FIRST NATIONAL BANCORP INC /IL/
10-K405, 1999-03-23
NATIONAL COMMERCIAL BANKS
Previous: FIRST NATIONAL BANCORP INC /IL/, DEF 14A, 1999-03-23
Next: PLM EQUIPMENT GROWTH FUND, 10-K, 1999-03-23



<PAGE>

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

                                    FORM 10-K
                             Washington, D. C. 20549


(Mark One)

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 [FEE REQUIRED]
For the fiscal year ended December 31, 1998

                                       OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the transition period from                       to
                               ----------------------   ------------------------

Commission file number:  0-15123

                          FIRST NATIONAL BANCORP, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>

<S>                                                           <C>

                Illinois                                                          31-1182986
- -------------------------------------------------------       -----------------------------------------------------
               (State of Incorporation)                                (IRS Employer Identification No.)

      78 North Chicago Street, Joliet, Illinois                                      60432
- -------------------------------------------------------       -----------------------------------------------------
       (Address of principal executive offices)                                    (Zip Code)

Registrant's telephone number, including area code                               (815) 726-4371
                                                              -----------------------------------------------------

Securities registered pursuant to Section 12(b) of the Act:
                                                                             Name of each exchange
                 Title of each class                                          on which registered
- -------------------------------------------------------       -----------------------------------------------------

            Common Stock, $10.00 par value                                            None
</TABLE>


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

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 report(s), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No __

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

The aggregate market value of Common Stock held by non-affiliates on March 9,
1999 was $175,481,610. Based on the last reported price of an actual transaction
in registrant's Common Stock on March 9, 1999, and reports of beneficial
ownership filed by directors and executive officers of registrant and by
beneficial owners of more than 5% of the outstanding shares of Common Stock of
registrant; however, such determination of shares owned by affiliates does not
constitute an admission of affiliate status or beneficial interest in shares of
Common Stock of registrant. At March 9, 1999 there were 2,420,436 shares of
registrant's sole class of common stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

There is incorporated by reference in this Annual Report on Form 10-K portions
of the information contained in the registrant's proxy statement for its annual
meeting of stockholders held March 11, 1999, to the extent indicated herein.
There is incorporated by reference in Parts II and IV of this Annual Report on
Form 10-K portions of the information contained in the registrant's 1998 annual
and financial reports to stockholders to the extent indicated herein.

<PAGE>


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                                Page
                                                                                                                ----
<S>             <C>            <C>                                                                                <C>

PART I

                ITEM 1.        Business.......................................................                     1

                ITEM 2.        Properties.....................................................                     7

                ITEM 3.        Legal Proceedings..............................................                     8

                ITEM 4.        Submission of Matters to a Vote of Security Holders............                     8


PART II

                ITEM 5.        Market for the Company's Common Stock and Related
                               Stockholder Matters............................................                     8

                ITEM 6.        Selected Financial Data........................................                     8

                ITEM 7.        Management's Discussion and Analysis of Financial
                               Condition and Results of Operations............................                     8

                ITEM 8.        Financial Statements and Supplementary Data....................                     8

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


PART III

                ITEM 10.       Directors and Executive Officers of the Registrant.............                     9

                ITEM 11.       Executive Compensation.........................................                     9

                ITEM 12.       Security Ownership of Certain Beneficial Owners and
                               Management.....................................................                     9

                ITEM 13.       Certain Relationships and Related Transactions.................                     9


PART IV

                ITEM 14.       Exhibits, Financial Statement Schedules and Reports
                               on Form 8-K....................................................                     9

                SIGNATURES     ...............................................................                    12
</TABLE>







<PAGE>


PART I

ITEM 1. BUSINESS

OVERVIEW
First National Bancorp, Inc. ("First National" or the "Company") was formed and
became the parent holding company of First National Bank of Joliet ("FNB" or the
"Bank") on September 30, 1986. Upon shareholders' approval, First National
Bancorp, Inc. issued 625,000 shares of its $10 par value common stock for all of
the outstanding common stock of FNB.

On January 9, 1989, the Company acquired 100% of the outstanding shares of
Southwest Suburban Bank ("SWSB") located in Bolingbrook, Illinois at a total
cash purchase price of $4,681,000. The excess of acquisition cost over the fair
value of net assets acquired was $2,198,000. The acquisition was accounted for
as a purchase.

On December 14, 1990, the Company acquired 100% of the outstanding shares of
Bank of Lockport ("BOL") located in Lockport, Illinois for $12,077,000, paid
through issuing 99,505 common shares of First National stock valued at
$7,167,000 plus cash of $4,910,000. The excess of acquisition cost over the fair
value of net assets acquired was $6,442,000. The acquisition was accounted for
as a purchase.

On October 31, 1994, the Company acquired 100% of the outstanding shares of
Plano Bancshares, Inc. ("Bancshares") located in Plano, Illinois. Bancshares is
the parent holding company of Community Bank of Plano ("Plano"). The purchase
price of Bancshares was $10,737,000, paid through issuing debentures of
$3,776,000 plus cash of $6,961,000. The excess of acquisition cost over the fair
value of net assets acquired was $2,311,000. The acquisition was accounted for
as a purchase. On March 14, 1998, SWSB, BOL and Plano merged into FNB.

The Company has no employees and conducts no active business except through its
banking subsidiary. The only significant asset of the Company is its stock
ownership of the Bank.

SUBSIDIARY DESCRIPTION
The Bank is a commercial, national FDIC insured bank with its main office
located at 78 North Chicago Street, Joliet, Illinois 60432. The Bank is located
approximately 45 miles southwest of Chicago and has Joliet and the western
portion of Will County as its primary service area. The Bank was organized as a
national banking organization on June 6, 1933, and currently has 14 branches in
addition to the main bank location.

Approximately 85% of the Bank's assets are located within Will County, Illinois.
Will County has become one of the fastest growing areas in Illinois with an
average population growth in excess of 3.0% per year since 1990. Total
population exceeds 430,000 with a labor force of over 215,000. Unemployment has
remained consistently under 6.0% since 1994. This population growth and stable
employment levels are factors contributing to the Bank's loan growth in the last
three years. In particular, commercial and consumer loan volumes have all been
positively affected by these economic conditions with increases of 44% and 46%,
respectively in the three years ending December 31, 1998.

COMPETITION
Active competition exists in all services offered by the Bank, not only with
other national and state banks, but also with savings and loan associations,
finance companies, personal loan companies, credit unions, money market mutual
funds, mortgage bankers and other financial institutions serving this market
area. The principal methods of competition in the financial services industry
are price, service and convenience.


                                       1
<PAGE>


BANK LOANS
The Bank's loan portfolio consists of commercial, commercial real estate,
construction, agricultural, residential real estate and consumer loans. The loan
portfolio is diversified so that slowdowns or problems in one specific area
would not cause a significant problem. The repayment terms and rates, credit
criteria employed, and risks associated with each loan category are governed by
a written lending policy approved by the Company's board of directors. Loans
greater than $30,000 require the approval of a lending committee consisting of
senior loan officers which meets twice each week.

BANK DEPOSITS
No material portion of the Bank's deposits have been obtained from a person or
group that withdrawal of such deposits would have an adverse effect on the
business of the Company.

SEASONAL
Business is not affected in a material manner by change of seasons.

FOREIGN SOURCES
Neither the Company nor its subsidiary, the Bank, are involved with foreign
investments.

COMPLIANCE
Compliance with federal, state, and local provisions relating to the protection
of the environment should not have a material effect upon the capital
expenditures, earnings and competitive position of the Company.

EMPLOYMENT
As of December 31, 1998, the Bank had 285 full-time and 142 part-time employees.

SERVICES
The Bank offers varied savings and certificate of deposit options, commercial
lending and consumer lending, along with credit card and regular checking
services.


                           SUPERVISION AND REGULATION


GENERAL

Financial institutions and their holding companies are extensively regulated
under federal and state law. As a result, the growth and earnings performance of
the Company can be affected not only by management decisions and general
economic conditions, but also by the requirements of applicable state and
federal statutes and regulations and the policies of various governmental
regulatory authorities, including the Office of the Comptroller of the Currency
(the "OCC"), the Board of Governors of the Federal Reserve System (the "Federal
Reserve"), the Federal Deposit Insurance Corporation (the "FDIC"), the Internal
Revenue Service and state taxing authorities and the Securities and Exchange
Commission (the "SEC"). The effect of applicable statutes, regulations and
regulatory policies can be significant, and cannot be predicted with a high
degree of certainty.

         Federal and state laws and regulations generally applicable to
financial institutions, such as the Company and its subsidiaries, regulate,
among other things, the scope of business, investments, reserves against
deposits, capital levels relative to operations, the nature and amount of
collateral for loans, the establishment of branches, mergers, consolidations and
dividends. The system of supervision and regulation applicable to the Company
and its subsidiaries establishes a comprehensive framework for their respective
operations and is intended primarily for the protection of the FDIC's deposit
insurance funds and the depositors, rather than the shareholders, of financial
institutions.


                                       2
<PAGE>


         The following is a summary of the material elements of the regulatory
framework that applies to the Company and the Bank. It does not describe all of
the statutes, regulations and regulatory policies that apply to the Company and
the Bank, nor does it restate all of the requirements of the statutes,
regulations and regulatory policies that are described. As such, the following
is qualified in its entirety by reference to the applicable statutes,
regulations and regulatory policies. Any change in applicable law, regulations
or regulatory policies may have a material effect on the business of the Company
and the Bank.

RECENT REGULATORY DEVELOPMENTS

         PENDING LEGISLATION. Legislation has been introduced in the Congress
that would allow bank holding companies to engage in a wider range of nonbanking
activities, including greater authority to engage in securities and insurance
activities. The expanded powers generally would be available to a bank holding
company only if the bank holding company and its banking subsidiaries remain
well-capitalized and well-managed. At this time, the Company is unable to
predict whether the proposed legislation will be enacted and, therefore, is
unable to predict the impact such legislation may have on the Company and the
Bank.

THE COMPANY

GENERAL. The Company, as the sole shareholder of the Bank, is a bank holding
company. As a bank holding company, the Company is registered with, and is
subject to regulation by, the Federal Reserve under the Bank Holding Company
Act, as amended (the "BHCA"). In accordance with Federal Reserve policy, the
Company is expected to act as a source of financial strength to the Bank and to
commit resources to support the Bank in circumstances where the Company might
not otherwise do so. Under the BHCA, the Company is subject to periodic
examination by the Federal Reserve. The Company is also required to file with
the Federal Reserve periodic reports of the Company's operations and such
additional information regarding the Company and its subsidiaries as the Federal
Reserve may require.

INVESTMENTS AND ACTIVITIES. Under the BHCA, a bank holding company must obtain
Federal Reserve approval before: (i) acquiring, directly or indirectly,
ownership or control of any voting shares of another bank or bank holding
company if, after the acquisition, it would own or control more than 5% of the
shares of the other bank or bank holding company (unless it already owns or
controls the majority of such shares); (ii) acquiring all or substantially all
of the assets of another bank; or (iii) merging or consolidating with another
bank holding company. Subject to certain conditions (including certain deposit
concentration limits established by the BHCA), the Federal Reserve may allow a
bank holding company to acquire banks located in any state of the United States
without regard to whether the acquisition is prohibited by the law of the state
in which the target bank is located. In approving interstate acquisitions,
however, the Federal Reserve is required to give effect to applicable state law
limitations on the aggregate amount of deposits that may be held by the
acquiring bank holding company and its insured depository institution affiliates
in the state in which the target bank is located (provided that those limits do
not discriminate against out-of-state depository institutions or their holding
companies) and state laws which require that the target bank have been in
existence for a minimum period of time (not to exceed five years) before being
acquired by an out-of-state bank holding company.

The BHCA also generally prohibits the Company from acquiring direct or indirect
ownership or control of more than 5% of the voting shares of any company which
is not a bank and from engaging in any business other than that of banking,
managing and controlling banks or furnishing services to banks and their
subsidiaries. This general prohibition is subject to a number of exceptions. The
principal exception allows bank holding companies to engage in, and to own
shares of companies engaged in, certain businesses found by the Federal Reserve
to be "so closely related to banking ... as to be a proper incident thereto."
Under current regulations of the Federal Reserve, the Company and its non-bank
subsidiaries are permitted to engage in a variety of banking-related businesses,
including the operation of a thrift, sales and consumer finance, equipment
leasing, the operation of a computer service bureau (including software
development), and mortgage banking and brokerage. The BHCA generally does not
place territorial restrictions on the domestic activities of non-bank
subsidiaries of bank holding companies.


                                       3
<PAGE>


Federal law also prohibits any person or company from acquiring "control" of a
bank or a bank holding company without prior notice to the appropriate federal
bank regulator. "Control" is defined in certain cases as the acquisition of 10%
of the outstanding shares of a bank or bank holding company.

CAPITAL REQUIREMENTS. Bank holding companies are required to maintain minimum
levels of capital in accordance with Federal Reserve capital adequacy
guidelines. If capital falls below minimum guideline levels, a bank holding
company, among other things, may be denied approval to acquire or establish
additional banks or non-bank businesses.

The Federal Reserve's capital guidelines establish the following minimum
regulatory capital requirements for bank holding companies: a risk-based
requirement expressed as a percentage of total risk-weighted assets, and a
leverage requirement expressed as a percentage of total assets. The risk-based
requirement consists of a minimum ratio of total capital to total risk-weighted
assets of 8%, at least one-half of which must be Tier 1 capital. The leverage
requirement consists of a minimum ratio of Tier 1 capital to total assets of 3%
for the most highly rated companies, with a minimum requirement of 4% for all
others. For purposes of these capital standards, Tier 1 capital consists
primarily of permanent stockholders' equity less intangible assets (other than
certain mortgage servicing rights and purchased credit card relationships).
Total capital consists primarily of Tier 1 capital plus certain other debt and
equity instruments which do not qualify as Tier 1 capital and a portion of the
company's allowance for loan and lease losses.

The risk-based and leverage standards described above are minimum requirements.
Higher capital levels will be required if warranted by the particular
circumstances or risk profiles of individual banking organizations. For example,
the Federal Reserve's capital guidelines contemplate that additional capital may
be required to take adequate account of, among other things, interest rate risk,
or the risks posed by concentrations of credit, nontraditional activities or
securities trading activities. Further, any banking organization experiencing or
anticipating significant growth would be expected to maintain capital ratios,
including tangible capital positions (I.E., Tier 1 capital less all intangible
assets), well above the minimum levels.

As of December 31, 1998, the Company had regulatory capital in excess of the
Federal Reserve's minimum requirements, with a risk-based capital ratio of
13.43% and a leverage ratio of 8.43%.

DIVIDENDS. The Illinois Business Corporation Act, as amended, prohibits the
Company from paying a dividend if, after giving effect to the dividend: (i) the
Company would be insolvent; or (ii) the net assets of the Company would be less
than zero; or (iii) the net assets of the Company would be less than the maximum
amount then payable to shareholders of the Company who would have preferential
distribution rights if the Company were liquidated. Additionally, the Federal
Reserve has issued a policy statement with regard to the payment of cash
dividends by bank holding companies. The policy statement provides that a bank
holding company should not pay cash dividends which exceed its net income or
which can only be funded in ways that weaken the bank holding company's
financial health, such as by borrowing. The Federal Reserve also possesses
enforcement powers over bank holding companies and their non-bank subsidiaries
to prevent or remedy actions that represent unsafe or unsound practices or
violations of applicable statutes and regulations. Among these powers is the
ability to proscribe the payment of dividends by banks and bank holding
companies.

FEDERAL SECURITIES REGULATION. The Company's common stock is registered with the
SEC under the Securities Act of 1933, as amended, and the Securities Exchange
Act of 1934, as amended (the "Exchange Act"). Consequently, the Company is
subject to the information, proxy solicitation, insider trading and other
restrictions and requirements of the SEC under the Exchange Act.

THE BANK

GENERAL. The Bank is a national bank, chartered by the OCC under the National
Bank Act. The deposit accounts of the Bank are insured by the FDIC's Bank
Insurance Fund ("BIF"), and the Bank is a member of the Federal Reserve System.
As a BIF-insured national bank, the Bank is subject to the examination,
supervision, reporting


                                       4
<PAGE>



and enforcement requirements of the OCC, as the chartering authority for
national banks, and the FDIC, as administrator of the BIF.

DEPOSIT INSURANCE. As an FDIC-insured institution, the Bank is required to pay
deposit insurance premium assessments to the FDIC. The FDIC has adopted a
risk-based assessment system under which all insured depository institutions are
placed into one of nine categories and assessed insurance premiums based upon
their respective levels of capital and results of supervisory evaluations.
Institutions classified as well-capitalized (as defined by the FDIC) and
considered healthy pay the lowest premium while institutions that are less than
adequately capitalized (as defined by the FDIC) and considered of substantial
supervisory concern pay the highest premium. Risk classification of all insured
institutions is made by the FDIC for each semi-annual assessment period.

During the year ended December 31, 1998, BIF assessments ranged from 0% of
deposits to 0.27% of deposits. For the semi-annual assessment period beginning
January 1, 1999, BIF assessment rates will continue to range from 0% of deposits
to 0.27% of deposits.

The FDIC may terminate the deposit insurance of any insured depository
institution if the FDIC determines, after a hearing, that the institution (i)
has engaged or is engaging in unsafe or unsound practices, (ii) is in an unsafe
or unsound condition to continue operations or (iii) has violated any applicable
law, regulation, order, or any condition imposed in writing by, or written
agreement with, the FDIC. The FDIC may also suspend deposit insurance
temporarily during the hearing process for a permanent termination of insurance
if the institution has no tangible capital. Management of the Company is not
aware of any activity or condition that could result in termination of the
deposit insurance of the Bank.

FICO ASSESSMENTS. Since 1987, a portion of the deposit insurance assessments
paid by members of the FDIC's Savings Association Insurance Fund ("SAIF") has
been used to cover interest payments due on the outstanding obligations of the
Financing Corporation ("FICO"). FICO was created in 1987 to finance the
recapitalization of the Federal Savings and Loan Insurance Corporation, the
SAIF's predecessor insurance fund. As a result of federal legislation enacted in
1996, beginning as of January 1, 1997, both SAIF members and BIF members became
subject to assessments to cover the interest payments on outstanding FICO
obligations. These FICO assessments are in addition to amounts assessed by the
FDIC for deposit insurance. Until January 1, 2000, the FICO assessments made
against BIF members may not exceed 20% of the amount of the FICO assessments
made against SAIF members. Between January 1, 2000 and the final maturity of the
outstanding FICO obligations in 2019, BIF members and SAIF members will share
the cost of the interest on the FICO bonds on a PRO RATA basis. During the year
ended December 31, 1998, the FICO assessment rate for SAIF members ranged
between approximately 0.061% of deposits and approximately 0.063% of deposits,
while the FICO assessment rate for BIF members ranged between approximately
0.012% of deposits and approximately 0.013% of deposits. During the year ended
December 31, 1998, the Bank paid FICO assessments totaling $86,000.

SUPERVISORY ASSESSMENTS. All national banks are required to pay supervisory
assessments to the OCC to fund the operations of the OCC. The amount of the
assessment is calculated using a formula which takes into account the bank's
size and its supervisory condition (as determined by the composite rating
assigned to the bank as a result of its most recent OCC examination). During the
year ended December 31, 1998 the Bank paid supervisory assessments to the OCC
totaling $ 163,000.

CAPITAL REQUIREMENTS. The OCC has established the following minimum capital
standards for national banks, such as the Bank: a leverage requirement
consisting of a minimum ratio of Tier 1 capital to total assets of 3% for the
most highly-rated banks with a minimum requirement of at least 4% for all
others, and a risk-based capital requirement consisting of a minimum ratio of
total capital to total risk-weighted assets of 8%, at least one-half of which
must be Tier 1 capital. For purposes of these capital standards, Tier 1 capital
and total capital consist of substantially the same components as Tier 1 capital
and total capital under the Federal Reserve's capital guidelines for bank
holding companies (SEE "--The Company--Capital Requirements").


                                       5
<PAGE>



The capital requirements described above are minimum requirements. Higher
capital levels will be required if warranted by the particular circumstances or
risk profiles of individual institutions. For example, the regulations of the
OCC provide that additional capital may be required to take adequate account of,
among other things, interest rate risk or the risks posed by concentrations of
credit, nontraditional activities or securities trading activities.

During the year ended December 31, 1998, the Bank was not required by the OCC to
increase its capital to an amount in excess of the minimum regulatory
requirement. As of December 31, 1998, the Bank exceeded its minimum regulatory
capital requirements with a leverage ratio of 8.67% and a risk-based capital
ratio of 13.78%.

Federal law provides the federal banking regulators with broad power to take
prompt corrective action to resolve the problems of undercapitalized
institutions. The extent of the regulators' powers depends on whether the
institution in question is "well capitalized," "adequately capitalized,"
"undercapitalized," "significantly undercapitalized" or "critically
undercapitalized," in each case as defined by regulation. Depending upon the
capital category to which an institution is assigned, the regulators' corrective
powers include: requiring the institution to submit a capital restoration plan;
limiting the institution's asset growth and restricting its activities;
requiring the institution to issue additional capital stock (including
additional voting stock) or to be acquired; restricting transactions between the
institution and its affiliates; restricting the interest rate the institution
may pay on deposits; ordering a new election of directors of the institution;
requiring that senior executive officers or directors be dismissed; prohibiting
the institution from accepting deposits from correspondent banks; requiring the
institution to divest certain subsidiaries; prohibiting the payment of principal
or interest on subordinated debt; and ultimately, appointing a receiver for the
institution. As of December 31, 1998, the Bank was well capitalized, as defined
by OCC regulations.

DIVIDENDS. The National Bank Act imposes limitations on the amount of dividends
that may be paid by a national bank, such as the Bank. Generally, a national
bank may pay dividends out of its undivided profits, in such amounts and at such
times as the bank board of directors deems prudent. Without prior OCC approval,
however, a national bank may not pay dividends in any calendar year which, in
the aggregate, exceed the bank's year-to-date net income plus the bank's
retained net income for the two preceding years.

The payment of dividends by any financial institution or its holding company is
affected by the requirement to maintain adequate capital pursuant to applicable
capital adequacy guidelines and regulations, and a financial institution
generally is prohibited from paying any dividends if, following payment thereof,
the institution would be undercapitalized. As described above, the Bank exceeded
its minimum capital requirements under applicable guidelines as of December 31,
1998. As of December 31, 1998, approximately $6.7 million was available to be
paid as dividends to the Company by the Bank. Notwithstanding the availability
of funds for dividends, however, the OCC may prohibit the payment of any
dividends by the Bank if the OCC determines such payment would constitute an
unsafe or unsound practice.

INSIDER TRANSACTIONS. The Bank is subject to certain restrictions imposed by
federal law on extensions of credit to the Company, on investments in the stock
or other securities of the Company and the acceptance of stock or other
securities of the Company as collateral for loans. Certain limitations and
reporting requirements are also placed on extensions of credit by the Bank to
its directors and officers, to directors and officers of the Company, to
principal stockholders of the Company, and to "related interests" of such
directors, officers and principal stockholders. In addition, federal law and
regulations may affect the terms upon which any person becoming a director or
officer of the Company or a principal stockholder of the Company may obtain
credit from banks with which the Bank maintains a correspondent relationship.

SAFETY AND SOUNDNESS STANDARDS. The federal banking agencies have adopted
guidelines which establish operational and managerial standards to promote the
safety and soundness of federally insured depository institutions. The
guidelines set forth standards for internal controls, information systems,
internal audit systems, loan documentation, credit underwriting, interest rate
exposure, asset growth, compensation, fees and benefits, asset quality and
earnings. In addition, in October 1998, the federal banking regulators issued
safety and


                                       6
<PAGE>


soundness standards for achieving Year 2000 compliance, including standards for
developing and managing Year 2000 project plans, testing remediation efforts and
planning for contingencies.

In general, the safety and soundness guidelines prescribe the goals to be
achieved in each area, and each institution is responsible for establishing its
own procedures to achieve those goals. If an institution fails to comply with
any of the standards set forth in the guidelines, the institution's primary
federal regulator may require the institution to submit a plan for achieving and
maintaining compliance. If an institution fails to submit an acceptable
compliance plan, or fails in any material respect to implement a compliance plan
that has been accepted by its primary federal regulator, the regulator is
required to issue an order directing the institution to cure the deficiency.
Until the deficiency cited in the regulator's order is cured, the regulator may
restrict the institution's rate of growth, require the institution to increase
its capital, restrict the rates the institution pays on deposits or require the
institution to take any action the regulator deems appropriate under the
circumstances. Noncompliance with the standards established by the safety and
soundness guidelines may also constitute grounds for other enforcement action by
the federal banking regulators, including cease and desist orders and civil
money penalty assessments.

BRANCHING AUTHORITY. National banks headquartered in Illinois, such as the Bank,
have the same branching rights in Illinois as banks chartered under Illinois
law. Illinois law grants Illinois-chartered banks the authority to establish
branches anywhere in the State of Illinois, subject to receipt of all required
regulatory approvals.

Under the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994
("the Riegle-Neal Act"), both state and national banks are allowed to establish
interstate branch networks through acquisitions of other banks, subject to
certain conditions, including certain limitations on the aggregate amount of
deposits that may be held by the surviving bank and all of its insured
depository institution affiliates. The establishment of new interstate branches
or the acquisition of individual branches of a bank in another state (rather
than the acquisition of an out-of-state bank in its entirety) is allowed by the
Riegle-Neal Act only if specifically authorized by state law. The legislation
allowed individual states to "opt-out" of certain provisions of the Riegle-Neal
Act by enacting appropriate legislation prior to June 1, 1997. Illinois has
enacted legislation permitting interstate mergers beginning on June 1, 1997,
subject to certain conditions, including a prohibition against interstate
mergers involving an Illinois bank that has been in existence and continuous
operation for fewer than five years.

FEDERAL RESERVE SYSTEM. Federal Reserve regulations, as presently in effect,
require depository institutions to maintain non-interest earning reserves
against their transaction accounts (primarily NOW and regular checking
accounts), as follows: for transaction accounts aggregating $46.5 million or
less, the reserve requirement is 3% of total transaction accounts; and for
transaction accounts aggregating in excess of $46.5 million, the reserve
requirement is $1.395 million plus 10% of the aggregate amount of total
transaction accounts in excess of $46.5 million. The first $4.9 million of
otherwise reservable balances are exempted from the reserve requirements. These
reserve requirements are subject to annual adjustment by the Federal Reserve.
The Bank is in compliance with the foregoing requirements.



ITEM 2.  PROPERTIES

The main building of the Company is located at 78 North Chicago Street, Joliet,
Illinois. The Bank owns this building. The land on which it is located is owned
by the Company. The Bank has fourteen additional facilities, of which eleven are
owned and three are leased. The address and approximate square footage of each
location are as follows:

<TABLE>
<CAPTION>

                                                      Approximate
                                Location              Square Feeet      Status
- --------------------------------------------------------------------------------

<S>                                                   <C>               <C>
78 North Chicago St., Joliet                          25,000            Owned

Scott and Jefferson, Joliet                            1,600            Owned

Midland and Campbell, Joliet                           4,200            Owned

Black and Essington Roads, Joliet                     12,000            Owned
</TABLE>


                                       7
<PAGE>

<TABLE>
<CAPTION>
<S>                                                   <C>               <C>

1590 North Larkin, Joliet                              1,100           Leased
                                                                     
191 South Larkin, Joliet                                 900           Leased
                                                                     
207 Mondamin St., Minooka                              2,000            Owned
                                                                     
23841 West Eames, Channahon                              100           Leased
                                                                     
Route 52 and Brookshore, Shorewood                     1,200            Owned
                                                                     
24745 West Eames, Channahon                            1,400            Owned
                                                                     
626 Townhall Drive, Romeoville                         6,500            Owned
                                                                     
225 Lily Cache Lane, Bolingbrook                       8,800            Owned
                                                                     
826 East 9th Street, Lockport                         27,000            Owned
                                                                     
Cedar Road. and 159th St., Lockport                    9,000            Owned
                                                                     
2005 West Route 34, Plano                             10,000            Owned
</TABLE>
                                                             

In addition, the Bank plans opening two additional branches in 1999 on sites
that are owned. The first facility scheduled to open is at 80 South Weber Road,
Romeoville, Illinois and will be approximately 1,600 square feet. The second
facility will be at 15900 South Division Street, Plainfield, Illinois and will
be approximately 2,000 square feet.


ITEM 3.  LEGAL PROCEEDINGS

There are no material legal proceedings pending to which the Company or its
subsidiary is a party other than ordinary routine litigation incidental to
their respective businesses.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

PART II.

ITEM 5.  MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

MARKET INFORMATION
As of December 31, 1998, the Company had 2,180 shareholders of record of its
common stock. First National Common Stock is traded primarily through the
offices of Stofan, Agazzi & Co., Richard B. Vance & Co., A. G. Edwards & Sons,
Inc., Edward D. Jones & Co. and ABN AMRO Securities, Inc. Information on
dividends paid and the price range of the Company's common stock on a quarterly
basis in 1998 and 1997 is presented on page 9 of the Company's 1998 Annual
Report to Stockholders and is incorporated herein by reference.

ITEM 6. SELECTED FINANCIAL DATA

The five year summary of selected financial data is presented as Financial
Highlights on page 9 of the Company's 1998 Annual Report to Stockholders and is
incorporated herein by reference.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

Management's discussion and analysis appearing on pages 1 through 16 of the 1998
Financial Report is incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Consolidated Financial Statements and Notes thereto appearing on pages 18
through 35 of the 1998 Financial Report are incorporated herein by reference.
See Item 14 for information concerning financial statements and schedules filed
with the report.



                                       8

<PAGE>



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE MATTERS

No disagreements on accounting and financial disclosure matters have occurred
for the 24 months prior to, or in months subsequent to, December 31, 1998.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information appearing on pages 2 through 4 of the Notice of Annual Meeting
of Stockholders and Proxy Statement is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information appearing on page 6 of the Notice of Annual Meeting of
Stockholders and Proxy Statement is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information appearing on pages 2 and 3 of the Notice of Annual Meeting of
Stockholders and Proxy Statement is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information appearing on pages 2 through 4 of the Notice of Annual Meeting
of Stockholders and Proxy Statement is incorporated herein by reference.

