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

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

                   For the fiscal year ended December 31, 1997
                                       OR
    [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                         Commission File Number: 0-8937

                            First Banks America, Inc.
             (Exact name of registrant as specified in its charter)

                Delaware                                     75-1604965
                --------                                     ----------
         (State or other jurisdiction of                  (I.R.S. Employer
         incorporation or organization)                  Identification Number)

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

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

Securities registered pursuant to Section 12 (b) of the Act:
                                                 Name of each exchange on
               Title of class                        which registered
               --------------                        ----------------
Common Stock, $.15 Par Value Per Share          New York Stock Exchange

Securities registered pursuant to Section 12 (g) of the Act: None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X   No 
                                      --     --

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

The  aggregate  market  value of the voting stock held by  nonaffiliates  of the
registrant, based on the closing price of the Common Stock on the New York Stock
Exchange on March 18, 1998 was  $34,535,397.  For purposes of this  computation,
officers,  directors and 5% beneficial owners of the registrant are deemed to be
affiliates.  Such  determination  should  not be deemed an  admission  that such
directors,  officers or 5%  beneficial  owners are, in fact,  affiliates  of the
registrant.

As of March 18, 1998,  2,758,661 shares of the registrant's  Common Stock, $0.15
par value and 2,500,000 shares of the registrant's  Class B Common Stock,  $0.15
par value, were outstanding.

Documents   incorporated  by  reference:   Portions  of  the  Annual  Report  to
Stockholders  for the year ended December 31, 1997 are incorporated by reference
into Parts I, II and IV of this report.





                                     PART I

         The following  portions of the 1997 Annual Report to Stockholders  (the
"1997 Annual Report") of First Banks America,  Inc. ("FBA" or the "Company") are
incorporated by reference in this report:

                                                                Page(s) in 1997
                  Section                                        Annual Report

   Management's Discussion and Analysis of
       Financial Condition and Results of Operations                  3-22
   Selected Consolidated and Other Financial Data                        2
   Consolidated Financial Statements                                 24-46
   Supplementary Financial Data                                         23
   Range of Price of Common Stock                                       48

         Except  for  the  parts  of the  1997  Annual  Report  to  Stockholders
expressly  incorporated  by reference,  such report is not deemed filed with the
Securities and Exchange Commission.

         Information  appearing in this report,  in  documents  incorporated  by
reference  herein and in documents  subsequently  filed with the  Securities and
Exchange  Commission  which are not  statements of  historical  fact may include
forward-looking  statements.  Such  forward-looking  statements  are  subject to
certain  risks  and  uncertainties,  not  all  of  which  can  be  predicted  or
anticipated.  Factors that may cause actual  results to differ  materially  from
those  contemplated by such  forward-looking  statements  include general market
conditions as well as conditions  affecting the banking  industry  generally and
factors  having a specific  impact on the Company,  including but not limited to
fluctuations  in  interest  rates  and in the  economy;  the  impact of laws and
regulations   applicable  to  the  Company  and  changes  therein;   competitive
conditions in the markets in which the Company conducts its operations;  and the
ability of the Company to respond to changes in  technology.  With regard to the
Company's  efforts to grow through  acquisitions,  factors that could affect the
accuracy  or  completeness  of  such  forward-looking   statements  include  the
potential for higher than acceptable operating costs arising from the geographic
dispersion of the offices of FBA's  subsidiaries,  as compared with  competitors
operating solely in contiguous markets; the competition of larger acquirers with
greater  resources  than FBA;  fluctuations  in the prices at which  acquisition
targets may be available  for sale and in the market for FBA's  securities;  and
the potential for difficulty or unanticipated costs in realizing the benefits of
particular acquisition transactions.
Readers should therefore not place undue reliance on forward-looking statements.

Item 1. Business

General

         FBA is a  bank  holding  company  which  was  organized  as a  Delaware
corporation  in 1978  and was  previously  known as  BancTEXAS  Group  Inc.  The
Company's executive office is located at 135 North Meramec,  Clayton,  Missouri.
The principal function of the Company is to assist management of its two banking
subsidiaries,  BankTEXAS N.A.  ("BankTEXAS")  and First Bank of California  ("FB
California"). BankTEXAS and FB California are collectively referred to herein as
the  "Subsidiary  Banks." At December 31,  1997,  FBA had  approximately  $451.3
million  in total  assets,  $313.4  million  in  total  loans,  net of  unearned
discount,   $383.9  million  in  total  deposits  and  $39.9  million  in  total
stockholders' equity.


         In 1994 FBA sold 2,500,000 shares of Class B common stock (the "Class B
Stock") for $30 million  cash in a private  placement  to First  Banks,  Inc., a
multi-bank holding company  headquartered in Clayton,  Missouri ("First Banks").
As a  result,  First  Banks  became  the  owner  of  approximately  65%  of  the
then-outstanding  voting stock of FBA,  which includes the Class B Stock and the
class of common stock owned by all other stockholders (referred to herein as the
"Common  Stock").  The Class B Stock has the same voting rights per share as the
Common Stock, and the two classes of stock are generally  equivalent  except the
Class B Stock is not registered with the Securities and Exchange Commission, not
listed on any exchange and,  with limited  exceptions,  it is not  transferable,
other than to an affiliate of First Banks. In the event FBA were to commence the
payment  of  dividends  to its  stockholders,  the Class B Stock  would  receive
dividends  only to the extent that dividends on the Common Stock exceed $.45 per
share  annually.  The terms of the Class B Stock  allow  First Banks to purchase
additional  shares of Class B Stock if a sufficient  number of additional shares
of Common Stock are issued to cause First Banks' voting power to fall below 55%,
at prices to be  determined  based on a formula  related  to the book  value per
share of common stock.  The Class B Stock is  convertible  into shares of Common
Stock at any time after August 31, 1999 at the option of First Banks.

         On February 2, 1998, FBA completed its acquisition of First  Commercial
Bancorp,  Inc.  ("FCB"),  Sacramento,  California,  as described  further in the
Management's  Discussion  and Analysis  section of the 1997 Annual Report and in
Note 2 to the Consolidated Financial Statements,  both of which are incorporated
herein by  reference.  In  connection  with the  acquisition  of FCB, FBA issued
approximately  1,555,700  shares of Common Stock, of which 1,266,176 shares were
issued to First Banks. FBA also issued to First Banks a convertible debenture in
the  principal  amount  of  $6.5  million  (the  "Debenture")  in  exchange  for
outstanding  debentures  of FCB;  principal  and interest on the  Debenture  are
convertible  at the option of First  Banks into  shares of Common  Stock.  As of
March 18,  1998,  the total Common Stock and Class B Stock owned by First Banks,
including  the shares of Common  Stock that would be issued to First  Banks upon
conversion of the Debenture,  constituted approximately 74.8% of the outstanding
voting  stock of FBA.  First Banks  exercises  control over the  management  and
policies of FBA and the election of its officers and directors.

         The Company implemented a one-for-fifteen  stock split in 1995, whereby
each fifteen  shares of Common Stock and Class B Stock were  converted  into one
share of Common Stock and Class B Stock, respectively, and the par value of each
share of stock of each class was changed from $.01 to $.15.  References  in this
report to either  class of such stock refer to the same after  giving  effect to
the reverse stock split,  and the numbers of shares referred to in periods prior
to the effective  date of the reverse stock split are restated in this Report to
give effect to the reverse stock split.

         Descriptions of the business operations of FBA and the Subsidiary Banks
and the Company's policies with respect to potential  acquisitions are set forth
in the  Management's  Discussion and Analysis  section of the 1997 Annual Report
which is incorporated herein by reference.

         FBA,  BankTEXAS  and  FB  California   purchase  certain  services  and
supplies,  including data processing services,  internal auditing,  loan review,
income  tax  preparation  and  assistance,   accounting,   asset/liability   and
investment  services,  loan servicing and other  management  and  administrative
services, through its majority stockholder,  First Banks. Additional information
regarding the nature of the arrangements  with First Banks appears in Note 13 to
the Consolidated Financial Statements incorporated herein by reference.

Competition and Branch Banking

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


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

         The  trend in the  Subsidiary  Banks'  markets  has  been  for  holding
companies to acquire independent banks and thrifts. The Company believes it will
continue to face competition in the acquisition of banks and thrifts from larger
holding  companies.  Many of the financial  institutions  with which the Company
competes are larger than the Company and have  substantially  greater  resources
available for making acquisitions.

         Subject  to  regulatory  approval,  both  commercial  banks and  thrift
institutions  situated  in Texas  and  California  are  permitted  to  establish
branches  throughout  each of those states,  thereby  creating the potential for
additional competition in the Subsidiary Banks' service areas.

Supervision and Regulation

General

         The Company and the Subsidiary  Banks are  extensively  regulated under
federal  and state  law.  These laws and  regulations  are  intended  to protect
depositors, not stockholders.  To the extent the following information describes
statutory or regulatory provisions, it is qualified in its entirety by reference
to the  particular  statutory and regulatory  provisions.  Changes in applicable
laws or regulations  may have a material effect on the business and prospects of
the  Company.  The  operations  of the Company  may be  affected by  legislative
changes and by the policies of various  regulatory  authorities.  The Company is
unable to predict  the nature or the extent of the effects on its  business  and
earnings that fiscal or monetary  policies,  economic controls or new federal or
state legislation may have in the future.

         FBA is a registered bank holding company under the Bank Holding Company
Act of 1956, as amended (the "BHC Act") and, as such, is subject to  regulation,
supervision  and  examination  by the Board of Governors of the Federal  Reserve
System (the "FRB").  FBA is required to file annual  reports with the FRB and to
provide the FRB such additional information as it may require.

         BankTEXAS and FB California are subject to  supervision  and regulation
by the  Office of the  Comptroller  of the  Currency  (the  "OCC") and the State
Banking  Department of the State of  California,  respectively.  The  Subsidiary
Banks are also regulated by the Federal Deposit Insurance  Corporation ("FDIC"),
which provides deposit insurance to the Subsidiary Banks.


Recent and Pending Legislation

         The  enactment of the  legislation  described  below has  significantly
affected the banking  industry  generally and will have an ongoing effect on the
Company and the Subsidiary Banks in the future.

         Financial  Institutions Reform,  Recovery, and Enforcement Act of 1989.
The  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA")  reorganized  and reformed the  regulatory  structure  applicable  to
financial  institutions  generally.  Among other  things,  FIRREA  enhanced  the
supervisory  and enforcement  powers for the federal bank  regulatory  agencies;
required insured financial institutions to guaranty repayment of losses incurred
by  the  FDIC  in  connection  with  the  failure  of  an  affiliated  financial
institution;  required  financial  institutions to provide their primary federal
regulator  with  notice,  under  certain  circumstances,  of  changes  in senior
management and broadened authority for bank holding companies to acquire savings
institutions.

         Under FIRREA, federal bank regulators were granted expanded enforcement
authority over  "institution-affiliated  parties"  (i.e.,  officers,  directors,
controlling stockholders, attorneys, appraisers and accountants who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution). Federal banking regulators have power to bring enforcement
actions  against  insured  institutions  and   institution-affiliated   parties,
including cease and desist orders,  prohibition  orders,  civil money penalties,
termination  of  insurance  and the  imposition  of operating  restrictions  and
capital  plan  requirements.  In  general,  these  enforcement  actions  may  be
initiated  for  violations  of  laws  and  regulations  and  unsafe  or  unsound
practices.  Since the  enactment  of FIRREA,  the federal bank  regulators  have
significantly  increased  the use of written  agreements  to correct  compliance
deficiencies  with respect to applicable laws and regulations and to ensure safe
and sound  practices.  Violations  of such  written  agreements  are grounds for
initiation  of  cease-and-desist  proceedings.  FIRREA  granted the FDIC back-up
enforcement  authority to recommend enforcement action to an appropriate federal
banking  agency  and to  bring  such  enforcement  action  against  a  financial
institution or an  institution-affiliated  party if such federal  banking agency
fails to  follow  the  FDIC's  recommendation.  In  addition,  FIRREA  generally
requires public disclosure of final  enforcement  actions by the federal banking
agencies.

         FIRREA also established a cross-guarantee provision ("Cross-Guarantee")
pursuant to which the FDIC may recover from a depository  institution losses the
FDIC incurs in providing  assistance to, or paying off the depositors of, any of
such  depository   institution's   affiliated  insured  banks  or  thrifts.  The
Cross-Guarantee thus enables the FDIC to assess a holding company's healthy Bank
Insurance Fund (the "BIF") members and Savings  Association  Insurance Fund (the
"SAIF") members for the losses of any of such holding  company's  failed BIF and
SAIF members.  Cross-Guarantee liabilities are generally superior in priority to
obligations of the  depository  institution  to its  stockholders  due solely to
their   status   as   stockholders   and   obligations   to  other   affiliates.
Cross-Guarantee  liabilities are generally  subordinated to deposit liabilities,
secured  obligations  or any  other  general  or  senior  liabilities,  and  any
obligations subordinated to depositors or other general creditors.

