into  agreements  without
shareholder adoption of the same.

         Section 8. Insurance.  The corporation shall have power to purchase and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee,  or agent of the  corporation,  or is or was serving at the request of
the  corporation  as  a  director,   officer,  employee,  or  agent  of  another
corporation,  partnership, joint venture, trust, or other enterprise against any
liability  asserted  against him and  incurred by him in any such  capacity,  or
arising out of his status as such, whether or not the corporation would have the
power to  indemnify  him against such  liability  under the  provisions  of this
Article.

         Section 9. Corporation.  For the purpose of this Article, references to
"the   corporation"   include  all  constituent   corporations   absorbed  in  a
consolidation  or merger as well as the  resulting or surviving  corporation  so
that any  person  who is or was a  director  or  officer  of such a  constituent
corporation or is or was serving at the request of such constituent  corporation
as a director or officer of another  corporation,  partnership,  joint  venture,
trust, or other enterprise shall stand in the same position under the provisions
of this  Article with respect to the  resulting or surviving  corporation  as he
would if he had  served  the  resulting  or  surviving  corporation  in the same
capacity.

         Section 10. Other Definitions.  For purposes of this Article,  the term
"other enterprise" shall include without limitation  employee benefit plans; the
term "fines" shall include  without  limitation  any excise taxes  assessed on a
person with respect to an employee  benefit  plan;  and the term "serving at the
request of the  corporation"  shall include without  limitation any service as a
director,  officer,  employee,  or agent of the corporation which imposes duties
on, or involves  services by, such director,  officer,  employee,  or agent with
respect to an employee benefit plan, its participants,  or beneficiaries;  and a
person who acted in good faith and in a manner he  reasonably  believed to be in
the interest of the participants  and  beneficiaries of an employee benefit plan
shall be deemed to have acted in a manner "not opposed to the best  interests of
the corporation" as referred to in this Article.

         Section 11. Indemnity for Agents and Employees. The corporation may, by
resolution duly adopted by a majority of the disinterested  members of the Board
of Directors, grant such indemnity rights and reimbursement for such expenses as
it  determines  to be  appropriate  to any  person  who was or is a party to any
threatened,  pending,  or completed  action or suit,  whether  civil,  criminal,
administrative, or investigative, including any action by or in the right of the
corporation,  by  reason  of the fact  that  such  person  is or was an agent or
employee of the  corporation,  or is or was serving as an agent or employee,  at

<PAGE>

the  request of the  corporation,  of another  corporation,  partnership,  joint
venture, trust, or other enterprise.  Any such grant of indemnification shall be
only to the extent so provided in the resolution granting  indemnification,  but
shall,  in  no  event,  be  greater  than  the  rights  of  indemnification  and
reimbursement of expenses granted to directors and officers of this corporation.

                                  ARTICLE VIII
                               General Provisions
                               ------------------

         Section 1. Fixing of Capital,  Transfers  of Surplus.  Except as may be
specifically  otherwise provided in the Certificate of Incorporation,  the Board
of Directors is expressly  empowered to exercise all authority conferred upon it
or the corporation by any law or statute, and in conformity therewith,  relative
to:

         The determination of what part of the consideration received for shares
         of the corporation shall be capital;

         Increasing capital;

         Transferring surplus to capital;

         The consideration to be received by the corporation for its shares; and

         All similar or related matters;

provided that any concurrent  action or consent by or of the corporation and its
shareholders  required to be taken or given  pursuant to law shall be duly taken
or given in connection therewith.

         Section  2.  Dividends.  Ordinary  dividends  upon  the  shares  of the
corporation,  subject to the provisions of the Certificate of Incorporation  and
applicable  law,  may be  declared by the Board of  Directors  at any regular or
special meeting. Dividends may be paid in cash, in property, or in shares of its
stock.

         Liquidating  dividends  or dividends  representing  a  distribution  of
paid-in surplus or a return of capital shall be made only when and in the manner
permitted by law.