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

   (a)  1. The Consolidated Financial Statements of the Company and report of
        independent auditors are incorporated herein by reference from the 1998
        Financial Report to Stockholders as listed below:
<TABLE>
<CAPTION>

                                                                                Financial
                                                                                 Report
                                                                                  Pages
                                                                                  -----
        <S>                                                                       <C>
        Consolidated balance sheets as of
        December 31, 1998 and 1997 ..............................................   18

        Consolidated statements of income for the years ended
        December 31, 1998, 1997, and 1996 .......................................   19

        Consolidated statements of stockholders' equity for the years ended
        December 31, 1998, 1997, and 1996 .......................................   20

        Consolidated statements of cash flows for the years ended
        December 31, 1998, 1997, and 1996 .......................................   21

        Notes to consolidated financial statements ..............................  22-35

        Report of Independent Auditors on the Consolidated Financial Statements .   17

</TABLE>




                                       9
<PAGE>


The following index provides the location of the statistical information
included in the 1998 Financial Report to Stockholders which is incorporated
herein by reference.

<TABLE>
<CAPTION>

                                                                               Financial
                                                                              Report Page
                                                                              ------------
<S>                                                                           <C>
Average Balance Sheets, Interest Margin, and Interest Rates .................       3

Non-accrual, Past Due and Impaired Loans ....................................       4

Potential Problem Loans .....................................................       5

Asset/Liability Management (liquidity).......................................       7

Disclosure of the Effect on Interest Income from Impaired Loans .............      25

Short-term Borrowings .......................................................      28

Quarterly Results of Operations 1998-1997 (Unaudited)........................      35

</TABLE>


3.  Exhibits
<TABLE>
        <S>      <C>
         2       Merger Agreement dated December 12, 1997 between First National
                 Bank of Joliet and Bank of Lockport, Southwest Suburban Bank
                 and Community Bank of Plano (incorporated by reference to Part
                 IV of Form 10-K for the year ended December 31, 1997, File No.
                 0-15123).

        3.1a     Articles of Incorporation of First National Bancorp, Inc.
                 (incorporated by reference to Appendix III of Registration
                 Statement Form S-4, File No. 0-15123, dated February 17,
                 1986).

        3.1b     Amendment to the Articles of Incorporation dated March 9, 1988
                 (incorporated by reference to Part IV of Form 10-K for the
                 year ended December 31, 1987, File No. 0-15123).

        3.2      By-laws of First National Bancorp, Inc. (incorporated by
                 reference to Part IV of Form 10-K for the year ended December
                 31, 1986, File No. 0-15123).

        3.3      By-laws of First National Bank of Joliet as revised on March
                 12, 1998 (incorporated by reference to Part IV of Form 10-K
                 for the year ended December 31, 1997, File No. 0-15123).

        4        Instruments defining rights of security holders (incorporated
                 by reference to pages 31 through 33 of Registration Statement
                 Form S-4, File No. 0-15123, dated February 17, 1986).

        4.1      Rights Agreement for Preferred Share Purchase Rights, dated
                 November 14, 1996 (incorporated by reference to Form 8-A, File
                 No. 0-15123).

        10.1a    First National Bank of Joliet Retirement Plan & Trust
                 (incorporated by reference to Part IV of Form 10-K for the
                 year ended December 31, 1986, File No. 0-15123).

        10.1b    First National Bank of Joliet Retirement Plan & Trust as
                 Amended (incorporated by reference to Part IV of Form 10-K for
                 the year ended December 31, 1995, File No. 0-15123).

        10.2     First National Bancorp, Inc. Employee Profit Sharing and
                 Retirement Plan.

        10.3a    First National Bancorp, Inc. 401(k) plan, (incorporated by
                 reference to Part IV of Form 10-K for the year ended December
                 31, 1993, File No. 0-15123).

        10.3b    Amendment of the First National Bancorp, Inc. 401(K) Plan,
                 (incorporated by reference to Part IV of Form 10-K for the
                 year ended December 31, 1994, File No. 0-15123).

</TABLE>





                                       10
<PAGE>


<TABLE>

        <S>     <C>
        10.4     First National Bancorp, Inc. Employees' Cafeteria Plan,
                 (incorporated by reference to Part IV of Form 10-K for the
                 year ended December 31, 1995, File No. 0-15123).

        10.5     Synopsis of computer service contract dated December 11, 1996
                 between FISERV Solutions, Inc. (service provider) and First
                 National Bancorp, Inc. (customer), (incorporated by reference
                 to Part IV of Form 10-K for the year ended December 31, 1996,
                 File No. 0-15123)

        11       Statement re: computation of per share earnings

        13       1998 annual and financial reports to shareholders

        21       Subsidiaries of the Registrant

        22       Notice of Annual Shareholders Meeting of First National
                 Bancorp, Inc.

</TABLE>


   (b)  Reports on Form 8-K

        There were no events or transactions requiring a Form 8-K to be filed
during the fourth quarter of 1998.





                                       11
<PAGE>



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Act of
1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized, in the City of Joliet, State of
Illinois, on this 11th day of March, 1999.

                                        FIRST NATIONAL BANCORP, INC.
                                                 (Registrant)



                                        By:   Kevin T. Reardon
                                           ------------------------------------
                                                     Kevin T. Reardon
                                                   Chairman of the Board
                                                 & Chief Executive Officer



                                        By:   Albert G. D'Ottavio
                                           ------------------------------------
                                                    Albert G. D'Ottavio
                                                   President & Director
                                                (Chief Financial Officer)
                                               Principal Accounting Officer

Pursuant to the requirements of the Securities Act of 1934, this report has been
signed below on the 11th day of March, 1999 by the following persons on behalf
of the registrant in the capacities indicated.

<TABLE>
<CAPTION>

                  Name                                Title
                  ----                                -----
<S>                                          <C>
       KEVIN T. REARDON                       Chairman of the Board
- -----------------------------------                    and
                                             Chief Executive Officer

       ALBERT G. D'OTTAVIO                    President and Director
- -----------------------------------          (Chief Operating Officer)
                                             (Chief Financial Officer)

       MICHAEL C. REARDON                           Director
- -----------------------------------


       SHELDON C. BELL                              Director
- -----------------------------------


       CHARLES R. PEYLA                             Director
- -----------------------------------


       GEORGE H. BUCK                               Director
- -----------------------------------


</TABLE>







                                       12


<PAGE>






                            FIRST NATIONAL BANCORP, INC.

                    EMPLOYEE PROFIT SHARING AND RETIREMENT PLAN




                                  JANUARY 1, 1998


<PAGE>

                                 TABLE OF CONTENTS

<TABLE>

<S>        <C>                                                                     <C>
ARTICLE I  DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2

          1-1. ACCOUNTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-2. CODE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-3. COMMITTEE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-4. COMPANY STOCK . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-5. COMPANY STOCK ACCOUNT . . . . . . . . . . . . . . . . . . . . . . . .2
          1-6. COMPENSATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-7. CONTROLLED GROUP. . . . . . . . . . . . . . . . . . . . . . . . . . .2
          1-8. EMPLOYEE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-9. ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-10. FISCAL YEAR. . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-11. LIMITATION YEAR. . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-12. OTHER INVESTMENTS ACCOUNT. . . . . . . . . . . . . . . . . . . . . .3
          1-13. PARTICIPANT. . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-14. RELATED PLAN . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-15. TRUST FUND . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
          1-16. VALUATION DATE . . . . . . . . . . . . . . . . . . . . . . . . . . .3

     ARTICLE II  SERVICE COMPUTATIONS. . . . . . . . . . . . . . . . . . . . . . . .4
          2-1. SERVICE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .4
          2-2. HOUR OF SERVICE . . . . . . . . . . . . . . . . . . . . . . . . . . .4
          2-3. ONE-YEAR BREAK-IN-SERVICE . . . . . . . . . . . . . . . . . . . . . .4
                (a) GENERAL. . . . . . . . . . . . . . . . . . . . . . . . . . . . .4
                (b) PREGNANCY OR BIRTH OR ADOPTION OF A CHILD. . . . . . . . . . . .5
          2-4. YEAR OF SERVICE . . . . . . . . . . . . . . . . . . . . . . . . . . .5
          2-5. SERVICE WITH AFFILIATED COMPANIES . . . . . . . . . . . . . . . . . .5

     ARTICLE III  PLAN PARTICIPATION . . . . . . . . . . . . . . . . . . . . . . . .6
          3-1. ELIGIBILITY FOR PARTICIPATION . . . . . . . . . . . . . . . . . . . .6

     ARTICLE IV  ANNUAL COMPANY CONTRIBUTIONS. . . . . . . . . . . . . . . . . . . .7
          4-1. ANNUAL COMPANY CONTRIBUTION . . . . . . . . . . . . . . . . . . . . .7
          4-2. LIMITATION ON AMOUNT OF ANNUAL COMPANY CONTRIBUTION . . . . . . . . .7
          4-3. WHEN CONTRIBUTIONS MADE . . . . . . . . . . . . . . . . . . . . . . .7
          4-4. MANNER OF PAYMENT . . . . . . . . . . . . . . . . . . . . . . . . . .7

     ARTICLE V  INVESTMENT OF TRUST ASSETS . . . . . . . . . . . . . . . . . . . . .8
          5-1. INVESTMENT POLICY . . . . . . . . . . . . . . . . . . . . . . . . . .8
          5-2. SALES OF COMPANY STOCK. . . . . . . . . . . . . . . . . . . . . . . .8

     ARTICLE VI  PARTICIPANTS' ACCOUNTS AND ANNUAL ADJUSTMENTS . . . . . . . . . . .9
          6-1. ACCOUNTS FOR PARTICIPANTS . . . . . . . . . . . . . . . . . . . . . .9
          6-2. CHARGES TO ACCOUNTS . . . . . . . . . . . . . . . . . . . . . . . . .9
          6-3. COMPANY STOCK ACCOUNT . . . . . . . . . . . . . . . . . . . . . . . .9

                                       i

<PAGE>

          6-4. OTHER INVESTMENTS ACCOUNT . . . . . . . . . . . . . . . . . . . . . .9
          6-5. ALLOCATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9
          6-6. LIMITATION ON ALLOCATIONS TO PARTICIPANTS . . . . . . . . . . . . . .9
              (a) GENERAL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .9
              (b) ALLOCATIONS OF EXCESS AMOUNTS. . . . . . . . . . . . . . . . . . 10
              (c) DIVIDEND RECHARACTERIZATION. . . . . . . . . . . . . . . . . . . 10
          6-7. ADJUSTING TO VALUE OF TRUST FUND. . . . . . . . . . . . . . . . . . 11
          6-8. PARTICIPANT STATEMENTS. . . . . . . . . . . . . . . . . . . . . . . 11

     ARTICLE VII  RETIREMENT DATES, TERMINATION DATE . . . . . . . . . . . . . . . 12
          7-1. NORMAL RETIREMENT DATE. . . . . . . . . . . . . . . . . . . . . . . 12
          7-2. DISABILITY RETIREMENT DATE. . . . . . . . . . . . . . . . . . . . . 12
          7-3. EARLY RETIREMENT DATE . . . . . . . . . . . . . . . . . . . . . . . 12
          7-4. RETIREMENT DATE . . . . . . . . . . . . . . . . . . . . . . . . . . 12
          7-5. TERMINATION DATE. . . . . . . . . . . . . . . . . . . . . . . . . . 12

     ARTICLE VIII  VESTING OF ACCOUNT BALANCES . . . . . . . . . . . . . . . . . . 13
          8-1. VESTING ON RETIREMENT . . . . . . . . . . . . . . . . . . . . . . . 13
          8-2. VESTING ON DEATH. . . . . . . . . . . . . . . . . . . . . . . . . . 13
          8-3. VESTING ON OTHER TERMINATION. . . . . . . . . . . . . . . . . . . . 13
          8-4. DETERMINATION OF ACCOUNT BALANCES . . . . . . . . . . . . . . . . . 13

     ARTICLE IX  DISTRIBUTION OF PLAN BENEFITS . . . . . . . . . . . . . . . . . . 14
          9-1. METHOD OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . 14
          9-2. FORM OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . . 14
          9-3. DISTRIBUTIONS AFTER DEATH . . . . . . . . . . . . . . . . . . . . . 14
          9-4. TIME OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . . 14
               (a) GENERAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
               (b) DEFERRAL OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . 15
               (c) SPECIAL RULES . . . . . . . . . . . . . . . . . . . . . . . . . 15
          9-5. IN-SERVICE DISTRIBUTIONS. . . . . . . . . . . . . . . . . . . . . . 15
               (a) DIVIDENDS . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
               (b) WITHDRAWALS . . . . . . . . . . . . . . . . . . . . . . . . . . 15
          9-6. DISTRIBUTIONS TO PERSONS UNDER DISABILITY . . . . . . . . . . . . . 16
          9-7. BENEFITS MAY NOT BE ASSIGNED OR ALIENATED . . . . . . . . . . . . . 16
          9-8. NO GUARANTEE OF BENEFITS. . . . . . . . . . . . . . . . . . . . . . 16
          9-9. BENEFICIARIES . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
          9-10. BENEFITS OF PERSONS WHO CANNOT BE LOCATED. . . . . . . . . . . . . 17
          9-11. DISTRIBUTION WITHHOLDING . . . . . . . . . . . . . . . . . . . . . 17

     ARTICLE X  SHAREHOLDER RIGHTS AND RESTRICTIONS. . . . . . . . . . . . . . . . 18
          10-1. VOTING OF COMPANY STOCK. . . . . . . . . . . . . . . . . . . . . . 18
          10-2. PUT OPTION . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
          10-3. RIGHT OF FIRST REFUSAL . . . . . . . . . . . . . . . . . . . . . . 18
               (a) COMPANY AND TRUSTEE RIGHT OF FIRST REFUSAL. . . . . . . . . . . 18
               (b) ENDORSEMENT ON STOCK CERTIFICATES . . . . . . . . . . . . . . . 19

                                       ii

<PAGE>

     ARTICLE XI  PLAN ADMINISTRATION . . . . . . . . . . . . . . . . . . . . . . . 20
          11-1. PLAN ADMINISTRATION. . . . . . . . . . . . . . . . . . . . . . . . 20
          11-2. THE TRUST. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
          11-3. CLAIMS PROCEDURE . . . . . . . . . . . . . . . . . . . . . . . . . 20
               (a) PROCEDURE . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
               (b) PROCEDURE FOR REVIEW OF A DENIED CLAIM. . . . . . . . . . . . . 20
          11-4. PROCEDURES WITH RESPECT TO DOMESTIC RELATIONS ORDERS . . . . . . . 21
               (a) DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . 21
               (b) PROCEDURES. . . . . . . . . . . . . . . . . . . . . . . . . . . 21
               (c) NOTICE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
               (d) SEGREGATION OF ACCOUNT. . . . . . . . . . . . . . . . . . . . . 22

     ARTICLE XII  THE COMMITTEE. . . . . . . . . . . . . . . . . . . . . . . . . . 23
          12-1. MEMBERSHIP . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
          12-2. RIGHTS, POWERS, AND DUTIES OF THE COMMITTEE. . . . . . . . . . . . 23
          12-3. APPLICATION OF RULES . . . . . . . . . . . . . . . . . . . . . . . 24
          12-4. REMUNERATION AND EXPENSES. . . . . . . . . . . . . . . . . . . . . 24
          12-5. EXERCISE OF COMMITTEE'S DUTIES . . . . . . . . . . . . . . . . . . 24
          12-6. RESIGNATION OR REMOVAL OF COMMITTEE MEMBERS. . . . . . . . . . . . 24
          12-7. APPOINTMENT OF SUCCESSOR COMMITTEE MEMBERS . . . . . . . . . . . . 24

     ARTICLE XIII  AMENDMENT AND TERMINATION . . . . . . . . . . . . . . . . . . . 25
          13-1. AMENDMENT. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
          13-2. TERMINATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
          13-3. MERGER OR CONSOLIDATION OF PLAN, TRANSFER OF PLAN ASSETS . . . . . 25
          13-4. VESTING AND DISTRIBUTION ON TERMINATION AND PARTIAL TERMINATION. . 25

     ARTICLE XIV  TOP-HEAVY PROVISIONS . . . . . . . . . . . . . . . . . . . . . . 26
          14-1. TOP-HEAVY DETERMINATION. . . . . . . . . . . . . . . . . . . . . . 26
          14-2. MINIMUM CONTRIBUTION . . . . . . . . . . . . . . . . . . . . . . . 26
          14-3. AGGREGATION OF PLANS . . . . . . . . . . . . . . . . . . . . . . . 26

     ARTICLE XV  MISCELLANEOUS . . . . . . . . . . . . . . . . . . . . . . . . . . 27
          15-1. NO REVERSION TO COMPANY. . . . . . . . . . . . . . . . . . . . . . 27
          15-2. NOTICES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27
          15-3. INDEPENDENT APPRAISER. . . . . . . . . . . . . . . . . . . . . . . 27
          15-4. INDEMNIFICATION. . . . . . . . . . . . . . . . . . . . . . . . . . 27
          15-5. SUBSIDIARY AND AFFILIATED COMPANIES. . . . . . . . . . . . . . . . 27
          15-6. PARTICIPATION NOT GUARANTEE OF EMPLOYMENT. . . . . . . . . . . . . 27
          15-7. GENDER AND NUMBER. . . . . . . . . . . . . . . . . . . . . . . . . 28
          15-8. GOVERNING LAWS . . . . . . . . . . . . . . . . . . . . . . . . . . 28
          15-9. TEXT TO CONTROL. . . . . . . . . . . . . . . . . . . . . . . . . . 28
</TABLE>

                                       iii



<PAGE>

                            FIRST NATIONAL BANCORP, INC.

                    EMPLOYEE PROFIT SHARING AND RETIREMENT PLAN

                                      RECITALS

      WHEREAS, First National Bancorp, Inc., an Illinois corporation (the
"Company"), desires to recognize and reward the contribution by its employees,
to its successful operation, and to provide incentive for such employees, to
increase their productivity, by enabling them to acquire stock ownership
interests in the Company and to share in the profits of the Company; and

      WHEREAS, the Company has entered into a trust agreement, known as the
"First National Bancorp, Inc. Employee Profit Sharing and Retirement Plan Trust"
(the "Trust Agreement"), with First National Bank of Joliet, as "Trustee", dated
as of the date hereof, pursuant to which all contributions made by the Company
under this plan will be held, managed, and controlled by the Trustee;

      NOW, THEREFORE, the Company hereby adopts the First National Bancorp, Inc.
Employee Profit Sharing and Retirement Plan (the "Plan"), effective as of
January 1, 1998 (the "Effective Date").


<PAGE>

                                     ARTICLE I


                                    DEFINITIONS

      Whenever used herein, the following words and phrases shall have the
meanings stated below, unless a different meaning is plainly required by the
context:

      1-1.  ACCOUNTS.  The term "Accounts" means, collectively, a Participant's
Company Stock Account and Other Investments Account.

      1-2.  CODE.  The term "Code" means the Internal Revenue Code of 1986, as
amended from time to time.  Reference to a section of the Code shall include
that section and any comparable section or sections of any future legislation
that amend, supplement, or supersede such section.

      1-3.  COMMITTEE.  The term "Committee" means the committee appointed by
the Board of Directors of the Company to administer the Plan.

      1-4.  COMPANY STOCK.  The term "Company Stock" means the shares of common
stock issued by the Company, provided that such shares constitute "employer
securities" as that term is defined in Section 409(l) of the Code.

      1-5.  COMPANY STOCK ACCOUNT.  The term "Company Stock Account" means the
account established for a Participant by the Administrator pursuant to Section
6-1 and to which the Participant's share of the Company's contribution made or
invested in Company Stock shall be allocated pursuant to Sections 6-3 and 6-5.

      1-6.  COMPENSATION.  Except as otherwise provided in Section 6-6, the term
"Compensation" means a Participant's total earnings from the Company or member
of the Controlled Group paid during a Fiscal Year for services rendered within
the meanings of Section 3401(a) of the Code, including bonuses, overtime, and
commissions and any amounts deferred pursuant to Code Sections 401(k) and 125.
However, the term "Compensation" shall not include any earnings in excess of
such amount as is determined under Section 401(a)(17) of the Code.  In any case
where a Participant commences his participation in the Plan, or resumes his
active participation in the Plan after incurring a One-Year Break-in-Service, on
any day other than the first day of a Fiscal Year, his Compensation for that
Fiscal Year shall be that portion of his compensation as determined under this
Section 1-6 paid during the period of his participation in the Plan for that
Fiscal Year.

      1-7.  CONTROLLED GROUP.  The term "Controlled Group" means: (a) the
Company and one (1) or more other corporations which are members of a
"controlled group" of corporations within the meaning of Section 414(b) of the
Code and the regulations thereunder; (b) the Company and one (1) or more
unincorporated trades or businesses that are under "common control" within the
meaning of Section 414(c) of the Code and the regulations thereunder; (c) the
Company and one (1) or more other organizations that are members of an
"affiliated service group", as determined under Section 414(m) of the Code and
the regulations 

                                       2

<PAGE>

thereunder; and (d) the Company and such other entities as must be treated as 
a "controlled group" under Section 414(o) of the Code and the regulations 
thereunder.

      1-8.  EMPLOYEE.  The term "Employee" means any person employed by the
Company or a member of the Controlled Group, including any officer, who receives
regular Compensation other than retirement benefits under this Plan.

      1-9.  ERISA.  The term "ERISA" means Public Law No. 93-406, the Employee
Retirement Income Security Act of 1974, as amended from time to time.

      1-10. FISCAL YEAR.  The term "Fiscal Year" means the year that begins on
January 1 and that ends on December 31.

      1-11. LIMITATION YEAR.  The term "Limitation Year" means the period of
twelve (12) consecutive months to be used in determining whether the Plan is in
compliance with the provisions of Section 415 of the Code and of the regulations
thereunder.  The Company shall take all actions necessary to ensure that the
Limitation Year is the same twelve (12)-month period as the Fiscal Year.

      1-12. OTHER INVESTMENTS ACCOUNT.  The term "Other Investments Account"
means the account established for a Participant by the Administrator pursuant to
Section 6-1 and to which the Participant's share of the Company's contributions
made in cash or property other than Company Stock shall be allocated pursuant to
Sections 6-4 and 6-5.

      1-13. PARTICIPANT.  The term "Participant" means an Employee who becomes a
participant in the Plan under the provisions of Section 3-1.

      1-14. RELATED PLAN.  The term "Related Plan" means any other defined
contribution plan (as defined in Section 415 of the Code) maintained by the
Company or by any other employer that is:  (a) a member of a "controlled group"
of corporations (as defined in Section 414(b) of the Code, as modified by
Section 415(h) thereof) that includes the Company; (b) under "common control"
(as defined in Section 414(c) of the Code, as modified by Section 415(h)
thereof) with the Company; (c) part of an "affiliated service group" (as defined
in Section 414(m) of the Code) that includes the Company; or (d) required to be
treated as a member of a "controlled group" under Section 414(o) of the Code and
the regulations thereunder that includes the Company.

      1-15. TRUST FUND.  The term "Trust Fund" means all property held by the
Trustee under the Trust Agreement.

      1-16. VALUATION DATE.  The term "Valuation Date" means the date of
termination or partial termination of the Plan, the last day of each Fiscal
Year, and such other dates as may be determined by the Company.

                                       3

<PAGE>

                                     ARTICLE II


                                SERVICE COMPUTATIONS

      2-1.  SERVICE.  The term "Service" means the period of employment of an
Employee or Participant for which he receives credit pursuant to the provisions
of this Article II.

      2-2.  HOUR OF SERVICE.  The term "Hour of Service" means, with respect to
any Employee or Participant:

            (a)   Each hour for which he is directly or indirectly paid, or
                  entitled to payment, by the Company for the performance of
                  duties during the applicable computation period;

            (b)   Each hour for which he has been awarded back pay or for which
                  the Company has agreed to award him back pay, irrespective of
                  mitigation of damages; and

            (c)   Each hour for which he is directly or indirectly paid, or
                  entitled to payment, by the Company for reasons other than the
                  performance of duties during the applicable computation period
                  (such as for vacation, sickness, injury, or disability).

Hours of Service shall not be credited under more than one (1) of the preceding
subsections.  Hours described in clause (a) above shall be credited to the
Employee or Participant for the computation periods in which the duties were
performed.  Employees for whom the Company does not maintain records of their
hours worked shall be credited with Hours of Service on the basis of a forty
(40)-hour workweek or, in the case of a partial workweek, on the basis of an
eight (8)-hour workday.  Hours described in clause (b) above shall be credited
to the Employee or Participant for the computation periods to which the award or
agreement pertains, rather than for the computation periods in which either
payment is actually made or amounts payable to the Employee or Participant
become due.  Hours described in clause (c) above shall be credited to the
Employee or Participant for the computation periods during which the events
giving rise to the payments occurred.  Hours of service shall be computed in
accordance with paragraphs (b) and (c) of Section 2530.200b-2 of the Department
of Labor Regulations under ERISA and any successor regulations.  The provisions
of this Section 2-2 shall be construed so as to resolve any ambiguities in favor
of crediting an Employee or Participant with Hours of Service.

      2-3.  ONE-YEAR BREAK-IN-SERVICE.

            (a)   GENERAL.  The term "One-Year Break-in-Service" means any
                  Fiscal Year during which a Participant completes five hundred
                  (500) or fewer Hours of Service with the Company.

                                       4

<PAGE>

            (b)   PREGNANCY OR BIRTH OR ADOPTION OF A CHILD.  For purposes of
                  determining whether a One-Year Break-in-Service has occurred,
                  an Employee or Participant shall be given credit for the Hours
                  of Service which normally would have been credited to such
                  Employee or Participant but for an absence from work for any
                  period for any of the following reasons:  (i) by reason of the
                  pregnancy of such Employee or Participant; (ii) by reason of
                  the birth of a child of such Employee or Participant; (iii) by
                  reason of the placement of a child with such Employee or
                  Participant in connection with the adoption of such child by
                  such Employee or Participant; or (iv) for purposes of caring
                  for such child for a period beginning immediately following
                  such birth or placement.  If the Administrator is unable to
                  determine the hours which normally would have been credited to
                  an Employee or Participant but for an absence of the kind
                  described above, there shall be credited to such Employee or
                  Participant eight (8) Hours of Service per day of such
                  absence; provided, however, that the total number of hours
                  treated as Hours of Service by reason of an absence of the
                  kind described above shall not exceed five hundred and one
                  (501) hours.  The hours described in the preceding sentence
                  shall be treated as Hours of Service either:  (i) only in the
                  year in which the absence from work begins, if a Participant
                  would be prevented from incurring a One-Year Break-in-Service
                  in such year solely because the period of absence is treated
                  as Hours of Service; or (ii) in any other case, in the
                  immediately following year.

      2-4.  YEAR OF SERVICE.  The term "Year of Service" means any Fiscal Year
during which an Employee or Participant has completed at least one thousand
(1,000) Hours of Service with the Company; provided, however, that for purposes
of eligibility to participate in the Plan as provided in Article III, the term
"Year of Service" shall mean the twelve (12)-consecutive month period beginning
on the date on which the Employee first completes an Hour of Service and each
anniversary thereof, in which the Employee has completed at least one thousand
(1,000) Hours of Service with the Company.  Each Employee and each Participant
shall receive credit for each Year of Service for all purposes of the Plan,
including Years of Service with the Company prior to the Effective Date, except
that Years of Service completed by an Employee or Participant prior to the
attainment of age eighteen (18) shall be disregarded.

      2-5.  SERVICE WITH AFFILIATED COMPANIES.  For purposes of determining
Hours of Service and Years of Service under this Article II and the vested
portion of a Participant's Accounts under Article VIII, credit shall be granted
for service with another entity which, together with the Company, is a member of
a Controlled Group.

                                       5

<PAGE>

                                    ARTICLE III


                                 PLAN PARTICIPATION

      3-1.  ELIGIBILITY FOR PARTICIPATION.  Each Employee shall become a
Participant in this Plan on the January 1st  or July 1st after which he first
meets the following requirements:

            (a)   He has completed one (1) Year of Service;

            (b)   He has attained age twenty one (21); and

            (c)   He is not included in a unit of Employees covered by a
                  collective bargaining agreement between Employee
                  representatives and the Company, if retirement benefits were
                  the subject of good faith bargaining between such Employee
                  representatives and the Company and if, as a result of such
                  negotiations, either he is covered by another retirement plan
                  to which the Company makes contributions or there has been no
                  agreement between such parties for his coverage under this
                  Plan.

Each Participant who incurs a One-Year Break-in-Service and who returns to 
the employ of the Company shall again become a Participant immediately upon 
his reemployment by the Company if he was at least twenty percent (20%) 
vested in his Company Stock and Other Investment Accounts pursuant to Section 
8-3.  If an employee or a Participant is not at least twenty percent (20%) 
vested in his Company Stock and Other Investment Accounts and incurs five (5) 
consecutive One-Year Breaks-in-Service, then for purposes of this Section 
3-1, his Years of Service prior to such One-Year Breaks-in-Service shall be 
disregarded.

                                       6

<PAGE>

                                     ARTICLE IV


                            ANNUAL COMPANY CONTRIBUTIONS

      4-1.  ANNUAL COMPANY CONTRIBUTION.  Subject to the following provisions of
this Article IV, for any Fiscal Year the Company may pay over to the Trustee, as
an annual contribution to the Plan for that year, such sum, if any, as is
determined by resolution of the Board of Directors of the Company.  Payment of
such contributions shall be conditioned on qualification of the Plan under
Section 401(a) of the Code and on deductibility of the contributions under
Section 404 of the Code.

      4-2.  LIMITATION ON AMOUNT OF ANNUAL COMPANY CONTRIBUTION.  In no event
shall the amount of the Company's contribution under the Plan for any Fiscal
Year exceed the maximum amount allowable as a deduction in computing its taxable
income for that year for federal income tax purposes.

      4-3.  WHEN CONTRIBUTIONS MADE.  The Company's contribution under the Plan
for any Fiscal Year shall be due on the last day of that Fiscal Year and shall
be paid over to the Trustee not later than the time prescribed by law for filing
the Company's federal income tax return for that Fiscal Year (including any
extensions thereof).

      4-4.  MANNER OF PAYMENT.  The Company's contributions shall be made in
cash or shares of Company Stock.  Any shares of Company Stock contributed to the
Plan shall be valued at their fair market value as of the date of the
contribution, as determined by the Trustee based upon a valuation by an
independent appraiser.

                                       7

<PAGE>

                                     ARTICLE V


                             INVESTMENT OF TRUST ASSETS

      5-1.  INVESTMENT POLICY.  Assets held in the Trust Fund may be invested by
the Trustee primarily in Company Stock.  Contributions made by the Company to
the Plan and other assets of the Trust Fund may be used to acquire shares of
Company Stock from any shareholder of the Company or from the Company.  The
Trustee also may invest assets of the Trust Fund in such other properties as the
Trustee deems appropriate for the Trust Fund, as provided in Section III of the
Trust Agreement.  All purchases of Company Stock by the Trustee shall be made
only at prices which do not exceed the fair market value of the shares
purchased, as determined by the Trustee based upon a valuation by an independent
appraiser.