         The Federal Deposit Insurance Corporation  Improvement Act of 1991. The
Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA") was
adopted to  recapitalize  the BIF and impose certain  supervisory and regulatory
reforms on insured depository  institutions.  FDICIA includes provisions,  among
others,  to: (i) increase  the FDIC's line of credit with the U. S.  Treasury in
order to provide the FDIC with additional funds to cover the losses of federally
insured  banks;  (ii)  reform  the  deposit  insurance  system,   including  the
implementation  of risk-based  deposit  insurance  premiums;  (iii)  establish a
format  for  closer  monitoring  of  financial  institutions  to  enable  prompt
corrective action by banking  regulators when a financial  institution begins to
experience  financial  difficulty;   (iv)  establish  five  capital  levels  for
financial   institutions   ("well   capitalized,"    "adequately   capitalized,"
"undercapitalized,"    "significantly    undercapitalized"    and    "critically
undercapitalized")  that would  impose more  scrutiny and  restrictions  on less
capitalized institutions;  (v) require the banking regulators to set operational
and managerial  standards for all insured  depository  institutions  and holding



companies,  including  limits on excessive  compensation to executive  officers,
directors,  employees and principal  stockholders,  and establish  standards for
loans secured by real estate;  (vi) adopt certain accounting reforms and require
annual on-site  examinations of federally  insured  institutions,  including the
ability  to  require  independent  audits of banks  and  thrifts;  (vii)  revise
risk-based  capital  standards  to  ensure  they (a) take  adequate  account  of
interest-rate   changes,   concentration   of  credit  risk  and  the  risks  of
nontraditional  activities,  and (b) reflect the actual performance and expected
risk of loss of  multi-family  mortgages;  and (viii)  restrict  state-chartered
banks from engaging in activities  not permitted for national  banks unless they
are adequately capitalized and have FDIC approval.  Further,  FDICIA permits the
FDIC to make special assessments on insured depository institutions,  in amounts
determined by the FDIC to be necessary to give it adequate  assessment income to
repay amounts borrowed from the U.S. Treasury and other sources or for any other
purpose the FDIC deems  necessary.  FDICIA also grants  authority to the FDIC to
establish  semiannual  assessment  rates on BIF and SAIF  member  banks so as to
maintain these funds at the designated reserve ratios.

         As noted above,  FDICIA  authorizes  and, under certain  circumstances,
requires  the  federal   banking   agencies  to  take  certain  actions  against
institutions that fail to meet certain capital-based requirements. Under FDICIA,
the federal  banking  agencies are required to establish  five levels of insured
depository   institutions   based  on  leverage  limit  and  risk-based  capital
requirements  established for institutions subject to their jurisdiction,  plus,
in  their  discretion,  individual  additional  capital  requirements  for  such
institutions.  Under the final  rules  that  have  been  adopted  by each of the
federal  banking  agencies,   an  institution  will  be  designated:   (i)  well
capitalized if the  institution has a total  risk-based  capital ratio of 10% or
greater, a Tier 1 risk-based capital ratio of 6% or greater and a leverage ratio
of 5% or  greater,  and the  institution  is not  subject  to an order,  written
agreement,  capital  directive or prompt corrective action directive to meet and
maintain a specific  capital  level for any  capital  measure;  (ii)  adequately
capitalized if the  institution  has a total  risk-based  capital ratio of 8% or
greater, a Tier 1 risk-based capital ratio of 4% or greater and a leverage ratio
of  4% or  greater;  (iii)  undercapitalized  if  the  institution  has a  total
risk-based capital ratio that is less than 8%, a Tier 1 risk-based capital ratio
that  is  less  than  4%  or a  leverage  ratio  that  is  less  than  4%;  (iv)
significantly undercapitalized if the institution has a total risk-based capital
ratio that is less than 6%, a Tier 1 risk-based  capital ratio that is less than
3% or a leverage ratio that is less than 3%; and (v) critically undercapitalized
if the  institution has a ratio of tangible equity to total assets that is equal
to or less than 2%.

         Undercapitalized,   significantly   undercapitalized   and   critically
undercapitalized  institutions are required to submit capital  restoration plans
to the appropriate federal banking agency and are subject to certain operational
restrictions.  Moreover,  companies controlling an undercapitalized  institution
are required to  guarantee  the  subsidiary  institution's  compliance  with the
capital restoration plan subject to an aggregate  limitation of the lesser of 5%
of  the  institution's  assets  at the  time  it  received  notice  that  it was
undercapitalized  or the amount of the capital  deficiency  when the institution
first failed to meet the plan.


         Significantly   or   critically   undercapitalized   institutions   and
undercapitalized  institutions  that fail to submit  or comply  with  acceptable
capital restoration plans will be subject to regulatory sanctions. A forced sale
of shares or merger,  restriction on affiliate  transactions and restrictions on
rates paid on deposits are required to be imposed by the banking  agency  unless
it is determined they would not further capital  improvement.  FDICIA  generally
requires the  appointment of a conservator  or receiver  within 90 days after an
institution  becomes critically  undercapitalized.  The federal banking agencies
have  adopted  uniform   procedures  for  the  issuance  of  directives  by  the
appropriate federal banking agency. Under these procedures,  an institution will
generally be provided advance notice when the appropriate federal banking agency
proposes  to  impose  one or  more  of the  sanctions  set  forth  above.  These
procedures provide an opportunity for the institution to respond to the proposed
agency  action  or where  circumstances  warrant  immediate  agency  action,  an
opportunity for administrative review of the agency's action.

         As  described  in Note  16 to the  Consolidated  Financial  Statements,
incorporated  herein  by  reference,  each of the  Subsidiary  Banks  was  "well
capitalized" as of December 31, 1997.

         Pursuant to FDICIA,  the federal banking  agencies  adopted real estate
lending  guidelines  pursuant to which each insured  depository  institution  is
required  to  adopt  and  maintain  written  real  estate  lending  policies  in
conformity  with  the  prescribed  guidelines.   Under  these  guidelines,  each
institution  is  expected  to  set   loan-to-value   ratios  not  exceeding  the
supervisory  limits  set  forth  in the  guidelines.  A  loan-to-value  ratio is
generally defined as the total loan amount divided by the appraised value of the
property  at the  time  the  loan is  originated.  The  guidelines  require  the
institution's  real estate policy also require  proper loan  documentation,  and
that it establish prudent underwriting standards.

         FDICIA also  contained the Truth in Savings Act,  which  requires clear
and uniform  disclosure of the rates and interest payable on deposit accounts by
depository  institutions and the fees assessable  against deposit  accounts,  so
that consumers can make a meaningful  comparison between the competing claims of
financial institutions with regard to deposit accounts and products.

         Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994. In
1994  Congress  enacted  the  Riegle-Neal   Interstate   Banking  and  Branching
Efficiency Act of 1994 (the "Interstate  Act").  Beginning in 1995, bank holding
companies have had the right to expand,  by acquiring  existing banks,  into all
states, even those which had theretofore  restricted entry. The legislation also
provides that,  subject to future action by individual states, a holding company
would have the right  commencing  in 1997, to convert the banks which it owns in
different states to branches of a single bank. A state is permitted to "opt-out"
of the law which will permit  conversion of separate  banks to branches,  but is
not permitted to "opt-out" of the law allowing bank holding companies from other
states to enter the state. The State of Texas adopted ""opt-out"" legislation in
1995 which has the effect of delaying, or possibly preventing  permanently,  the
conversion of banks in Texas to branches of banks headquartered in other states.
The  Interstate Act also  establishes  limits on  acquisitions  by large banking
organizations,  providing  that no  acquisition  may be  undertaken  if it would
result in the  organization  having  deposits  exceeding  either 10% of all bank
deposits in the United  States or 30% of the bank deposits in the state in which
the acquisition would occur.


         Economic  Growth and  Regulatory  Paperwork  Reduction Act of 1996. The
Economic  Growth  and  Regulatory  Paperwork  Reduction  Act of 1996  ("EGRPRA")
streamlined the non-banking  activities application process for well-capitalized
and well-managed bank holding  companies.  Under EGRPRA,  qualified bank holding
companies may commence a regulatory  approved  non-banking  acquisition or share
purchase,  assuming  the  size  of  the  acquisition  does  not  exceed  10%  of
risk-weighted assets of the acquiring bank holding company and the consideration
does not exceed 15% of Tier 1 capital.  The foregoing  prior notice  requirement
also  applies  to  commencing  non-banking  activity  de  novo  which  has  been
previously  approved by order of the FRB,  but has not yet been  implemented  by
regulations.  EGRPRA also provides for the recapitalization of the SAIF in order
to bring it into parity with the BIF of the FDIC.

         Pending  Legislation.  Because of concerns relating to  competitiveness
and the safety and soundness of the banking industry,  Congress is considering a
number of  wide-ranging  proposals for altering the  structure,  regulation  and
competitive  relationships of the nation's  financial  institutions.  Among such
bills are proposals to merge the BIF and the SAIF insurance  funds, to eliminate
the federal thrift charter, to alter the statutory  separation of commercial and
investment  banking  and to further  expand the  powers of banks,  bank  holding
companies and  competitors of banks.  It cannot be predicted  whether or in what
form any of these  proposals will be adopted or the extent to which the business
of the Company may be affected thereby.

Bank and Bank Holding Company Regulation

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

         The BHC Act also prohibits a bank holding company, with certain limited
exceptions:  (i) from  acquiring  or retaining  direct or indirect  ownership or
control of more than 5% of the voting  shares of any company which is not a bank
or bank  holding  company;  or (ii) from  engaging  directly  or  indirectly  in
activities  other than those of  banking,  managing  or  controlling  banks,  or
providing  services for its  subsidiaries.  The  principal  exceptions  to these
prohibitions  involve certain  non-bank  activities  which, by statute or by FRB
regulation or order,  have been identified as activities  closely related to the
business  of  banking  or of  managing  or  controlling  banks.  In making  this
determination, the FRB considers whether the performance of such activities by a
bank holding  company can be expected to produce  benefits to the public such as
greater convenience,  increased competition or gains in efficiency in resources,
which can be expected to outweigh the risks of possible  adverse effects such as
decreased  or unfair  competition,  conflicts  of  interest  or unsound  banking
practices.  FIRREA,  which is described in more detail above, made a significant
addition  to  this  list of  permitted  non-bank  activities  for  bank  holding
companies  by  providing   that  bank  holding   companies  may  acquire  thrift
institutions  upon approval by the FRB and the applicable  regulatory  authority
for the thrift institutions.


         Insurance of Accounts.  The FDIC provides insurance to deposit accounts
at the  Subsidiary  Banks to a maximum of $100,000 for each  insured  depositor.
Through December 31, 1992, all FDIC-insured institutions, whether members of the
BIF or the SAIF, paid the same premium (23 cents per $100 of domestic  deposits)
under a flat-rate  system mandated by law. FDICIA required the FDIC to raise the
reserves of the BIF and the SAIF,  implement a  risk-related  premium system and
adopt a long-term  schedule for  recapitalizing  the BIF. Effective in 1993, the
FDIC amended its regulations regarding insurance premiums to provide that a bank
or thrift  would pay an  insurance  assessment  within a range of 23 cents to 31
cents per $100 of domestic deposits, depending on its risk classification.

         The  FDIC  adopted  an  amendment  to  the  BIF  risk-based  assessment
schedule,  effective  January  1, 1996,  which  effectively  eliminated  deposit
insurance   assessments   for  most  commercial   banks  and  other   depository
institutions  with deposits insured by the BIF, while maintaining the assessment
rate  for  SAIF-insured  institutions  in even  the  lowest  risk-based  premium
category  at 23 cents  for  each  $100 of  assessable  deposits.  Following  the
enactment of EGRPRA and as part of the recapitalization of the SAIF, the overall
assessment rate for 1997 was revised to equal 1.29 cents and 6.44 cents per $100
of assessable  deposits of BIF and SAIF members,  respectively.  The deposits of
BankTEXAS  consist  solely of BIF  deposits,  and the deposits of FB  California
include both BIF and SAIF deposits.

         Regulations  Governing  Capital  Adequacy.  The federal bank regulatory
agencies use capital adequacy  guidelines in their examination and regulation of
bank holding  companies and banks. If the capital falls below the minimum levels
established by these guidelines,  the bank holding company or bank may be denied
approval to acquire or establish  additional  banks or nonbank  businesses or to
open facilities.

         The FRB, the FDIC and the OCC adopted risk-based capital guidelines for
banks and bank holding companies, and the OTS has adopted similar guidelines for
thrifts.  The  risk-based  capital  guidelines  are designed to make  regulatory
capital  requirements  more  sensitive to  differences  in risk  profiles  among
financial  institutions and holding companies,  to account for off-balance-sheet
exposure and to minimize  disincentives  for holding liquid  assets.  Assets and
off-balance-sheet  items  are  assigned  to broad  risk  categories,  each  with
appropriate  weights.  The  resulting  capital  ratios  represent  capital  as a
percentage of total risk-weighted  assets and  off-balance-sheet  items. The FRB
has noted  that  bank  holding  companies  contemplating  significant  expansion
programs  should not allow expansion to diminish their capital ratios and should
maintain  ratios well in excess of the minimums.  Under theses  guidelines,  all
bank holding  companies  and federally  regulated  banks must maintain a minimum
risk-based  total capital ratio equal to 8%, of which at least 4% must be Tier 1
capital.