         Section 3.  Creation of Reserves.  Before the payment of any  dividend,
there  may be set  aside  out of any  funds  of the  corporation  available  for
dividends  such  sum or sums  as the  directors  from  time to  time,  in  their
reasonable  discretion,  think  proper  as a  reserve  fund  or  funds,  to meet
contingencies,  or for equalizing dividends, or for repairing or maintaining any
property  of the  corporation,  or for  such  other  purposes  as the  Board  of

<PAGE>

Directors  shall  determine in the best  interests of the  corporation,  and the
Board may abolish any such reserve in the manner in which it was created.

         Section 4. Fiscal Year. The Board of Directors shall have the paramount
power  to fix,  and  from  time to  time,  to  change,  the  fiscal  year of the
corporation.  In the absence of action by the Board of Directors,  however,  the
fiscal year of the  corporation  shall be determined and signified by the filing
of the  Corporation's  first  federal  income tax return,  and shall so continue
until such  time,  if any,  as the fiscal  year shall be changed by the Board of
Directors.

         Section 5. Notices.  Except as otherwise  specifically  provided herein
with respect to notice to shareholders or otherwise, or as otherwise required by
law, all notices required to be given by any provision of these By-laws shall be
in  writing  and  shall be  deemed  to have been  given:  (i) when  received  if
delivered  in person;  (ii) on the date of  acknowledgment  or  confirmation  of
receipt if sent by telex, facsimile, or other electronic transmission; (iii) one
day after delivery,  properly addressed and fees prepaid, to a reputable courier
for same day or  overnight  delivery;  or (iv) two days after  being  deposited,
properly addressed and postage prepaid, in the United States mail.

         Section 6.  Amendments to By-laws.  The By-laws of the  corporation may
from time to time be  repealed,  amended  or  altered,  or new  and/or  restated
By-laws may be adopted, in either of the following ways:

         By such  vote of the  shareholders  entitled  to vote at any  annual or
      special  meeting  thereof  as  may  be  required  by  the  Certificate  of
      Incorporation,  and if there is no such specific requirement,  then by the
      vote of a majority of said shareholders; or

         By  resolution  adopted by the Board of  Directors  if such power shall
      have  been  vested  in  the  Board  of  Directors  by the  Certificate  of
      Incorporation;  provided,  however,  that such power shall be  exercisable
      only by such number or  percentage  of the Directors as is required by the
      Certificate   of   Incorporation,   and  if  there  is  no  such  specific
      requirement, then by a majority of the Board of Directors. Notwithstanding
      the foregoing, the Board of Directors shall not have the power to suspend,
      repeal, amend or otherwise alter the By-laws or portion thereof enacted by
      the  shareholders  if at the  time of such  enactment  or  thereafter  the
      shareholders shall so expressly provide.

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


<PAGE>


                                   CERTIFICATE

         We, the  undersigned,  hereby  certify  that we acted as  Chairman  and
      Secretary,  respectively,  of a meeting of the Board of Directors of First
      Commercial Bancorp, Inc. held on the 24th day of September,  1996 at which
      the  foregoing  Amended and Restated  By-laws were duly adopted as and for
      the  By-laws of said  corporation,  and hereby  further  certify  that the
      foregoing constitute the By-laws of said corporation.

         Dated this 24th day of September, 1996.

                                              /s/Donald W. Williams
                                              -----------------------
                                              Donald W. Williams
                                              Chairman of the Meeting

                                              /s/James E. Culleton
                                              -----------------------
                                              James E. Culleton
                                              Secretary of the Meeting