      5-2.  SALES OF COMPANY STOCK.  The Trustee may sell shares of Company
Stock to any person, including the Company.  Any such sale must be made at a
price not less than the fair market value of the shares, as determined by the
Trustee. If such sale is between the Trustee and a "disqualified person," as
defined in Section 4975(e)(2) of the Code, the fair market value of the shares
shall be determined as of the date of the sale.  If such sale is between the
Trustee and a person who is not a "disqualified person," the fair market value
of the shares shall be determined as of the most recent Valuation Date.  The
Trustee may not sell shares of Company Stock in a sale that would be a
"prohibited transaction" within the meaning of the Code and ERISA.


                                       8

<PAGE>

                                     ARTICLE VI


                   PARTICIPANTS' ACCOUNTS AND ANNUAL ADJUSTMENTS

      6-1.  ACCOUNTS FOR PARTICIPANTS.  The Administrator shall establish and
maintain a Company Stock Account and an Other Investments Account for each
Participant.

      6-2.  CHARGES TO ACCOUNTS.  When a Valuation Date occurs, any
distributions made to or on behalf of any Participant or beneficiary since the
last preceding Valuation Date shall be charged to the proper Accounts maintained
for such Participant or beneficiary.

      6-3.  COMPANY STOCK ACCOUNT.  Subject to the provisions of Section 6-6, as
of the last day of each Fiscal Year, the Trustee shall credit to each
Participant's Company Stock Account:  (a) the Participant's allocable share of
Company Stock purchased by the Trustee or contributed by the Company to the
Trust Fund for that year; (b) the Participant's allocable share of any
forfeitures of Company Stock arising under the Plan during that year; and (c)
any stock dividends declared and paid during that year on Company Stock
allocated to the Participant's Company Stock Account.

      6-4.  OTHER INVESTMENTS ACCOUNT.  As of the last day of each Fiscal Year,
the Trustee shall credit to each Participant's Other Investments Account:  (a)
the Participant's allocable share of any contribution for that year made by the
Company in cash or in property other than Company Stock; (b) the Participant's
allocable share of any forfeitures from the Other Investments Accounts of other
Participants; (c) any cash dividends paid during that year on Company Stock
allocated to the Participant's Company Stock Account; and (d) the share of the
net income or loss of the Trust Fund properly allocable to that Participant's
Other Investments Account, as provided in Section 6-7.

      6-5.  ALLOCATIONS.  Subject to the provisions of this Section 6-5 and
Section 6-6, the Company's contribution for any Fiscal Year and the forfeitures
arising under the Plan during that year shall be allocated among Participants
who are credited with a Year of Service for such Fiscal Year; and who are
employed by the Company on the last day of such Fiscal Year or who died or
retired on a Retirement Date (as defined in Section 7-4) during such Fiscal
Year, in the proportion that each Participant's Compensation for the year bears
to all Participants' Compensation for that year.

      6-6.  LIMITATION ON ALLOCATIONS TO PARTICIPANTS.

            (a)   GENERAL.  Notwithstanding any other provisions of the Plan to
                  the contrary, the amounts credited to a Participant's Accounts
                  in accordance with this Article VI for any Limitation Year,
                  other than allocations of earnings and losses of the Trust
                  Fund and amounts excepted by Section 415 of the Code and the
                  Treasury Regulations thereunder, shall not exceed an amount
                  equal to the lesser of:

                                       9

<PAGE>

                  (i)   thirty thousand dollars ($30,000), adjusted each
                        Limitation Year to take into account any cost-of-living
                        increase adjustment provided for that year under Section
                        415(d) of the Code; or

                  (ii)  twenty-five percent (25%) of the Compensation paid to
                        the Participant by the Company in that Limitation Year.

                  If the limitations of this Section 6-6 shall apply to the
                  Accounts of any Participant for any Limitation Year, the
                  amount credited to his accounts under this Plan shall be
                  reduced to the extent required under this Section 6-6 before
                  any reduction is made in the amount credited to his Accounts
                  under any Related Plan.  For purposes of this Section 6-6 the
                  term "Compensation" shall include only those items specified
                  in Section 1.415-2(d)(1)(i) of the Treasury Regulations and
                  shall exclude all items listed in Section 1.415-2(d)(2)
                  thereof.

            (b)   ALLOCATIONS OF EXCESS AMOUNTS.  Subject to the limitations of
                  this Section 6-6, the portions of any Company contributions
                  and of any forfeitures which have been allocated to a
                  Participant under this Plan for a Limitation Year but which
                  cannot be credited to his Accounts because of the limitations
                  imposed by this Section 6-6 (the "excess amounts"), shall be
                  held in a suspense account.  The amounts held in the suspense
                  account with respect to a Participant shall be allocated to
                  his Accounts in the following year before any Company
                  contributions are allocated to his Accounts for such following
                  year.  If such Participant is not covered by the Plan as of
                  the last day of such following Limitation Year, then such
                  excess amounts shall again be held in a suspense account and
                  shall be allocated in the following year as if they were
                  forfeitures occurring on the first day of the following year.
                  All amounts held in a suspense account pursuant to this
                  Section 6-6(b) shall not share in the increase or decrease in
                  the net worth of the Trust Fund.

            (c)   DIVIDEND RECHARACTERIZATION.  If any dividend paid on Company
                  Stock shall be recharacterized to be a Company contribution to
                  the Plan for any Limitation Year, and if such
                  recharacterization would cause an allocation to a
                  Participant's Accounts to exceed the limits allowed under
                  Section 415 of the Code for any Limitation Year, the
                  Participant's Accounts then shall be retroactively reduced by
                  an amount equal to the sum of (i) the excess of the amount
                  credited to the Participant's Accounts over the maximum amount
                  that was properly allocable to his Accounts (the "excess
                  amount"), plus (ii) all earnings of the Trust Fund credited to
                  the Participant's Accounts that are attributable to the excess
                  amount.  This provision shall be administered in such a way as
                  to assure that no Participant receives any benefit from an
                  allocation of any excess amount to his Accounts.  Any excess
                  amount and any earnings

                                       10

<PAGE>

                  attributable thereto shall be placed in the suspense 
                  account referred to in subsection (b) of this Section 6-6.  
                  It shall be conclusively presumed that any error with 
                  respect to the characterization of any dividend payment by 
                  the Company was a mistake of fact with respect to the which 
                  the Trustee or the Administrator shall be entitled to make 
                  corrective adjustments to Participant Accounts.

      6-7.  ADJUSTING TO VALUE OF TRUST FUND.  As of each Valuation Date, the
Trustee shall determine: (i) the net worth of that portion of the Trust Fund
which consists of properties other than Company Stock (which portion of the
Trust Fund hereinafter is referred to as the "Investment Fund"); and (ii) the
increase or decrease in the net worth of the Investment Fund since the last
Valuation Date.  The net worth of the Investment Fund shall be the fair market
value of all properties held by the Trustee under the Trust Agreement other than
Company Stock, net of liabilities other than liabilities to Participants and
their beneficiaries.  The Trustee shall allocate to the Other Investments
Account of each Participant that percentage of the increase or decrease in the
net worth of the Investment Fund equal to the ratio which the balances credited
to such Participant's Other Investments Account bear to the total amount
credited to all Other Investments Account.

      6-8.  PARTICIPANT STATEMENTS.  Each Fiscal Year, the Trustee will provide
each Participant with a statement of his Account balances as of the most recent
Valuation Date.  Such statement shall show the value of the Company Stock
credited to a Participant's Company Stock Account, which value shall be
determined by the Trustee based upon a valuation by an independent appraiser.

                                       11

<PAGE>

                                    ARTICLE VII


                         RETIREMENT DATES, TERMINATION DATE

      7-1.  NORMAL RETIREMENT DATE.  The term "Normal Retirement Date" means the
date on which a Participant's employment with the Company is terminated for any
reason on or after the date on which he attains age fifty-nine and one-half
(59-1/2) and completes five (5) Years of Service.

      7-2.  DISABILITY RETIREMENT DATE.  The term "Disability Retirement Date"
means the date that the Participant's employment with the Company is terminated
because of disability.  For purposes of this Section 7-2, a Participant shall be
deemed to be disabled if, because of a physical or mental disability, is not
expected to live or the Participant is, or is expected to be, unable to perform
the duties of his customary position of employment (or is unable to engage in
any substantial gainful activity) for an indefinite period of at least twelve
(12) months.  A Participant also is disabled if he incurs the permanent loss or
loss of use of a member or function of the body, or is permanently disfigured,
and his employment with the Company is terminated because of such loss, loss of
use or disfigurement.  The Administrator may require a Participant to submit to
a physical examination in order to confirm disability.

      7-3.  EARLY RETIREMENT DATE.  The term "Early Retirement Date" means the
date on which a Participant's employment with the Company is terminated for any
reason on or after the date on which he attains age fifty-five (55) and
completes twenty-five (25) Years of Service.

      7-4.  RETIREMENT DATE.  The term "Retirement Date" means a Participant's
Normal Retirement Date, Early Retirement Date or Disability Retirement Date as
the case may be.

      7-5.  TERMINATION DATE.  The term "Termination Date" means the date on
which a Participant's employment with the Company is terminated for any reason
prior to a Retirement Date.

                                       12

<PAGE>

                                    ARTICLE VIII


                            VESTING OF ACCOUNT BALANCES

      8-1.  VESTING ON RETIREMENT.  If a Participant retires or is retired on a
Retirement Date, the balances credited to his Accounts will be fully vested and
will be distributed to the Participant or for his benefit, as provided in
Article IX.

      8-2.  VESTING ON DEATH.  If a Participant dies while in the employ of the
Company, the balances credited to his Accounts will be fully vested and will be
distributed to his beneficiary or for his beneficiary's benefit, as provided in
Article IX.

      8-3.  VESTING ON OTHER TERMINATION.  A Participant shall have a vested and
nonforfeitable right to a percentage of the balances credited to his Company
Stock and Other Investments Accounts according to the following schedule:

                  YEARS OF SERVICE  VESTED PERCENTAGE

                  fewer than 2              0%
                  2                        20%
                  3                        40%
                  4                        60%
                  5                        80%
                  6                       100%

If a Participant's employment with the Company is terminated on a Termination
Date and before he is completely vested, the forfeitable balances credited to
his Company Stock and Other Investments Accounts will be forfeited and will be
allocated and credited in accordance with Section 6-5.

      8-4.  DETERMINATION OF ACCOUNT BALANCES.  All determinations of the
balances credited to the Accounts of Participants required pursuant to this
Article VIII shall be made as of the Valuation Date coincident with or
immediately preceding the event giving rise to the determination.  All Other
Investments Accounts shall continue to share in the changes in the value of the
Investment Fund, pursuant to Section 6-8, until such Accounts are distributed.


                                       13

<PAGE>

                                     ARTICLE IX


                           DISTRIBUTION OF PLAN BENEFITS

      9-1.  METHOD OF DISTRIBUTION.  Subject to the provisions of this Article
IX, distribution of the balances credited to a Participant's Accounts will be
made by the Trustee by payment in a lump sum.

      9-2.  FORM OF DISTRIBUTION.  Distribution of the balance credited to a
Participant's Company Stock Account shall be made in whole shares of Company
Stock, except that the value of any fractional shares shall be paid in cash, and
the balance credited to his Other Investments Account shall be made in cash.

      9-3.  DISTRIBUTIONS AFTER DEATH.  If a Participant dies before the entire
balance credited to his Accounts has been distributed, such balance shall be
payable in full upon the death of the Participant to the Participant's surviving
spouse.  However, such balance may be paid to a beneficiary designated by the
Participant in accordance with Section 9-9 if one of the following conditions is
satisfied:  either (a) the surviving spouse of such Participant has consented in
writing to the payment of the balance credited to the Participant's Accounts to
such beneficiary and the spouse's consent acknowledges the effect of such
consent and has been witnessed by the Administrator or by a notary public; or
(b) it is established to the satisfaction of the Administrator that such consent
could not be obtained because the Participant was not married, because the
Participant's spouse cannot be located, or because of such other circumstances
as the Secretary of the Treasury may prescribe by regulation.  Any consent by a
spouse under this Section 9-3, or any establishment that the consent of a spouse
cannot be obtained, shall be effective only with respect to that spouse.  Any
consent by a spouse under this Section 9-3 must acknowledge the beneficiary
designated by the Participant, including any class of beneficiaries or any
contingent beneficiaries; and the Participant may not subsequently change
beneficiaries without the consent of his or her spouse.  Any consent by a spouse
pursuant to this Section 9-3 shall be irrevocable.  If there is no surviving
spouse upon the death of a Participant, the balance in such Participant's
Accounts shall be paid to the beneficiary designated by such Participant in
accordance with Section 9-9.

      9-4.  TIME OF DISTRIBUTION.

            (a)   GENERAL.  If a Participant dies, becomes disabled, or retires,
                  distribution of the balance credited to his Accounts shall be
                  made within one (1) year after the close of the Fiscal Year in
                  which he terminates his employment with the Company.  If a
                  Participant's service with the Company is terminated for any
                  reason other than death, disability, or retirement,
                  distribution of the balances credited to his Accounts  shall
                  be made not later than one (1) year after the close of the
                  Fiscal Year which is the fifth (5th) Fiscal Year following the
                  Fiscal Year in which the Participant's employment with the
                  Company is terminated (unless the Participant is

                                       14

<PAGE>

                  reemployed by the Company before distributions are required 
                  to be made or commence).

            (b)   DEFERRAL OF DISTRIBUTION.  A Participant whose Account
                  balances exceed five thousand dollars ($5,000) may elect to
                  defer distribution of his benefits hereunder until a date not
                  later than April 1st of the year immediately following the
                  year in which he attains age seventy and one-half (70-1/2).
                  Distributions made or commenced due to the Participant's
                  attainment of age seventy and one-half (70-1/2) shall be made
                  in accordance with Section 401(a)(9) of the Code and the
                  regulations thereunder.

            (c)   SPECIAL RULES.  Notwithstanding anything to the contrary set
                  forth in paragraphs (a) or (b) of this Section 9-4, unless a
                  Participant elects a later date, distribution of his benefits
                  shall be made not later than the sixtieth (60th) day after the
                  close of the Fiscal Year in which the later of the following
                  events occurs:  (1) the attainment of age sixty-five (65) or
                  normal retirement age, if earlier, by the Participant; or (2)
                  the termination of the Participant's service with the Company.
                  However, if the Participant is a "five percent owner," as such
                  term is defined in Section 416 of the Code, in no event shall
                  the balance credited to such a Participant's Accounts begin to
                  be distributed later than April 1st of the calendar year
                  immediately following the calendar year in which he attains
                  the age seventy and one-half (70-1/2).

      9-5.  IN-SERVICE DISTRIBUTIONS.

            (a)   DIVIDENDS.  If so determined by the Board of Directors of the
                  Company, any cash dividend received by the Trustee on Company
                  Stock allocated to the Company Stock Accounts of Participants
                  may be paid currently (or within ninety (90) days after the
                  end of the Limitation Year in which the dividends are paid to
                  the Trustee) in cash by the Trustee to the Participants (or to
                  their beneficiaries), in proportion to the amounts of Company
                  Stock allocated to their Company Stock Accounts as of the
                  record date of the dividend.  Alternatively, the Company may
                  pay such dividends directly to Participants or beneficiaries.
                  Any distribution of cash dividends may be limited to dividends
                  on shares of Company Stock which are then vested or may be
                  applicable to cash dividends on all shares allocated to
                  Participants' Company Stock Accounts.

            (b)   WITHDRAWALS.  A Participant who has attained age fifty-five
                  (55) and who has completed at least ten (10) years of
                  participation in the Plan after the Effective Date shall be
                  notified of his right to withdraw a portion of the balance
                  credited to his Company Stock Account.  An election to
                  withdraw must be made on the prescribed form and be filed 
                  with the

                                       15

<PAGE>

                  Administrator within the ninety (90)-day period immediately 
                  following the close of any Limitation Year within the 
                  "Election Period".  The "Election Period" is the period of 
                  six (6) consecutive Fiscal Years beginning with the 
                  Limitation Year in which the Participant first becomes 
                  eligible to make a withdrawal.  For each of the first five 
                  (5) Limitation Years in the Election Period, the 
                  Participant may elect to withdraw an amount which does not 
                  exceed twenty-five percent (25%) of the balance credited to 
                  his Company Stock Account, less all amounts previously 
                  withdrawn under this Section 10-5.  In the case of the last 
                  Limitation Year in the Election Period, the Participant may 
                  elect to withdraw an amount which does not exceed fifty 
                  percent (50%) of the balance credited to his Company Stock 
                  Account, less all amounts previously withdrawn. Any amount 
                  which a Participant elects to withdraw under this Section 
                  9-5 shall be distributed within ninety (90) days after the 
                  ninety (90)-day period in which the election may be made. A 
                  withdrawal shall be treated as a distribution which is 
                  subject to the provisions of this Article X.

      9-6.  DISTRIBUTIONS TO PERSONS UNDER DISABILITY.  Notwithstanding any
provisions of this Article IX to the contrary, if a Participant, surviving
spouse, or beneficiary is declared incompetent and a conservator or other person
legally charged with the care of his or her person or of his or her estate is
appointed, any benefits to which such Participant, surviving spouse, or
beneficiary is entitled shall be paid to such conservator or other person.
Except as provided above in this Section 9-6, when the Administrator, in its
sole discretion, determines that a Participant, surviving spouse, or beneficiary
is unable to manage his or her financial affairs, the Administrator may direct
the Trustee to make distributions to any person for the benefit of the
Participant, surviving spouse, or beneficiary.

      9-7.  BENEFITS MAY NOT BE ASSIGNED OR ALIENATED.  The benefits payable to
any person under this Plan may not be voluntarily or involuntarily assigned or
alienated.  However, the provisions of this Section 9-7 shall not apply to the
creation, assignment, or recognition of a right to any benefit payable with
respect to a Participant pursuant to a "qualified domestic relations order," as
that term is defined in Section 414(p) of the Code.

      9-8.  NO GUARANTEE OF BENEFITS.  The benefits provided under the Plan for
any Participant shall be paid solely from that Participant's Accounts.

      9-9.  BENEFICIARIES.  Subject to the provisions of Section 9-3, each
Participant may designate any legal or natural person to receive any benefits
payable under the Plan on account of his death.  Each designation by a
Participant shall be in writing and shall be filed with the Administrator in
such form as it may require.  Subject to the provisions of Section 9-3, a
beneficiary may change or revoke a direction as to the manner in which his
benefits are to be paid, or may make such a direction if none has been made, at
any time prior to the payment of his benefits by the Trustee.  Subject to the
provisions of Section 9-3, by a writing filed with the Administrator, a
Participant may change his beneficiary designation at any time and from

                                       16

<PAGE>

time to time without the consent of or notice to any person or persons 
previously designated by him.  If no person or persons have been designated 
by a Participant, or if all persons so designated predecease the Participant 
or die prior to complete distribution of his benefits, then the 
Administrator, in its sole discretion, shall direct the Trustee to distribute 
the Participant's benefits to:

            (a)   one (1) or more of the Participant's relatives by blood,
                  adoption, or marriage, as the Trustee decides; or

            (b)   the Participant's executor or administrator.

In no event may the beneficiary of a deceased Participant designate a
beneficiary.

      9-10. BENEFITS OF PERSONS WHO CANNOT BE LOCATED.  If the Administrator
notifies a Participant or a beneficiary designated in accordance with Sections
9-3 and 9-9 in writing at his last known address that he is entitled to benefits
under the Plan and the Participant or beneficiary fails to claim his benefits
within seven (7) calendar years after notification, his benefits will be
distributed to one (1) or more of the Participant's or beneficiary's relatives
by blood, adoption, or marriage, as the Administrator shall in its sole
discretion decide.

      9-11. DISTRIBUTION WITHHOLDING.  Unless a Participant or beneficiary
elects under Section 401(a)(31)(A) of the Code to have his benefits paid
directly to an "eligible retirement plan," the Trustee shall withhold federal
tax in an amount equal to twenty percent (20%) of such benefits; provided
however, that the maximum amount that the Trustee may withhold shall be the
value of any non-Company Stock amounts held under the Plan.  An "eligible
retirement plan" is a plan described in Section 401(a)(31)(D) of the Code.
Within a reasonable period of time before distributing a Participant's benefits,
the Trustee shall provide the Participant or beneficiary with a written
explanation of the following matters:  (a) the provisions of this Plan under
which the Participant or beneficiary may have his benefits transferred directly
to another eligible retirement plan; (b) the Code provision which requires the
withholding of tax on the distribution if it is not directly transferred to
another eligible retirement plan; (c) the provisions of the Code under which the
distribution will not be subject to tax if transferred to an eligible retirement
plan within sixty (60) days after the date on which the recipient receives the
distribution; and (d) such other matters as to which an explanation is required
by law.

                                       17

<PAGE>

                                     ARTICLE X


                        SHAREHOLDER RIGHTS AND RESTRICTIONS

      10-1. VOTING OF COMPANY STOCK.  If the Company has a registration-type
class of securities, then each Participant will be entitled to direct the
Trustee as to how to vote the shares of Company Stock allocated to his Company
Stock Account with respect to all matters.  If the Company does not have a
registration-type class of securities, each Participant will be entitled to
direct the Trustee as to how to vote the shares of Company Stock allocated to
his Company Stock Account with respect to any proposed merger or consolidation,
recapitalization, reclassification, liquidation, dissolution, sale of
substantially all the assets of a trade or business, or such similar
transactions as are specified in Treasury Regulations under Section 409(c)(3) of
the Code.  The Trustee shall vote all shares of Company Stock which are not
allocated to any Participant's Company Stock Account, including shares placed in
the suspense account referred to in Section 6-6(b), and the shares of allocated
Company Stock with respect to which no direction is received from the
Participants to whose Accounts the shares are allocated in the manner it deems
appropriate.

      10-2. PUT OPTION.  Subject to any required regulatory approval of any
state or federal bank regulatory agency, and except as provided in Section
409(h)(3) of the Code, in the case where the Company Stock is not readily
tradable on an established securities market, the Company shall provide a put
option to any Participant or beneficiary who receives a distribution of Company
Stock.  Pursuant to this option, the Participant or beneficiary shall have the
right to sell his Company Stock to the Company at any time during two (2) option
periods, at a price equal to the fair market value of the stock determined as of
the most recent Valuation Date. The first put option period shall be for at
least sixty (60) days, beginning on the date of the distribution of the stock.
The second put option period shall be for at least sixty (60) days beginning
after the new determination of fair market value of the stock in the following
Fiscal Year (and after the delivery of notice thereof to the Participant or
beneficiary).   The Company may allow the Trustee to purchase shares of Company
Stock tendered to the Company under a put option.  The Company shall have the
option to pay the purchase price for any Company stock sold under a put option
in one (1) lump sum within thirty days of the exercise of the option or in
substantially equal, annual installments over a period not exceeding five (5)
years, with adequate security provided and interest payable at a reasonable rate
on any unpaid installment balance (as determined by the Company).

      10-3. RIGHT OF FIRST REFUSAL.

            (a)   COMPANY AND TRUSTEE RIGHT OF FIRST REFUSAL.  Any shares of
                  Company Stock that are distributed by the Trustee shall be
                  subject to rights of first refusal held by the Company and by
                  the Trustee.  Pursuant to these rights, any person who
                  receives shares of Company Stock from the Trust shall be
                  required to offer in writing to sell such shares first to the
                  Company, and then to the Trustee, at fair market value before
                  transferring such shares to any other person.  A bona fide
                  written offer

                                       18

<PAGE>

                  from an independent prospective buyer shall be deemed to be 
                  the fair market value of the shares for purposes of this 
                  Section 10-3.  The Company and the Trustee shall have 
                  fourteen (14) days from the date that they receive notice 
                  of the shareholder's desire to transfer his shares to 
                  exercise their rights of first refusal.  The Company may 
                  require that a Participant or Beneficiary entitled to a 
                  distribution of Company Stock execute an appropriate stock 
                  transfer agreement evidencing the right of first refusal 
                  prior to receiving a certificate for shares of Company 
                  Stock.

            (b)   ENDORSEMENT ON STOCK CERTIFICATES.  Shares of Company Stock
                  held or distributed by the Trustee shall include such legend
                  restrictions on transferability as the Company may reasonably
                  require in order to assure compliance with the rights of first
                  refusal provided for in Section 10-3 and with applicable
                  federal and state securities laws.  Except as otherwise
                  provided in this Article X, no shares of Company Stock held or
                  distributed by the Trustee may be subject to a put, call, or
                  other option or to a buy-sell or similar arrangement.

                                       19

<PAGE>

                                     ARTICLE XI


                                PLAN ADMINISTRATION

      11-1. PLAN ADMINISTRATION.  The authority to control and manage the
operation and administration of the Plan is vested in a Committee, as described
in Article XI.  The Committee shall designate a responsible person as the
Administrator of the Plan, having the rights, duties and obligations of an
"administrator" under the provisions of ERISA.  If the Committee fails to
designate an Administrator, the Company shall be the Administrator of the Plan.
The Company shall be the "Named Fiduciary" (as described in Section 402 of
ERISA) under the Plan.

      11-2. THE TRUST.  All contributions made under the Plan will be held,
managed, and controlled by a trustee acting under a trust which forms a part of
the Plan.  The terms of the trust are set forth in a Trust Agreement known as
the First National Bancorp, Inc. Employee Profit Sharing and Retirement Plan
Trust Agreement.  All rights which may accrue to any person under the Plan shall
be subject to all of the terms and provisions of the Trust Agreement as in
effect from time to time.

      11-3. CLAIMS PROCEDURE.

            (a)   PROCEDURE.  Claims for benefits under the Plan shall be made
                  in writing to the Committee.  The Committee shall have full
                  discretion to render a decision with respect to any claim.  If
                  a claim for benefits is wholly or partially denied by the
                  Committee, the Committee shall notify the claimant in writing
                  of the denial of the claim within a reasonable period of time,
                  not to exceed ninety (90) days after receipt of the claim.  A
                  notice of denial shall be written in a manner calculated to be
                  understood by the claimant, and it shall set forth:  (i) the
                  specific reason or reasons for denial of the claim; (ii) a
                  specific reference to the pertinent Plan provisions upon which
                  the denial is based; (iii) a description of any additional
                  material or information necessary for the claimant to perfect
                  the claim, together with an explanation of why such material
                  or information is necessary; and (iv) appropriate information
                  regarding the steps to be taken if the claimant wishes to
                  submit his claim for review.  If the Committee shall fail to
                  notify the claimant either that his claim has been granted or
                  that it has been denied within ninety (90) days after the
                  claim is received by the Committee, the claim shall be deemed
                  to have been denied.

            (b)   PROCEDURE FOR REVIEW OF A DENIED CLAIM.  Within sixty (60)
                  days of the receipt by the claimant of a written notice of
                  denial of his claim, or within sixty (60) days after the claim
                  is deemed denied as set forth in subsection (a) above, if
                  applicable, the claimant may file a written request with the
                  Committee that it conduct a full and fair review of the 

                                       20

<PAGE>

                  denial of his claim for benefits.  In connection with the 
                  claimant's appeal of the denial of his benefits, the 
                  claimant may review pertinent documents and may submit 
                  issues and comments in writing.  The Committee shall have 
                  full discretion to fully and fairly review the claim, and 
                  the Committee shall render a decision on the claim appeal 
                  promptly.  Such decision shall be rendered not later than 
                  sixty (60) days after the receipt of the claimant's request 
                  for review, unless special circumstances (such as the need 
                  to hold a hearing) require an extension of time for 
                  processing, in which case the sixty (60)-day period may be 
                  extended to one hundred and twenty (120) days.  The 
                  Committee shall notify the claimant in writing of any such 
                  extension.  The decision upon review shall:  (i) include 
                  specific reasons for the decision; (ii) be written in a 
                  manner calculated to be understood by the claimant; and 
                  (iii) contain specific references to the pertinent Plan 
                  provisions upon which the decision is based.

      11-4. PROCEDURES WITH RESPECT TO DOMESTIC RELATIONS ORDERS.

            (a)   DEFINITIONS.  For purposes of this Section 11-4, the following
                  terms shall have the following meanings:  (i) the term
                  "domestic relations order" shall mean any judgment, decree, or
                  order (including approval of a property settlement agreement)
                  which relates to the provision of child support, alimony
                  payments, or marital property rights to a spouse, former
                  spouse, child, or other dependent of a Participant and which
                  is made pursuant to a state domestic relations law, including
                  a community property law; (ii) the term "qualified domestic
                  relations order" shall have the meaning set forth in Section
                  414(p) of the Code; and (iii) the term "alternate payee" shall
                  mean any spouse, former spouse, child, or other dependent of a
                  Participant who is recognized by a domestic relations order as
                  having a right to receive all or a portion of the benefits
                  payable under the Plan with respect to such Participant.

            (b)   PROCEDURES.  The Committee shall establish reasonable
                  procedures with respect to the following matters:  (i) the
                  manner for determining whether a domestic relations order
                  constitutes a qualified domestic relations order; and (ii) the
                  administration of distributions under such qualified orders.

            (c)   NOTICE.  Promptly following the receipt of any domestic
                  relations order, the Committee shall notify the Participant
                  affected by such order, and any other alternate payee, of the
                  receipt of such order and of the procedures established under
                  the Plan for determining the qualified status of domestic
                  relations orders.  Within a reasonable period of time after
                  receipt of any domestic relations order, the Committee shall
                  determine whether such order is a qualified domestic relations
                  order and 
                                       21

<PAGE>

                  shall notify the Participant affected by such order and each 
                  alternate payee of such determination.

            (d)   SEGREGATION OF ACCOUNT.  During any period in which the issue
                  whether a domestic relations order is a qualified domestic
                  relations order is being determined by the Committee, by a
                  court of competent jurisdiction, or otherwise, the Committee
                  shall instruct the Trustee to segregate in a separate account
                  under the Trust Fund or to deposit in an escrow account the
                  amounts which would have been payable to the alternate payee
                  during such period if the order had been determined to be a
                  qualified domestic relations order.  If the order or any
                  modification thereof is determined to be a qualified domestic
                  relations order within eighteen months, the Committee shall
                  pay the segregated amounts, plus any interest thereon, to the
                  persons entitled thereto.  If within eighteen (18) months
                  either it is determined that the order is not a qualified
                  domestic relations order or the issue whether such order is a
                  qualified domestic relations order is not resolved, then the
                  Committee shall pay the segregated amounts, plus any interest
                  thereon, to the persons who would have been entitled to such
                  amounts if there had been no order.  Any determination that an
                  order is a qualified domestic relations order which is made
                  after the close of the eighteen (18)-month period described
                  above shall be applied prospectively only.