         The FRB also has implemented a leverage ratio,  which is Tier 1 capital
to total assets,  to be used as a supplement to the risk-based  guidelines.  The
principal  objective  of the  leverage  ratio  is to place a  constraint  on the
maximum  degree to which a bank holding  company may leverage its equity capital
base.  The FRB  requires  a minimum  leverage  ratio of 3%. For all but the most
highly-rated  bank holding  companies and for bank holding  companies seeking to
expand,  however, the FRB expects that additional capital sufficient to increase
the ratio by at least 100 to 200 basis points will be maintained.

         Management of the Company believes the risk-weighting of assets and the
risk-based  capital  guidelines  do not have a  material  adverse  impact on the
Company's  operations  or  on  the  operations  of  the  Subsidiary  Banks.  The
requirement  of  deducting  certain  intangibles  in  computing  capital  ratios
contained in the guidelines,  however, could adversely affect the ability of the
Company  to make  acquisitions  in the  future  in  transactions  that  would be
accounted for using the purchase method of accounting.

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


         Regulations  Governing  Extensions of Credit.  The Subsidiary Banks are
subject to certain restrictions imposed by the Federal Reserve Act on extensions
of credit to FBA or its  subsidiaries  and  affiliates,  or investments in their
securities  and on the use of their  securities as  collateral  for loans to any
borrowers. These regulations and restrictions may limit the Company's ability to
obtain funds from the Subsidiary  Banks for its cash needs,  including funds for
acquisitions  and for payment of  dividends,  interest and  operating  expenses.
Further,  under the BHC Act and certain  regulations  of the FRB, a bank holding
company and its  subsidiaries  are  prohibited  from  engaging in certain  tying
arrangements  in  connection  with any  extension  of  credit,  lease or sale of
property or  furnishing  of services.  For  example,  the  Subsidiary  Banks may
generally not require a customer to obtain other  services  from the  Subsidiary
Banks or any  other  affiliated  bank or the  Company  and may not  require  the
customer  to  promise  not to obtain  other  services  from a  competitor,  as a
condition to an extension of credit to the customer.

         The Subsidiary Banks are also subject to certain  restrictions  imposed
by the  Federal  Reserve  Act on  extensions  of credit to  executive  officers,
directors,  principal  stockholders  or any related  interest  of such  persons.
Extensions of credit (i) must be made on substantially the same terms, including
interest rates and collateral as, and following credit  underwriting  procedures
that are not less stringent  than,  those  prevailing at the time for comparable
transactions  with persons not covered and who are not employees;  and (ii) must
not involve more than the normal risk of repayment or present other  unfavorable
features.  The Subsidiary  Banks are also subject to certain  lending limits and
restrictions on overdrafts to such persons.

         Reserve Requirements.  The FRB requires all depository  institutions to
maintain  reserves  against their  transaction  accounts and  non-personal  time
deposits.  Reserves of 3% must be maintained against total transaction  accounts
of $49.3  million  or less  (subject  to  adjustment  by the FRB) and an initial
reserve of  $1,479,000  plus 10%  (subject to  adjustment  by the FRB to a level
between 8% and 14%) must be maintained against that portion of total transaction
accounts in excess of such amount.  The balances  maintained to meet the reserve
requirements imposed by the FRB may be used to satisfy liquidity requirements.

         Institutions  are  authorized  to borrow from the Federal  Reserve Bank
"discount  window," but FRB  regulations  require  institutions to exhaust other
reasonable  alternative  sources of funds,  including advances from Federal Home
Loan Banks ("FHLBs"), before borrowing from the Federal Reserve Bank.

         Federal Home Loan Bank System.  The Subsidiary Banks are members of the
Federal Home Loan Bank System ("FHLB System"), which consists of twelve regional
FHLBs, each subject to supervision and regulation by the Federal Housing Finance
Board,  an  independent  agency  created by FIRREA.  The FHLBs provide a central
credit  facility  primarily for member  institutions.  The Subsidiary  Banks are
required to acquire and hold shares of capital  stock in an FHLB in an amount at
least equal to 1% of the aggregate  principal amount of their respective  unpaid
residential  mortgage  loans and similar  obligations  at the  beginning of each
year, or 1/20th of advances  (borrowings)  from the FHLB,  whichever is greater.
The Subsidiary  Banks were in compliance with these  regulations at December 31,
1997,  with  investments  of $4.7 million in stock of the FHLB of Dallas held by
BankTEXAS  and  $473,000  in  stock  of the  FHLB  of San  Francisco  held by FB
California.


         Restrictions on Thrift Acquisitions.  FBA is prohibited from acquiring,
without  prior  approval of the  Director of the OTS, (i) control of any savings
institution or savings and loan holding company or substantially  all the assets
thereof;  or (ii) more than 5% of the voting shares of a savings  institution or
holding  company which is not a  subsidiary.  Furthermore,  such an  acquisition
would  require FBA itself to become  registered  as a savings  and loan  holding
company subject to all applicable regulations of the OTS.

         Dividends.  The Company's  primary source of funds in the future is the
dividends,  if any, paid by the Subsidiary  Banks. The ability of the Subsidiary
Banks  to  pay  dividends  is  limited  by  federal  laws,  by  the  regulations
promulgated  by the bank  regulatory  agencies and by principles of prudent bank
management. In addition, the amount of dividends the Subsidiary Banks may pay to
the Company is limited by the provisions of First Banks' credit agreement with a
group  of   unaffiliated   lenders,   which  imposes   certain  minimum  capital
requirements.  Additional  information  concerning limitations on the ability of
the  Subsidiary  Banks to pay dividends  appears in Note 12 to the  Consolidated
Financial Statements and is incorporated herein by reference.

Monetary Policy and Economic Control

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

Employment

         As of March 18, 1998,  the Company  employed 225 persons,  none of whom
were covered by a collective  bargaining  agreement.  The Company  considers its
employee relations to be good.


Item 2.  Properties

         FBA's  executive  office is located at the  executive  office  owned by
First  Banks at 135 N.  Meramec,  Clayton,  Missouri.  The  headquarters  of the
Subsidiary  Banks  are (i) in the  case of  BankTEXAS,  in a  building  owned by
BankTEXAS located at 8828 Westheimer, Houston, Texas; and (ii) in the case of FB
California,  in a  leased  building  located  at 865  Howe  Avenue,  Sacramento,
California.  In addition to those offices,  as of March 18, 1998, the Subsidiary
Banks do business at 15 branch  offices in Texas and  California,  of which five
are owned and 10 are leased.

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

Item 3.  Legal Proceedings

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

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

         An Annual Meeting of Stockholders was held on January 23, 1998. The six
directors of the Company were reelected,  with the vote totals  indicated in the
following table:

          Name of Director                    For                   Withheld
          ----------------                    ---                   --------

        Allen H. Blake                      3,407,001                26,619
        Charles A. Crocco, Jr.              3,407,072                26,548
        James F. Dierberg                   3,407,067                26,553
        Edward T. Story, Jr.                3,407,067                26,553
        Mark T. Turkcan                     3,407,067                26,613
        Donald W. Williams                  3,407,067                26,553



         The following matters,  all of which were related to the acquisition of
FCB (which is  described  in detail in the 1997  Annual  Report in  Management's
Discussion and Analysis of Financial  Condition and Results of Operations and in
Note 2 to the Consolidated Financial Statements,  both of which are incorporated
herein  by  reference)  were  approved  at the  Annual  Meeting  with the  votes
indicated:

                                                         For       Against         Abstain       Broker Non-votes
                                                         ---       -------         -------       ----------------

                                                                                              
  Agreement and Plan of Merger with FCB               2,922,963    14,431           4,615             491,711
  Issuance of Common Stock to First Banks             2,903,910    31,557           6,442             491,711
  Issuance of convertible debenture to First Banks    2,892,140    41,909           7,861             491,711








                                     PART II

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

Market Information

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

         Information  regarding the number of stockholders and the market prices
for Common Stock since January 1, 1996 is set forth under the caption  "Investor
Information" of the 1997 Annual Report and is incorporated herein by reference.

Dividends

         The Company has not paid any  dividends  on its Common  Stock in recent
years.  The ability of a bank holding  company  such as FBA to pay  dividends is
limited by regulatory  requirements and by the receipt of dividend payments from
the Subsidiary  Banks,  which are also subject to regulatory  requirements;  see
Note  12 to  the  Consolidated  Financial  Statements,  incorporated  herein  by
reference.

Item 6.  Selected Financial Data

         The  information  required  by this  item  is  incorporated  herein  by
reference  from page 2 of the 1997 Annual  Report  under the  caption  "Selected
Consolidated and Other Financial Data."

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

         The  information  required  by this  item  is  incorporated  herein  by
reference  from pages 3 through 23 of the 1997 Annual  Report  under the caption
"Management's Discussion and Analysis."

Item 7a.  Quantitative and Qualitative Disclosure About Market Risk

         The  information  required  by this  item  is  incorporated  herein  by
reference from the 1997 Annual Report under the caption "Management's Discussion
and Analysis - Interest Rate Risk Management."

Item 8.  Financial Statements and Supplementary Data

         The consolidated financial statements of FBA are incorporated herein by
reference  from pages 25 through 47 of the 1997 Annual Report under the captions
"Consolidated   Balance  Sheets,"   "Consolidated   Statements  of  Operations,"
"Consolidated  Statements  of Changes in  Stockholders'  Equity,"  "Consolidated
Statements of Cash Flows,"  "Notes to  Consolidated  Financial  Statements"  and
"Independent Auditors' Report."

         Supplementary  Financial  Information  regarding  FBA  is  incorporated
herein by reference from page 24 of the 1997 Annual Report.

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

         None.






                                    PART III

Item 10. Directors and Executive Officers of the Registrant

Board of Directors

         As of March  18,  1998,  the  Board  of  Directors  consisted  of seven
members,  who are identified in the following  table.  Each of the directors was
elected or appointed to serve a one-year  term and until his  successor has been
duly qualified for office.



                                     Director             Principal Occupation During Last Five Years and
          Name              Age        since                     Directorships of Public Companies
  ----------------------------------------------------------------------------------------------------------------

                                                                                                       
  Allen H. Blake            55         1994      Vice President,  Chief  Financial  officer   and Secretary of FBA
                                                 since 1994;  Director and Executive  Vice   President of FCB from
                                                 1995  until its merger  into  FBA in   February  1998;  Executive
                                                 Vice   President  of  First  Banks  since    1996;   Senior  Vice
                                                 President  of First Banks from 1992 until   1996;  Secretary  and
                                                 Director of First Banks since 1988;  joined  First   Banks as Vice
                                                 President and Chief Financial Officer in 1984.

  Charles A. Crocco, Jr.(1) 59         1988      Partner  in  the  law  firm  of  Crocco  &  De   Maio,  P.C.,  New
                                                 YorkCity  since 1970;  Director of The Hallwood Group Incorporated
                                                 (merchant banking).

  James F. Dierberg         60         1994      Chairman of the Board  of  Directors, Chief Executive  Officer and
                                                 President  of  FBA  since  1995;  Chairman of the Board  and Chief
                                                 Executive Officer of First  Banks since  1988;  Director  of First
                                                 Banks since 1979;  President of First Banks, 1979-1992  and  1994-
                                                 present.

  Albert M. Lavezzo (2)     61         1998      President  and  Chief  Operating  Officer   of   Favaro,  Lavezzo,
                                                 Gill,  Caretti  & Heppell,  Vallejo,  California,  a  professional
                                                 legal corporation.

  Edward T. Story, Jr. (1)  54         1987      President,   Chief  Executive  Officer   and   Director   of  SOCO
                                                 International,  plc, a  corporation  listed on  the  London  Stock
                                                 Exchange,  engaged   in   international  oil  and gas  operations,
                                                 since  1991;   from  1990   until   1991,   Chairman  of  Thaiatex
                                                 Petroleum  Company;  from  1981  to  1990, Vice Chairman And Chief
                                                 Financial  Officer  of  Conquest Exploration Company;  Director of
                                                 Cairn  Energy   plc,  Hallwood  Realty   Corporation,  Snyder  Oil
                                                 Corporation And Seaunion Holdings, Ltd.

  Mark T. Turkcan           42         1994      Executive  Vice  President (Retail and  Mortgage  Banking),  First
                                                 Banks,  since  1996;  Senior  Vice  President (Retail and Mortgage
                                                 Banking),  First  Banks, since 1994 and  Vice  President from 1990
                                                 until 1994;  joined  First  Banks  when  Clayton  Savings and Loan
                                                 Association,  St. Louis, Missouri  (now  First Bank),  for    whom
                                                 Mr.  Turkcan  was  employed  in various capacities since 1985, was
                                                 acquired by FirstBanks in 1990.






Donald W. Williams          50         1995      Executive  Vice President of First Banks since 1996;  Senior Vice
                                                 President of  First  Banks from 1993 until 1996;  Director of FCB
                                                 from  1995  until its merger  into FBA in  February  1998;  Chief
                                                 Credit  Officer of First  Banks and executive  officer of various
                                                 subsidiaries  of  First Banks since  1993;  previously  served as
                                                 Senior  Vice  President in charge of commercial  credit approval,
                                                 commercial  loan  operations,  international  operations and  the
                                                 credit  department  of  Mercantile  Bank of St. Louis,  N.A. from
                                                 1989 ,until 1993.  Mr.  Williams  currently  serves as  Executive
                                                 Vice   President  and  Chief  Credit  Officer of First  Banks and
                                                 Chairman   and  Chief   Executive   Officer   of  the  California
                                                 subsidiaries thereof.