<TABLE> <S> <C>


<ARTICLE>                                            9                         
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-mos
<FISCAL-YEAR-END>                           Dec-31-1996
<PERIOD-START>                              Jan-01-1996
<PERIOD-END>                                Sep-30-1996
<CASH>                                            8,069
<INT-BEARING-DEPOSITS>                                0
<FED-FUNDS-SOLD>                                  9,190
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                      33,269
<INVESTMENTS-CARRYING>                            3,004
<INVESTMENTS-MARKET>                                  0
<LOANS>                                          94,299
<ALLOWANCE>                                      (4,037)
<TOTAL-ASSETS>                                  148,980
<DEPOSITS>                                      133,656  
<SHORT-TERM>                                          0
<LIABILITIES-OTHER>                               2,875
<LONG-TERM>                                       6,500
                                 0
                                           0
<COMMON>                                          1,058
<OTHER-SE>                                        4,891
<TOTAL-LIABILITIES-AND-EQUITY>                  148,980
<INTEREST-LOAN>                                   6,147
<INTEREST-INVEST>                                 2,248
<INTEREST-OTHER>                                    390
<INTEREST-TOTAL>                                  8,785
<INTEREST-DEPOSIT>                                3,533
<INTEREST-EXPENSE>                                4,209
<INTEREST-INCOME-NET>                             4,576
<LOAN-LOSSES>                                     1,150
<SECURITIES-GAINS>                                    0
<EXPENSE-OTHER>                                   6,534
<INCOME-PRETAX>                                  (1,606)
<INCOME-PRE-EXTRAORDINARY>                       (1,606)
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                       (874)
<EPS-PRIMARY>                                      (.01)
<EPS-DILUTED>                                      (.01)
<YIELD-ACTUAL>                                     7.96
<LOANS-NON>                                       1,790
<LOANS-PAST>                                         66
<LOANS-TROUBLED>                                      0
<LOANS-PROBLEM>                                   4,772
<ALLOWANCE-OPEN>                                  5,388
<CHARGE-OFFS>                                    (2,749)
<RECOVERIES>                                        248
<ALLOWANCE-CLOSE>                                 4,037
<ALLOWANCE-DOMESTIC>                              4,037
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                               0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                     1,000
<RESTATED>                      
       
<S>                             <C>
<PERIOD-TYPE>                   6-mos
<FISCAL-YEAR-END>                         Dec-31-1996
<PERIOD-START>                            Jan-01-1996
<PERIOD-END>                              Jun-30-1996
<CASH>                                          8,664
<INT-BEARING-DEPOSITS>                              0
<FED-FUNDS-SOLD>                                9,800
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                    36,297
<INVESTMENTS-CARRYING>                          7,009
<INVESTMENTS-MARKET>                                0
<LOANS>                                        87,804
<ALLOWANCE>                                    (5,303)
<TOTAL-ASSETS>                                151,814
<DEPOSITS>                                    137,343
<SHORT-TERM>                                        0
<LIABILITIES-OTHER>                             2,341
<LONG-TERM>                                     6,500
                               0
                                         0
<COMMON>                                        1,058
<OTHER-SE>                                      4,572
<TOTAL-LIABILITIES-AND-EQUITY>                151,814
<INTEREST-LOAN>                                 3,933
<INTEREST-INVEST>                               1,668
<INTEREST-OTHER>                                  264
<INTEREST-TOTAL>                                7,403
<INTEREST-DEPOSIT>                              2,429
<INTEREST-EXPENSE>                              2,881
<INTEREST-INCOME-NET>                           2,984
<LOAN-LOSSES>                                   1,050
<SECURITIES-GAINS>                                  0
<EXPENSE-OTHER>                                 4,148
<INCOME-PRETAX>                                (1,725) 
<INCOME-PRE-EXTRAORDINARY>                     (1,725)
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   (1,145)
<EPS-PRIMARY>                                    (.01)
<EPS-DILUTED>                                    (.01)
<YIELD-ACTUAL>                                   7.90
<LOANS-NON>                                     2,293
<LOANS-PAST>                                      862
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                12,922
<ALLOWANCE-OPEN>                                5,388
<CHARGE-OFFS>                                  (1,236)
<RECOVERIES>                                      101
<ALLOWANCE-CLOSE>                               5,303
<ALLOWANCE-DOMESTIC>                            5,303
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0
        


</TABLE>


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