                                       22

<PAGE>

                                    ARTICLE XII


                                   THE COMMITTEE

      12-1. MEMBERSHIP.  The Committee referred to in Section 11-1 shall consist
of three (3) or more members, who shall be appointed by the Board of Directors
of the Company.  In controlling and managing the operation and administration of
the Plan, the Committee shall act by the concurrence of a majority of its
members at a meeting or by writing without a meeting.  By unanimous written
consent, the Committee may authorize any one (1) of its members to execute any
document, instrument or direction on its behalf.  A written statement by a
majority of the Committee members or by an authorized Committee member shall be
conclusive in favor of any person (including the Trustee) acting in reliance
thereon.

      12-2. RIGHTS, POWERS, AND DUTIES OF THE COMMITTEE.  The Committee shall
have such discretionary authority as may be necessary to efficiently administer
the Plan.  The rights, powers, and duties of the Committee shall include the
following:

            (a)   to interpret and construe the provisions of the Plan;

            (b)   to determine all questions relating to the eligibility,
                  benefits, and other rights of Employees, Participants, and
                  beneficiaries under the Plan;

            (c)   to adopt such rules of procedure and regulations as are
                  consistent with the provisions of the Plan and as the
                  Committee deems necessary and proper;

            (d)   to maintain and keep adequate records concerning the Plan, and
                  concerning the proceedings and acts of the Committee, in such
                  form and detail as the Committee may decide;

            (e)   to appoint investment managers to manage any assets of the
                  Trust Fund, and to authorize such managers to acquire and
                  dispose of assets of the Trust Fund;

            (f)   to employ one or more persons to render advice with respect to
                  any responsibility which the Committee has under the Plan;

            (g)   to delegate such authority and duties, including the authority
                  to execute any documents, as the Committee may deem
                  appropriate to the Trustee or to other agents, provided that
                  the Committee shall exercise reasonable care in the selection
                  of any agents; and

            (h)   to act as the agent for the service of legal process.

                                       23

<PAGE>

      12-3. APPLICATION OF RULES.  In operating and administering the Plan, the
Committee shall apply all rules of procedure and regulations adopted by it in a
uniform and non-discriminatory manner.

      12-4. REMUNERATION AND EXPENSES.  No remuneration shall be paid to any
Committee member as such.  However, the reasonable expenses of a Committee
member incurred in the performance of a Committee function shall be reimbursed
by the Company.

      12-5. EXERCISE OF COMMITTEE'S DUTIES.  Notwithstanding any other
provisions of the Plan, the Committee shall discharge its duties hereunder
solely in the interests of the Plan Participants and their beneficiaries, and:

            (a)   for the exclusive purpose of providing benefits to Plan
                  Participants and their beneficiaries; and

            (b)   with the care, skill, prudence, and diligence under the
                  circumstances then prevailing that a prudent person acting in
                  a like capacity and familiar with such matters would use in
                  the conduct of an enterprise of a like character and with like
                  aims.

      12-6. RESIGNATION OR REMOVAL OF COMMITTEE MEMBERS.  A Committee member may
resign at any time by giving ten (10) days' advance written notice to the
Company, the Trustee and the other members of the Committee.  The Company may
remove a Committee member by giving advance written notice to him, the Trustee
and the other members of the Committee.  A Committee member who is a Participant
shall be automatically removed on his Retirement or Termination Date.

      12-7. APPOINTMENT OF SUCCESSOR COMMITTEE MEMBERS.  The Board of Directors
of the Company may fill any vacancy in the membership of the Committee and shall
give prompt written notice thereof to the other Committee members and to the
Trustee.  While there is a vacancy in the membership of the Committee, the
remaining Committee members shall have the same powers as the full Committee
until the vacancy is filled.


                                       24

<PAGE>

                                    ARTICLE XIII


                             AMENDMENT AND TERMINATION

      13-1  AMENDMENT.  Subject to the provisions of Section 15-1, the Company
reserves the right to amend the Plan at any time by action of its Board of
Directors or of a person designated by resolution of its Board of Directors.
However, no amendment shall divest a Participant of any amount that he would
have received had he resigned from the Company's employ immediately prior to the
effective date of the amendment.

      13-2. TERMINATION.  The Company reserves the right to terminate the Plan
at any time by action of its Board of Directors.  The Plan will terminate on the
earliest of the following dates:

            (a)   the date the Company is judicially declared bankrupt or
                  insolvent;

            (b)   the date the Company completely discontinues its contributions
                  under the Plan; or

            (c)   the date the Company is dissolved, merged, consolidated, or
                  reorganized, or sells all or substantially all of its assets,
                  except that, subject to the provisions of Section 13-3,
                  provision may be made by the successor or purchaser for
                  continuing the Plan (and in that event, the successor or
                  purchaser shall be substituted for the Company under the
                  Plan).

      13-3. MERGER OR CONSOLIDATION OF PLAN, TRANSFER OF PLAN ASSETS.  In the
case of any merger or consolidation with, or transfer of assets and liabilities
to, any other pension or profit sharing plan, provision shall be made so that
each Participant in the Plan on the date of the merger, consolidation, or
transfer would receive a benefit immediately after the merger, consolidation, or
transfer if the Plan then terminated which is equal to or greater than the
benefit he would have been entitled to receive immediately prior to the merger,
consolidation, or transfer if the Plan had terminated then.

      13-4. VESTING AND DISTRIBUTION ON TERMINATION AND PARTIAL TERMINATION.
Notwithstanding any other provision of the Plan to the contrary, on termination
of the Plan in accordance with Section 13-2 or on partial termination of the
Plan by operation of law, the date of termination or partial termination will be
a Valuation Date and, after all adjustments required on a Valuation Date have
been made, each affected Participant's benefits will be nonforfeitable.  On
termination of the Plan the Company may instruct the Trustee to (a) liquidate
the Trust Fund and distribute all benefits as soon as administratively possible;
or (b) retain the Trust Fund and distribute all benefits in accordance with the
provisions of Article VI.  The provisions of Article VI will continue to apply
until the benefits of all affected Participants have been distributed to them.


                                       25

<PAGE>

                                    ARTICLE XIV

                                TOP-HEAVY PROVISIONS

      14-1. TOP-HEAVY DETERMINATION.  The Plan will be top-heavy if, as of the
first day of the first Fiscal Year or, as of the day next preceding the first
day of any later Fiscal Year (the "Determination Date"), the aggregate present
value of the Account balances of all "Key Employees," as defined in Section
416(i) of the Code, and their beneficiaries exceeds sixty percent (60%) of the
aggregate present value of the Account balances of all Participants and
beneficiaries.  The aggregate present value of the Account balances of a
Participant who has not performed any services for the Company or a member of
the Controlled Group during the five (5)-year period ending on the Determination
Date shall not be taken into account.

      14-2. MINIMUM CONTRIBUTION.  For each Fiscal Year that the Plan is 
top-heavy, the aggregate amount of Company contributions allocated to the 
accounts of each Participant who is not a Key Employee and who is employed by 
the Company or a member of the Controlled Group as of the last day of the 
Fiscal Year shall not be less than the lesser of:

            (a)   three percent (3%) of his Compensation for the Fiscal Year; or

            (b)   that percent of his Compensation equal to the percentage of
                  Company contributions allocated to the Accounts of the Key
                  Employee with the highest allocation percentage.

      14-3. AGGREGATION OF PLANS.  As required by Section 416(g)(2) of the Code,
other plans maintained by the Company or a member of the Controlled Group shall
be aggregated with this Plan for purposes of determining whether the Plan is
top-heavy.


                                       26

<PAGE>

                                    ARTICLE XV

                                  MISCELLANEOUS

      15-1. NO REVERSION TO COMPANY.  No part of the corpus or income of the
Trust Fund shall revert to the Company or be used for or diverted to purposes
other than for the exclusive benefit of Participants and their beneficiaries,
except as specifically provided in Article V of the Trust Agreement.

      15-2. NOTICES.  Any notice required to be filed with any person under the
Plan will be properly filed if delivered or mailed to such person, in care of
the Company, at 78 North Chicago Street, Joliet, Illinois 60432, or at such
other address as the Company may designate from time to time.

      15-3. INDEPENDENT APPRAISER.  If the Company Stock is not readily tradable
on an established securities market, then all determinations of fair market
value required under the Plan shall be based upon a valuation by an independent
appraiser.

      15-4. INDEMNIFICATION.  The Company shall indemnify the Trustee, the
Administrator, and any other person acting as a fiduciary with respect to the
Plan for, and hold them harmless against, any and all liabilities, losses,
costs, or expenses of any kind or nature which may be imposed on, incurred by,
or asserted against them at any time by reason of their service under this Plan
(including legal fees and expenses), to the extent such liability, loss, cost,
or expense is not insured against or exceeds any insurance recovery.  However,
no person shall be entitled to indemnity under this Section if he acted
dishonestly or in willful or grossly negligent violation of the law or
regulation under which such liability, loss, cost, or expense arises.

      15-5. SUBSIDIARY AND AFFILIATED COMPANIES.  With the approval of the Board
of Directors of the Company, any subsidiary or affiliate of the Company may
become a party to this Plan, and become entitled to all of the benefits and
subjected to all of the obligations hereof, by executing an acceptance of this
Plan in such form as the Company and the Trustee shall approve.  Upon acceptance
of this Plan by any subsidiary or affiliate, employees of such subsidiary or
affiliate may become Participants upon meeting the eligibility requirements
herein provided; and when so qualified such employees shall be subject to the
same obligations and entitled to the same rights and benefits as if they were
employees of the Company.  The contributions to be made in respect of employees
of any subsidiary or affiliate of the Company which becomes a party to this Plan
shall be made by the subsidiary or affiliate and not by the Company.  The
subsidiary or affiliate shall have no right to defer payment of its contribution
or to terminate the Plan in respect of itself or its participating employees
without the written consent of the Board of Directors of the Company.

      15-6. PARTICIPATION NOT GUARANTEE OF EMPLOYMENT.  Participation in the
Plan does not constitute a guarantee or contract of employment with the Company.

                                       27

<PAGE>

      15-7. GENDER AND NUMBER.  In this Plan, where the context admits, words in
the masculine gender include the feminine and neuter genders, words in the
singular include the plural, and the plural includes the singular.

      15-8. GOVERNING LAWS.  The Plan shall be construed and administered
according to the laws of the State of Illinois, to the extent that such laws are
not preempted by the laws of the United States of America.

      15-9. TEXT TO CONTROL.  The Article and Section headings and numbers in
this Plan are included solely for convenience of reference, and if there be any
conflict between such headings and numbers and the text of this Plan, the text
shall control.

      The foregoing is a true and correct copy of the First National Bancorp,
Inc. Employee Profit Sharing and Retirement Plan.

      Dated at Joliet, Illinois, this 10th day of December, 1998.

                                          FIRST NATIONAL BANCORP, INC.

                                          By: Albert G. D'Ottavio
                                             -------------------------
                                                Its President






                                       28


<PAGE>


                                   EXHIBIT 11


                 STATEMENT RE COMPUTATION OF EARNINGS PER SHARE

                            Years Ended December 31,

<TABLE>
<CAPTION>

                                                     1998          1997         1996
                                                     ----          ----         ----
<S>                                               <C>           <C>           <C>
Weighted average number of shares outstanding     2,423,494     2,431,804     2,431,804

Net income (in thousands)                            $9,727        $9,174        $8,521

Earnings per share                                    $4.01         $3.77         $3.50

</TABLE>



Note: Earnings per common share for 1996 have been retroactively restated to
reflect the 2 for 1 stock split effected in the form of a 100% stock dividend in
1997.










<PAGE>




Annual
Report
1998





[Logo] FIRST NATIONAL BANCORP, INC.







<PAGE>

FINANCIAL
HIGHLIGHTS
- ---------------------------------------

<TABLE>
<CAPTION>
IN THOUSANDS, EXCEPT PER SHARE DATA           1998           1997      % Increase
- ---------------------------------------------------------------------------------
<S>                                         <C>            <C>         <C>
Total Assets At Year End                    $ 902,675      $ 860,756      4.87%
Net Income                                  $   9,727      $   9,174      6.03%
Earnings Per Share                          $    4.01      $    3.77      6.37%
Stockholders' Equity                        $  82,108      $  76,945      6.71%
Book Value Per Share                        $   33.92      $   31.64      7.21%
</TABLE>


                           TOTAL ASSETS AT YEAR END
                                (IN THOUSANDS)

<TABLE>
<S>              <C>                   <C>                      <C>
                                                                $902,675
$900,000
                                       $860,756
                 $824,570
$800,000


$700,000


$600,000
                   1996                  1997                      1998
</TABLE>


                                  NET INCOME
                                (IN THOUSANDS)

<TABLE>
<S>              <C>                   <C>                      <C>
$10,000
                                                                $9,727
                                       $9,174
$ 9,000
                 $8,521

$ 8,000


$ 7,000


$ 6,000
                  1996                   1997                     1998
</TABLE>

<TABLE>
<CAPTION>
CONTENTS
- ------------------------------------------------------------
<S>                                                       <C>
Letter to Shareholders . . . . . . . . . . . . . . . . . . 2

First National People. . . . . . . . . . . . . . . . . . . 4

Condensed Consolidated Balance Sheets. . . . . . . . . . . 6

Condensed Consolidated Statements of Income. . . . . . . . 7

Condensed Consolidated Statements
   of Stockholders' Equity . . . . . . . . . . . . . . . . 8

Report of Independent Auditors . . . . . . . . . . . . . . 8

Financial Highlights & Common
   Stock Data. . . . . . . . . . . . . . . . . . . . . . . 9

Directors. . . . . . . . . . . . . . . . . . . . . . . . .10

Officers . . . . . . . . . . . . . . . . . . . . . . . . .12
</TABLE>

<PAGE>

                                                                      FINANCIAL
                                                                     HIGHLIGHTS
                                        ---------------------------------------

A NEW SYMBOL FOR A PROUD TRADITION

On the cover and throughout this year's report, we have featured a new logo,
which symbolizes our new structure and the strategic vision inside First
National Bancorp.

While the look is new, the meaning is unchanged. It is a new symbol of our
commitment to customer convenience, community involvement and consistent
financial growth - core values which our shareholders, customers and employees
understand and endorse.


                              EARNINGS PER SHARE

<TABLE>
<S>              <C>                   <C>                      <C>
                                                                $4.01
$4.00
                                       $3.77
$3.75

$3.50            $3.50

$3.25

$3.00
                 1996                  1997                      1998
</TABLE>


                       STOCKHOLDERS' EQUITY AT YEAR END
                                (IN THOUSANDS)

<TABLE>
<S>              <C>                   <C>                      <C>
                                                                $82,108
$80,000
                                       $76,945
$75,000
                 $71,391
$70,000

$65,000

$60,000
                  1996                  1997                      1998
</TABLE>

                                                                               1

<PAGE>

TO OUR
SHAREHOLDERS
- ---------------------------------------

[PHOTO]

Positioning First National Bancorp to compete in today's changing financial
world requires a mix of traditional values and fresh ideas.  This concept has
been captured in our new logo which symbolizes readiness for the future and
eagerness to continue our community banking philosophy - a philosophy whose
success was evident in our performance during 1998.

This year was again marked by record-setting financials.  By year end, Total 
Assets had grown to nearly $903 million.  Net Income rose to an all-time high 
of $9.7 million, representing a 6% increase over last year.  For the first 
time in history, Earnings Per Share exceeded $4.00.  Acknowledging the 
Bancorp's performance, the Board of Directors authorized an increase in the 
December quarterly cash dividend to 42 1/2 cents.

The refinancing "frenzy" experienced in '97 continued throughout 1998 as 
consumers took full advantage of the low rates.  Despite this fierce interest 
rate competition, we experienced noticeable growth in our total loan 
portfolio, while at the same time increasing our net interest income.  Within 
the company, increased consumer credit clearly spearheaded this loan growth.  
Our loan-to-deposit ratio averaged a desirable 73% for 1998 with our deposit 
growth continuing to be the primary source of funds.

The Bancorp's on-going effort to develop fee-generating business added stability
to both retail and commercial income.  Lending produced over $1.3 million in fee
income from loan sales, closing costs and servicing fees.  Fees collected from
commercial service charges, investment management and our ATM network reached
all-time highs.

2

<PAGE>

                                                                         TO OUR
                                                                   SHAREHOLDERS
                                        ---------------------------------------

Our consolidation of subsidiary banks in Lockport, Bolingbrook and Plano into
First National Bank of Joliet was completed in March of 1998.  This has not only
produced additional on-going cost savings, but has also developed a greater
sense of teamwork between our community banks.  Sharing the Bancorp's most
valuable resource - our people - strengthens our corporate structure.

To enhance customer convenience and follow our community banking philosophy, the
Bancorp will be opening branches in two rapidly growing communities in Will
County.  Construction should be completed in 1999 for our facilities on Weber
Road in Romeoville and Route 59 in Plainfield.

Knowing and using the right technology is a foundation of banking success.
During 1995 and 1996, First National undertook a comprehensive technology study.
The results of this study and our ongoing research is the basis for our current
Technology Plan which addresses issues into the next century, including Y2K
readiness.  Please be assured that your Bancorp will be well prepared to serve
you efficiently in the 21st century.

Technology enhancements scheduled for 1999 will include a comprehensive on-line
banking product.  This new internet service will be available for First National
customers to conduct traditional banking transactions from the convenience of
their home or office.  In addition, clients of our Investment Management and
Trust division will be able to review their investment transactions and receive
daily pricing of their securities via their personal computers.

First National Bancorp is ready for the future, yet we will never forget the
basics - who we are and what our customers and shareholders expect of us.  These
basics have not changed since we opened our doors in 1857, and we pledge to
continue our efforts to provide the best in community banking.

On behalf of the directors, officers and employees, we wish to thank you, the
shareholders, for your continued confidence and support.



/s/ Kevin T. Reardon                      /s/ Albert G. D'Ottavio
- -------------------------                 -------------------------------------
KEVIN T. REARDON                          ALBERT G. D'OTTAVIO
Chairman of the Board and                 President and Chief Operating Officer
Chief Executive Officer

                                                                              3

<PAGE>

FIRST NATIONAL
PEOPLE
- ---------------------------------------

FIRST NATIONAL PEOPLE
ARE LEADING THE WAY...

Unifying four subsidiary banks into one organization has required a great 
deal of expertise, dedication and creativity. We salute the people featured 
on these pages, and all of our people at First National who have exemplified 
the true meaning of teamwork.


                                       [PHOTO]

Whether in Joliet, Lockport, Plano, Bolingbrook or a neighboring community, 
our BUSINESS DEVELOPMENT OFFICERS have delivered our message of tradition, 
integrity and experience to the business community.

FROM LEFT TO RIGHT: STEVE LAKEN, JIM ALEXA AND MIKE NOLAN


                                       [PHOTO]

While helping to streamline our operations and implement new technologies, 
our BANKING CENTER TEAMS have worked closely with our customers to keep them 
informed and in control of their financial futures.

FROM LEFT TO RIGHT: JOANNE LANGBEIN, RON HILL, BETTY MCTEE (PRESIDENT, PLANO 
BANKING CENTER), BRUCE WOLFERSBERGER (PRESIDENT, LOCKPORT & BOLINGBROOK 
BANKING CENTERS), ALICIA INGRAM AND RHONDA BEBAR


                                       [PHOTO]

While many banks and investment firms have turned their attention to size and 
fee changes, our INVESTMENT MANAGEMENT SPECIALISTS remain committed to 
personal service and financial performance.

FROM LEFT TO RIGHT: TOM PAXSON, JERI MADISON, JIM LIMACHER, ANDY MIDLOCK AND
ALLAN SOMERS

4

<PAGE>

                                                                 FIRST NATIONAL
                                                                         PEOPLE
                                        ---------------------------------------



                                       [PHOTO]

With competitive rates, numerous products and added conveniences, our 
MORTGAGE LOAN SPECIALISTS make it easier for our customers to obtain a home 
loan.

SEATED BEHIND DESK: STEVE MARCHIO



                                       [PHOTO]

Our team of experienced COMMERCIAL LENDERS weave their personal approach 
throughout our complete range of business services to help companies manage 
their growth and capitalize on new opportunities.

FROM LEFT TO RIGHT: CARL HOLMQUIST, TERRY HACKETT, MARK GRIGLIONE, MIKE TIERNEY
AND ERIC LEGGETT



                                       [PHOTO]

In 1998, our team of INFORMATION SYSTEMS PROFESSIONALS not only improved the 
way we communicate and process customer transactions, but positioned First 
National to help its customers bank in new and more efficient ways in 1999.

FROM LEFT TO RIGHT: OLIVIER MAY, CHERYL GLADKOWSKI AND BRAD PEDERSON

                                                                              5

<PAGE>

CONDENSED CONSOLIDATED
BALANCE SHEETS
- ---------------------------------------
<TABLE>
<CAPTION>
                                                                 First National Bancorp, Inc.
                                                                   December 31, 1998 & 1997
                                                                   ------------------------
(In thousands, except share data)                                    1998           1997
                                                                   ------------------------
<S>                                                                <C>            <C>
ASSETS

Cash and due from banks. . . . . . . . . . . . . . . . . . .       $ 39,710       $ 34,591
Federal funds sold . . . . . . . . . . . . . . . . . . . . .         31,000         50,800
Securities available-for-sale. . . . . . . . . . . . . . . .         66,927         11,831
Securities held-to-maturity (fair value of $195,526 in
   1998 and $206,269 in 1997). . . . . . . . . . . . . . . .        193,733        204,870

Loans
     Commercial. . . . . . . . . . . . . . . . . . . . . . .        200,612        195,449
     Agricultural. . . . . . . . . . . . . . . . . . . . . .          9,763         10,769
     Residential real estate . . . . . . . . . . . . . . . .        136,894        147,625
     Consumer  . . . . . . . . . . . . . . . . . . . . . . .        193,677        172,537
                                                                   --------       --------
          Total loans. . . . . . . . . . . . . . . . . . . .        540,946        526,380
     Allowance for loan losses . . . . . . . . . . . . . . .         (4,946)        (4,437)
                                                                   --------       --------
          Loans, net . . . . . . . . . . . . . . . . . . . .        536,000        521,943

Premises and equipment, net. . . . . . . . . . . . . . . . .         18,753         18,840
Accrued interest receivable and other assets . . . . . . . .          8,067          8,392
Intangibles, net . . . . . . . . . . . . . . . . . . . . . .          8,485          9,489
                                                                   --------       --------
               Total assets. . . . . . . . . . . . . . . . .       $902,675       $860,756
                                                                   --------       --------
                                                                   --------       --------

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
     Deposits
          Demand, non-interest-bearing . . . . . . . . . . .       $142,427       $129,243
          NOW accounts . . . . . . . . . . . . . . . . . . .         87,611         78,660
          Money market accounts. . . . . . . . . . . . . . .         45,736         37,086
          Savings. . . . . . . . . . . . . . . . . . . . . .        172,329        165,341
          Time deposits, $100,000 and over . . . . . . . . .         69,871         70,472
          Other time deposits. . . . . . . . . . . . . . . .        228,342        245,354
                                                                   --------       --------
               Total deposits. . . . . . . . . . . . . . . .        746,316        726,156
     Short-term borrowings . . . . . . . . . . . . . . . . .         65,540         46,207
     Long-term debt. . . . . . . . . . . . . . . . . . . . .          3,059          4,817
     Accrued interest and other liabilities. . . . . . . . .          5,652          6,631
                                                                   --------       --------
          Total liabilities. . . . . . . . . . . . . . . . .        820,567        783,811

Stockholders' equity
     Preferred stock, no par value, 1,000,000 shares authorized;
       none issued . . . . . . . . . . . . . . . . . . . . . .            -              -
     Common stock, $10 par value; 5,500,000 shares authorized;
       2,431,804 shares issued . . . . . . . . . . . . . . . .       24,318         24,318
     Additional paid-in capital. . . . . . . . . . . . . . .             14              -
     Retained earnings . . . . . . . . . . . . . . . . . . .         58,578         52,607
     Unrealized gain (loss) on securities available-for-sale,
       net of tax. . . . . . . . . . . . . . . . . . . . . . .          (52)            20
     Treasury stock, at cost (11,368 shares in 1998) . . . .           (750)             -
                                                                   --------       --------

          Total stockholders' equity . . . . . . . . . . . .         82,108         76,945
                                                                   --------       --------

               Total liabilities and stockholders' equity. .       $902,675       $860,756
                                                                   --------       --------
                                                                   --------       --------
</TABLE>

6

<PAGE>

First National Bancorp, Inc.
Years Ended December 31, 1998 & 1997

<TABLE>
<CAPTION>

                                                                   CONDENSED CONSOLIDATED
                                                                    STATEMENTS OF INCOME
                                                                  ------------------------
(In thousands, except share data)                                     1998           1997
                                                                  ------------------------
<S>                                                               <C>            <C>
INTEREST INCOME

     Loans     . . . . . . . . . . . . . . . . . . . . . . .      $  46,483      $  43,556
     Securities
          Taxable. . . . . . . . . . . . . . . . . . . . . .         11,025         12,504
          Tax-exempt . . . . . . . . . . . . . . . . . . . .          1,709          1,892
     Federal funds sold. . . . . . . . . . . . . . . . . . .          2,981          1,736
                                                                  ---------      ---------
               Total interest income . . . . . . . . . . . .         62,198         59,688

INTEREST EXPENSE

     Deposits  . . . . . . . . . . . . . . . . . . . . . . .         24,053         23,788
     Short-term borrowings . . . . . . . . . . . . . . . . .          2,711          2,470
     Long-term debt. . . . . . . . . . . . . . . . . . . . .            366            508
                                                                  ---------      ---------
          Total interest expense . . . . . . . . . . . . . .         27,130         26,766
                                                                  ---------      ---------

Net interest income. . . . . . . . . . . . . . . . . . . . .         35,068         32,922

Provision for loan losses. . . . . . . . . . . . . . . . . .          2,034          1,118
                                                                  ---------      ---------

Net interest income after provision for loan losses. . . . .         33,034         31,804

NONINTEREST INCOME

     Trust fees. . . . . . . . . . . . . . . . . . . . . . .          1,153          1,035
     Service charges on deposit accounts . . . . . . . . . .          3,915          3,662
     Securities gains, net . . . . . . . . . . . . . . . . .            121             13
     Other income. . . . . . . . . . . . . . . . . . . . . .          1,950          1,189
                                                                  ---------      ---------
          Total noninterest income . . . . . . . . . . . . .          7,139          5,899

NONINTEREST EXPENSE

     Salaries and employee benefits. . . . . . . . . . . . .         13,099         12,562
     Occupancy expense . . . . . . . . . . . . . . . . . . .          1,857          1,800
     Data processing . . . . . . . . . . . . . . . . . . . .          1,485          1,215
     Equipment expense . . . . . . . . . . . . . . . . . . .          1,681          1,449
     Amortization of intangibles . . . . . . . . . . . . . .          1,004          1,021
     Other expenses. . . . . . . . . . . . . . . . . . . . .          6,506          6,180
                                                                  ---------      ---------
          Total noninterest expense. . . . . . . . . . . . .         25,632         24,227
                                                                  ---------      ---------

INCOME BEFORE INCOME TAXES . . . . . . . . . . . . . . . . .         14,541         13,476

Income tax expense . . . . . . . . . . . . . . . . . . . . .          4,814          4,302
                                                                  ---------      ---------

NET INCOME     . . . . . . . . . . . . . . . . . . . . . . .      $   9,727      $   9,174
                                                                  ---------      ---------
                                                                  ---------      ---------

Earnings per share . . . . . . . . . . . . . . . . . . . . .          $4.01          $3.77

Weighted average shares outstanding  . . . . . . . . . . . .      2,423,494      2,431,804
</TABLE>

                                                                              7

<PAGE>

CONDENSED CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY 
- ---------------------------------------
<TABLE>
<CAPTION>
                                                                          First National Bancorp, Inc.
                                                                      Years Ended December 31, 1998 & 1997
                                                   --------------------------------------------------------------------------------
(In thousands, except share data)
                                                                                                    Unrealized
                                                                                                       Gain
                                                                                                     (Loss) on
                                                        Common Stock       Additional               Securities
                                                   ---------------------    Paid-In     Retained    Available-    Treasury
                                                     Shares    Par Value    Capital     Earnings     for-Sale       Stock    Total
                                                   ---------   ---------   ----------   --------    ----------   ---------  -------
<S>                                                <C>         <C>         <C>          <C>         <C>          <C>        <C>
Balance, January 1, 1997                           1,215,902     $12,159     $8,846     $50,394      $   (8)     $          $71,391

Comprehensive income
     Net income                                            -           -          -       9,174           -            -      9,174
     Other comprehensive income, net of tax
          Unrealized gains on securities,
             net of reclassification adjustment            -           -          -           -          28            -         28
                                                                                                                             ------
               Total comprehensive income                                                                                     9,202

Cash dividends declared - $1.50 per share                  -           -          -      (3,648)          -            -     (3,648)

2-for-1 stock split effected in the form
   of a 100% stock dividend                        1,215,902      12,159     (8,846)     (3,313)          -            -          -
                                                   ---------   ---------   ----------   --------    ----------   ---------  -------
Balance, December 31, 1997                         2,431,804      24,318          -      52,607          20            -     76,945

Comprehensive income
     Net income                                            -           -          -       9,727           -            -      9,727
     Other comprehensive income, net of tax
          Unrealized losses on securities,
             net of reclassification adjustment            -           -          -           -         (72)           -        (72)
                                                                                                                             ------
                      Total comprehensive income                                                                              9,655

Cash dividends declared - $1.55 per share                  -           -          -      (3,756)          -            -     (3,756)

17,268 shares of common stock purchased
   from terminated pension plan                            -           -          -           -           -       (1,140)    (1,140)

5,900 shares of common stock contributed
   to profit sharing plan                                  -           -         14           -           -          390        404
                                                   ---------   ---------   ----------   --------    ----------   ---------  -------

Balance, December 31, 1998                         2,431,804     $24,318     $   14     $58,578      $  (52)     $  (750)   $82,108
                                                   ---------   ---------   ----------   --------    ----------   ---------  -------
                                                   ---------   ---------   ----------   --------    ----------   ---------  -------
</TABLE>

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



REPORT OF INDEPENDENT AUDITORS

Board of Directors and Stockholders
First National Bancorp, Inc.
Joliet, Illinois

            [LOGO]
         CROWE CHIZEK

We have audited, in accordance with generally accepted auditing standards, the
consolidated balance sheets of First National Bancorp, Inc. as of December 31,
1998 and 1997 and the related consolidated statements of income, stockholders'
equity, and cash flows for the years then ended (not presented herein); and in
our report dated January 22, 1999 we expressed an unqualified opinion on those
consolidated financial statements.