- -------------
(1)  Member of the Audit Committee.
(2)  Mr.  Lavezzo was the  Chairman of the Board of  Directors  of Surety  Bank,
     Vallejo,  California ("Surety") prior to its acquisition by FBA in December
     1997.  The  agreement by which Surety was acquired  provided that FBA would
     cause a person designated by Surety's Board of Directors to be appointed to
     FBA's Board of Directors, and Mr. Lavezzo was so designated.

Executive Officers

         The  executive  officers  of the  Company as of March 18,  1998 were is
follows:

          Name              Age                  FBA Office(s) held
- -------------------------------------------------------------------------------

  James F. Dierberg          60    Chairman of  the Board, President and  Chief
                                   Executive Officer.

  Allen H. Blake             55    Vice  President, Chief Financial Officer and
                                   Secretary.

  David F. Weaver            50    Executive    Vice   President  of  FBA since
                                   1995;   Chairman  of    the  Board,    Chief 
                                   Executive Officer and President of BankTEXAS
                                   since 1994;  President of  BankTEXAS Houston
                                   N.A. (predecessor of BankTEXAS) from 1988 to
                                   1994.

         The  executive  officers were each elected by the Board of Directors to
the  office  indicated.  There  is no  family  relationship  between  any of the
nominees for  director,  directors  or executive  officers of the Company or its
subsidiaries.

Item 11.  Executive Compensation

         The   following   table  sets  forth  certain   information   regarding
compensation  earned  during the year ended  December  31, 1997,  and  specified
information with respect to the two preceding  years, by Mr. Weaver,  who is the
only executive officer of FBA whose annual  compensation in 1997 from FBA or the
Subsidiary Banks exceeded $100,000.

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








                 SUMMARY COMPENSATION TABLE FOR YEAR ENDED DECEMBER 31, 1997


       Name and Principal Position           Year      Salary (1)      Bonus         All Other Compensation (2)
- ---------------------------------------------------------------------------------------------------------------

                                                                                      
  David F. Weaver, Executive Vice            1997      $   103,750     $22,000                 $3,144
  President; Chairman of the Board,          1996           86,875      20,625                  2,172
  President and Chief Executive Officer      1995          107,500        0                     3,225
  of BankTEXAS N.A.

- ---------------------
  (1)    The  total of all  other  annual  compensation  for  each of the  named
         officers is less than the amount  required to be reported  which is the
         lesser  of (a)  $50,000  or (b) ten  percent  (10%) of the total of the
         annual salary and bonus paid to that person.
  (2)    All items reported are FBA's matching contributions to the 401(k) Plan
         for the year indicated.

         FBA  has  omitted  from  this  report   tables  which  would   disclose
information regarding stock options granted during 1997, stock options exercised
during 1997 and long term incentive  plan awards.  No options were granted to or
exercised  by  executive  officers  in 1997,  and FBA does not have a long  term
incentive plan.

Director Compensation

         Directors  who are not officers of FBA or  affiliated  with First Banks
("Unaffiliated  Directors," consisting in 1997 of Messrs. Crocco and Story) were
paid  fees for their  service  as  directors  in 1997,  consisting  of an annual
retainer of $7,500, a fee for each meeting of the Board of Directors attended of
$3,000 and a fee of $500 for each committee meeting attended.  Effective January
1, 1998,  Unaffiliated  Directors of FBA are to be paid a fee of $2,000 for each
meeting of the Board of Directors  attended and a fee of $500 for each committee
meeting attended.

         Unaffiliated  Directors also  participate in the 1993 Directors'  Stock
Bonus Plan (the "Stock Bonus Plan"),  which  provides for an annual grant of 500
shares of Common Stock to each such director.  Future grants would apply equally
to current  directors and to any individual who becomes a director of FBA in the
future.  The maximum  number of shares that may be issued will not exceed 16,667
shares,  and the plan  will  expire  on July 1,  2001.  Directors'  compensation
expense of $13,000 was incurred in 1997 in connection with the Stock Bonus Plan.

         None of the four  directors of FBA who are also  executive  officers of
First  Banks  (Messrs.  Dierberg,  Blake,  Turkcan  and  Williams)  receive  any
compensation from FBA or the Subsidiary Banks for service as a director,  nor do
they participate in the Stock Bonus Plan or any other  compensation  plan of FBA
or the Subsidiary Banks. First Banks, of which Messrs. Dierberg,  Blake, Turkcan
and  Williams  are  executive  officers  and  Messrs.  Dierberg  and  Blake  are
directors,  provides  various services to FBA and the Subsidiary Banks for which
it  is  compensated  (see   "Compensation   Committee   Interlocks  and  Insider
Participation").

Compensation Committee Interlocks and Insider Participation

         Messrs.  Dierberg and Blake,  who are executive  officers of FBA but do
not receive any compensation for their services as such, are also members of the
Board of Directors and executive  officers of First Banks.  Mr. Blake was also a
director and  executive  officer of FCB prior to its merger into FBA in February
1998.  First  Banks  does not have a  compensation  committee,  but its Board of
Directors performs the functions of such a committee.  Except for the foregoing,
no executive  officer of FBA served during 1997 as a member of the  Compensation
Committee,  or any other  committee  performing  comparable  functions,  or as a
director,  of another entity any of whose executive officers or directors served
on FBA's Compensation Committee.

         First Banks  provides  management  services  to FBA and the  Subsidiary
Banks. Management services are provided under a management fee agreement whereby
FBA  compensates  First Banks on an hourly  basis for its use of  personnel  for
various functions including internal audit, loan review,  income tax preparation
and  assistance,  accounting,  asset/liability  and  investment  services,  loan
servicing and other management and administrative services. Fees paid under this
agreement  were $931,000 and $687,000 for the years ended  December 31, 1997 and
1996,  respectively.  The fees  paid  for  management  services  are at least as
favorable as could have been obtained from an unaffiliated third party.


         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their offices,  FBA shares the cost of certain personnel
and  services  used by FBA and First  Banks.  This  includes  the  salaries  and
benefits of certain loan and  administrative  personnel.  The  allocation of the
shared  costs are  charged  and/or  credited  under  the  terms of cost  sharing
agreements  entered  into  during  1997.  Because  this  involves   distributing
essentially fixed costs over a larger asset base, it allows each bank to receive
the benefit of personnel and services at a reduced  cost.  Fees paid under these
agreements were $383,000 for the year ended December 31, 1997.

         Effective  April 1, 1997,  First Services  L.P., a limited  partnership
indirectly owned by FBA's Chairman and his children through its general partners
and limited  partners,  began  providing  data  processing  and various  related
services to FBA under the term of data processing agreements.  Previously, these
services  were  provided by a subsidiary  of First Banks.  Fees paid under these
agreements  were $643,000 and $311,000 for the years ended December 31, 1997 and
1996,  respectively.  The fees paid for data processing services are at least as
favorable as could have been obtained from an unaffiliated third party.

         The Subsidiary Banks participate in loans with other bank affiliates of
First  Banks;  as  of  December  31,  1997,  $41.9  million  of  purchased  loan
participations and $42.7 million of sold loan  participations  were outstanding.
Loans are purchased and sold at prevailing  interest rates and terms at the time
of such transactions and in accordance with the credit standards and policies of
the purchasing entity.

         FBA  borrows  funds from First  Banks  pursuant  to a  promissory  note
agreement.  As of March 18, 1998, the balance  advanced under the note was $13.1
million.  See Note 13 to the  Consolidated  Financial  Statements,  incorporated
herein by reference.

Employee Benefit Plans

         FBA  maintains  various  employee  benefit  plans.  Directors  are  not
eligible to  participate in such plans except the 1990 Stock Option Plan and the
1993 Directors' Stock Bonus Plan unless they are also employees of FBA or one of
its subsidiaries.  Although Messrs.  Blake and Dierberg are executive  officers,
they are not participants in any employee benefit plans of FBA.

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

         Benefits under the Pension Plan are based upon annual base salaries and
years of service as of 1994 and are payable only upon  retirement  or disability
and, in some  instances,  at death. A participant  who fulfilled the eligibility
and tenure requirements prior to the discontinuation of accumulation of benefits
will receive,  upon reaching the normal  retirement age of 65, monthly  benefits
based upon average monthly  compensation  during the five  consecutive  calendar
years out of his or her last ten calendar  years prior to 1994 that provided the
highest average compensation.

         As of December 31, 1997, Mr. Weaver would be eligible to receive annual
benefits of approximately $11,000 upon retirement at age 65.






Item 12. Security Ownership of Certain Beneficial Owners and Management

         The  following  table  sets  forth,  as  of  March  18,  1998,  certain
information with respect to the beneficial ownership of Common Stock and Class B
Stock by each  person  known to the Company to be the  beneficial  owner of more
than five percent of the  outstanding  shares of either class of stock,  by each
director and executive officer and by all executive  officers and directors as a
group:



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

                                                                                         
       Class B Stock       First Banks, Inc.                      2,500,000 (1)(2)(3)                 100.0
                           135 N. Meramec
                           Clayton, Missouri 63105
       Class B Stock       James F. Dierberg                      2,500,000  (1)(2)(3)                100.0
       Common Stock        First Banks, Inc.                      1,939,685  (1)(2)(3)(4)              56.5
       Common Stock        James F. Dierberg                      1,939,685  (1)(2)(3)(4)              56.5
       Common Stock        Allen H. Blake                             1,902  (5)                        *
       Common Stock        Charles A. Crocco, Jr.                     9,272  (6)                        *
       Common Stock        Albert M. Lavezzo                         20,164  (5)                        *
       Common Stock        Edward T. Story, Jr.                       9,182  (6)                        *
       Common Stock        Mark T. Turkcan                              200  (5)                        *
       Common Stock        David F. Weaver                            8,000  (5)                        *
       Common Stock        Donald W. Williams                         1,033  (5)                        *

  All executive officers                                           1,989,438 shares              58.0% of Common
    and directors as a                                             Common Stock (4)                   Stock
     group (8 persons)

                                                                   2,500,000 shares              100% of Class
                                                                     Class B Stock                   B Stock

 *  Less than one percent
(1)   The    shares  shown as  beneficially  owned  by First  Banks and James F.
      Dierberg  comprise   100%  of the  outstanding  s hares  and  percentages
      reflected  are  Common  Stock.  Each  share  of Common  Stock and Class B
      Stock is entitled to  one  vote on  matters  subject to stockholder  vote.
      Under  Rule  13d-3(d),  shares   not  outstanding  which  are  subject to
      options,  warrants,  rights,  or conversion privileges exercisable within
      60 days  are  deemed  outstanding  for  the  purpose of  calculating  the
      number and  percentage owned  by  such person, but not deemed outstanding
      for   the  purpose of  calculating  the   percentage  owned by each other
      person  listed.  All  of  the  shares of Class B Stock and  Common  Stock
      owned  by  First  Banks are  pledged to secure a loan to First Banks from
      a  group  of  unaffiliated lenders. The related credit agreement contains
      customary  provisions  which  could ultimately result in transfer of such
      shares if  First Banks  were to  default in the repayment of the loan and
      such  default  were  not cured, or other arrangements satisfactory of the
      lenders were not made, by First Banks.

(2)  The controlling  stockholders of First Banks are (i) the James F. Dierberg,
     II,  Family  Trust,  dated  December  30, 1992;  (ii) Mary W.  Dierberg and
     Michael James  Dierberg,  trustees  under the living trust of Michael James
     Dierberg,  dated July 24, 1989;  (iii) the Ellen C. Dierberg  Family Trust,
     dated December 30, 1992;  (iv) James F.  Dierberg,  trustee of the James F.
     Dierberg  living trust,  dated October 8, 1985; (v) the Michael J. Dierberg
     Family  Trust,  dated  December  30,  1992;  and (vi) First  Trust (Mary W.
     Dierberg and First Bank, Trustees) established U/I James F. Dierberg, dated
     December 12,  1992.  Mr. James F.  Dierberg and Mrs.  Mary W.  Dierberg are
     husband and wife, and Messrs. James F. Dierberg, II, Michael James Dierberg
     and Miss Ellen C. Dierberg are their adult children.


(3)  Due to the relationships among James F. Dierberg,  Mary W. Dierberg,  First
     Bank and the three children of James F. and Mary W. Dierberg,  Mr. Dierberg
     is deemed to share voting and investment  power over all of the outstanding
     voting stock of First Banks which in turn  exercises  voting and investment
     power over the shares of Common Stock and Class B Stock attributed to it in
     the table.

(4)  Includes  673,509 shares of Common Stock which First Banks has the right to
     acquire upon conversion of $6.5 million  principal amount plus $1.9 million
     accrued  interest  on a  convertible  debenture  issued  to First  Banks in
     connection  with the  acquisition  by FBA of FCB.  Such  shares  are deemed
     outstanding  for the purpose of  calculating  the  percentage  ownership of
     First Banks, Mr. Dierberg and executive  officers and directors as a group,
     but are not otherwise  taken into account in  calculating  the  percentages
     shown in the table.

(5)  All of the shares attributed in the table to Messrs. Blake, Turkcan, Weaver
     and  Williams  are owned by them  directly;  Mr.  Lavezzo owns 8,710 shares
     directly  and 11,454  shares  indirectly  through a  profit-sharing/pension
     plan.

(6)  The shares attributed to Messrs. Crocco and Story include shares subject to
     vested,  currently  exercisable  stock options  granted under the Company's
     1990 Stock Option Plan. Mr. Crocco has an option covering 6,666 shares;  he
     owns directly 2,606 shares.  Mr. Story has an option covering 6,666 shares;
     he owns directly 2,516 shares.

Item 13. Certain Relationships and Related Transactions

         The Subsidiary  Banks have had in the past, and may have in the future,
loan  transactions  in the ordinary  course of business with directors of FBA or
their  affiliates.  These  loan  transactions  have been and will be on the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable  transactions with unaffiliated  persons and did not and will not
involve more than the normal risk of collectibility or present other unfavorable
features. The Subsidiary Banks do not extend credit to officers of FBA or of the
Subsidiary  Banks,  except extensions of credit secured by mortgages on personal
residences, loans to purchase automobiles and personal credit card accounts.

         Certain  of the  directors  and  officers  of FBA and their  respective
affiliates have deposit accounts with the Subsidiary  Banks. It is the policy of
the  Subsidiary  Banks not to permit any officers or directors of the Subsidiary
Banks or their affiliates to overdraw their  respective  deposit accounts unless
that person has been previously  approved for overdraft  protection under a plan
whereby a credit  limit has been  established  in  accordance  with the standard
credit criteria of the Subsidiary Banks.


                                     PART IV

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

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

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

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

(b)      Reports on Form 8-K

              FBA filed a Current Report on Form 8-K on December 17, 1997. Items
          2 and 7 reported the  acquisition of Surety Bank through a merger with
          FB  California.  Included  in Item 7 of the Report  are the  following
          financial  information and pro forma financial information relating to
          Surety Bank:

         1.   Consolidated  Balance  Sheet as of September 30, 1997 and December
              31, 1996 (Unaudited).

         2.   Consolidated  Statements  of  Operations  for the  three  and nine
              months ended September 30, 1997 and 1996 (Unaudited).

         3.   Consolidated Statements of Changes in Stockholders' Equity for the
              year ended  December 31, 1996 and the nine months ended  September
              30, 1997 (Unaudited).

         4.   Consolidated  Condensed  Statements  of Cash  Flows  for the  nine
              months ended September 30, 1997 and 1996 (Unaudited).

         5.   Audited Consolidated Financial Statements as of and for the  years
              ended December 31, 1996 and 1995.

         6.   Pro Forma Combined Condensed Balance Sheet as of December 31,1996 
              (Unaudited).

         7.   Pro Forma Consolidated  Condensed Statements of Operations for the
              nine  months  ended  September  30, 1997 and 1996 and for the year
              ended December 31, 1996 (Unaudited).

         8.   Notes  to  Pro  Forma  Combined  Condensed   Financial Statements
              (Unaudited).

(c) The index of  required  exhibits is  included  beginning  on page 20 of this
Report.






                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                          First Banks America, Inc.

                                          By: /s/ James F. Dierberg
                                          -------------------------
                                              James F. Dierberg
                                              Chairman of the Board,
                                               President and Chief
                                               Executive Officer
                                               March 26, 1998

                                          By: /s/ Allen H. Blake
                                          ----------------------
                                               Allen H. Blake
                                               Chief Financial Officer 
                                                and Principal Accounting
                                                Officer
                                                March 26, 1998

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

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

  /s/ James F. Dierberg                         Director       March 26, 1998
  ---------------------
  James F. Dierberg

  /s/ Allen H. Blake                            Director       March 26, 1998
  ------------------
  Allen H. Blake

  /s/ Charles A. Crocco. Jr.                    Director       March 26, 1998
  --------------------------
  Charles A. Crocco, Jr.

  /s/ Albert M. Lavezzo                         Director       March 26, 1998
  ---------------------
  Albert M. Lavezzo

  /s/ Edward T. Story, Jr.                      Director        March 26, 1998
  ------------------------
  Edward T. Story, Jr.

  /s/ Mark T. Turkcan                           Director        March 26, 1998
  -------------------
  Mark T. Turkcan

  /s/ Donald W. Williams                        Director        March 26, 1998
  ----------------------
  Donald W. Williams






                                INDEX TO EXHIBITS



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

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

          4(a)           Specimen Stock  Certificate  for Common Stock (filed as
                         Exhibit 1.01 to the  Company's  Amendment No. 1 to Form
                         8-A  on  Form  8,  dated   September   4,   1987,   and
                         incorporated herein by reference).

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

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

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

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

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

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

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


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

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

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

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

         10(1)*          Funds  Management  Policy by and between  First  Banks,
                         Inc. and Sunrise Bank of California  dated November 19,
                         1996  (filed as Exhibit  10(m) to the Annual  Report on
                         Form  10-K for the year  ended  December  31,  1996 and
                         incorporated herein by reference).

         10(m)           Agreement  and Plan of  Reorganization  dated July 28,
                         1997, by  and  between FBA  and Sure   Bank  (filed as
                         Exhibit  2 to the  Current  Report  on Form 8-K  dated
                         August 7, 1997 and incorporated herein by reference).

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

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

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

         1O(q)*          Cost sharing agreement by and among First Bank & Trust,
                         Sunrise Bank of California,  Sundowner  Corporation and
                         First Banks America, Inc.

         10(r)*          Service Agreement by and between  First Services,  L.P.
                         and BankTEXAS N. A., dated April 1, 1997.

         10(s)*          Service Agreement by and  between First Services, L.P. 
                         and First Bank of California, dated April 1, 1997.

         13              1997  Annual  Report to  Stockholders filed  herewith. 
                         Portions  not specifically incorporated  by  reference 
                         in this Report are not deemed "filed" for the purposes
                         of the Securities Exchange Act of 1934.

         21              Subsidiaries of the Company - filed herewith.

         23(a)           Consent of  Peat Marwick LLP-- filed herewith.

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



                                  EXHIBIT 10(Q)

                       COST SHARING AGREEMENT BY AND AMONG
                               FIRST BANK & TRUST
                                  SUNRISE BANK
                            SUNDOWNER CORPORATION AND
                               FIRST BANKS AMERICA

       This Cost Sharing  Agreement (the  "Agreement")  is made this 21st day of
January  1997,  by  and  between  First  Bank &  Trust,  Irvine,  California,  a
California  banking  corporation  ("First  Bank") and Sunrise  Bank,  Roseville,
California,  a  California  banking  corporation  ("Sunrise"),  (each "Bank" and
collectively  the  "Banks")  and  Sundowner  Corp,  Inc.,  a Nevada  corporation
("Sundowner Corp.") and First Banks America, Inc. a Delaware corporation ("First
Banks America").

       WHEREAS First Bank is currently operating as a commercial and retail bank
in the  State  of  California,  with  offices  in  Walnut  Creek  and San  Jose,
California,  as well as Orange County and Los Angeles  County,  California,  and
desires to share with Sunrise Bank and  Sundowner  Corp and First Banks  America
the costs, benefits and services of certain personnel and

       WHEREAS  Sunrise Bank is currently  operating as a commercial  and retail
bank in the State of California,  with offices in Roseville,  Citrus Heights and
San  Francisco,  California,  and  desires  to share  with First Bank the costs,
benefits and services of certain personnel,  and purchase certain other services
from First Bank,

       WHEREAS  Sundowner Corp. is a registered Bank Holding Company,  and First
Banks  America is a registered  Bank Holding  Company,  and desire to share with
First Bank the costs,  benefits and services of certain  personnel  and purchase
certain other services from First Bank,

       WHEREAS First Bank is a wholly-owned  subsidiary of First Banks,  Inc., a
Missouri  corporation and a multi-bank and thrift holding  company ("FB,  Inc.")
and

       WHEREAS FB, Inc. has acquired majority control of Sunrise Bank,

       THEREFORE,  in  consideration  of the  premises  and the mutual terms and
provisions set forth in the Agreement, First Bank, Sunrise Bank, Sundowner Corp.
and First Banks America hereby agree as follows:

Services to be performed:

       First Bank shall undertake to perform certain services for the benefit of
Sunrise  Bank,  Sundowner  Corp.  and First Banks  America,  including,  but not
limited to those  enumerated  below,  as and when  requested  by Sunrise Bank or
Sundowner  Corp.  or First Banks  America,  as the case may be, and  approved by
First Bank,  these  services  will  generally  be provided by employees of First
Bank, but may include services  provided by external sources such as independent
contractors  or  consultants  retained  by First  Bank on behalf  of itself  and
Sunrise Bank and Sundowner  Corp. and First Banks  America,  as the case may be.
First Bank will prepare a monthly  statement to Sunrise Bank and Sundowner Corp.
and First Banks  America,  respectively,  indicating  the nature of the services
performed,  the entity  performing  such  services and the fees charged for such
services.

       Sunrise Bank,  Sundowner Corp. and First Banks America shall undertake to
perform  certain  services  for the  benefit of First Bank,  including,  but not
limited  to those  enumerated  below,  as and when  requested  by First Bank and
approved  by Sunrise  Bank,  Sundowner  Corp.  and First  Banks  America.  These
services  will  generally be provided by employees  of Sunrise  Bank,  Sundowner
Corp. and First Banks  America,  but may include  services  provided by external
sources such as independent contractors or consultants retained by Sunrise Bank,
Sundowner  Corp.  and First  Banks  America on behalf of itself and First  Bank.
Sunrise  Bank,  Sundowner  Corp.  and First Banks America will prepare a monthly
statement to First Bank  indicating  the nature of the services  performed,  the
entity performing such services and the fees charged for such services.


         Notwithstanding  anything  else  contained  in  this  Agreement  to the
contrary,  any such  services  provided  by First Bank to either  Sunrise  Bank,
Sundowner  Corp or First Banks  America,  or by Sunrise Bank,  Sundowner Corp or
First Banks America to First Bank pursuant to this  Agreement  shall be provided
on terms and conditions  including audit standards,  that are  substantially the
same, or at least as favorable to First Bank,  Sunrise Bank,  Sundowner Corp. or
First  Banks  America  as the case may be,  as then  prevailing  at the time for
comparable transactions with or not involving other non-affiliated companies, or
in the absence of  comparable  transactions,  on terms and under  circumstances,
including  audit  standards,  that in good faith  would be offered  to, or would
apply to, non-affiliated companies.

       Services  performed  by employees of First Bank will be billed to Sunrise
Bank or Sundowner Corp. or First Banks America, as the case may be, and services
performed by employees of Sunrise Bank,  Sundowner  Corp. or First Banks America
will be  billed to First  Bank,  on the most  appropriate  basis for the type of
service  provided.  For loan officers engaged in the development of new business
and marketing,  charges will be based on the aggregate  loan volume  assigned to
each officer for each Bank. Generally, services provided by other employees will
be charged on the basis of hours  required to perform the services  using hourly
rates  established for each employee.  Hours billed for exempt employees will be
charged based on a maximum of eight hours per day,  forty hours per week.  Hours
billed for  non-exempt  employees  will be charged based on actual hours worked,
including any overtime hours for which such employee may have been paid.

       The base rates  will be  established  by  dividing  each such  employee's
annualized wages,  excluding any overtime  compensation by 1,864 hours per year.
This  amount  will be  increased  by 20% to  compensate  for the cost of  fringe
benefits, payroll taxes and the cost of premises,  equipment, supplies and other
expenses  incurred by each Bank on behalf of the  employee.  Rates for  overtime
hours  of  non-exempt  employees  will  be  calculated  at  150%  or 200% of the
employee's base rate as may be appropriate for the hours charged.

       Services  provided  by  external  sources  will be charged  at cost.  The
allocation  of costs  between the Banks will  generally be on the basis of hours
expended for each Bank, unless another basis is determined mutually by the Banks
to be more appropriate for the particular service and charge.

       Included in the services to be provided will be the following:

       1.    Lending:

             a.        Loan and business development
             b.        Loan administration and support
             c.        Loan collection and workout
             d.        Other lending activities

       2.     Human Resources:

             a.        Human resources administration
             b.        Records and compliance
             c.        Employee recruiting and training
             d.        Payroll administration and benefits
             e.        Other branch administration


       3. Branch administration:

              a.       Branch operations
              b.       Customer service and training
              c.       Data capture and item processing
              d.       Other branch administration activities

       Travel  expenses  incurred in connection with the performance of services
will be charged  to each Bank based on the  expense  reports  received  from the
employees. Travel time, or other non-productive time, will not be charged to the
Banks.

Billing of fees:

       Each Bank shall  prepare and submit to the other Bank a monthly  bill for
services  rendered  in  sufficient  detail  to  provide  that  Bank a basis  for
evaluating the cost/benefit of items charged.  It shall be the responsibility of
the Bank  preparing  the  statement to maintain  time  reports,  worksheets  and
summaries supporting the amounts billed. Such documentation will be furnished to
the other Bank, and/or its examiners or auditors upon request.