In our opinion, the information set forth in the accompanying condensed
consolidated balance sheets as of December 31, 1998 and 1997 and the condensed
consolidated statements of income and stockholders' equity for the years then
ended is fairly stated, in all material respects, in relation to the
consolidated financial statements from which they have been derived.

/s/ Crowe, Chizek and Company LLP
- ---------------------------------
Oak Brook, Illinois
January 22, 1999

8
<PAGE>

<TABLE>
<CAPTION>
                                                                                          FINANCIAL HIGHLIGHTS
                                                                                           & COMMON STOCK DATA
                                           -------------------------------------------------------------------
FINANCIAL HIGHLIGHTS
(In thousands, except share data)            1998           1997           1996           1995           1994
                                           -------        -------        -------        -------        -------
<S>                                       <C>            <C>            <C>            <C>            <C>
STATEMENT OF INCOME
     Net interest income                  $ 35,068       $ 32,922       $ 30,440       $ 29,451       $ 26,312
     Provision for loan losses               2,034          1,118          1,024          1,191            830
     Noninterest income                      7,139          5,899          5,491          5,124          3,838
     Noninterest expense                    25,632         24,227         22,249         21,419         18,540
     Income before taxes                    14,541         13,476         12,658         11,965         10,780
     Net income                              9,727          9,174          8,521          8,211          7,507

BALANCE SHEET -
END OF YEAR BALANCES
     Securities                           $260,660       $216,701       $214,828       $202,711       $189,874
     Loans, net                            536,000        521,943        464,372        427,917        418,918
     Total assets                          902,675        860,756        824,570        749,990        692,642
     Deposits                              746,316        726,156        690,513        605,137        556,162
     Stockholders' equity                   82,108         76,945         71,391         66,425         61,657

BALANCE SHEET -
AVERAGE BALANCES
     Securities                           $211,946       $234,941       $213,653       $189,605       $192,890
     Loans, net                            529,752        493,790        441,619        426,523        371,442
     Total assets                          867,915        829,878        773,792        729,801        640,388
     Deposits                              724,894        698,068        640,485        577,093        505,553
     Stockholders' equity                   80,098         74,040         68,269         63,741         59,090

WEIGHTED AVERAGE
SHARES OUTSTANDING (1)                   2,423,494      2,431,804      2,431,804      2,431,804      2,431,804

PER SHARE DATA (1)
     Book value                           $  33.92       $  31.64       $  29.36       $  27.32       $  25.35
     Earnings                                 4.01           3.77           3.50           3.38           3.09
     Cash dividends                           1.55           1.50           1.50           1.38           1.34

SELECTED FINANCIAL RATIOS
     Average net loans to
       average deposits                     73.08%         70.74%         68.95%         73.91%         73.47%
     Return on average assets                1.12%          1.11%          1.10%          1.13%          1.17%
     Return on average equity               12.14%         12.39%         12.48%         12.88%         12.70%
     Net interest margin (2)                 4.53%          4.47%          4.47%          4.62%          4.72%
     Average equity to
       average assets                        9.23%          8.92%          8.82%          8.73%          9.23%
     Dividend payout ratio                  38.61%         39.76%         42.80%         40.73%         43.40%
- -------------------------
(1)  Per share data for the years 1994 through 1996 have been restated for a 2-
     for-1 stock split effected in the form of a 100% stock dividend in 1997.

(2)  Based on average interest earning assets with the computation on a fully
     tax equivalent basis assuming an income tax rate of 35%.
</TABLE>

COMMON STOCK PRICE RANGE,
DIVIDENDS 1998-1997 (UNAUDITED)
<TABLE>
<CAPTION>
                                                                      Cash
                                            Price Range            Dividends
                                         -------------------        Declared
                                         High            Low       Per Share
                                         ----            ---       ---------
<S>                                      <C>             <C>         <C>
1998
4th quarter                               $72            $68         $0.425
3rd quarter                                76             63          0.375
2nd quarter                                69             61          0.375
1st quarter                                69             57          0.375

1997
4th quarter                               $60            $56          $0.25
3rd quarter                                56             50           0.25
2nd quarter                                52             46           0.25
1st quarter (1)                            47             46           0.75
- ---------------------
(1)  Per Share information restated for the 2-for-1 stock split effected in the
     form of a 100% stock dividend in 1997.
</TABLE>

                                                                              9
<PAGE>

BOARD OF
DIRECTORS
- ---------------------------------------






              [PHOTO]








10

<PAGE>

                                                                       BOARD OF
                                                                      DIRECTORS
                                        ---------------------------------------

LEFT TO RIGHT:

MICHAEL C. REARDON
Senior Vice President
First National Bank of Joliet

GEORGE H. BUCK
President, Werden Buck Company

HARVEY J. LEWIS
Farmer

WATSON A. HEALY
Architect

HOWARD E. REEVES
President, HOW Enterprises, Inc.

KEVIN T. REARDON
Chairman of the Board
and Chief Executive Officer

SHELDON C. BELL
President, Bell Realty, Inc.

ALBERT G. D'OTTAVIO
President and Chief Operating Officer

WALTER F. NOLAN, CPA
Member, Clifton Gunderson & Co., L.L.C.

LOUIS R. PEYLA
Chairman, Illinois Securities

CHARLES R. PEYLA
President, Illinois Securities

PAUL A. LAMBRECHT
Retired Chairman
Brown & Lambrecht Earthmovers, Inc.

                                                                             11

<PAGE>

BANK
OFFICERS
- ---------------------------------------

FIRST NATIONAL BANK OF JOLIET
- ---------------------------------------

CHAIRMAN OF THE BOARD & CEO
- ---------------------------
KEVIN T. REARDON

PRESIDENT & COO
- ---------------
ALBERT G. D'OTTAVIO

COMMERCIAL &
MORTGAGE LOAN DEPARTMENT
- ------------------------
JOHN J. KEIGHER, SENIOR VICE PRESIDENT
TERRENCE P. HACKETT, VICE PRESIDENT
CARL D. HOLMQUIST, VICE PRESIDENT
GREGORY L. SCHAEFER, VICE PRESIDENT
HARRY R. MCSTEEN, VICE PRESIDENT
CATHERINE E. CROWLEY, ASSISTANT VICE PRESIDENT
DANIEL J. MIHELICH, ASSISTANT VICE PRESIDENT
STEPHEN P. MARCHIO, ASSISTANT VICE PRESIDENT
MICHAEL J. SCHUTZ, LOAN OFFICER
CATHY A. ALBERTSON, LOAN OFFICER

CONSUMER LOAN DEPARTMENT
- ------------------------
STEVEN J. RANDICH, VICE PRESIDENT
MARK THELO, ASSISTANT VICE PRESIDENT
PATRICIA J. BRANNICK, ASSISTANT VICE PRESIDENT
LOWELL G. CONWAY, ASSISTANT VICE PRESIDENT
GAIL MOSS, LOAN OFFICER
ROBERT A. DILORENZO, LOAN OFFICER

INVESTMENT MANAGEMENT
& TRUST DEPARTMENT
- ---------------------
JAMES T. LIMACHER, SENIOR VICE PRESIDENT
THOMAS E. PAXSON, SENIOR INVESTMENT SPECIALIST
ALLAN C. SOMERS, TRUST OFFICER
JERI L. MADISON, TRUST OFFICER
ANDREW MIDLOCK, JR., TRUST OFFICER

OPERATIONS DEPARTMENT 
- ---------------------
JACK A. PODLESNY, SENIOR VICE PRESIDENT & CASHIER
DOMINIC M. PAONE, VICE PRESIDENT
LEIF HENDRICKSEN, BUILDING & FACILITIES OFFICER
JEANIE BETTENHAUSEN, OPERATIONS OFFICER

COMPLIANCE DEPARTMENT
- ---------------------
SCOTT D. NOLAN, VICE PRESIDENT &
                COMPLIANCE OFFICER

HUMAN RESOURCE DEPARTMENT
- -------------------------
JUDITH R. CONNELLY, ASSISTANT VICE PRESIDENT

INFORMATION SYSTEMS DEPARTMENT
- ------------------------------
OLIVIER G. MAY, VICE PRESIDENT

DATA PROCESSING DEPARTMENT
- --------------------------
BEVERLY I. BOOSTROM, ASSISTANT VICE PRESIDENT

AUDITING DEPARTMENT
- -------------------
RICHARD G. DEGRUSH, SENIOR VICE PRESIDENT
MARK MIDLOCK, ASSISTANT AUDITOR

SALES & CUSTOMER SERVICE DEPARTMENT
- -----------------------------------
MICHAEL C. REARDON, SENIOR VICE PRESIDENT
JAMES K. ALEXA, VICE PRESIDENT
DAVID E. GLASSCOCK, VICE PRESIDENT
DANIEL A. FRIANT, ASSISTANT VICE PRESIDENT
SAUNDRA K. LUCAS, RETAIL BANKING OFFICER
SUZANNE M. GAZELLE, RETAIL BANKING OFFICER
KATHRYN G. PORTER, RETAIL BANKING OFFICER
THOMAS A. MEYER, LOAN OFFICER
MAX T. ZIESMER, BUSINESS DEVELOPMENT OFFICER
STEVEN T. LAKEN, BUSINESS DEVELOPMENT OFFICER

BANK CONTROL DEPARTMENT
- -----------------------
RONALD E. WENCEL, BANK CONTROL OFFICER

MARKETING DEPARTMENT
- --------------------
LAUREN A. MUELLER, MARKETING OFFICER

A copy of the company's Annual Report on Form 10K for 1998 may be obtained by
writing to: Executive Secretary, First National Bancorp, Inc., 78 N. Chicago
Street, Joliet, IL 60432

MEMBER FDIC      [LOGO]

12

<PAGE>

                                                                           BANK
                                                                       OFFICERS
                                        ---------------------------------------
LOCKPORT BANKING CENTER
- ---------------------------------------

ADVISORY BOARD MEMBERS
- ----------------------
BRUCE J. WOLFERSBERGER
DR. RENO G. CANEVA
EUGENE N. CORNOLO
ALBERT G. D'OTTAVIO
THOMAS E. DRAKE
MARK J. GRIGLIONE
SANDRA M. PESAVENTO
JACK A. PODLESNY
KEVIN T. REARDON
MICHAEL C. REARDON
RAY L. WOOCK

PRESIDENT
- ---------
BRUCE J. WOLFERSBERGER

COMMERCIAL &
MORTGAGE LOAN DEPARTMENT
- ------------------------
MARK J. GRIGLIONE, VICE PRESIDENT
SANDRA M. PESAVENTO, VICE PRESIDENT
MICHAEL J. TIERNEY, ASSISTANT VICE PRESIDENT

DEPOSIT SERVICES DEPARTMENT
- ---------------------------
RHONDA L. BEBAR, ASSISTANT VICE PRESIDENT

INSTALLMENT LOAN DEPARTMENT
- ---------------------------
PAMELA J. TARRANT, VICE PRESIDENT
PHYLLIS M. CLEAR, LOAN OPERATIONS OFFICER


PLANO BANKING CENTER
- ---------------------------------------

ADVISORY BOARD MEMBERS
- ----------------------
BETTY J. MCTEE
R. KEITH CAYWOOD
ALBERT G. D'OTTAVIO
ROGER D. GOSSETT
RONALD J. HILL
THOMAS E. KLATT
PETER L. KRENTZ
JACK A. PODLESNY
KEVIN T. REARDON

PRESIDENT
- ---------
BETTY J. MCTEE

EXECUTIVE VICE PRESIDENT
- ------------------------
RONALD J. HILL

LOAN DEPARTMENT
- ---------------
ERIC H. LEGGETT, VICE PRESIDENT
TODD W. MEIER, MORTGAGE LOAN OFFICER
MICHAEL JACKSON, LOAN OFFICER
SHARON R. HAGGARD, INSTALLMENT LOAN OFFICER
PATRICIA R. HATCHER, ASSISTANT LOAN OFFICER

CUSTOMER SERVICE DEPARTMENT
- ---------------------------
M. PATRICIA COULTRIP, CUSTOMER SERVICE OFFICER
PATRICIA A. FIEDLER, OPERATIONS OFFICER


BOLINGBROOK BANKING CENTER
- ---------------------------------------

ADVISORY BOARD MEMBERS
- ----------------------
KEVIN T. REARDON
ALBERT G. D'OTTAVIO
BRUCE J. WOLFERSBERGER
JACK A. PODLESNY
JOHN J. KEIGHER
MICHAEL W. NOLAN

PRESIDENT
- ---------
BRUCE J. WOLFERSBERGER

LOAN DEPARTMENT
- ---------------
MICHAEL W. NOLAN, VICE PRESIDENT
JEANNE SZYMANSKI, LOAN OFFICER

CUSTOMER SERVICE DEPARTMENT
- ---------------------------
ALICIA INGRAM, OPERATIONS OFFICER

<PAGE>

                            First National Bancorp, Inc.

                              78 North Chicago Street

                              Joliet, Illinois  60432

<PAGE>

                         FIRST NATIONAL BANCORP, INC.

                                   [LOGO]


                            Financial Report 1998
<PAGE>

                                   [LOGO]

                         FIRST NATIONAL BANCORP, INC.

                            FINANCIAL REPORT 1998
- -----------------------------------------------------------------
                                  CONTENTS

Management's Discussion and Analysis . . . . . . . . . . . . . .1

Additional Statistical Information . . . . . . . . . . . . . . 12

Report of Independent Auditors . . . . . . . . . . . . . . . . 17

Financial Statements

    --Consolidated Balance Sheets. . . . . . . . . . . . . . . 18

    --Consolidated Statements of Income. . . . . . . . . . . . 19

    --Consolidated Statements of Stockholders' Equity. . . . . 20

    --Consolidated Statements of Cash Flows. . . . . . . . . . 21

    --Notes to Consolidated Financial Statements . . . . . . . 22
<PAGE>


                         MANAGEMENT'S DISCUSSION AND ANALYSIS

The following presents management's discussion and analysis of the results of 
operations and financial condition of the First National Bancorp, Inc. (the 
Company) as of the dates and for the periods indicated.  This discussion 
should be read in conjunction with the Company's Consolidated Financial 
Statements and the Notes thereto and other financial data appearing elsewhere 
in the Annual Report.

The statements contained in this management's discussion and analysis that 
are not historical facts are forward-looking statements subject to the safe 
harbor created by the Private Securities Litigation Reform Act of 1995.  
Forward-looking statements, which are based on certain assumptions and 
describe future plans, strategies, and expectations of the Company, are 
generally identifiable by use of the words "believe," "expect," "intend," 
"anticipate," "estimate," "project," or similar expressions.  The Company's 
ability to predict results or the actual effect of future plans or strategies 
is inherently uncertain. Factors which could have a material adverse effect 
on the operations and future prospects of the Company and its subsidiary 
banks include, but are not limited to, changes in:  interest rates; general 
economic conditions; legislative/regulatory changes; monetary and fiscal 
policies of the U.S. Government, including policies of the U.S. Treasury and 
the Federal Reserve Board; the quality or composition of the loan or 
securities investment portfolios; demand for loan products; deposit flows; 
competition; demand for financial services in the Company's market area; and 
accounting principles, policies, and guidelines.  These risks and 
uncertainties should be considered in evaluating forward-looking statements 
and undue reliance should not be placed on such statements.  Further 
information concerning the Company and its business, including additional 
factors that could materially affect the Company's financial results, is 
included in the Company's filings with the Securities and Exchange Commission.

OVERVIEW
The Company is a bank holding company providing banking and other financial
services to customers located primarily in the Will, Grundy, and Kendall
Counties, Illinois area.  The Company was originated on September 30, 1986 with
the merger of First National Bank of Joliet.  While the principal office of the
Company and the First National Bank of Joliet continues to be Joliet, Illinois,
expansion has occurred through the acquisition in January 1989 of Southwest
Suburban Bank, located in Bolingbrook, Illinois (25 miles southwest of Chicago),
and the acquisition in December 1990 of Bank of Lockport (35 miles southwest of
Chicago).  In March 1992, the First National Bank of Joliet acquired the Minooka
facility of Morris Federal Savings Bank.  Plano Bancshares, Inc., the parent of
Community Bank of Plano (45 miles west of Chicago), was acquired in October
1994.  At December 31, 1998, the Company has fifteen customer banking locations
with total assets of $902.7 million compared to $860.8 million at the end of
1997.  In 1998, the Company merged Southwest Suburban Bank, Bank of Lockport,
and Community Bank of Plano into First National Bank of Joliet.  Four new branch
offices have been opened in the past four years.  These acquisitions and branch
openings are reflective of management's strategic plan to expand in areas where
the Company either already has market penetration or where the Company's present
customer service area borders the new market.

FINANCIAL CONDITION
In both 1998 and 1997, the Company experienced continued growth in deposits,
earning assets, total assets, and capital.  Average earning assets for 1998 were
$796.6 million, an increase of $36.8 million, or 4.85%, from $759.8 million in
1997.  In 1997, average earning assets increased $54.4 million, or 7.71%, from
$705.4 million in 1996.  Both years' average earning asset growth is primarily
due to increases in the average loan portfolio.  In 1998, growth in consumer and
commercial loans was partially offset by decreases in commercial and residential
real estate loans.  This growth was funded through average deposit growth of
3.84% and average short-term borrowing growth of 14.09%.  The largest
contributors to loan growth in 1997 were consumer and commercial real estate
loans which were funded primarily through average deposit growth of 8.99%.
Economic factors remain favorable, and management expects loan growth to
continue as the markets the Company serves continue to expand.

Total average deposits continued to grow in 1998, as they have for several 
years in a row.  Each deposit category experienced growth in both 1998 and 
1997. An important source of deposit growth has been the opening of new 
branch offices during the past few years.  Average interest-bearing 
liabilities for 1998 were $654.6 million, an increase of 3.45% from 1997.  In 
1997, average interest-bearing liabilities increased 6.93% from 1996.  
Average savings, NOW, and money market deposits increased $13.0 million, or 
4.58%, in 1998 and $15.3 million, or 5.69%, in 1997.  Average time deposits 
increased $4.3 million, or 1.46%, in 1998 after increasing by $33.5 million, 
or 12.71%, in 1997.


                                                                             1
<PAGE>


Average demand deposits for 1998 were $126.3 million, an increase of 8.13%, 
from $116.8 million in 1997.  In 1997, average demand deposits increased 
8.14%, from $108.0 million in 1996.

As discussed under "Capital Resources," stockholders' equity increased 6.71% and
7.78% in 1998 and 1997, respectively, based on year-end amounts.  Retained
earnings has been the primary source of growth in stockholders' equity in 1998
and 1997.

During 1998, the Company curtailed and terminated its defined benefit pension
plan.  The plan held 17,268 shares of the Company's stock, which the Company
purchased from the plan in 1998.  The Company paid the plan $1.1 million for the
stock, based on an independent appraisal.  In December 1998, the Company
contributed 5,900 of the shares to a new profit sharing plan covering
substantially all full-time employees, and recorded $404,000 of expense based on
the fair value of the contributed shares.  Management believes that the new
profit sharing plan will provide an incentive for all of the Company's
employees, since employer contributions can be made in Company stock or cash.
The effect of these treasury stock transactions reduced stockholders' equity by
$736,000 in 1998.

Total stockholders' equity at December 31, 1998 was $82.1 million, an increase
of $5.2 million from the prior year end.  Book value per share increased to a
record high of $33.92 at December 31, 1998.  Total equity and book value per
share have increased for several consecutive years.

RESULTS OF OPERATIONS
For the year ended December 31, 1998, the Company earned $9.7 million or $4.01
per share as compared to $9.2 million or $3.77 per share and $8.5 million or
$3.50 per share for the years ended December 31, 1997 and 1996, respectively.
Net income for 1998 increased by 6.03% over that of 1997 while a 7.66% increase
was achieved in 1997.  The operating performance of bank holding companies is
often measured, and comparisons made, based on net income to average assets and
net income to average equity.  The Company's return on average assets was 1.12%
in 1998.  Corresponding figures were 1.11% and 1.10% for 1997 and 1996,
respectively.  Return on average equity was 12.14% in 1998, 12.39% in 1997, and
12.48% in 1996.

NET INTEREST INCOME
Net interest income, the difference between total interest earned on earning
assets and total interest expense on interest-bearing liabilities, is the
Company's principal source of income.  Net interest income is influenced by
changes in the volume and yield on earning assets as well as changes in the
volume and rates paid on interest-bearing liabilities.  The Company attempts to
favorably impact net interest income through investment decisions and monitoring
interest rates offered to customers, particularly for time deposits and 
short-term borrowings.

On a tax equivalent basis (35% income tax rate), the Company's net interest
income expressed as a percentage of average interest earning assets (net
interest margin) was 4.53% in 1998, as compared to 4.47% in both 1997 and 1996.
In 1998, the yield on earning assets decreased 6 basis points to 7.94% and the
yield on interest-bearing liabilities decreased 9 basis points to 4.14%.  The
decrease in the yield on earning assets is due primarily to the general decline
in interest rates that occurred during 1998.  The decrease in the yield on
interest-bearing liabilities is due primarily to a combination of the increase
in the volume of lower cost savings, NOW, and money market deposits and the
decrease in rates paid on higher cost time deposits and short-term borrowings.

Net interest income in 1998 increased by $2.1 million, or 6.22%, on a 
tax-equivalent basis compared to 1997.  The increase in the volume of earning 
assets net of interest-bearing liabilities produced $2.1 million of the 
increase in net interest income while changes in interest rates reduced 
income by $24,000.  Net interest income in 1997 increased by $2.5 million, or 
7.79%, on a tax-equivalent basis compared to 1996.  The increase in the 
volume of earning assets net of interest-bearing liabilities produced $3.1 
million of the net interest income increase while changes in interest rates 
reduced income by $666,000.


2
<PAGE>

The following table sets forth certain information relating to the Company's 
average consolidated balance sheets and reflects the yield on average earning 
assets and cost of average interest-bearing liabilities for the years 
indicated.  Such yields and costs are derived by dividing interest income or 
expense by the average balance of assets or liabilities.  Interest income is 
measured on a tax-equivalent basis using a 35% income tax rate.  The average 
balance sheet amounts for loans include balances for non-performing loans and 
the securities average balance sheet amounts are based on amortized cost.

<TABLE>
<CAPTION>
                                                                  For the Years Ended December 31,
                                   ----------------------------------------------------------------------------------------------
                                               1 9 9 8                         1 9 9 7                         1 9 9 6
                                   -----------------------------   ------------------------------   -----------------------------
                                                          Yield/                           Yield/                          Yield/
                                    Average                Rate    Average                  Rate    Average                 Rate
                                    Balance    Interest    (%)     Balance     Interest     (%)     Balance    Interest     (%)
                                   --------    --------   ------   -------     --------    ------   -------    --------    ------
<S>                                 <C>        <C>         <C>     <C>         <C>         <C>      <C>         <C>        <C>
INTEREST-EARNING ASSETS:
Federal funds sold                 $ 54,945    $ 2,981    5.43%    $ 31,047    $ 1,736      5.59%   $ 50,143   $ 2,568     5.12%
Taxable securities                  181,130     11,025    6.09      200,981     12,504      6.22     178,087    10,980     6.17
Tax-exempt securities                30,816      2,629    8.53       33,960      2,911      8.57      35,566     3,102     8.72
Loans                               529,752     46,589    8.79      493,790     43,596      8.83     441,619    39,148     8.86
                                   --------    -------             --------    -------              --------   -------
     Total interest-
       earning assets               796,643     63,224    7.94      759,778     60,747      8.00     705,415    55,798     7.91
                                   --------    -------             --------    -------              --------   -------

NON-INTEREST-EARNING ASSETS:
Cash and due from banks              35,750                          33,266                           32,368
Premises and equipment               18,693                          18,300                           16,898
Intangibles and other
  assets                             16,829                          18,534                           19,111
                                   --------                        --------                          -------
     Total noninterest
       earning assets                71,272                          70,100                           68,377
                                   --------                        --------                         --------

       Total assets                $867,915                        $829,878                         $773,792
                                   --------                        --------                         --------
                                   --------                        --------                         --------

INTEREST-BEARING LIABILITIES:
Deposits
     NOW and money market          $123,460    $ 3,436    2.78%    $115,855     $3,047     2.63%    $108,735   $ 2,559     2.35%
     Savings                        173,803      4,264    2.45      168,397      4,206     2.50      160,224     4,007     2.50
     Time                           301,369     16,353    5.43      297,043     16,535     5.57      263,545    14,525     5.51
Short-term borrowings                51,656      2,711    5.25       45,276      2,470     5.46       51,993     2,600     5.00
Long-term debt                        4,315        366    8.48        6,180        508     8.22        7,239       581     8.03
                                   --------    -------             --------    -------              --------   -------
     Total interest-bearing
       liabilities                  654,603     27,130    4.14      632,751     26,766      4.23     591,736    24,272     4.10
                                   --------    -------    -----    --------    -------      -----   --------   -------     -----

NON-INTEREST-BEARING LIABILITIES:
Demand deposits                     126,262                         116,773                         107,981
Other liabilities                     6,952                           6,314                           5,806
STOCKHOLDERS' EQUITY                 80,098                          74,040                          68,269
                                   --------                        --------                         --------

     Total liabilities and
       stockholders' equity        $867,915                        $829,878                         $773,792
                                   --------                        --------                         --------
                                   --------                        --------                         --------

NET INTEREST INCOME                            $36,094                         $33,981                          $31,526
                                               -------                         -------                          -------
                                               -------                         -------                          -------

NET INTEREST SPREAD                                       3.80%                            3.77%                            3.81%
                                                          -----                            -----                            -----
                                                          -----                            -----                            -----

NET INTEREST MARGIN
  TO AVERAGE INTEREST
  EARNING ASSETS                                          4.53%                            4.47%                            4.47%
                                                          -----                            -----                            -----
                                                          -----                            -----                            -----
</TABLE>
                                                                              3
<PAGE>

As the following table illustrates, the Company has maintained consistent 
levels of average interest earning assets to total average assets and to 
average interest-bearing liabilities over the past three years.  The ratio of 
average time deposits and short-term borrowings to average interest-bearing 
liabilities has also remained stable during this period.

<TABLE>
<CAPTION>
                                             1998        1997        1996
                                             ----        ----        ----
<S>                                          <C>         <C>         <C>
Interest-earning assets to total assets       .92         .92         .91
Interest-earning assets to interest-
  bearing liabilities                        1.22        1.20        1.19
Time deposits and short-term borrowings
  to interest-bearing liabilities             .54         .52         .53
</TABLE>

PROVISION FOR LOAN LOSSES
The provision for loan losses is based on management's judgment of the amount
necessary to maintain the allowance for loan losses at an adequate level.  The
provision for loan losses amounted to $2.0 million in 1998 as compared to $1.1
million and $1.0 million in 1997 and 1996, respectively.  The provision is
determined by management through an evaluation which takes into consideration
such factors as changes in the nature and volume of the loan portfolio, overall
portfolio quality, review of specific problem loans, and current economic
conditions.  On December 31, 1998, the allowance for loan losses was $4.9
million, or .91% of outstanding loans, compared to $4.4 million, or 0.84% of
outstanding loans at December 31, 1997.

One measurement used by management in assessing the risk inherent in the loan
portfolio is the level of nonperforming loans.  Nonperforming loans are
comprised of those loans on which interest income is not being accrued and other
loans which are past due ninety days or more.  Nonperforming assets, which
include other real estate acquired in satisfaction of loans, at December 31 for
each of the past five years are as follows:

<TABLE>
<CAPTION>
                                                               NONPERFORMING ASSETS
                                       ------------------------------------------------------------------
                                        1998           1997           1996           1995           1994
                                       ------         ------         ------         ------         ------
<S>                                    <C>            <C>            <C>            <C>            <C>
Non-accrual loans                      $  955         $1,153         $  785         $  169         $1,084
Other loans contractually past
  due ninety days or more               2,209            952          1,072            981            985
Other real estate                          56              5             13            444            444
                                       ------         ------         ------         ------         ------

                                       $3,220         $2,110         $1,870         $1,594         $2,513
                                       ------         ------         ------         ------         ------
                                       ------         ------         ------         ------         ------

Nonperforming loans to
  total loans                            .59%           .40%           .40%           .27%           .49%
Allowance for loan losses
  to nonperforming loans               156.32         210.78         237.70         341.83         148.96
Total nonperforming assets
  to total stockholders' equity          3.92           2.74           2.62           2.40           4.08
Total nonperforming assets
  to total assets                         .36            .25            .23            .21            .36

</TABLE>

Impaired loans totaled $786,000 and $876,000 at December 31, 1998 and 1997,
respectively.  Impaired loans consist of commercial and commercial real estate
loans.  Management has allocated $118,000 and $224,000 of the allowance for loan
losses specifically to impaired loans as of December 31, 1998 and 1997,
respectively.  Interest income recognized on impaired loans during 1998 or 1997
was immaterial.


4
<PAGE>

There have been no restructured loans or leases in the past five years.  As of
December 31, 1998, management has identified other potential problem loans by
type of loan in the table below.  Generally, these loans are considered
substandard by management.  These amounts exclude the non-accrual and past due
loans listed above in the Nonperforming Assets table.

<TABLE>
<CAPTION>

<S>                                      <C>
Commercial                               $336
Commercial real estate                    113
Consumer                                  109
                                         ----
                                         $558
                                         ----
                                         ----
</TABLE>

In determining the provision for loan losses, management was influenced by the
Company's loan growth and amount of net charge offs in each year.  Other
factors, such as changes in the loan portfolio mix, delinquency trends, current
economic trends, review of large and known problem credits, and the results of
internal loan reviews and regulatory examinations are also considered by
management in assessing the adequacy of the allowance for loan losses.

The management process for evaluating the adequacy of the allowance for loan
losses also includes reviewing each month's loan committee reports which list
all loans that do not meet certain internally developed criteria as to
collateral adequacy, payment performance, economic conditions, and overall
credit risk.  These reports, in narrative form, also address the current status
and actions in process on each listed loan.