         Amounts  billed will be payable to the billing  Bank by either a direct
payment or offsetting it against a reciprocal  bill submitted to that Bank after
approval of payment  thereof by the Bank being  billed.  If either Bank disputes
the  amounts  billed,  such  Bank will  provide  to the  billing  Bank a written
explanation of its disagreement and a solution for resolving the dispute. If the
Banks are unable to reach an agreement with respect to the disputed  items,  the
disagreement will be resolved by a decision between the Presidents of the Banks.
Payments  will be due by the last day of the month  following the month in which
the services were  performed.  Cost sharing  statements  will be provided to the
other Bank at least five working days prior to payment.

General:

       Each Bank shall make available to the other Bank all records,  facilities
and  personnel  reasonably  necessary  to  enable  it to  perform  the  services
required,  which records and other materials shall be returned to that Bank when
the services are completed.  The Bank  performing the services shall furnish the
necessary forms and instructions to the other Bank's personnel.

       Each Bank shall give the same care to the other  Bank's  work as it gives
to its own work. However, neither Bank shall warrant the work free of error, and
each  Bank  shall  be  liable  only  for its own  gross  negligence  or  willful
misconduct.

       The services  performed under this Agreement by each Bank will be subject
to the  regulations  and  examination  of the federal or state  agencies  having
supervisory  jurisdiction  over the Bank to the same extent as if such  services
were being performed  solely by the Bank on its own premises.  The provisions of
this Agreement are subject to the approval,  modification,  regulation or ruling
of any governmental  agency having  jurisdiction  over each Bank,  Sunrise Bank,
First Banks or its affiliates.  This Agreement shall be binding upon the parties
and their  successors  or  assigns,  and may only be  amended or  modified  by a
writing executed by the parties hereto.

       Each Bank will hold in  confidence,  during  the term and  following  the
termination  of this  Agreement,  all  information  relating to the other Bank's
assets,  liabilities,  business  or affairs,  or those of any of its  customers,
which such Bank may receive in the course of rendering  the  services  hereunder
and shall return all confidential information obtained during the performance of
the Agreement to the other bank upon  termination  of the  Agreement.  Each Bank
will make the same effort to safeguard  such  information  as it does to protect
its own proprietary data.

       The term of the Agreement is for one year, but it shall be  automatically
renewable for additional  periods of one year each unless any party hereto shall
give thirty (30) days'  written  notice of  termination  prior to the end of any
term to the other parties hereto.






       IN WITNESS  WHEREOF,  the parties  hereto have, by their duly  authorized
officers executed this Agreement this 21st day of January, 1997.

FIRST BANK & TRUST

By /s/ Terrance M. McCarthy
- ---------------------------
Its Senior Vice President
- -------------------------

SUNRISE BANK

By /s/ Donald W. Williams
- -------------------------
Its President
- -------------

SUNDOWNER CORPORATION

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

FIRST BANKS AMERICA

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






                                  EXHIBIT 10(r)

                                SERVICE AGREEMENT

         This  Service  Agreement  is made and entered into as of the 1st day of
April, 1997, by and between First Services, L.P., a Missouri Limited Partnership
and BankTEXAS N.A., a banking  institution duly organized and existing by virtue
of the laws of the United State.

     WHEREAS,  BankTEXAS and FIRSTSERV,  INC.  entered into a Service  Agreement
dated December 8, 1995, as amended; and

     WHEREAS, said Service Agreement was assigned to First Services,  L.P. on or
about April 1, 1997; and

     WHEREAS,  FIRST  SERVICES,  L.P. and BankTEXAS  desire to amend and restate
said Service Agreement in its entirety.

     NOW,  THEREFORE,  for  and in  consideration  of the  mutual  promises  and
covenants  contained  herein,  and the sum of Ten Dollars ($l0.00) in hand paid,
each to the other, the receipt and sufficiency of which is hereby  acknowledged,
the parties agree as follows:


I.       TERMINATION AND REVOCATION

         The  Parties  hereto  hereby  revoke,  cancel  and hold for  naught the
Service  Agreement dated December 8, 1995, as amended,  and hereby substitute in
its place the Service Agreement herein contained.


II.      SERVICES

     (A)  First  Services,  L.P.  shall furnish  BankTEXAS  data  processing and
          item  processing  services  selected  by  BankTEXAS  from the  Product
          and  Price  Schedule   as   per  Attachment 1,  attached   hereto and 
          incorporated  herein by   reference thereto.  Additional services may 
          be selected upon prior written notice to First Services, L.P. at First
          Services,  L.P.'s  then  current list   price by executing  an amended
          Summary Page.

     (B)  First Services, L.P. will provide conversion and training services for
          the     fees   specified  from   the   Product   and   Price  Schedule
          (Attachment  1).  Classroom training  in  the use and operation of the
          system for the number of  BankTEXAS personnel mutually agreed upon in 
          the  conversion  planning  process  will be  provided  at  a  training
          facility   mutually  agreed   upon.  Conversion  services  are  those 
          activities  designed to  transfer the  processing of BankTEXAS's data
          from its present  processing  company to First  Services, L.P.

     (C)  First Services,   L.P. will  also  provide  Network   Support  Service
          consisting    of  communication  line    monitoring  and   diagnostic 
          equipment and support  personnel  to  discover,  diagnose,  repair or 
          report line  problems to the   appropriate telephone company. The fee 
          for this service is also listed from   the Product and Price Schedule 



          (Attachment 1).
     
     (D)  First  Services,  L.P.  shall   upon  request  act   as   BankTEXAS's
          designated   representative   to   arrange   for   the purchase,  and
          installation of data lines  necessary  to access the First  Services,
          L.P.  system.  Where   requested,     additional  dial-up  lines  and
          equipment to be utilized as a backup to the   regular  data lines may 
          also be ordered.  First Services,  L.P.  shall bill BankTEXAS for the
          actual  charges  incurred for the data lines and for the  maintenance
          of the modems and other interface devices.

     (E)  Processing priorities will be determined by mutual agreement  of  the 
          parties hereto.


III.     TERM

         The term of this  Agreement  shall be twelve (12) months  commencing on
         April 1, 1997. Upon expiration,  the Agreement will automatically renew
         for  successive  terms of twelve (12) months each unless  either  party
         shall have provided  written  notice to the other at least  one-hundred
         eighty (180) days prior to the  expiration of the then current term, of
         its intent not to renew. In the event of  termination,  First Services,
         L.P.  shall provide  reasonable  time  allowance to allow  BankTEXAS to
         convert to another system.


IV.      SOFTWARE/FIRMWARE

         Unmodified  third  party  software  or  firmware  ("Software")  may  be
         supplied as part of the Agreement.  All such Software shall be provided
         subject to Software License Agreements.


V.       PRICE AND PAYMENT

     (A)  Fees for First Services, L.P.'s  services  are  set  forth  from  the
          Product and Price Schedule (Attachment 1), including where applicable
          minimum monthly charges and payment schedules for onetime fees.

     (B)  Standard  Fees  shall  be  invoiced  no  later  than  the   fifteenth
          (15th) of each  month for the then  current  month. Terms of  payment 
          shall  be net  cash.  (C) The  Base  Service   Charge listed from the
          Product and Price Schedule  (Attachment 1) shall not change more than 
          once a year and then only upon  six (6) months' prior written notice.
          The fee schedule shall be   reviewed  annually to  ensure fair market
          value in pricing.     Comparisons  will be made with  peers and other
          providers  of similar services.

    (D)  This  above  limitation  shall  not  apply  to  pass-thru expenses.  A 
         pass-thru  expense  is a  charge  for  goods  or     services by First 
         Services,  L.P. on  BankTEXAS's  behalf  which  are  to  be  billed to
         BankTEXAS without mark-up.

    (E)  The  fees  listed  from the  Product and Price Schedule (Attachment 1) 
         do   not  include   and   BankTEXAS   is   responsible  for furnishing 
         transportation or  transmission of information between First Services, 
         L.P.'s data center,  BankTEXAS's site   and  any  applicable  clearing
         house,  regulatory  agency or Federal Reserve  Bank.  Where  BankTEXAS
         has elected to have    First Services, L.P. provide  Telecommunication
         Services, the price  for the  Services  will be  provided  and  billed
         as a pass-thru expense.

    (F)  Network  Support  Service Fees and Local  Network Fees are based  upon
         services rendered from First Services,  L.P.'s premises.   Off-premise
         support   will  be   provided   upon BankTEXAS's   request  on  an  as
         available  basis  at  First  Services,  L.P. then current  charges for
         time and  materials, plus reasonable travel and living expenses.



VI.      CLIENT OBLIGATIONS

    (A)  BankTEXAS  shall  be  solely  responsible for the  input, transmission 
         or  delivery  of all information  and data required by First Services, 
         L.P. to perform the services except where BankTEXAS has retained First 
         Services,  L.P. to handle such  responsibilities  on its behalf.   The
         data shall  be  provided  in  a  format  and  manner approved by First
         Services,  L.P.  BankTEXAS will provide at its own  expense or procure
         from  First  Services,  L.P.  all   equipment,   computer    software,
         communication lines and interface devices required to access the First 
         Services, L.P. System.  If BankTEXAS has elected to provide such items
         itself,  First  Services,  L.P. shall provide BankTEXAS with a list of
         compatible equipment and software.

   (B)   BankTEXAS shall designate appropriate BankTEXAS personnel for training
         in  the  use  of the First  Services,  L.P.  System, shall allow First 
         Services,  L.P.  access to BankTEXAS's  site during  normal   business
         hours  for  conversion  and  shall cooperate with First Services,  L.P.
         personnel  in  the conversion and implementation of the services.

   (C)   BankTEXAS shall comply with any operating  instructions on  the use of
         the First  Services,  L.P. system provided by First   Services,  L.P., 
         shall review all reports  furnished   by  First  Services,   L.P.  for
         accuracy  and  shall  work  with  First  Services,  L.P. to  reconcile
         any out of balance  conditions.  BankTEXAS  shall   determine  and  be 
         responsible  for  the authenticity and accuracy  of  all   information
         and  data submitted to First Services, L.P.

   (D)   BankTEXAS   shall   furnish,  or if  First Services, L.P. agrees to so
         furnish,  reimburse   First  Services,   L.P.  for courier    services
         applicable to the services requested.



VII.     GENERAL ADMINISTRATION

          First Services,  L.P. is continually reviewing and modifying the First
     Services,  L.P.  system  to  improve  service  and to comply  with  federal
     government  regulations  applicable  to  the  data  utilized  in  providing
     services to  BankTEXAS.  First  Services,  L.P.  reserves the right to make
     changes in the service, including, but not limited to operating procedures,
     security procedures,  the type of equipment resident at and the location of
     First  Services,  L.P.'s data center.  First  Services,  L.P.  will provide
     BankTEXAS  at least  sixty  (60) days  prior  written  notice of changes in
     procedures or reporting and at least six (6) months prior written notice of
     changes in service costs.


VIII.    CLIENT CONFIDENTIAL INFORMATION

  (A)   First Services,  L.P. shall  treat all  information  and data  relating
        to    BankTEXAS  business  provided    to   First  Services,   L.P.  by
        BankTEXAS,  or  information  relating  to  BankTEXAS's   customers,  as
        confidential and shall safeguard  BankTEXAS's information with the same
        degree   of  care used to protect First  Services,  L.P.'s confidential 
        information.  First Services, L.P. and BankTEXAS  agree that master and
        transaction    data   files   are owned  by and constitute  property of
        BankTEXAS.   BankTEXAS's   data  and   records   shall  be  subject  to 
        regulation and  examination  by State and  Federal supervisory agencies
        to the same extent as if such information were on BankTEXAS's  premises.
        First Services, L.P.'s obligations under this Section VIII shall survive
        the termination or expiration of this Agreement.

   (B)  First  Services,  L.P.  shall  maintain  adequate   backup   procedures 
        including  storage of  duplicate record files as necessary to reproduce
        BankTEXAS's records and data.  In the event of a service disruption due 
        to  reasons  beyond  First Services,  L.P.'s control,  First  Services,
        L.P. shall use diligent  efforts  to   mitigate   the  effects  of such
        an occurrence.



IX.     FIRST SERVICES, L.P. CONFIDENTIAL INFORMATION

     (A)  BankTEXAS  shall  not  use  or  disclose  to  any  third  persons  any
          confidential   information  concerning  First  Services,   L.P.  First
          Services, L.P. confidential information is that which relates to First
          Services,  L.P.'s software,  research,  development,  trade secrets or
          business  affairs  including,  but  not  limited  to,  the  terms  and
          conditions of this  Agreement but does not include  information in the
          public domain through no fault of BankTEXAS.  BankTEXAS's  obligations
          under this Section IX shall survive the  termination  or expiration of
          this Agreement.
                
     (B)  First  Services,  L.P.'s  system  contains  information  and  computer
          software which is proprietary  and  confidential  information of First
          Services,  L.P., its suppliers and licensees.  BankTEXAS agrees not to
          attempt to circumvent the devices employed by First Services,  L.P. to
          prevent unauthorized access to the First Services, L.P.'s System.



X.       WARRANTIES

         First Services,  L.P. will accurately process BankTEXAS's work provided
         that  BankTEXAS  supplies  accurate  data and  follows  the  procedures
         described in First Services,  L.P.'s User Manuals, notices and advises.
         First Services, L.P. personnel will exercise due care in the processing
         of BankTEXAS's work. In the event of an error caused by First Services,
         L.P.'s  personnel,  programs or equipment,  First Services,  L.P. shall
         correct the data and/or  reprocess the affected report at no additional
         cost to BankTEXAS.


XI.      LIMITATION OF LIABILITY

         IN NO EVENT SHALL FIRST SERVICES,  L.P. BE LIABLE FOR LOSS OF GOODWILL,
         OR FOR SPECIAL,  INDIRECT,  INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING
         FROM  BANKTEXAS'S  USE OF  FIRST  SERVICES  L.P.'S  SERVICES,  OR FIRST
         SERVICES,  L.P.'S SUPPLY OF EQUIPMENT OR SOFTWARE, UNDER THIS AGREEMENT
         REGARDLESS  OF WHETHER SUCH CLAIM ARISES IN TORT OR IN CONTRACT.  FIRST
         SERVICES,  L.P.'S AGGREGATE  LIABILITY FOR ANY AND ALL CAUSES OF ACTION
         RELATING TO SERVICES PERFORMED HEREUNDER OR ANY DAMAGE OR LOSS INCURRED
         OR SUSTAINED BY BANKTEXAS  RELATING TO THIS  AGREEMENT AND THE SERVICES
         PERFORMED  HEREUNDER  SHALL BE LIMITED TO THE AMOUNT OF TOTAL FEES PAID
         BY  BANKTEXAS  TO FIRST  SERVICES,  L.P. IN THE THREE (3) MONTH  PERIOD
         PRECEDING THE DATE THE CLAIM ACCRUED. FIRST SERVICES,  L.P.'S AGGREGATE
         LIABILITY  FOR A DEFAULT  RELATING TO  EQUIPMENT  OR SOFTWARE  SHALL BE
         LIMITED TO THE AMOUNT PAID FOR THE EQUIPMENT OR SOFTWARE.


XII.     PERFORMANCE STANDARDS

     (A)  On-Line Availability - First Services,  L.P.'s standard of performance
          shall be on-line availability of the system 98% of the time that it is
          scheduled  to  be  so  available   over  a  three  month  period  (the
          "Measurement  Period").  Actual on-line performance will be calculated
          monthly  by  comparing  the  number  of hours  which  the  system  was
          scheduled  to be  operational  on an on-line  basis with the number of
          hours, or a portion thereof, it was actually operational on an on-line
          basis.  Downtime may be caused by operator error, hardware malfunction
          or failure,  or  environmental  failures  such as loss of power or air
          conditioning. Downtime caused by reasons beyond First Services, L.P.'s
          control should not be considered in the statistics.

     (B)  Report  Availability - First Services,  L.P.'s standard of performance
          for report  availability shall be that, over a three (3) month period,
          ninety-five  percent  (95%) of all  Critical  Daily  Reports  shall be
          available for remote printing on time without  significant  errors.  A
          Critical  Daily Report shall mean  priority  group reports which First
          Services,  L.P.  and  BankTEXAS  have  mutually  agreed in writing are
          necessary  to properly  account for the  previous  day's  activity and
          properly  notify  BankTEXAS  of  overdraft,  NSF or  return  items.  A
          significant error is one which impairs BankTEXAS's ability to properly
          account for the previous days  activity  and/or  properly  account for
          overdraft,  NSF or return items. Actual performance will be calculated
          monthly by comparing the total number of BankTEXAS  reports  scheduled
          to be  available  from First  Services,  L.P. to the number of reports
          which were available on time and without error.

                 
     (C)  Exclusive   Remedy  -  In  the  event  that  First  Services,   L.P.'s
          performance  fails to meet the standards listed above and such failure
          is not the result of BankTEXAS's  error or omission,  BankTEXAS's sole
          and exclusive  remedy for such default shall be the right to terminate
          this Agreement in accordance with the provisions of this paragraph. In
          the event that First  Services,  L.P. fails to achieve any Performance
          Standards,  alone or in  combination,  for the prescribed  measurement
          period,  BankTEXAS shall notify First Services,  L.P. of its intent to
          terminate  this  agreement if First  Services,  L.P.  fails to restore
          performance to the committed levels. First Services, L.P. shall advise
          BankTEXAS  promptly upon correction of the system  deficiencies (in no
          event shall  corrective  action exceed sixty (60) days from the notice
          date) and shall begin an additional  measurement period.  Should First
          Services,  L.P.  fail to achieve the  required  Performance  Standards
          during  the  remeasurement   period,   BankTEXAS  may  terminate  this
          Agreement and First  Services,  L.P. shall cooperate with BankTEXAS to
          achieve an orderly  transition to BankTEXAS's  replacement  processing
          system. BankTEXAS may also terminate this Agreement if First Services,
          L.P.'s  performance  for the  same  standard  is  below  the  relevant
          performance  standard for more than two (2) measurement periods in any
          consecutive  twelve (12) months or for more than five (5)  measurement
          periods  during  the term of this  agreement.  During  the  period  of
          transition,  BankTEXAS shall pay only such charges as are incurred for
          monthly  fees until the date of  deconversion.  First  Services,  L.P.
          shall not  charge  BankTEXAS  for  services  relating  to  BankTEXAS's
          deconversion.

     (D)  Audit - BankTEXAS shall have the right to perform  reasonable  audits,
          at its cost, upon giving written notice to First Services, L.P. of its
          intent to do so. First  Services,  L.P. shall  provide,  upon request,
          financial information to BankTEXAS.


XIII.    DISASTER RECOVERY

     (A)  A Disaster shall mean any unplanned  interruption of the operations of
          or  inaccessibility  to the First  Services,  L.P.  data center  which
          appears in First  Services,  L.P.'s  reasonable  judgement  to require
          relocation of processing to an alternative site. First Services,  L.P.
          shall notify  BankTEXAS  as soon as possible  after it deems a service
          outage  to  be  a  Disaster.  First  Services,  L.P.  shall  move  the
          processing of BankTEXAS's  standard on-line services to an alternative
          processing  center  as  expeditiously  as  possible.  BankTEXAS  shall
          maintain  adequate  records of all  transactions  during the period of
          service  interruption  and shall have  personnel  available  to assist
          First  Services  L.P.,  Inc.  in  implementing  the switch over to the
          alternative processing site. During a disaster, optional or on-request
          services shall be provided by First Services,  L.P. only to the extent
          that there is adequate capacity at the alternate center and only after
          stabilizing the provision of base on-line services.

     (B)  First Services, L.P. shall work with BankTEXAS to establish a plan for
          alternative data communications in the event of a disaster.  BankTEXAS
          shall be responsible  for  furnishing  any  additional  communications
          equipment and data lines required under the adopted plan.

     (C)  First Services, L.P. shall test its Disaster Recovery Services Plan by
          conducting  one annual test.  BankTEXAS  agrees to  participate in and
          assist First  Services,  L.P. with such testing.  Test results will be
          made  available  to  BankTEXAS's  regulators,  internal  and  external
          auditors, and (upon request) to BankTEXAS's insurance underwriters.

     (D)  BankTEXAS  understands  and  agrees  that  the  First  Services,  L.P.
          Disaster Recovery Plan is designed to minimize but not eliminate risks
          associated  with a disaster  affecting  First  Services,  L.P.'s  data
          center.  First  Services,  L.P.  does not warrant that service will be
          uninterrupted  or error  free in the  event of a  disaster.  BankTEXAS
          maintains   responsibility  for  adopting  a  disaster  recovery  plan
          relating  to  disasters  affecting  BankTEXAS's   facilities  and  for
          securing  business  interruption   insurance  or  other  insurance  as
          necessary to properly protect  BankTEXAS's  revenues in the event of a
          disaster.


XIV.     DEFAULT

     (A)  In the event that  BankTEXAS  is thirty (30) days in arrears in making
          any payment required, or in the event of any other material default by
          either First  Services,  L.P. or BankTEXAS in the performance of their
          obligations,  the affected  party shall have the right to give written
          notice to the other of the  default and its intent to  terminate  this
          Agreement  stating  with  reasonable  particularity  the nature of the
          claimed default. This Agreement shall terminate if the default has not
          been cured within a reasonable  time with a minimum  being thirty (30)
          days from the effective date of the notice.

     (B)  Upon the  expiration  of this  Agreement,  or its  termination,  First
          Services,  L.P.  shall furnish to BankTEXAS such copies of BankTEXAS's
          data files as BankTEXAS  may request in machine  readable  format form
          along with such other  information  and assistance as or is reasonable
          and  customary  to  enable  BankTEXAS  to  deconvert  from  the  First
          Services, L.P. system.  BankTEXAS shall reimburse First Services, L.P.
          for the  production  of data  records  and  other  services  at  First
          Services, L.P.'s current fees for such services.

XV.      INSURANCE

         First Services,  L.P. carries Comprehensive General Liability insurance
         with primary limits of two million dollars,  Commercial Crime insurance
         covering Employee  Dishonesty in the amount of fifteen million dollars,
         all-risk  replacement  cost  coverage  on all  equipment  used at First
         Services, L.P.'s data center and Workers Compensation coverage on First
         Services,  L.P.  employees  wherever  located  in  the  United  States.
         BankTEXAS shall carry adequate  insurance to cover liability for source
         documents  while in transit and in case of data loss through errors and
         omissions.


XVI.    GENERAL

     (A)  This  Agreement  is  binding  upon the  parties  and their  respective
          successors  and  permitted  assigns.  Neither  party may  assign  this
          Agreement in whole or in part without the consent of BankTEXAS  and/or
          First Services, L.P., provided, however, that First Services, L.P. may
          subcontract  any or all of the  services  to be  performed  under this
          Agreement   without  the  written  consent  of  BankTEXAS.   Any  such
          subcontractors  shall be required to comply with all of the applicable
          terms and conditions of this Agreement.

     (B)  The parties agree that, in connection  with the  performance  of their
          obligations  hereunder,  they will comply with all applicable Federal,
          State,  and local laws  including the laws and  regulations  regarding
          Equal Employment Opportunities.

     (C)  First  Services,  L.P.  agrees that the Office of Thrift  Supervision,
          FDIC, or other  authority  will have the authority and  responsibility
          provided to the other regulatory agencies pursuant to the Bank Service
          Corporation Act, 12 U.S.C.  1867 (C) relating to service  performed by
          contract or  otherwise.  First  Services,  L.P.,  also agrees that its
          services  shall be subject to oversight  by the O.C.C.,  FDIC or state
          banking  departments as may be applicable  under laws and  regulations
          pertaining to BankTEXASs's  charter and shall, if applicable,  provide
          the  O.T.S.  DistrictDirector  of  the  district  in  which  the  data
          processing center is located and other state and federal agencies with
          a  copy  of  First  Services,   L.P.'s  current  audit  and  financial
          statements  and a copy of any current third party review report when a
          review has been performed.


     (D)  Neither   party   shall  be   liable   for  any   errors,   delays  or
          non-performance due to events beyond its reasonable control including,
          but not  limited  to,  acts of God,  failure  or  delay  of  power  or
          communications,  changes  in  law  or  regulation  or  other  acts  of
          governmental  authority,   strike,  weather  conditions  or  transpor-
          tation.
     
     (E)  All written notices required to be given under this Agreement shall be
          sent by  Registered  or  Certified  Mail,  Return  Receipt  Requested,
          postage prepaid,  or by confirmed  facsimile to the persons and at the
          addresses  listed below or to such other  address or person as a party
          shall have designated in writing.

                First Services, L.P.                    BankTEXAS
                #l First Missouri Center                8820 Westheimer
                St. Louis, Missouri 63l4l               Houston, Texas 77063

     (F)  The  failure of either  party to  exercise  in any  respect  any right
          provided for herein shall not be deemed a waiver of any rights.

     (G)  Each party  acknowledges that is has read this Agreement,  understands
          it, and agrees that it is the complete and exclusive  statement of the
          Agreement  between the parties and  supersedes and merges any prior or
          simultaneous  proposals,  understandings and all other agreements with
          respect to the subject  matter.  This Agreement may not be modified or
          altered except by a written instrument duly executed by both parties.

     (H)  No  waiver of any of the terms of this  Agreement  shall be  effective
          unless in writing and signed by the duly authorized  representative of
          the party charged  therewith.  No waiver of any provision hereof shall
          extend to or affect any  obligation not expressly  waived,  impair any
          rights  consequent on such obligation or imply a subsequent  waiver of
          that or any other provision.

     (I)  This  Agreement  shall be governed by,  construed and  interpreted  in
          accordance with the laws of the State of Missouri.

         IN WITNESS  WHEREOF,  the parties have executed this Agreement the date
first above written.