The provision for loan losses in 1998 is significantly higher than the provision
in each of the prior four years due to increases in nonperforming loans and net
charge offs. In addition, the loan portfolio mix in 1998 shifted to a higher
percentage of commercial and consumer loans, which generally have more risk than
real estate loans.

The Company's ratio of the allowance for loan losses to nonperforming loans 
has been over 1.5:1 for the past four years.  The ratio of nonperforming 
loans to total loans has been .59% or less for each of the past five years, 
which management considers relatively low.  The Company's ratio of net loan 
charge-offs to average loans was .29%, .22%, and .12% in 1998, 1997, and 
1996, respectively. Net loan charge-offs are primarily attributable to the 
consumer loan portfolio and have increased in recent years along with the 
growth of the portfolio.

Based on the manageable levels of nonperforming loans and historical losses, as
well as the increased loan loss provision in 1998 as discussed above, management
believes the allowance for loan losses is adequate.

NONINTEREST INCOME
Noninterest income consists primarily of service charges on customer deposit
accounts and fees earned on trust department and farm management services.
Total noninterest income increased $1.2 million, or 21.0%, in 1998 compared with
an increase of $408,000, or 7.4%, in 1997.  The ratio of noninterest income to
income before taxes was 49%, 44%, and 43% in 1998, 1997, and 1996, respectively.

Trust fee income increased $118,000, or 11.4%, in 1998 as compared with an
increase of $39,000, or 3.9%, in 1997.  The 1998 increase relates to improved
revenues from employee benefit trusts, personal trusts, agency trusts, and
estates/guardianships.  The 1997 increase also relates to increases in employee
benefit trusts, personal trusts, and agency trusts, partially offset by
decreases in farm management income, and fees from  estates/guardianships and
custodial accounts.

The market value of trust assets increased approximately 12.6% during 1998,
totaling $274.0 million at year end.  Growth in trust assets, due to favorable
market conditions and more trust accounts, resulted in greater fees in both 1998
and 1997.

Service charges on deposit accounts increased $253,000, or 6.9%, in 1998 after
increasing $536,000, or 17.1%, in 1997.  Both years' increases are generally
reflective of greater overdraft and demand deposit service charges as a result
of increases in the number of demand deposit accounts.  Additionally, during
1998 overdraft fees were increased from $20 to $25.

                                                                             5
<PAGE>

Other income increased $761,000, or 64%, in 1998 compared with a decrease of
$5,000, or .4%, in 1997.  The 1998 increase is primarily due to increases in
gains on sales of loans, ATM surcharge fees, demand deposit check commissions,
and letters of credit fees.  Real estate loan sales were $76.2 million in 1998,
compared to sales of $20.5 million in 1997 and $19.9 million in 1996.  Gains on
loan sales increased significantly to $396,000 in 1998, compared to $42,000 and
$34,000 in 1997 and 1996, respectively.  Lower market interest rates in 1998
were key to greater loan origination volume.  ATM surcharge fees increased to
$347,000 in 1998 from $184,000 in 1997 as a result of additions to the ATM
network and an increase in per item charges to nonbank customers.

NONINTEREST EXPENSE
Total noninterest expense increased $1.4 million, or 5.8%, in 1998 after 
increasing $2.0 million, or 8.9%, in 1997.  Details of noninterest expense 
for the three years in the period ended December 31, 1998 are presented in 
the following schedule:

<TABLE>
<CAPTION>
                                        1998           1997           1996
                                      -------        -------        -------
<S>                                   <C>            <C>            <C>
Salaries and employee benefits        $13,099        $12,562        $11,122
Occupancy expense                       1,857          1,800          1,799
Data processing                         1,485          1,215          1,085
Equipment expense                       1,681          1,449          1,329
FDIC insurance and bank
  examination assessments                 256            238            160
Printing, stationery, and supplies        665            703            754
Postage                                   538            467            461
Amortization of intangibles             1,004          1,021          1,070
All other expenses                      5,047          4,772          4,469
                                      -------        -------        -------
Total noninterest expense             $25,632        $24,227        $22,249
                                      -------        -------        -------
                                      -------        -------        -------
</TABLE>

Salaries and employee benefits, which represent the largest component of
noninterest expense, increased by $537,000, or 4.3%, in 1998 after increasing
$1.4 million, or 12.9%, in 1997. The 1998 increase is attributable to general
pay increases and an increase in health insurance costs.  The increase in 1997
was primarily due to a 4.5% increase in the average full-time equivalent number
of employees at the Company.  General pay increases and retirement plan costs
also contributed to increased payroll expense in both 1998 and 1997.  At
December 31, 1998, 1997, and 1996, the Company's number of full-time equivalent
employees was 356, 364, and 352, respectively.

Growth in the volume of loan and deposit accounts contributed to higher data
processing expense in 1998 and 1997.  Data processing expense in 1998 includes a
full year with the third party processing service converted to during 1997, in
which enhancements to the data processing services were added including loan
collection systems, query (report writer), and expanded voice response
capabilities.  The 1997 expense includes non-recurring costs for the data
processing conversion.

The increase in equipment expense during 1998 and 1997 relates to increased
depreciation expenses associated with new computer equipment and a new telephone
system installed during the latter half of 1997.

Printing, stationery, and supplies decreased during 1998 and 1997 as a result of
the Company's efforts to reduce existing inventory of materials on hand, since
there is a plan to change the Company's logo.  Additionally, as a result of the
merger of the subsidiary banks, the Company has begun ordering on a centralized
basis for all locations and purchasing items in larger quantities to take
advantage of discounts available from vendors.

Postage increased during 1998 primarily as a result of the merger and increased
marketing efforts.  Each of the subsidiary banks had special notification
mailings to customers informing them of the merger.  Marketing materials were
also distributed to Bank customers regarding the merger.  Lastly, there were
increased direct mailing programs distributed to market the Bank's home equity
product.


6
<PAGE>


INCOME TAXES
The Company's income tax expense was $4.8 million in 1998 compared to $4.3
million in 1997 and $4.1 million in 1996.  Income tax expense as a percentage of
income before income taxes has remained relatively consistent over the past
three years at 33.1%, 31.9%, and 32.7% in 1998, 1997, and 1996, respectively.

ASSET/LIABILITY MANAGEMENT
The primary objectives of the Company's asset/liability management program are
to achieve a stable net interest margin, to follow prudent investment
strategies, and to maintain adequate liquidity to meet the withdrawal
requirements of depositors and the financing needs of prospective borrowers.
Management continually monitors the liquidity requirements and rate sensitivity
of its short-term sources of funds.  The accompanying schedule illustrates
repricing of the Company's rate sensitive assets and liabilities position at
December 31, 1998.

<TABLE>
<CAPTION>
                                                      Less
                                                      Than          90 to          1 to 5          Over
                                                     90 Days       365 Days        Years         5 Years
                                                    --------       --------       --------       --------
<S>                                                 <C>            <C>            <C>            <C>
Rate sensitive assets
   Taxable securities                               $ 14,067       $  2,001       $175,552       $ 39,001
   Tax-exempt securities                               1,082          2,677         20,082          6,198
   Federal funds sold                                 31,000              -              -              -
   Loans                                             145,550         71,494        240,641         83,261
                                                    --------       --------       --------       --------
     Total interest earning assets                  $191,699       $ 76,172       $436,275       $128,460
                                                    --------       --------       --------       --------
                                                    --------       --------       --------       --------
     Cumulative interest earning assets             $191,699       $267,871       $704,146       $832,606
                                                    --------       --------       --------       --------
                                                    --------       --------       --------       --------

Rate sensitive liabilities
   Deposits
     NOW and money market                           $133,347       $      -       $      -       $      -
     Savings                                         172,329              -              -              -
     Time                                            148,133        118,514         31,566              -
   Short-term borrowings                              65,540              -              -              -
   Long-term debt                                      3,059              -              -              -
                                                    --------       --------       --------       --------

     Total interest-bearing liabilities             $522,408       $118,514        $31,566       $      -
                                                    --------       --------       --------       --------
                                                    --------       --------       --------       --------

Cumulative interest-bearing liabilities             $522,408       $640,922       $672,488       $672,488
                                                    --------       --------       --------       --------
                                                    --------       --------       --------       --------

Excess interest earning assets (liabilities)       $(330,709)      $(42,342)      $404,709       $128,460

Cumulative excess interest-earning
  assets (liabilities)                              (330,709)      (373,051)        31,658        160,118

Cumulative rate sensitivity ratio
  (interest-earning assets divided by
  interest-bearing liabilities)                          .37            .42           1.05           1.24
</TABLE>

Included in "Less Than 90 Days" rate sensitive liabilities are $172.3 million of
savings deposits and $133.3 million of NOW and money market deposits which
management considers more core deposit in nature than time deposits.
Approximately $181.0 million of securities are callable in 1999 and are included
in the above table based upon their contractual terms.  Most of these callable
securities are issued by U.S. Government Agencies.

While the shorter term negative GAP position represents a potential adverse
impact on the Company's net interest income position in periods of rising
interest rates, the same position generally results in a favorable impact when
interest rates remain constant or decline.


                                                                             7
<PAGE>


The target GAP position, as defined by the Company's Asset & Liability Policy,
is to maintain a ratio (as adjusted) of cumulative rate sensitive assets to rate
sensitive liabilities of at least .75 and not more than 1.25 on a one-year
measurement basis.  Deviations from these prescribed parameters for three
consecutive months require discussion of potential solutions and/or courses of
action at the subsequent month's Board of Directors meeting.

For purposes of the policy parameters, management does not consider savings,
NOW, and money market account deposits to be repriceable within 90 days.  If
these core deposits are assumed to reprice after one year, then the Company's
cumulative excess interest-bearing liabilities would be $67.5 million at the
one-year time horizon and the cumulative rate sensitivity ratio would be .80.

MARKET RISK
The Company does not engage in foreign currency transactions, forward 
position or futures contracts, options, swaps, or other types of complex 
financial instruments, nor does it engage in trading account activities.  
Thus, market risk is primarily limited to the interest rate risks associated 
with the investing, lending, customer deposit-taking, and borrowing 
activities of its banking subsidiary.  Except for a term note borrowing of 
$1.8 million payable to another financial institution that accrues interest 
based on the London Interbank Offered Rate, the Company's exposure to 
interest rate risk primarily results from changes in either the short-term 
U.S. prime interest rate or the rates offered for short- and medium-term 
bonds and notes of the U.S. Treasury. The following tables present the 
interest rate sensitivity and expected maturities of securities, fixed rate 
loans, time deposits, short-term borrowings, and long-term debt as of 
December 31, 1998 and 1997.

<TABLE>
<CAPTION>
                                                       Analysis as of December 31, 1998
                                                       --------------------------------
                                             Expected Maturity Amounts for Years Ending December 31,
                                      --------------------------------------------------------------------
                                                               2001                                Fair
                                                              Through      After                   Value
                                       1999        2000        2003        2003         Total      Total
                                      ------     ------      ---------    --------     -------     -------
<S>                                   <C>         <C>         <C>          <C>          <C>         <C>
ASSETS
  Securities, fixed rate
    Available-for-sale                $ 4,999     $     -     $ 47,008      $15,006     $ 67,013    $ 66,927
      Average interest rate              6.05           -         5.35         6.04         5.55

    Held-to-maturity                   14,821      12,126      136,638       30,148      193,733     195,526
      Average interest rate              5.85        6.09         5.90         5.78         5.89

  Loans, fixed rate(1)                 97,040      52,838      187,935       83,262      421,075     425,351
      Average interest rate              8.63        8.74         8.46         8.07         8.46

LIABILITIES
  NOW, money market, and
    savings deposits(2)              $305,676     $     -     $      -      $     -     $305,676    $305,676
      Average interest rate              2.50           -            -            -         2.50

  Time deposits, fixed rate           266,648      16,586       14,979            -      298,213     300,001
      Average interest rate              4.98        5.68         5.77            -         5.06

  Short-term borrowings, fixed rate    65,540           -            -            -       65,540      65,540
      Average interest rate              4.92           -            -            -         4.92

  Long-term debt, variable rate         3,059           -            -            -        3,059       3,059
      Average interest rate              7.49           -            -            -         7.49
</TABLE>

(1) Information on variable rate loans by maturity period is not readily
available.  Interest rate risk on loan commitments, unused lines of credit, and
standby letters of credit is minimal since most are for terms of ninety days or
less and include variable rate features.

(2) NOW, money market and savings accounts are variable rate deposits.  These
deposit accounts, while shown as maturing in 1999, are considered by management
as core deposits for asset/liability management purposes with account lives
extending beyond one year.

8
<PAGE>
<TABLE>
<CAPTION>
                                                       Analysis as of December 31, 1997
                                                       --------------------------------
                                             Expected Maturity Amounts for Years Ending December 31,
                                      ---------------------------------------------------------------------
                                                                 2000                                Fair
                                                                Through       After                  Value
                                        1998        1999         2002         2002       Total       Total
                                        ----        ----         ----         ----       -----       -----
<S>                                   <C>          <C>         <C>          <C>        <C>         <C>
ASSETS
  Securities, fixed rate
    Available-for-sale                $  2,008     $ 8,490     $  1,000     $   300    $ 11,798    $ 11,831
      Average interest rate              4.92%       6.23%        6.49%       6.00%       6.03%

    Held-to-maturity                    36,938      27,619      102,168      38,145     204,870     206,269
      Average interest rate              5.31%       5.93%        6.40%       6.15%       6.09%

  Loans, fixed rate(1)                  97,629      58,289      164,056      88,697     408,671     412,919
      Average interest rate              8.72%       8.42%        8.77%       8.34%       8.61%

LIABILITIES
  NOW, money market, and
    savings deposits(2)               $281,087     $     -     $      -     $     -    $281,087    $281,087
      Average interest rate              2.55%           -            -           -       2.55%

  Time deposits, fixed rate            280,041      20,634       15,151           -     315,826     317,179
      Average interest rate              5.74%       5.71%        6.20%                   5.76%

  Short-term borrowings, fixed rate     46,207           -            -           -      46,207      46,207
      Average interest rate              5.28%           -            -           -       5.28%

  Long-term debt, variable rate          1,759       3,058            -           -       4,817       4,817
      Average interest rate              8.16%       7.79%            -           -       7.93%
</TABLE>

(1) Information on variable rate loans by maturity period is not readily
available.  Interest rate risk on loan commitments, unused lines of credit, and
standby letters of credit is minimal since most are for terms of ninety days or
less and include variable rate features.

(2) NOW, money market and savings accounts are variable rate deposits.  These
deposit accounts, while shown as maturing in 1998, are considered by management
as core deposits for asset/liability management purposes with account lives
extending beyond one year.

LIQUIDITY
The Company's primary sources of funds are deposits, proceeds from principal and
interest payments on loans, maturities of securities, federal funds sold, and
short-term borrowings (consisting of securities sold under agreements to
repurchase and U.S. Treasury demand note accounts).  While maturities and
scheduled amortization of loans and securities are predictable sources of funds,
deposit flows and mortgage prepayments are greatly influenced by general
interest rates, economic conditions, and competition.

The Company's liquidity, represented by cash and due from banks, is a product of
its operating, investing, and financing activities.  Cash flows from operating
activities were greater than accrual basis net income by $645,000, $3.0 million,
and $2.9 million in 1998, 1997, and 1996, respectively.  Management expects
ongoing operating activities to continue to be a primary source of cash flows
for the Company.

A primary investing activity of the Company is the origination of loans.  Loans
made to customers, net of principal collections, were $12.3 million, $58.5
million, and $37.0 million in 1998, 1997, and 1996, respectively.  The Company
also makes significant investments in securities and federal funds sold.
Investing activities related to these investments resulted in net cash outflows
of $24.2 million in 1998, net cash inflows of $20.9 million in 1997, and net
cash outflows of $43.4 million in 1996.

Financing activities are centered primarily in deposits, short-term borrowings
(including securities sold under agreements to repurchase), and dividends paid.
The Company has experienced growing deposit levels over the past several years,
which has helped maintain an adequate level of cash for the Company's
activities.  The Company has recently established new branch offices in an
effort to increase the deposit base of the Company.  Deposits increased $20.1
million, $35.6 million, and $85.4 million in 1998, 1997, and 1996, respectively.
As competition for deposits is expected to remain strong, future deposit growth
cannot be predicted with any certainty.

                                                                             9
<PAGE>

Many of the repurchase agreements are with municipalities, including county
governmental offices.  As such, the amount of the funds borrowed fluctuates from
period to period.  Short-term borrowings increased by $19.3 million in 1998, and
decreased by $3.0 million and $15.5 million in 1997 and 1996, respectively.
Dividends paid to stockholders as a percentage of net income were 38.6%, 39.8%,
and 42.8% in 1998, 1997, and 1996, respectively.  Cash dividends per share were
$1.55 in 1998, and $1.50 in both 1997 and 1996.

Financing activities also include long-term debt.  The Company's long-term 
debt was incurred to acquire subsidiary banks.  Cash flow activities related 
to long-term debt obligations consist of debt service requirements.  No 
additional long-term debt has been issued in the last four years.  To help 
ensure the ability to meet its funding needs, including any unexpected strain 
on liquidity, the Company has $40 million of federal funds lines of credit 
from three independent banks of which $5 million was drawn upon as of 
December 31, 1998.

CAPITAL RESOURCES
In 1998, stockholders' equity increased by $5.2 million to $82.1 million.  The
amounts comprising this net increase were net income of $9.7 million, offset by
dividends paid to stockholders of $3.8 million, net treasury stock transactions
aggregating $736,000, and a $72,000 change in unrealized losses (net of tax) on
securities available-for-sale.  At December 31, 1998, stockholders' equity
represented 9.10% of total assets compared to the year earlier position of
8.94%.

Under rules adopted by federal bank regulatory agencies, bank holding companies
and financial institutions are subject to certain capital measurements.  These
regulations establish minimum levels for risk-based Tier 1 Capital and Total
Capital ratios and the leverage ratio.  The parent company (on a consolidated
basis) and its subsidiary Bank currently are considered "well-capitalized" and
exceed the capital requirements established by federal bank regulatory agencies.
Please refer to Note 13 to the Company's Consolidated Financial Statements for
further information with respect to compliance with regulatory capital
requirements.

EFFECTS OF INFLATION
A financial institution's assets and liabilities are primarily monetary.  The
net monetary assets of a financial institution are affected more by the general
level of interest rates than by the prices of other goods and services.  High
rates of inflation are generally accompanied by higher than normal interest
rates.  Conversely, with a low inflation rate, or the anticipation of lower
rates of inflation, interest rates are usually lower.  The Company generally is
able to offset the higher cost of funds predominant in periods of higher
inflation with increased yields on loans and securities.  When inflation rates
drop and interest rates follow that pattern, the Company's cost of funds and
interest earned on assets are likely to decrease proportionately.  An analysis
of a financial institution's asset and liability structure provides useful
information on how a financial institution is positioned to respond to changing
interest rates and maintain profitability.

Assets such as premises and equipment are considered non-monetary in nature and
are not directly affected by inflation in the normal flow of business.  These
assets are directly affected by current rates of inflation only when purchased
or sold.

NEW ACCOUNTING PRONOUNCEMENTS
In 1999 and 2000, new accounting pronouncements that have been issued will take
effect.  These pronouncements and their expected effects on the Company, are
summarized below.

Statement of Financial Accounting Standards (Statement) 133 on derivatives will,
in 2000, require all derivatives to be recorded at fair value in the balance
sheet, with changes in fair value charged or credited to income.  If derivatives
are documented and effective as hedges, the change in the derivative fair value
will be offset by an equal change in the fair value of the hedged item. Under
the new standard, securities held-to maturity can no longer be hedged, except
for changes in the issuer's creditworthiness.  Therefore, upon adoption of
Statement 133, companies will have another one-time window of opportunity to
reclassify held-to-maturity securities to either trading or available-for-sale,
provided certain criteria are met.  This Statement may be adopted early at the
start of a calendar quarter.  Since the Company has no significant derivative
instruments or hedging activities, adoption of Statement 133 is not expected to
have a material impact on the Company's financial statements.  However, the
Company may take advantage of the opportunity provided by Statement 133 to
reclassify held-to-maturity securities to available-for-sale.  Management has
not decided whether to adopt Statement 133 early.

10
<PAGE>


Statement 134 on mortgage banking will, in 1999, allow mortgage loans that are
securitized to be classified as trading, available-for-sale, or, in certain
circumstances, held-to-maturity.  Currently, these must be classified as
trading.  Since the Company has not securitized mortgage loans, Statement 134 is
not expected to affect the Company.

AICPA Statement of Position 98-1, effective in 1999, sets the accounting
requirement to capitalize costs incurred to develop or obtain software that is
to be used solely to meet internal needs.  Costs to capitalize are those direct
costs incurred after the preliminary project stage, up to the date when all
testing has been completed and the software is substantially ready for use.  All
training costs, research and development costs, costs incurred to convert data,
and all other general and administrative costs are to be expensed as incurred.
The capitalized cost of internal-use software is amortized over its useful life
and reviewed for impairment using the criteria in Statement 121.  Statement of
Position 98-1 is not expected to have a material impact on the Company.

AICPA Statement of Position 98-5, also effective in 1999, requires all start-up,
pre-opening, and organization costs to be expensed as incurred.  Any such costs
previously capitalized for financial reporting purposes must be written off to
income at the start of the year.  Statement 98-5 is not expected to have a
material impact on the Company.

YEAR 2000
Many current computer programs use only two digits to identify the calendar year
in the date field.  These programs were designed and developed with little or no
consideration of the upcoming change in the century.  If not rectified, many
computer applications could fail or incur errors when the year 2000 arrives.
The Year 2000 issue affects nearly all companies.  The federal banking
regulators have issued several statements providing guidance to financial
institutions on steps the regulators expect financial institutions to take to
ensure Year 2000 compliance.

The Company is taking a proactive approach to this problem and is evaluating the
impact of the Year 2000 issue on its computer systems and software applications.
The Company utilizes and is dependent upon data processing systems and software
to conduct its business.  The data processing systems and software include those
developed and maintained by the Company's data processing provider and purchased
software which is run on in-house computer networks and workstations.

The Company has developed a strategic plan for Year 2000 compliance which is
being administered by a committee comprised of individuals from all functional
areas of the Company as well as being reviewed by senior management and the
Board of Directors.  The plan follows guidelines set forth by the Federal
Financial Institutions Examinations Council (FFEIC).  The Company's overall
readiness is reviewed quarterly by the Comptroller of Currency, and their
current review schedule will continue throughout 1999.  The Company has also
developed contingency plans to deal with system failures should they occur
internally or externally.

The Company's data processing provider and other vendors have been contacted and
have indicated that their hardware and software will be Year 2000 compliant by
the first quarter of 1999.  This will allow time for testing compliance.  In
addition, alarms, heating and cooling systems, and other computer controlled
mechanical devices which the Company relies on will be evaluated.

The Company has not identified any situations that will require material cost
expenditures in order to become fully complaint.  An unknown element at this
time is the impact of the year 2000 on the Company's borrowing customers.  The
Company has started a program to communicate with key customers to help ensure
that they are aware of and are properly prepared for the year 2000.


                                                                             11
<PAGE>

                          ADDITIONAL STATISTICAL INFORMATION

INTEREST DIFFERENTIAL

The following table allocates changes in interest income and interest expense
between amounts attributable to changes in rate and changes in volume for the
various categories of interest-earning assets and interest-bearing liabilities.
The changes in interest income and interest expense due to both volume and rate
have been allocated proportionally.  Interest earned is assumed to be on a tax
equivalent basis using an income tax rate of 35%.

<TABLE>
<CAPTION>
                                               1998 Compared to 1997                      1997 Compared to 1996
                                                  Changes Due To:                             Changes Due To:
                                       Volume           Rate         Change         Volume           Rate         Change
                                       -------         ------       --------        ------        ---------       -------
<S>                                    <C>             <C>           <C>            <C>           <C>             <C>
INTEREST EARNED ON:
Federal funds sold                    $ 1,298          $ (53)       $ 1,245         $ (978)          $146         $ (832)
Taxable securities                     (1,201)          (278)        (1,479)         1,412            112          1,524
Tax-exempt securities                    (268)           (14)          (282)          (140)           (51)          (191)
Loans                                   3,163           (170)         2,993          4,624           (176)         4,448
                                      --------         ------       --------        ------        ---------       -------
     Total interest income              2,992           (515)         2,477          4,918             31          4,949
                                      --------         ------       --------        ------        ---------       -------
INTEREST EXPENSE ON:
Deposits:
     NOW and money market                 303             86            389            168            320            488
     Savings                              133            (75)            58            204             (5)           199
     Time                                 239           (421)          (182)         1,846            164          2,010
Short-term borrowings                     338            (97)           241           (336)           206           (130)
Long-term debt                           (158)            16           (142)           (85)            12            (73)
                                      --------         ------       --------        ------        ---------       -------
     Total interest expense               855           (491)           364          1,797            697          2,494
                                      --------         ------       --------        ------        ---------       -------
      Net interest income             $ 2,137          $ (24)       $ 2,113         $3,121          $(666)        $2,455
                                      --------         ------       --------        ------        ---------       -------
                                      --------         ------       --------        ------        ---------       -------
</TABLE>
SECURITIES

The following table presents the carrying value of securities of the Company by
category at year end for each of the past three years.

<TABLE>
<CAPTION>
                                        1998           1997           1996
                                       ------         ------         ------
<S>                                    <C>            <C>            <C>
Available-for-sale (at fair value)
  U.S. Treasury securities           $  6,048       $  8,029       $  9,308
  U.S. Government agencies             58,845          3,502          1,796
  Corporates                            1,027              -              -
  Federal Reserve Bank stock            1,007            300            300
                                     --------       --------       --------
     Total available-for-sale          66,927         11,831         11,404
                                     --------       --------       --------
Held-to-maturity (at amortized cost)
  U.S. Treasury securities             16,021         24,509         40,194
  U.S. Government agencies            147,673        147,373        127,472
  States and political subdivisions    30,039         32,988         35,758
                                     --------       --------       --------
     Total held-to-maturity           193,733        204,870        203,424
                                     --------       --------       --------
       Total                         $260,660       $216,701       $214,828
                                     --------       --------       --------
                                     --------       --------       --------
</TABLE>
At December 31, 1998, the Company held no securities of any single issuer, other
than U.S. Treasury and U.S. Government agencies, which exceeded 10% of
stockholders' equity.

12

<PAGE>

SECURITIES MATURITIES

The following table shows the relative maturities of debt securities (at
carrying values) held by the Company at December 31, 1998 and the weighted
average interest rate for each maturity range.  Yields on tax-exempt securities
are stated on a fully tax-equivalent basis, assuming a federal income tax rate
of 35%.

<TABLE>
<CAPTION>
                                                           Available-for-Sale
                                                           ------------------
                                                                                                  Weighted
                                        U.S.          U.S.                                         Average
                                      Treasury     Government        Other                        Interest
                                     Securities     Agencies      Securities         Total          Rate
                                     ----------    ----------     ----------        ------        --------
<S>                                  <C>            <C>            <C>              <C>            <C>
Under 1 year                           $5,006        $     -         $    -        $ 5,006          6.05%
1 to 5 years                            1,042         44,801          1,027         46,870          5.35
5 to 10 years                               -         14,044              -         14,044          6.04
                                     ----------    ----------     ----------       -------
  Total                                $6,048        $58,845         $1,027        $65,920
                                     ----------    ----------     ----------       -------
                                     ----------    ----------     ----------       -------

                                                                Held-to-Maturity
                                                                ----------------
                                                                                                  Weighted
                                         U.S.         U.S.        States and                       Average
                                      Treasury     Government      Political                      Interest
                                     Securities     Agencies     Subdivisions       Total            Rate
                                     ----------    ----------    ------------     --------        --------
Under 1 year                          $ 8,997       $  2,065        $ 3,759       $ 14,821          6.58%
1 to 5 years                            7,024        121,658         20,082        148,764          6.30
5 to 10 years                               -         23,697          5,823         29,520          6.27
Over 10 years                               -            253            375            628          6.83
                                     ----------    ----------     ----------      --------
  Total                               $16,021       $147,673        $30,039       $193,733
                                     ----------    ----------     ----------      --------
                                     ----------    ----------     ----------      --------
</TABLE>

TYPES OF LOANS

Loans represent the principal source of revenue for the Company.  Risk is
controlled through loan portfolio diversification and the avoidance of credit
concentrations.  Loans are made primarily within the Company's geographic market
area.  The loan portfolio is distributed among commercial, residential real
estate, and consumer loans.  The Company has no foreign loans, no highly
leveraged transactions and no syndicated purchase participations.

COMMERCIAL, COMMERCIAL REAL ESTATE, CONSTRUCTION, AND AGRICULTURAL LOANS

This portfolio is comprised primarily of loans to small and mid-sized businesses
and agricultural operations within the Company's local market.  Commercial real
estate loans consist of loans made for the purchase of commercial real estate,
real estate development projects, and loans for other commercial purposes
secured by real estate.  Average loan size within this portfolio at year end was
$159,000 for commercial and commercial real estate loans, $325,000 for
construction loans, and $52,000 for agricultural loans.  This category increased
in 1998 by 2.0% from 1997.

RESIDENTIAL REAL ESTATE

This portfolio is comprised of mortgages on 1-4 family residences and
residential construction loans primarily for single family homes.  This category
decreased in 1998 by 7.3% from 1997.

Most residential loans are made on a basis to qualify them for sale to the
Federal National Mortgage Association (Fannie Mae).  In addition to those
retained as part of the loan portfolio, the Bank provides loan servicing for
approximately 1,300 loans totaling $105 million that have been sold to Fannie
Mae.  Generally, the decision to retain or sell is based on rates and terms.
Most fixed-rate loans with 15 or 30 year terms are sold.

                                                                             13

<PAGE>

CONSUMER LOANS

The consumer loan portfolio consists of direct and indirect automobile loans,
revolving credit card lines, and other loans made for consumer purposes.
Automobile loans account for 69% of this portfolio.  Revolving credit card lines
represent 2% of the portfolio.  Net loan charge-offs for 1998 were .53% of
consumer loans outstanding as compared to .52% and .36% for 1997 and 1996,
respectively.  The increase in 1998 and 1997 is generally reflective of a
national trend in which personal bankruptcies have been on the rise despite high
employment levels and a healthy economy.  Lending activity is concentrated in
the geographic markets served by the Company.  This category experienced growth
of 12.3% in 1998 from 1997.

The Company's loan portfolio by major category as of December 31 for each of the
past five years is shown below.

<TABLE>
<CAPTION>
                                       1998           1997           1996           1995           1994
                                     --------       --------       --------       --------       --------
<S>                                  <C>            <C>            <C>            <C>             <C>
Commercial                           $115,152       $ 90,009       $ 81,981       $ 79,967       $ 91,120
Commercial real estate                 69,836         91,334         76,354         70,046         68,743
Construction                           15,624         14,106         16,810         16,933          7,775
Agricultural                            9,763         10,769          8,692          8,815          8,485
Residential real estate               136,894        147,625        141,440        123,652        108,277
Consumer                              193,703        172,695        144,162        134,344        141,611
                                     --------       --------       --------       --------       --------
  Total loans                         540,972        526,538        469,439        433,757        426,011

Less:
  Unearned discount                       (26)          (158)          (653)        (1,909)        (4,011)
  Allowance for loan losses            (4,946)        (4,437)        (4,414)        (3,931)        (3,082)
                                     --------       --------       --------       --------       --------
    Net loans                        $536,000       $521,943       $464,372       $427,917       $418,918
                                     --------       --------       --------       --------       --------
                                     --------       --------       --------       --------       --------
Ratio of net loans to
  total assets                         59.38%         60.64%         56.32%         57.06%         60.48%
</TABLE>


LOAN MATURITIES AND RATE SENSITIVITY

The following table sets forth the maturity distribution and interest rate
sensitivity of certain loan categories at December 31, 1998.

<TABLE>
<CAPTION>
                                                        Fixed Rate Loans
                                     -----------------------------------------------------
                                                   After One                                     Floating
                                      One Year      Through         Over                           Rate         Combined
                                      or Less     Five Years     Five Years         Total          Loans          Total
                                     --------     ----------     ----------       --------       --------       --------
<S>                                  <C>            <C>           <C>             <C>
MATURITY:
  Commercial                          $20,048        $28,882        $ 9,954       $ 58,884        $56,268       $115,152
  Commercial real estate                6,095         35,791         23,465         65,351          4,485         69,836
  Construction                          1,199          1,459            123          2,781         12,843         15,624
  Agricultural                          6,332          1,249            345          7,926          1,837          9,763
                                     --------       --------       --------       --------       --------       --------
                                      $33,674        $67,381        $33,887       $134,942        $75,433       $210,375
                                     --------       --------       --------       --------       --------       --------
                                     --------       --------       --------       --------       --------       --------
</TABLE>


14

<PAGE>

SUMMARY OF LOAN LOSS ACTIVITY

In determining the provision for loan losses, management considers the Company's
loan growth and the amount of net charge-offs each year.  Other factors, such as
changes in the loan portfolio mix, delinquency trends, current economic
conditions and trends, reviews of larger loans and known problem credits and the
results of internal and regulatory loan examinations are also considered by
management in assessing the adequacy of the allowance for loan losses.

The following table details the component changes in the Company's allowance for
loan losses for each of the past five years.

<TABLE>
<CAPTION>
                                        1998           1997           1996           1995           1994
                                       ------         ------         ------         ------         ------
<S>                                    <C>            <C>            <C>            <C>            <C>
Allowance, beginning of year           $4,437         $4,414         $3,931         $3,082         $2,722

Loans charged off:
  Commercial                             (411)          (227)           (39)           (60)          (592)
  Commercial real estate                   (2)             -              -              -              -
  Construction                              -              -              -              -              -
  Agricultural                              -              -              -              -              -
  Residential real estate                (113)             -              -              -              -
  Consumer                             (1,340)        (1,073)          (661)          (586)          (358)
                                       ------         ------         ------         ------         ------
    Total loans charged off            (1,866)        (1,300)          (700)          (646)          (950)
                                       ------         ------         ------         ------         ------
Loan recoveries:
  Commercial                               14             30             19            145             21
  Commercial real estate                    -              -              -             10              -
  Construction                              -              -              -              -              -
  Agricultural                             10              -              -              -              -
  Residential real estate                   -              -              -              -              -
  Consumer                                317            175            140            149            156
                                       ------         ------         ------         ------         ------
    Total loan recoveries                 341            205            159            304            177
                                       ------         ------         ------         ------         ------
Net loans charged off                  (1,525)        (1,095)          (541)          (342)          (773)
Provision for loan losses               2,034          1,118          1,024          1,191            830
Other additions (1)                         -              -              -              -            303
                                       ------         ------         ------         ------         ------
Allowance, end of year                 $4,946         $4,437         $4,414         $3,931         $3,082
                                       ------         ------         ------         ------         ------
                                       ------         ------         ------         ------         ------
Net loans charged off to
  average loans outstanding              0.29%          0.22%          0.12%          0.08%          0.21%
Allowance for loan losses to
  ending loans outstanding               0.91           0.84           0.94           0.91           0.73
</TABLE>

(1) Represents increase with purchase of Plano Bancshares, Inc. in 1994.


                                                                            15

<PAGE>

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

The following table presents the allocation of the Company's allowance for loan
losses and the percent of each loan category to total loans net of unearned
discount at December 31 for the past five years.  The total allowance for loan
losses is available to absorb losses in any category of loans, notwithstanding
management's allocation of the allowance.

<TABLE>
<CAPTION>

Loan Type                 1998    %      1997    %      1996    %      1995    %      1994    %
- ---------                ------  ---    ------  ---    ------  ---    ------  ---    ------  ---
<S>                      <C>     <C>    <C>     <C>    <C>     <C>    <C>     <C>    <C>     <C>
Commercial                $989   21      $799   18      $795   18      $747   19      $678   22
Commercial
  real estate              495   13       665   15       706   16       629   16       493   16
Construction               148    3       177    4       178    4       157    4        62    2
Agriculture                 99    2        90    2        88    2        79    2        62    2
Residential
  real estate              742   25     1,109   25     1,280   29     1,100   28       739   24
Consumer                 2,473   36     1,597   36     1,367   31     1,219   31     1,048   34
Unallocated                  -    -         -    -         -    -         -    -         -    -
                        ------  ---    ------  ---    ------  ---    ------  ---    ------  ---
  Total                 $4,946  100    $4,437  100    $4,414  100    $3,931  100    $3,082  100
                        ------  ---    ------  ---    ------  ---    ------  ---    ------  ---
                        ------  ---    ------  ---    ------  ---    ------  ---    ------  ---
</TABLE>

DEPOSITS

The following table shows the maturity schedule and amounts for the Company's
time deposits of $100,000 or more at December 31, 1998.

<TABLE>
  <S>                                <C>
  Under 3 months                     $ 31,968
  3 to 6 months                        16,527
  Over 6 to 12 months                  17,441
  Over 12 months                        3,935
                                     --------
                                     $ 69,871
                                     --------
                                     --------
</TABLE>





16

<PAGE>


                                [CROWE CHIZEK LOGO]




                           REPORT OF INDEPENDENT AUDITORS




Board of Directors and Stockholders
First National Bancorp, Inc.
Joliet, Illinois

We have audited the accompanying consolidated balance sheets of First National
Bancorp, Inc. as of December 31, 1998 and 1997 and the related consolidated
statements of income, stockholders' equity, and cash flows for each of the three
years in the period ended December 31, 1998.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of First National
Bancorp, Inc. as of December 31, 1998 and 1997 and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
1998 in conformity with generally accepted accounting principles.




                                           /s/ Crowe, Chizek and Company LLP

                                             Crowe, Chizek and Company LLP

Oak Brook, Illinois
January 22, 1999



                                                                             17
<PAGE>

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT SHARE DATA)
DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                     1998           1997
                                                                   --------       --------
<S>                                                                <C>            <C>
ASSETS
Cash and due from banks                                            $ 39,710       $ 34,591
Federal funds sold                                                   31,000         50,800
Securities available-for-sale                                        66,927         11,831
Securities held-to-maturity (fair value of $195,526 in 1998
  and $206,269 in 1997)                                             193,733        204,870
Loans, net of unearned discount                                     540,946        526,380
     Allowance for loan losses                                       (4,946)        (4,437)
                                                                   --------       --------
       Loans, net                                                   536,000        521,943
Premises and equipment, net                                          18,753         18,840
Accrued interest receivable and other assets                          8,067          8,392
Intangibles, net                                                      8,485          9,489
                                                                   --------       --------
       Total assets                                                $902,675       $860,756
                                                                   --------       --------
                                                                   --------       --------
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
     Deposits
       Demand, non-interest-bearing                                $142,427       $129,243
       NOW accounts                                                  87,611         78,660
       Money market accounts                                         45,736         37,086
       Savings                                                      172,329        165,341
       Time deposits, $100,000 and over                              69,871         70,472
       Other time deposits                                          228,342        245,354
                                                                   --------       --------
         Total deposits                                             746,316        726,156
     Short-term borrowings                                           65,540         46,207
     Long-term debt                                                   3,059          4,817
     Accrued interest and other liabilities                           5,652          6,631
                                                                   --------       --------
         Total liabilities                                          820,567        783,811

Stockholders' equity
     Preferred stock, no par value, 1,000,000 shares authorized;
       none issued                                                        -              -
     Common stock, $10 par value;  5,500,000 shares authorized;
       2,431,804 shares issued                                       24,318         24,318
     Additional paid-in capital                                          14              -
     Retained earnings                                               58,578         52,607
     Unrealized gain (loss) on securities available-for-sale,
       net of tax                                                       (52)            20
     Treasury stock, at cost (11,368 shares in 1998)                   (750)             -
                                                                   --------       --------
       Total stockholders' equity                                    82,108         76,945
                                                                   --------       --------
         Total liabilities and stockholders' equity                $902,675       $860,756
                                                                   --------       --------
                                                                   --------       --------

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
</TABLE>


18

<PAGE>

CONSOLIDATED STATEMENTS OF INCOME

(IN THOUSANDS, EXCEPT SHARE DATA)
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996

<TABLE>
<CAPTION>
                                                       1998           1997           1996
                                                     -------        -------        -------
<S>                                                  <C>            <C>            <C>
INTEREST INCOME
     Loans                                           $46,483        $43,556        $39,148
     Securities
       Taxable                                        11,025         12,504         10,980
       Tax-exempt                                      1,709          1,892          2,016
     Federal funds sold                                2,981          1,736          2,568
                                                     -------        -------        -------
         Total interest income                        62,198         59,688         54,712

INTEREST EXPENSE
     Deposits                                         24,053         23,788         21,091
     Short-term borrowings                             2,711          2,470          2,600
     Long-term debt                                      366            508            581
                                                     -------        -------        -------
         Total interest expense                       27,130         26,766         24,272
                                                     -------        -------        -------

Net interest income                                   35,068         32,922         30,440

Provision for loan losses                              2,034          1,118          1,024
                                                     -------        -------        -------

Net interest income after provision for loan losses   33,034         31,804         29,416

NONINTEREST INCOME
     Trust fees                                        1,153          1,035            996
     Service charges on deposit accounts               3,915          3,662          3,126
     Securities gains, net                               121             13            175
     Other income                                      1,950          1,189          1,194
                                                     -------        -------        -------
         Total noninterest income                      7,139          5,899          5,491

NONINTEREST EXPENSE
     Salaries and employee benefits                   13,099         12,562         11,122
     Occupancy expense                                 1,857          1,800          1,799
     Data processing                                   1,485          1,215          1,085
     Equipment expense                                 1,681          1,449          1,329
     Amortization of intangibles                       1,004          1,021          1,070
     Other expenses                                    6,506          6,180          5,844
                                                     -------        -------        -------
         Total noninterest expense                    25,632         24,227         22,249
                                                     -------        -------        -------

INCOME BEFORE INCOME TAXES                            14,541         13,476         12,658

Income tax expense                                     4,814          4,302          4,137
                                                     -------        -------        -------

NET INCOME                                            $9,727         $9,174         $8,521
                                                     -------        -------        -------
                                                     -------        -------        -------

Earnings per share                                     $4.01          $3.77          $3.50

Weighted average shares outstanding                2,423,494      2,431,804      2,431,804

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

</TABLE>

                                                                             19

<PAGE>

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(IN THOUSANDS, EXCEPT SHARE DATA)
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996

<TABLE>
<CAPTION>
                                                                                              UNREALIZED
                                              COMMON STOCK                                       GAIN
                                              ------------                                    (LOSS) ON
                                                                    ADDITIONAL                SECURITIES
                                                         PAR         PAID-IN      RETAINED     AVAILABLE-     TREASURY
                                           SHARES       VALUE        CAPITAL      EARNINGS      FOR-SALE        STOCK       TOTAL
                                         ---------     -------       -------      --------      --------      --------     -------
<S>                                      <C>           <C>           <C>          <C>           <C>           <C>          <C>
Balance, January 1, 1996                 1,215,902     $12,159        $8,846       $45,519        $(99)       $   -        $66,425
     Comprehensive income
      Net income                                 -           -             -         8,521           -            -          8,521
      Other comprehensive income,
       net of tax
       Unrealized gains on securities,
        net of reclassification adjustment       -           -             -             -          91            -             91
                                                                                                                           -------
          Total comprehensive income                                                                                         8,612
     Cash dividends declared -
       $1.50 per share (1)                       -           -             -        (3,646)          -            -         (3,646)
                                         ---------     -------       -------      --------      --------      --------     -------


Balance, December 31, 1996               1,215,902      12,159         8,846        50,394          (8)           -         71,391
     Comprehensive income
      Net income                                 -           -             -         9,174           -            -          9,174
      Other comprehensive income,
       net of tax
       Unrealized gains on securities,
        net of reclassification adjustment       -           -             -             -          28            -             28
                                                                                                                           -------
          Total comprehensive income                                                                                         9,202
     Cash dividends declared -
       $1.50 per share                           -           -             -        (3,648)          -            -         (3,648)
     2-for-1 stock split effected
       in the form of a 100% stock
       dividend                          1,215,902      12,159        (8,846)       (3,313)          -            -              -
                                         ---------     -------       -------      --------      --------      --------     -------

Balance, December 31, 1997               2,431,804      24,318             -        52,607          20            -         76,945
     Comprehensive income
      Net income                                 -           -             -         9,727           -            -          9,727
      Other comprehensive income,
       net of tax
       Unrealized losses on securities,
        net of reclassification adjustment       -           -             -             -         (72)           -            (72)
                                                                                                                           -------
          Total comprehensive income                                                                                         9,655
     Cash dividends declared -
       $1.55 per share                           -           -             -        (3,756)          -            -         (3,756)
     17,268 shares of common stock
       purchased from terminated
       pension plan                              -           -             -             -           -       (1,140)        (1,140)
     5,900 shares of common stock
       contributed to profit sharing plan        -           -            14             -           -          390            404
                                         ---------     -------       -------      --------      --------      --------     -------

Balance, December 31, 1998               2,431,804     $24,318        $   14       $58,578        $(52)       $(750)       $82,108
                                         ---------     -------       -------      --------      --------      --------     -------
                                         ---------     -------       -------      --------      --------      --------     -------
</TABLE>

(1)  As restated for the 2-for-1 stock split effected in the form of a 100%
     stock dividend in 1997.

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


20

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)
YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996

<TABLE>
<CAPTION>
                                                                           1998            1997           1996
                                                                         -------         -------        -------
<S>                                                                      <C>              <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                                          $ 9,727         $ 9,174        $ 8,521
     Adjustments to reconcile net income to net cash 
       from operating activities 
        Depreciation                                                       1,805           1,556          1,321
        Provision for loan losses                                          2,034           1,118          1,024
        Deferred income tax expense (benefit)                                 40            (222)          (172)
        Amortization of securities premiums, net of accretion                 56            (234)           (94)
        Amortization of intangibles                                        1,004           1,021          1,070
        Common stock contributed to profit sharing plan                      404               -              -
        Securities gains, net                                               (121)            (13)          (175)
        Proceeds from sales of loans                                      76,174          20,526         19,482
        Loans originated for sale                                        (79,772)        (20,626)       (19,942)
        Net gains on sales of loans                                         (396)            (42)           (34)
        Net gains on sales of other real estate owned                        (14)              -              -
        (Increase) decrease in accrued interest and other assets             377            (438)          (267)
        Increase (decrease) in accrued interest and other
         liabilities                                                        (946)            356            649
                                                                         -------         -------        -------
          Net cash from operating activities                              10,372          12,176         11,383

CASH FLOWS FROM INVESTING ACTIVITIES
     Change in federal funds sold                                         19,800          22,441        (31,704)
     Proceeds from maturities of securities held-to-maturity             192,130          98,587         85,143
     Proceeds from sale of securities available-for-sale                       -               -          1,653
     Proceeds from maturities of securities available-for-sale             3,500          10,100         10,028
     Purchase of securities available-for-sale                           (58,715)        (10,486)          (998)
     Purchase of securities held-to-maturity                            (180,928)        (99,781)      (107,537)
     Loans made to customers, net of payments                            (12,254)        (58,547)       (36,985)
     Purchase of premises and equipment                                   (1,718)         (2,516)        (3,622)
     Proceeds from sales of other real estate owned                          119               -              -
                                                                         -------         -------        -------
          Net cash from investing activities                             (38,066)        (40,202)       (84,022)

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposit accounts                                     20,134          35,643         85,376
     Net increase (decrease) in short-term borrowings                     19,333          (3,029)       (15,535)
     Principal paid on long-term debt                                     (1,758)         (2,134)          (750)
     Dividends paid                                                       (3,756)         (3,648)        (3,646)
     Common stock purchased from terminated pension plan                  (1,140)              -              -
                                                                         -------         -------        -------
          Net cash from financing activities                              32,813          26,832         65,445
                                                                         -------         -------        -------
Net change in cash and due from banks                                      5,119          (1,194)        (7,194)

CASH AND DUE FROM BANKS
     Beginning of year                                                    34,591          35,785         42,979
                                                                         -------         -------        -------
     End of year                                                         $39,710         $34,591        $35,785
                                                                         -------         -------        -------
                                                                         -------         -------        -------
</TABLE>
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                                                             21

<PAGE>

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

First National Bancorp, Inc. (the Company), through the branch network of its
subsidiary, First National Bank of Joliet, provides financial and other banking
services to customers located primarily in the Will, Grundy, and Kendall
Counties, Illinois area.  Customers in these areas are the primary users of the
Company's loan, deposit, and trust services.  A major portion of loans are
secured by various forms of collateral including real estate, business assets,
consumer property, and other items, although borrower cash flow is expected to
be the primary source of repayment.

While the Company's chief decision makers monitor the revenue streams of the
various products and services, operations are managed and financial performance
is evaluated on a Company-wide basis.  Accordingly, all of the Company's banking
operations are considered by management to be aggregated in one reportable
operating segment.

The following summarizes the significant accounting policies used in the
preparation of the accompanying consolidated financial statements.

PRINCIPLES OF CONSOLIDATION:  The consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiary, First National Bank of
Joliet.

In 1998, the Company merged all of its banking subsidiaries together under the
charter of First National Bank of Joliet.  Previously, these subsidiaries
operated as four separate banks known as First National Bank of Joliet,
Southwest Suburban Bank, Bank of Lockport, and Community Bank of Plano.  Also in
1998, Plano Bancshares, Inc. (Plano) was merged into the Company.  Prior to the
merger, Plano was a wholly-subsidiary of the Company and Plano owned 100% of the
stock of Community Bank of Plano.  The separate bank subsidiaries are sometimes
referred to collectively as "the Bank" in these financial statements.

All material intercompany items and transactions have been eliminated in
consolidation.

USE OF ESTIMATES:  In preparing the financial statements in accordance with
generally accepted accounting principles, management makes estimates and
assumptions based on available information.  These estimates and assumptions
affect the reported amounts in the financial statements and the disclosures
provided, and future results could differ.  The collectibility of loans, fair
values of financial instruments, and status of contingencies are particularly
subject to change.  Actual results could differ from those estimates.

SECURITIES:  Securities are classified as either held-to-maturity or 
available-for-sale.  Securities classified as held-to-maturity are those debt 
securities that the Company has both the intent and ability to hold to 
maturity regardless of changes in market conditions, liquidity needs, or 
changes in general economic conditions.  These securities are carried at cost 
adjusted for amortization of premium and accretion of discount, computed by 
the interest method over their contractual lives.

Securities classified as available-for-sale are those securities that the
Company intends to hold for an indefinite period of time, but not necessarily to
maturity.  Any decision to sell a security classified as available-for-sale
would be based on various factors, including significant movements in interest
rates, changes in the maturity mix of the Company's assets and liabilities,
liquidity needs, regulatory capital considerations, and other similar factors.
Securities available-for-sale are carried at fair value.  Unrealized gains or
losses are reported as increases or decreases in stockholders' equity, net of
the related deferred income tax effect.

Gains and losses on sales are determined using the amortized cost of the
specific security sold.  Interest income includes amortization of purchase
premiums and accretion of purchase discounts.

LOANS AND ALLOWANCE FOR LOAN LOSSES:  Loans are reported at their unpaid
principal outstanding, net of unearned discount,  deferred loan fees,  and the
allowance for loan losses.  Interest on loans is calculated primarily by using
the simple interest method on daily balances of the principal amount
outstanding.  Nonrefundable loan fees, net of related origination costs, are
initially deferred with the resulting deferred income recognized over the term
of the related loan as an adjustment to the yield.

Real estate loans held for sale are carried at the lower of cost or fair value
in the aggregate.  Declines in fair value are charged to a valuation allowance.

The allowance for loan losses is a valuation allowance for probable credit
losses.  The allowance is increased by the provision for loan losses charged to
expense.  The allowance is decreased by loan charge-offs, net of recoveries.

22

<PAGE>

Loans are charged against the allowance for loan losses when management believes
that the collectibility of the principal is unlikely.  The allowance balance is
estimated by management based on evaluations of the collectibility of loans and
prior loan loss experience.  This evaluation also takes into consideration such
factors as changes in the nature and volume of the loan portfolio, overall
portfolio quality, review of specific problem loans, and current economic
conditions that may affect the borrower's ability to pay.  Allocations of the
allowance may be made for specific loans, but the entire allowance is available
for any loan that, in management's judgment, should be charged off.

A loan is impaired when full payment under the loan terms is not expected.
Impairment is evaluated in total for smaller-balance loans of similar nature
such as residential mortgage and consumer loans, and on an individual loan basis
for other loans.  If a loan is impaired, a portion of the allowance is allocated
so that the loan is reported, net, at the present value of estimated future cash
flows using the loan's existing rate or at the fair value of collateral if
repayment is expected solely from the collateral.

Accrual of interest is discontinued on a loan when management believes, after
considering collection efforts and other factors, that the borrower's financial
condition is such that collection of interest is doubtful.

PREMISES AND EQUIPMENT:  Premises and equipment are stated at cost, net of
accumulated depreciation.  Depreciation expense is calculated primarily on the
straight-line method over the following estimated useful lives of the assets.

<TABLE>

                              Years
                              -----
     <S>                      <C>
     Land improvements         5-15
     Buildings                15-40
     Equipment                 3-10
</TABLE>

INTANGIBLES:  The portion of the purchase price of acquired banks which
represents the value assigned to the existing deposit base for which the annual
interest and servicing costs are below market rates (core deposit intangibles)
is being amortized on the straight-line method over five to ten years.  The
excess of cost over fair value of net assets acquired (goodwill) in the purchase
of acquired banks is being amortized on the straight-line method over fifteen
and twenty years.

EMPLOYEE BENEFITS PLANS:  In 1998, the Company curtailed and terminated its
defined benefit pension plan.  The pension plan covered all full-time employees
of subsidiary banks who completed one year of service and met specific age
requirements.  The Company's funding policy was to make the minimum annual
contribution required by applicable regulations, plus any such amounts as the
Company determined to be appropriate.

In 1998, the Company established a new profit sharing plan covering
substantially all the Company's employees.  The plan only allows for
contributions at the discretion of the Company's Board of Directors.  The plan
does not provide for employee contributions.  The Company's contributions may be
made in cash or Company stock.

The Company also has a defined contribution 401(k) plan.  Substantially all the
Company's employees are covered under the 401(k) plan.  Participants make tax
deferred contributions.  The Company makes matching contributions equal to 50%
of each participant's contribution up to the first 6% of compensation that is
deferred.

INCOME TAXES:  Income tax expense is the sum of the current year income tax due
or refundable and the change in deferred tax assets and liabilities.  Deferred
tax assets and liabilities are the expected future tax consequences of temporary
differences between the carrying amounts and tax bases of assets and
liabilities, computed using enacted tax rates.  A valuation allowance, if
needed, reduces deferred tax assets to the amount expected to be realized.

SERVICING RIGHTS:  The Company has not purchased rights to service loans for
others.  Servicing rights resulting from the origination and sale of loans with
servicing retained are not material and have not been recorded by the Company.
Therefore, the effect of FASB Statement 125, "Accounting for Mortgage Servicing
Rights," effective for loan sales after December 31, 1995, has been immaterial.

EARNINGS PER SHARE:  Earnings per share are calculated on the basis of the
weighted average number of shares outstanding.  Earnings per share in 1996 have
been restated to reflect the 2-for-1 stock split effected in the form of a 100%
stock dividend in 1997.


                                                                            23

<PAGE>

COMPREHENSIVE INCOME:  Under a new accounting standard, comprehensive income is
now reported for all periods.  Comprehensive income includes both net income and
other comprehensive income.  Other comprehensive income consists of the change
in unrealized gains and losses on securities available-for-sale, net of
reclassification adjustments and tax effects.  Such reclassification adjustments
and tax effects were not material.

PRESENTATION OF CASH FLOWS:  Cash flows from loans, federal funds sold,
deposits, and short-term borrowings are shown net.


NOTE 2 - SECURITIES

The amortized cost and fair value of securities available-for-sale at 
year-end are as follows:

<TABLE>
<CAPTION>
                                                           Gross          Gross
                                          Amortized     Unrealized      Unrealized        Fair
                                             Cost          Gains          Losses         Value
                                          ---------     ----------      ----------      -------
<S>                                        <C>             <C>          <C>             <C>
1998
     U.S. Treasury                         $ 5,998           $ 50          $   -        $ 6,048
     U.S. Government agencies               58,985             65           (205)        58,845
     Corporate                               1,023              4              -          1,027
                                           -------          ------        -------       -------
       Total debt securities                66,006            119           (205)        65,920
     Federal Reserve Bank stock              1,007              -              -          1,007
                                           -------          ------        -------       -------
                                           $67,013           $119          $(205)       $66,927
                                           -------          ------        -------       -------
                                           -------          ------        -------       -------
1997

     U.S. Treasury                         $ 7,997           $ 41          $  (9)       $ 8,029
     U.S. Government agencies                3,501              2             (1)         3,502
                                           -------          ------        -------       -------
       Total debt securities                11,498             43            (10)        11,531
     Federal Reserve Bank stock                300              -              -            300
                                           -------          ------        -------       -------
                                           $11,798           $ 43          $ (10)       $11,831
                                           -------          ------        -------       -------
                                           -------          ------        -------       -------


The amortized cost and fair value of securities held-to-maturity at year-end are
as follows:


                                                           Gross          Gross
                                          Amortized     Unrealized      Unrealized        Fair
                                             Cost          Gains          Losses         Value
                                          ---------     ----------      ----------      -------
1998
     U.S. Treasury                        $ 16,021         $  229          $   -       $ 16,250
     U.S. Government agencies              147,673            736           (174)       148,235
     States and political subdivisions      30,039          1,005             (3)        31,041
                                          ---------     ----------      ----------      -------
                                          $193,733         $1,970          $(177)      $195,526
                                          ---------     ----------      ----------      -------
                                          ---------     ----------      ----------      -------

1997
     U.S. Treasury                        $ 24,509         $  156          $ (44)      $ 24,621
     U.S. Government agencies              147,373            444           (189)       147,628
     States and political subdivisions      32,988          1,037             (5)        34,020
                                          ---------     ----------      ----------      -------
                                          $204,870         $1,637          $(238)      $206,269
                                          ---------     ----------      ----------      -------
                                          ---------     ----------      ----------      -------
</TABLE>


24

<PAGE>

The amortized cost and fair value of debt securities as of December 31, 1998, by
earliest contractual maturity date, are shown below.  Actual maturities may
differ from the maturities presented because borrowers may exercise rights to
call or prepay their obligations.

<TABLE>
<CAPTION>
                                   Available-for-Sale       Held-to-Maturity
                                   -------------------    -------------------
                                   Amortized    Fair      Amortized    Fair
                                     Cost       Value        Cost      Value
                                   ---------   -------    ---------   -------
<S>                                 <C>        <C>        <C>         <C>
   Due in 1 year or less            $ 4,999    $ 5,006    $ 14,821    $ 14,884
   Due after 1 through 5 years       47,008     46,870     148,764     150,303
   Due after 5 through 10 years      13,999     14,044      29,520      29,705
   Due after 10 years                     -          -         628         634
                                    -------    -------    --------    --------

                                    $66,006    $65,920    $193,733    $195,526
                                    -------    -------    --------    --------
                                    -------    -------    --------    --------
</TABLE>

Securities with a carrying value of approximately $155,000,000 and $150,000,000
at December 31, 1998 and 1997 were pledged to secure public deposits, securities
sold under agreements to repurchase, and for other purposes required or
permitted by law.

No securities were sold in 1998 or 1997.  Proceeds from the sales of securities
available-for-sale in 1996 were $1,653,000, resulting in gross losses of
$97,000.  Securities called before their contractual maturity date resulted in
gains of $121,000, $13,000, and $272,000 in 1998, 1997, and 1996, respectively.

NOTE 3 - LOANS
Loans at year-end are as follows:

<TABLE>
<CAPTION>
                                            1998            1997
                                          --------        -------
<S>                                       <C>             <C>
   Commercial                             $115,152        $ 90,009
   Commercial real estate                   69,836          91,334
   Construction                             15,624          14,106
   Agricultural                              9,763          10,769
   Residential real estate                 136,894         147,625
   Consumer                                193,677         172,537
                                          --------        --------
     Total loans                           540,946         526,380
   Allowance for loan losses                (4,946)         (4,437)
                                          --------        --------
     Loans, net                           $536,000        $521,943
                                          --------        --------
                                          --------        --------
</TABLE>

Included in residential real estate loans are loans held for sale totaling
$4,596,000 and $602,000 at December 31, 1998 and 1997.  The carrying value of
loans held for sale approximated fair value at December 31, 1998 and 1997.

Impaired loans are as follows:

<TABLE>
<CAPTION>
                                                         1998    1997    1996
                                                         ----    ----    ----
<S>                                                      <C>     <C>     <C>
  Average balance of impaired loans during
     the year                                            $920    $695    $747
  Impaired loans at year-end                              786     876     580
  Allowance for loan losses allocated to impaired
     loans at year-end                                    118     224     147
</TABLE>

A portion of the allowance for loan losses has been allocated to each impaired
loan.  Interest income recognized on impaired loans was immaterial in 1998 and
1997.  No income was recognized on impaired loans in 1996.


                                                                            25
<PAGE>


Activity in the allowance for loan losses follows:

<TABLE>
<CAPTION>
                                          1998         1997        1996
                                          ----         ----        ----
<S>                                     <C>          <C>          <C>
Balance, beginning of year              $4,437       $4,414       $3,931
  Provision charged to operations        2,034        1,118        1,024
  Loans charged-off                     (1,866)      (1,300)        (700)
  Recoveries                               341          205          159
                                        ------       ------       ------
  Balance, end of year                  $4,946       $4,437       $4,414
                                        ------       ------       ------
                                        ------       ------       ------
</TABLE>


Certain executive officers and directors and companies in which they have
management or beneficial ownership are loan customers of the Bank.  These loans
have similar terms to other customer loans.  An analysis of the changes in these
loans, which exceed $60,000 in the aggregate per borrower, follows:

<TABLE>
<CAPTION>
                                                            1998
                                                           ------
<S>                                                        <C>
     Total loans at beginning of year                      $5,434
     New loans                                                324
     Repayments                                              (559)
                                                           ------
       Total loans at end of year                          $5,199
                                                           ------
                                                           ------
</TABLE>

Loans serviced for other investors which are not reported as assets in the
financial statements approximated $105,000,000 at December 31, 1998.

NOTE 4 - PREMISES AND EQUIPMENT
Major classifications of premises and equipment are summarized as follows at
year-end.

<TABLE>
<CAPTION>
                                              1998           1997
                                             -------        -------
<S>                                          <C>            <C>
  Land and land improvements                 $ 5,888        $ 5,024
  Buildings                                   14,854         14,747
  Equipment                                   10,695         11,336
                                             -------        -------
     Total cost                               31,437         31,107
  Accumulated depreciation                   (12,684)       (12,267)
                                             -------        -------

     Carrying value                          $18,753        $18,840
                                             -------        -------
                                             -------        -------
</TABLE>

NOTE 5 - INTANGIBLES
Intangible assets consist of goodwill, net of accumulated amortization, of
$6,258,000 and $6,880,000 as of December 31, 1998 and 1997, respectively, and
core deposit intangibles, net of accumulated amortization, of $2,227,000 and
$2,609,000 as of December 31, 1998 and 1997, respectively.


26
<PAGE>

NOTE 6 - EMPLOYEE BENEFIT PLANS
In January 1998, the Board of Directors approved the termination of the pension
plan.  No credit was given for participant service after January 31, 1998.
Final distributions aggregating $6.5 million were made to participants in
September 1998.

The amount charged to expense for the Company's pension plan consisted of the
following:

<TABLE>
<CAPTION>
                                                    1998      1997      1996
                                                    ----      ----      ----
<S>                                                 <C>       <C>       <C>
Service cost                                        $119      $394      $336
Interest cost on projected benefit obligation        444       457       377
Expected return on plan assets                      (448)     (402)     (590)
Net amortization                                      19        18       236
Settlement loss, net of curtailment gain             287         -         -
                                                    ----      ----      ----
  Pension expense                                   $421      $467      $359
                                                    ----      ----      ----
                                                    ----      ----      ----

Assumptions used
  Discount rate                                    7.00%     7.00%     7.75%
  Expected return on plan assets                   8.00%     8.00%     8.00%
  Rate of compensation increase                    4.50%     4.50%     4.50%
</TABLE>

The following table sets forth information regarding the plan's funding status
as of October 31, 1998 and 1997 and the amount recognized in the accompanying
consolidated balance sheets as of December 31, 1997:

<TABLE>
<CAPTION>
                                                         1998           1997
                                                        ------         ------
<S>                                                     <C>            <C>
Change in benefit obligation
  Beginning benefit obligation                          $7,178         $5,396
  Service cost                                             119            394
  Interest cost                                            444            457
  Actuarial (gain) loss                                   (919)         1,237
  Settlement loss, net of curtailment gain                 287              -
  Benefits and final distribution paid                  (7,109)          (306)
                                                        ------         ------
    Ending benefit obligation                                -          7,178

Change in plan assets
  Beginning fair value                                   5,855          5,034
  Investment income, net of administrative expenses        536            828
  Employer contribution                                    718            299
  Benefits and final distribution paid                  (7,109)          (306)
                                                        ------         ------
    Ending fair value                                        -          5,855

Funded status                                                -         (1,323)
Unrecognized net actuarial loss                              -          1,571
Unrecognized net transition asset                            -           (529)
Unrecognized prior service cost                              -            (16)
                                                        ------         ------
    Accrued benefit liability                           $    -         $ (297)
                                                        ------         ------
                                                        ------         ------
</TABLE>

Contributions to the 401(k) plan for the years ended December 31, 1998, 1997,
and 1996 were $177,000, $176,000, and $160,000, respectively.


                                                                            27
<PAGE>

The Company's contribution to the new profit sharing plan in 1998 consisted of
5,900 shares of the Company's common stock valued at $404,000.  All 5,900 shares
are to be allocated to participants as of December 31, 1998.  A participant or
beneficiary who receives Company stock from the plan has the right to require
the Company to purchase the stock at fair market value during two sixty-day put
option periods.  The second put option expires sixty days after the participant
receives notice of the next valuation of the stock following the distribution.
The Company anticipates obtaining a valuation on an annual basis.  The fair
value of the stock held by the profit sharing plan is considered immaterial to
the Company's total stockholders' equity at December 31, 1998.

NOTE 7 - DEPOSITS
At December 31, 1998, the scheduled maturities of time deposits are as follows:

<TABLE>
<CAPTION>
<S>                                           <C>
                     1999                     $266,648
                     2000                       16,586
                     2001                        7,950
                     2002                        3,608
                     2003                        3,421
                                              --------
                                              $298,213
                                              --------
                                              --------
</TABLE>

NOTE 8 - SHORT-TERM BORROWINGS
Short-term borrowings consist of securities sold under agreements to repurchase,
federal funds purchased, and U.S. Treasury demand note accounts.  These 
short-term borrowings are financing arrangements.  Physical control is 
maintained for securities sold under repurchase agreements.

Information concerning short-term borrowings follows:

<TABLE>
<CAPTION>
                                                           1998       1997      1996
                                                          -------    -------   -------
<S>                                                       <C>        <C>       <C>
End of year
  Outstanding balance                                     $65,540    $46,207   $49,236
  Weighted average interest rate                             4.92%      5.28%     5.25%
During the year
  Average outstanding balance                             $51,656    $45,276   $51,993
  Maximum outstanding balance                              65,540     54,899    64,771
  Weighted average interest rate                             5.25%      5.46%     5.00%

Securities underlying the agreements at December 31, 1998:

  Carrying value                                          $69,074
  Fair value                                               69,482
</TABLE>

At December 31, 1998, the Company had unused lines of credit to purchase federal
funds from other banks totaling $35,000,000.

NOTE 9 - LONG-TERM DEBT
The Company has a term note payable to another financial institution of
$1,800,000 which accrues interest at the London Interbank Offered Rate plus 175
basis points (approximately 7.3125% at December 31, 1998) and requires quarterly
principal payments of $125,000 plus interest until October 1999, when the
remaining principal is due.  The note is unsecured.

The Company has debentures payable of $1,259,000 to certain former stockholders
of Plano Bancshares, Inc.  The debentures require semi-annual interest payments
at the national prime interest rate (7.75% at December 31, 1998) and require
that the outstanding principal be paid in 1999.  The debentures are unsecured.


28
<PAGE>

NOTE 10 - INCOME TAXES
Net deferred tax liabilities consist of the following components at year-end.

<TABLE>
<CAPTION>
                                                          1998          1997
                                                         ------        ------
<S>                                                      <C>           <C>
Deferred tax assets
   Securities available-for-sale                         $   34        $    -
   Allowance for loan losses                              1,962         1,763
   Other items, net                                         104           118
                                                         ------        ------
                                                          2,100         1,881
Deferred tax liabilities
   Securities available-for-sale                              -           (13)
   Premises and equipment                                (1,236)         (958)
   Intangibles                                             (811)         (954)
   Purchase accounting adjustments and other items, net    (447)         (357)
                                                         ------        ------
                                                         (2,494)       (2,282)
                                                         ------        ------

     Net deferred tax liabilities                        $ (394)       $ (401)
                                                         ------        ------
                                                         ------        ------
</TABLE>

Net deferred tax liabilities of $394,000 and $401,000 at December 31, 1998 and
1997 are included in accrued interest and other liabilities.  No valuation
allowance was considered necessary for deferred tax assets.

The components of income tax expense are as follows:

<TABLE>
<CAPTION>
                                             1998         1997        1996
                                            ------       ------      ------
<S>                                         <C>          <C>         <C>
Currently payable tax
  Federal                                   $4,464       $4,379      $4,065
  State                                        310          145         244
Deferred tax expense (benefit)                  40         (222)       (172)
                                            ------       ------      ------
  Income tax expense                        $4,814       $4,302      $4,137
                                            ------       ------      ------
                                            ------       ------      ------
</TABLE>

A reconciliation of income tax expense and the amount computed by applying the
statutory federal income tax rate of 35% to income before income taxes follows:

<TABLE>
<CAPTION>
                                     1 9 9 8           1 9 9 7            1 9 9 6
                                 --------------     --------------     --------------
                                 Amount      %      Amount      %      Amount     %
                                 ------    ----     ------    ----     ------    ----
<S>                              <C>       <C>      <C>       <C>      <C>       <C>
  Income tax at statutory rate   $5,089    35.0%    $4,717    35.0%    $4,430    35.0%
  Increase (decrease)
    resulting from
      State income taxes,
        net of federal benefit      190     1.3         71      .5        139     1.1
      Tax-exempt income            (675)   (4.6)      (707)   (5.3)      (728)   (5.8)
      Goodwill amortization         218     1.5        218     1.6        218     1.7
      Nondeductible
        interest expense             79      .5         80      .6         79      .7
      Other items, net              (87)    (.6)       (77)    (.5)        (1)      -
                                 ------    -----    ------    -----    ------    -----
        Income tax expense       $4,814    33.1%    $4,302    31.9%    $4,137    32.7%
                                 ------    -----    ------    -----    ------    -----
                                 ------    -----    ------    -----    ------    -----
</TABLE>

                                                                            29
<PAGE>

NOTE 11 - COMMITMENTS AND FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
At December 31, 1998, reserves of approximately $18.7 million were required as
deposits with the Federal Reserve Bank or as cash on hand.  These reserves do
not earn interest.

The Bank is a party to financial instruments with off-balance-sheet risk in the
normal course of business to meet the financing needs of customers.  These
financial instruments include commitments to extend credit and standby letters
of credit, which, to varying degrees, involve elements of credit risk and
interest rate risk in excess of the amount recognized in the balance sheet.

The Bank's exposure to credit loss on commitments to extend credit and standby
letters of credit in the event of nonperformance by the customer is represented
by the contractual amount of those instruments.  The Bank uses the same credit
policies in making commitments and conditional obligations as for 
on-balance-sheet instruments.

A summary of the contract amounts of the Bank's exposure to off-balance-sheet
risk at year-end follows:

<TABLE>
<CAPTION>
                                                            1998       1997
                                                          -------     -------
<S>                                                       <C>         <C>
Financial instruments whose contract amounts
   represent credit risk
     Loan commitments, including unused lines of credit   $69,092     $87,612
     Standby letters of credit                             16,833      16,629
</TABLE>

Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee.  Since many of the commitments are expected to expire
without being drawn upon, the commitment amounts do not necessarily represent
future cash requirements.  The Bank evaluates each customer's credit worthiness
on a case-by-case basis.  The amount of collateral obtained is based on
management's credit evaluation of the customer.

Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party.  The credit risk
involved in issuing letters of credit is essentially the same as that involved
in extending loan commitments to customers.  Most of the Bank's standby letters
of credit are expected to expire without being drawn upon.


NOTE 12 - PREFERRED STOCK PURCHASE RIGHTS
Pursuant to a Rights Agreement dated November 14, 1996, there is attached to
each share of common stock of the Company one preferred stock purchase right
(Right).  Each Right entitles the holder to buy from the Company one 
one-thousandth of a share of preferred stock at an exercise price of $150, 
subject to adjustment.

The Rights will expire on November 14, 2006 unless redeemed earlier and will not
be exercisable or transferable separately from the shares of common stock to
which they are attached until the earlier of (i) ten days following a public
announcement that a person or group of affiliated or associated persons (an
Acquiring Person) has acquired beneficial ownership of 10% or more of the then
outstanding shares of common stock of the Company (the Stock Acquisition Date)
or (ii) ten business days following a public announcement or the commencement of
a tender offer or exchange offer that would result in the offeror beneficially
owning 10% or more of the outstanding shares of common stock of the Company.

In the event that any party becomes an Acquiring Person (a Flip-In Event), each
holder of a Right, other than Rights beneficially owned by an Acquiring Person
(which Rights will be void), will thereafter have the right to acquire shares of
common stock at 50% of their current per share market price.

In the event that, at any time following a Flip-In Event, (i) the Company is
acquired in a merger or other business combination transaction or (ii) 50% or
more of the Company's assets or earning power is sold or transferred, each
holder of a Right (except Rights which have become void as set forth previously)
will thereafter have the right to acquire, upon exercise, shares of common stock
of the acquiring company at 50% of their current per share market price.


30
<PAGE>

The Board of Directors of the Company may authorize the redemption of the
Rights, at $ .01 per Right, at any time prior to a Flip-In Event.  After a 
Flip-In Event, the Company may exchange outstanding Rights for common stock at a
ratio of one share of common stock (or the equivalent value of preferred stock)
per Right.  The Company cannot, however, exchange Rights for common stock after
an Acquiring Person becomes the beneficial owner of 50% or more of the Company's
common stock.

The Rights Agreement provides for adjustments in the event of such items as
stock splits, dividends, options, reclassifications, etc.

Until a Right is properly exercised, the holder thereof will have no rights as a
holder of the underlying preferred stock.

NOTE 13 - CAPITAL REQUIREMENTS
The Bank is limited in the amount of dividends that can be paid without prior
approval of the banking regulatory agencies.  As of December 31, 1998, the Bank
could pay dividends to the Company of approximately $6,700,000 without obtaining
prior approval of the bank regulatory agencies.

The Company and the Bank are subject to regulatory capital requirements
administered by federal banking agencies.  Capital adequacy guidelines and
prompt corrective action regulations involve quantitative measures of assets,
liabilities, and certain off-balance-sheet items calculated under regulatory
accounting practices.  Capital amounts and classifications are also subject to
qualitative judgments by regulators about components, risk weightings, and other
factors, and the regulators can lower classifications in certain cases.  Failure
to meet various capital requirements can initiate regulatory action that could
have a direct material effect on the financial statements.

The prompt corrective action regulations provide five classifications, including
well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized, although these terms are not
used to represent overall financial condition.  If adequately capitalized,
regulatory approval is required to accept brokered deposits.  If
undercapitalized, capital distributions are limited, as are asset growth and
expansion, and plans for capital restoration are required.  The minimum
requirements are:

<TABLE>
<CAPTION>
                                 Capital to Risk-
                                 Weighted Assets 
                               ------------------      Tier 1 Capital
                               Total      Tier 1     to Average Assets
                               -----      ------     -----------------
<S>                             <C>        <C>             <C>
Well capitalized                10%        6%              5%
Adequately capitalized           8%        4%              4%
Undercapitalized                 6%        3%              3%
</TABLE>


                                                                            31
<PAGE>

For the Company and the Bank, Tier I capital consists of stockholders' equity
(excluding unrealized gains and losses on securities available-for-sale), less
intangible assets and related deferred taxes.  Total capital consists of Tier I
capital plus the allowance for loan losses.  At December 31, 1998, consolidated
actual capital levels and minimum required levels for the consolidated Company
and the Bank were:

<TABLE>
<CAPTION>
                                                                                         Minimum Amount
                                                                                          Required to Be
                                            Actual              Minimum Amount           Well Capitalized
                                       -----------------     Required for Capital    Under Prompt Corrective
                                        Ratio     Amount       Adequacy Purposes        Action Regulations
                                       ------    -------     --------------------    -----------------------
<S>                                    <C>       <C>               <C>                        <C>
Total capital (to risk-weighted
 assets)
   Consolidated                        13.43%    $79,504           $47,362                    $59,203
   Bank                                13.78%    $81,474           $47,297                    $59,121
Tier I capital (to risk-weighted
 assets)
   Consolidated                        12.59%    $74,558           $23,681                    $35,521
   Bank                                12.94%    $76,528           $23,649                    $35,473
Tier I capital (to average assets)
   Consolidated                         8.43%    $74,558           $35,379                    $44,224
   Bank                                 8.67%    $76,528           $35,309                    $44,136
</TABLE>


At December 31, 1998 and 1997, the Company and the Bank were categorized as well
capitalized per the banking regulations described above.  There are no
conditions or events since December 31, 1998 that management believes have
changed the Company and the Bank's categorization.

Actual capital ratios at year-end are summarized below:

<TABLE>
<CAPTION>
                                             Consolidated
                                                Company              Bank
                                          -----------------     ----------------
                                           1998       1997       1998      1997
                                          ------     ------     ------    ------
<S>                                       <C>        <C>        <C>       <C>
Total capital to risk-weighted assets     13.43%     12.87%     13.78%    13.50%
Tier I capital to risk-weighted assets    12.59      12.09      12.94     12.71
Tier I capital to average assets           8.43       8.01       8.67      8.57
</TABLE>

NOTE 14 - FAIR VALUE OF FINANCIAL INSTRUMENTS AND INTEREST RATE RISKS
The carrying amount and estimated fair value of financial instruments as of
December 31, follow:

<TABLE>
<CAPTION>
                                            1998                   1997
                                    -------------------     -------------------
                                    Carrying     Fair       Carrying     Fair
                                     Amount      Value       Amount      Value
                                    --------   --------     --------   --------
<S>                                 <C>        <C>          <C>        <C>
Financial assets
  Cash and due from banks           $ 39,710   $ 39,710     $ 34,591   $ 34,591
  Federal funds sold                  31,000     31,000       50,800     50,800
  Securities available-for-sale       66,927     66,927       11,831     11,831
  Securities held-to-maturity        193,733    195,526      204,870    206,269
  Loans                              536,000    540,276      521,943    526,252
  Accrued interest receivable          7,142      7,142        7,729      7,729

Financial liabilities
  Deposits                           746,316    748,104      726,156    727,509
  Short-term borrowings               65,540     65,540       46,207     46,207
  Long-term debt                       3,059      3,059        4,817      4,817
  Accrued interest payable             3,550      3,550        4,206      4,206
</TABLE>


32
<PAGE>


FASB Statement 107, "Disclosures About Fair Value of Financial Instruments,"
requires disclosure of fair value information about financial instruments,
whether or not recognized in the balance sheet, for which it is practicable to
estimate that value.  In cases where quoted market prices are not available,
fair values are based on estimates using present value or other valuation
techniques.  Those techniques are significantly affected by the assumptions
used, including the discount rate and estimates of future cash flows.  In that
regard, the derived fair value estimates cannot be substantiated by comparison
to independent markets and, in many cases, may not be realized in immediate
settlement of the instrument.  Statement 107 excludes certain financial
instruments and all nonfinancial instruments from its disclosure requirements.
Accordingly, the aggregate fair value amounts presented above do not represent
the underlying value of the Company.

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

CASH AND DUE FROM BANKS AND FEDERAL FUNDS SOLD:  The carrying amounts reported
in the consolidated balance sheet for cash and due from banks and federal funds
sold approximate their fair values.

SECURITIES:  Fair values for securities are based on quoted market prices, where
available.  If quoted prices are not available, fair values are based on quoted
market prices of comparable instruments.

LOANS:  Most commercial loans, and some real estate mortgage loans, are made on
a variable rate basis.  For those variable-rate loans that reprice frequently
and with no significant change in credit risk, fair values are based on carrying
values.  The fair values for fixed rate and all other loans are estimated using
discounted cash flow analyses, applying the interest rates currently offered to
borrowers for loans of similar credit quality and comparable payment terms.

ACCRUED INTEREST:  The carrying amount of accrued interest receivable and
payable approximate their fair value.

DEPOSIT LIABILITIES:  The fair values disclosed for non-interest-bearing demand,
NOW, savings, and money market deposits equal their carrying amounts which
represent the amount payable on demand.  Fair values for time deposits are
estimated using a discounted cash flow calculation that applies interest rates
currently being offered on certificates to a schedule of aggregate expected
maturities on time deposits.

SHORT-TERM BORROWINGS:  The carrying amounts of securities sold under agreements
to repurchase and other short-term borrowings approximate their fair values.

LONG-TERM DEBT:  The fair value of long-term debt is equal to the outstanding
principal amount because the interest rate is variable based on current interest
rates and on the expected ability of the Company to borrow additional funds at
the same rate and terms of the present existing debt.

LOAN COMMITMENTS AND LETTERS OF CREDIT:  The fair values of loan commitments and
letters of credit are not material.

The Company assumes interest rate risk (the risk that general interest rate
levels will change) as a result of its normal operations.  As a result, fair
values of the Company's financial instruments will change when interest rate
levels change and that change may be either favorable or unfavorable to the
Company.  Management attempts to match maturities of assets and liabilities to
the extent believed appropriate to manage interest rate risk.  However,
borrowers with fixed rate obligations are more likely to prepay in a falling
rate environment and less likely to prepay in a rising rate environment.
Conversely, depositors who are receiving fixed rates are more likely to withdraw
funds before maturity in a rising rate environment and less likely to do so in a
falling rate environment.  Management monitors rates and maturities of assets
and liabilities and attempts to manage interest rate risk by adjusting terms of
new loans and deposits and by investing in securities with terms that mitigate
the Company's overall interest rate risk.


                                                                            33
<PAGE>

NOTE 15 - CASH FLOW INFORMATION
Supplemental disclosures of cash flow information are as follows:

<TABLE>
<CAPTION>
                                                  1998      1997      1996
                                                  ----      ----      ----
<S>                                             <C>       <C>       <C>
Cash payments for
   Interest                                     $27,786   $26,696   $23,515
   Income taxes                                   4,634     4,688     4,447

Noncash investing and financing activities
   Other real estate acquired in settlement
     of loans                                       157         -         -
   Common stock contributed
     to profit sharing plan                         404         -         -
</TABLE>

NOTE 16 - CONDENSED PARENT COMPANY FINANCIAL INFORMATION
The condensed financial statements of First National Bancorp, Inc. (parent
company only) are presented below:

<TABLE>
<CAPTION>
                          BALANCE SHEETS

                                                     December 31,
                                                 ----------------------
                                                  1998           1997
                                                 -------        -------
<S>                                              <C>            <C>
ASSETS
Cash                                             $    15        $    48
Investment in subsidiary                          84,962         81,907
Land                                                 106            106
Other assets                                         447             40
                                                 -------        -------
  Total assets                                   $85,530        $82,101
                                                 -------        -------
                                                 -------        -------

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Long-term debt                                 $ 3,059         $4,817
  Other liabilities                                  363            339
Stockholders' equity                              82,108         76,945
                                                 -------        -------

  Total liabilities and stockholders' equity     $85,530        $82,101
                                                 -------        -------
                                                 -------        -------
</TABLE>

<TABLE>
<CAPTION>
                                STATEMENTS OF INCOME

                                                      Years Ended December 31,
                                                    ---------------------------
                                                     1998       1997      1996
                                                    ------     ------    ------
<S>                                                 <C>        <C>       <C>
Dividends from subsidiary                           $7,227     $6,222    $5,183
Interest and other expenses                          1,070      1,132     1,070
                                                    ------     ------    ------

Income before income taxes and equity
  in undistributed net income of subsidiary          6,157      5,090     4,113
Income tax benefit                                     443        449       379
                                                    ------     ------    ------

Income before equity in undistributed net
  income of subsidiary                               6,600      5,539     4,492
Equity in undistributed net income of subsidiary     3,127      3,635     4,029
                                                    ------     ------    ------

Net income                                          $9,727     $9,174    $8,521
                                                    ------     ------    ------
                                                    ------     ------    ------
</TABLE>


34
<PAGE>

<TABLE>
<CAPTION>
                               STATEMENTS OF CASH FLOWS

                                                        Years Ended December 31,
                                                     -----------------------------
                                                       1998      1997       1996
                                                     -------    -------    -------
<S>                                                  <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                         $ 9,727    $ 9,174    $ 8,521
  Adjustments to reconcile net income to net
    cash provided by operating activities
      Undistributed earnings of subsidiary            (3,127)    (3,635)    (4,029)
      Change in other assets and other liabilities        21       (153)        57
                                                     -------    -------    -------
        Net cash from operating activities             6,621      5,386      4,549

CASH FLOWS FROM FINANCING ACTIVITIES
  Principal payments on long-term debt                (1,758)    (2,134)      (750)
  Common stock purchased from terminated
    pension plan                                      (1,140)         -          -
  Cash dividends paid                                 (3,756)    (3,648)    (3,646)
                                                     -------    -------    -------
        Net cash from financing activities            (6,654)    (5,782)    (4,396)
                                                     -------    -------    -------
Net change in cash                                       (33)      (396)       153

CASH
  Beginning of year                                       48        444        291
                                                     -------    -------    -------
  End of year                                        $    15    $    48    $   444
                                                     -------    -------    -------
                                                     -------    -------    -------

Noncash financing activity
  Common stock contributed to profit sharing plan
    in exchange for receivable due from subsidiary   $   404    $     -    $    -
</TABLE>


NOTE 17 - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
                                 Year Ended December 31, 1998               Year Ended December 31, 1997
                                 ----------------------------               ----------------------------
                                      Three Months Ended                         Three Months Ended
                           ----------------------------------------   -------------------------------------------
                            Dec. 31    Sep. 30   June 30   March 31   Dec. 31    Sep. 30      June 30    March 31
                            -------    -------   -------   --------   -------    -------      -------    --------
<S>                        <C>        <C>       <C>        <C>        <C>        <C>         <C>         <C>
Net interest income         $9,102     $8,756    $8,695     $8,515     $8,483     $8,397      $8,231      $7,811
Provision for loan losses      975        375       375        309        459        229         228         202
Noninterest income           1,931      1,774     1,732      1,702      1,538      1,504       1,443       1,414
Noninterest expense          7,350      6,112     6,210      5,960      7,275      5,998       5,582       5,372
                            ------     ------    ------     ------     ------     ------      ------      ------
Income before income
  taxes                      2,708      4,043     3,842      3,948      2,287      3,674       3,864       3,651
Income tax expense             844      1,356     1,281      1,333        679      1,194       1,229       1,200
                            ------     ------    ------     ------     ------     ------      ------      ------

Net income                  $1,864     $2,687    $2,561     $2,615     $1,608     $2,480      $2,635      $2,451
                            ------     ------    ------     ------     ------     ------      ------      ------
                            ------     ------    ------     ------     ------     ------      ------      ------

Earnings per share          $  .77     $ 1.11    $ 1.05      $1.08       $.66      $1.02       $1.08       $1.01
                            ------     ------    ------     ------     ------     ------      ------      ------
                            ------     ------    ------     ------     ------     ------      ------      ------

Average common
  shares outstanding     2,414,600  2,416,038  2,431,804  2,431,804  2,431,804   2,431,804   2,431,804   2,431,804
</TABLE>


                                                                             35
<PAGE>










                         This page intentionally left blank.












36
<PAGE>


                           FIRST NATIONAL BANK OF JOLIET
                                       JOLIET
                              78 North Chicago Street
                                 Scott & Jefferson
                                 Midland & Campbell
                                 Black & Essington
                         1590 N. Larkin (Inside Cub Foods)
                          191 S. Larkin (Inside Cub Foods)

                             SHOREWOOD BANKING CENTER
                               Route 52 & Brookshore

                             CHANNAHON BANKING CENTERS
                                   24745 W. Eames
                           Route 6 & I-55 (Inside Franks)

                              MINOOKA BANKING CENTER
                                  207 W. Mondamin

                             ROMEOVILLE BANKING CENTER
                                 626 Townhall Drive

                              LOCKPORT BANKING CENTER
                               826 East Ninth Street

                           HOMER TOWNSHIP BANKING CENTER
                             159th Street & Cedar Road

                            BOLINGBROOK BANKING CENTER
                                225 Lily Cache Lane

                               PLANO BANKING CENTER
                                 2005 West Route 34


<PAGE>



                                   EXHIBIT 21

                           SUBSIDIARIES OF REGISTRANT

<TABLE>
<CAPTION>
                                     State of          Percent of Capital Stock
   Name Of Subsidiary              Incorporation      Owned At December 31, 1998
   ------------------              -------------      --------------------------
<S>                                <C>                <C>
First National Bank of Joliet        Illinois                    100%

</TABLE>













<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                          39,710
<INT-BEARING-DEPOSITS>                         603,889
<FED-FUNDS-SOLD>                                31,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     66,927
<INVESTMENTS-CARRYING>                         193,733
<INVESTMENTS-MARKET>                           195,526
<LOANS>                                        540,946
<ALLOWANCE>                                      4,946
<TOTAL-ASSETS>                                 902,675
<DEPOSITS>                                     746,316
<SHORT-TERM>                                    65,540
<LIABILITIES-OTHER>                              5,652
<LONG-TERM>                                      3,059
                                0
                                          0
<COMMON>                                        24,318
<OTHER-SE>                                      57,790
<TOTAL-LIABILITIES-AND-EQUITY>                 902,675
<INTEREST-LOAN>                                 46,483
<INTEREST-INVEST>                               12,734
<INTEREST-OTHER>                                 2,981
<INTEREST-TOTAL>                                62,198
<INTEREST-DEPOSIT>                              24,053
<INTEREST-EXPENSE>                              27,130
<INTEREST-INCOME-NET>                           35,068
<LOAN-LOSSES>                                    2,034
<SECURITIES-GAINS>                                 121
<EXPENSE-OTHER>                                 25,632
<INCOME-PRETAX>                                 14,541
<INCOME-PRE-EXTRAORDINARY>                      14,541
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     9,727
<EPS-PRIMARY>                                     4.01
<EPS-DILUTED>                                     4.01
<YIELD-ACTUAL>                                    4.53
<LOANS-NON>                                        955
<LOANS-PAST>                                     2,209
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    558
<ALLOWANCE-OPEN>                                 4,437
<CHARGE-OFFS>                                    1,866
<RECOVERIES>                                       341
<ALLOWANCE-CLOSE>                                4,946
<ALLOWANCE-DOMESTIC>                             4,946
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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