          BankTEXAS                            First Services, L.P.
          8820 Westheimer                      One First Missouri Center
          Houston, Texas 77063                 St. Louis, Missouri  63141



          BY:/s/ David W. Weaver               BY:/s/ Thomas A. Bangert
          ----------------------               ------------------------
                 David Weaver                         Thomas A. Bangert
                 President                             President








                                  Attachment 1
                     BankTEXAS - Product And Price Schedule

                                Effective 4/1/97

              DATA PROCESSING

                                 Accounts
                                                                            
                                     DDA                        per account            $0.50
                                     Savings                    per account            $0.50
                                     Time                       per account            $0.50
                                     Loans                      per account            $0.50
                                     Transactions                  each                $0.01
                                     Terminal Management           each                $5.00
                                     Branch Data Connection        each              $500.00
                                     ATM Management                each              $200.00
                                     Telephone Switch Mgmt         each              $750.00
                                     Other Services           per application        $100.00

              ITEM PROCESSING

                                     Proof                         each               $0.020
                                     POD And EFT                   each               $0.009
                                     Inclearing and Transmission   each               $0.009
                                     DDA                        per account           $0.250
                                     Savings                    per account           $0.050
                                     Time                       per account           $0.020
                                     Loan                                             $0.100





              DEPOSIT SERVICES
                            Customer Accounts               per account                $0.30



Included in Above:
                                                                                                     
              Charge Backs                                               CIF Management
              Returns                                                    Exception Item Processing
              Stops                                                      Signature Verification
              Wire Transfers                                             Corporate Analysis
              ACH Incoming                                               Cash Management Support
              ACH Origination                                            FirstLink
              Official Checks                                            Control Disbursement
              Money Orders                                               Balance Reporting
              Savings Bonds                                              Research
              Funds Transfer                                             Adjustments
              B Notices 1099s                                            "Due From" Reconciliation
              Kiting                                                     "Due To" Reconciliation
              Holds                                                      FRB Reconciliation's
              Dormant Accounts                                           Application Balancing
              ATM Settlement                                             Records Management
              Debit Card Settlement                                      Savings Bonds

OTHER SERVICES
              Collection System (Cyber Resources)                        Cash Management System (FirstLink)
              Recovery System (Cyber Resources)                          Commercial Analysis
              Asset/Liability (Bankware)                                 Charge Back System
              Optical System (RVI)                                       Teller Platform (ISC)
              MCIF (OKRA)                                                ATM Support
              Loan Documentation (FTI/CFI)                               General Ledger
              Bank Audit                                                 Fixed Asset Interface
              Accounts Payable Interface                                 Interactive Voice
              Remote Laser Printing                                      Card Management System
              ACH Origination                                            Wire Transfer (Fundtec)
              Organization Profitability (IPS)                           NOW Reclassification
              Loan Tracking (Baker Hill)                                 Retrofit/New Releases
              Credit Scoring (Fair Issac)








                                  EXHIBIT 10(s)


                                SERVICE AGREEMENT

         This  Service  Agreement  is made and entered into as of the 1st day of
April, 1997, by and between First Services, L.P., a Missouri Limited Partnership
and Sunrise Bank, a banking institution duly organized and existing by virtue of
the laws of the State of California.

          WHEREAS,  SUNRISE  BANK and  FIRSTSERV,  Inc.  entered  into a Service
Agreement dated November 21, 1996;

          WHEREAS,  said Service Agreement was assigned to First Services,  L.P.
on or about April 1, 1997; and

          WHEREAS,  FIRST  SERVICES,  L.P.  and SUNRISE BANK desire to amend and
restate said Service Agreement in its entirety.

         NOW,  THEREFORE,  for and in  consideration  of the mutual promises and
covenants  contained  herein,  and the sum of Ten Dollars ($l0.00) in hand paid,
each to the other, the receipt and sufficiency of which is hereby  acknowledged,
the parties agree as follows:


I.       TERMINATION AND REVOCATION

         The  Parties  hereto  hereby  revoke,  cancel  and hold for  naught the
Service  Agreement  dated November 21, 1996, and hereby  substitute in its place
the Service Agreement herein contained.


II.      SERVICES

     (A)  First  Services,  L.P. shall furnish  Sunrise Bank data processing and
          item processing services selected by Sunrise Bank from the Product and
          Price Schedule as per Attachment 1, attached  hereto and  incorporated
          herein by reference thereto.  Additional services may be selected upon
          prior written notice to First Services, L.P. at First Services, L.P.'s
          then current list price by executing an amended Summary Page.

     (B)  First Services, L.P. will provide conversion and training services for
          the fees specified from the Product and Price Schedule (Attachment 1).
          Classroom  training  in the use and  operation  of the  system for the
          number  of  Sunrise  Bank  personnel   mutually  agreed  upon  in  the
          conversion  planning  process will be provided at a training  facility
          mutually  agreed  upon.   Conversion  services  are  those  activities
          designed to transfer the  processing  of Sunrise  Bank's data from its
          present processing company to First Services, L.P.

     (C)  First  Services,  L.P.  will  also  provide  Network  Support  Service
          consisting of communication  line monitoring and diagnostic  equipment
          and support  personnel  to discover,  diagnose,  repair or report line
          problems  to the  appropriate  telephone  company.  The fee  for  this
          service is also listed from the Product and Price Schedule (Attachment
          1).


     (D)  First  Services,  L.P.  shall  upon  request  act  as  Sunrise  Bank's
          designated   representative   to  arrange   for  the   purchase,   and
          installation  of data lines  necessary  to access the First  Services,
          L.P. system.  Where requested,  additional dial-up lines and equipment
          to be  utilized  as a backup  to the  regular  data  lines may also be
          ordered.  First Services,  L.P. shall bill Sunrise Bank for the actual
          charges  incurred  for the data lines and for the  maintenance  of the
          modems and other interface devices.

     (E)  Processing  priorities  will be determined by mutual  agreement of the
          parties hereto.


III.     TERM

         The term of this  Agreement  shall be twelve (12) months  commencing on
         April 1, 1997. Upon expiration,  the Agreement will automatically renew
         for  successive  terms of twelve (12) months each unless  either  party
         shall have provided  written  notice to the other at least  one-hundred
         eighty (180) days prior to the  expiration of the then current term, of
         its intent not to renew. In the event of  termination,  First Services,
         L.P. shall provide  reasonable  time allowance to allow Sunrise Bank to
         convert to another system.


IV.      SOFTWARE/FIRMWARE

         Unmodified  third  party  software  or  firmware  ("Software")  may  be
         supplied as part of the Agreement.  All such Software shall be provided
         subject to Software License Agreements.


V.       PRICE AND PAYMENT

     (A)  Fees for  First  Services,  L.P.'s  services  are set  forth  from the
          Product and Price Schedule  (Attachment 1), including where applicable
          minimum monthly charges and payment schedules for onetime fees.

     (B)  Standard Fees shall be invoiced no later than the fifteenth  (15th) of
          each month for the then current  month.  Terms of payment shall be net
          cash.


     (C)  The Base  Service  Charge  listed from the Product and Price  Schedule
          (Attachment  1) shall not  change  more than once a year and then only
          upon six (6) months' prior written  notice.  The fee schedule shall be
          reviewed annually to ensure fair market value in pricing.  Comparisons
          will be made with peers and other providers of similar services.

     (D)  This  above  limitation  shall  not  apply to  pass-thru  expenses.  A
          pass-thru expense is a charge for goods or services by First Services,
          L.P. on Sunrise  Bank's  behalf which are to be billed to Sunrise Bank
          without mark-up.

     (E)  The fees listed from the Product and Price Schedule  (Attachment 1) do
          not  include  and  Sunrise   Bank  is   responsible   for   furnishing
          transportation or transmission of information  between First Services,
          L.P.'s data center,  Sunrise Bank's site and any  applicable  clearing
          house,  regulatory  agency or Federal Reserve Bank. Where Sunrise Bank
          has elected to have First  Services,  L.P.  provide  Telecommunication
          Services,  the price for the Services will be provided and billed as a
          pass-thru expense.

     (F)  Network  Support  Service  Fees and Local  Network Fees are based upon
          services  rendered from First Services,  L.P.'s premises.  Off-premise
          support  will  be  provided  upon  Sunrise  Bank's  request  on  an as
          available basis at First Services,  L.P. then current charges for time
          and materials, plus reasonable travel and living expenses.



VI.      CLIENT OBLIGATIONS

     (A)  Sunrise Bank shall be solely  responsible for the input,  transmission
          or delivery of all  information  and data required by First  Services,
          L.P. to perform the services  except  where  Sunrise Bank has retained
          First Services,  L.P. to handle such  responsibilities  on its behalf.
          The data shall be  provided  in a format and manner  approved by First
          Services, L.P. Sunrise Bank will provide at its own expense or procure
          from  First   Services,   L.P.  all  equipment,   computer   software,
          communication lines and interface devices required to access the First
          Services,  L.P.  System.  If Sunrise  Bank has elected to provide such
          items itself,  First Services,  L.P. shall provide Sunrise Bank with a
          list of compatible equipment and software.

     (B)  Sunrise Bank shall  designate  appropriate  Sunrise Bank personnel for
          training in the use of the First Services,  L.P.  System,  shall allow
          First  Services,  L.P.  access to Sunrise  Bank's site  during  normal
          business hours for conversion and shall cooperate with First Services,
          L.P. personnel in the conversion and implementation of the services.

     (C)  Sunrise Bank shall comply with any operating  instructions  on the use
          of the First Services,  L.P. system provided by First Services,  L.P.,
          shall  review  all  reports  furnished  by First  Services,  L.P.  for
          accuracy and shall work with First Services, L.P. to reconcile any out
          of balance conditions. Sunrise Bank shall determine and be responsible
          for  the  authenticity  and  accuracy  of  all  information  and  data
          submitted to First Services, L.P.

     (D)  Sunrise Bank shall furnish,  or if First  Services,  L.P. agrees to so
          furnish,   reimburse  First  Services,   L.P.  for  courier   services
          applicable to the services requested.


VII.     GENERAL ADMINISTRATION

                  First  Services,  L.P. is continually  reviewing and modifying
         the First  Services,  L.P. system to improve service and to comply with
         federal  government  regulations  applicable  to the data  utilized  in
         providing  services to Sunrise Bank. First Services,  L.P. reserves the
         right to make  changes in the  service,  including,  but not limited to
         operating  procedures,  security  procedures,  the  type  of  equipment
         resident at and the  location of First  Services,  L.P.'s data  center.
         First Services, L.P. will provide Sunrise Bank at least sixty (60) days
         prior written notice of changes in procedures or reporting and at least
         six (6) months prior written notice of changes in service costs.


VIII.    CLIENT CONFIDENTIAL INFORMATION

     (A)  First Services,  L.P. shall treat all information and data relating to
          Sunrise  Bank  business  provided to First  Services,  L.P. by Sunrise
          Bank,  or  information  relating  to  Sunrise  Bank's  customers,   as
          confidential and shall safeguard  Sunrise Bank's  information with the
          same  degree  of  care  used  to  protect   First   Services,   L.P.'s
          confidential information.  First Services, L.P. and Sunrise Bank agree
          that  master and  transaction  data files are owned by and  constitute
          property  of Sunrise  Bank.  Sunrise  Bank data and  records  shall be
          subject to regulation and examination by State and Federal supervisory
          agencies  to the same  extent as if such  information  were on Sunrise
          Bank's premises. First Services, L.P.'s obligations under this Section
          VIII shall survive the termination or expiration of this Agreement.

     (B)  First  Services,   L.P.  shall  maintain  adequate  backup  procedures
          including  storage of duplicate record files as necessary to reproduce
          Sunrise Bank's records and data. In the event of a service  disruption
          due to reasons beyond First Services,  L.P.'s control, First Services,
          L.P.  shall use  diligent  efforts to mitigate  the effects of such an
          occurrence.

IX.       FIRST SERVICES, L.P. CONFIDENTIAL INFORMATION

     (A)  Sunrise  Bank  shall  not use or  disclose  to any third  persons  any
          confidential   information  concerning  First  Services,   L.P.  First
          Services, L.P. confidential information is that which relates to First
          Services,  L.P.'s software,  research,  development,  trade secrets or
          business  affairs  including,  but  not  limited  to,  the  terms  and
          conditions of this  Agreement but does not include  information in the
          public  domain  through  no  fault  of  Sunrise  Bank.   Sunrise  Bank
          obligations  under this Section IX shall  survive the  termination  or
          expiration of this Agreement.

     (B)  First  Services,  L.P.'s  system  contains  information  and  computer
          software which is proprietary  and  confidential  information of First
          Services,  L.P., its suppliers and licensees.  Sunrise Bank agrees not
          to attempt to circumvent the devices employed by First Services,  L.P.
          to prevent unauthorized access to the First Services, L.P.'s System.


X.       WARRANTIES

         First  Services,  L.P.  will  accurately  process  Sunrise  Bank's work
         provided  that  Sunrise  Bank  supplies  accurate  data and follows the
         procedures  described in First Services,  L.P.'s User Manuals,  notices
         and L.P.'S  AGGREGATE  LIABILITY FOR A DEFAULT RELATING TO EQUIPMENT OR
         SOFTWARE  SHALL BE  LIMITED  TO THE AMOUNT  PAID FOR THE  EQUIPMENT  OR
         SOFTWARE.  advises.  First Services,  L.P.  personnel will exercise due
         care in the processing of Sunrise Bank's work. In the event of an error
         caused by First  Services,  L.P.'s  personnel,  programs or  equipment,
         First  Services,  L.P.  shall  correct  the data and/or  reprocess  the
         affected report at no additional cost to Sunrise Bank.


XI.      LIMITATION OF LIABILITY

         IN NO EVENT SHALL FIRST SERVICES,  L.P. BE LIABLE FOR LOSS OF GOODWILL,
         OR FOR SPECIAL,  INDIRECT,  INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING
         FROM SUNRISE BANK'S USE OF FIRST  SERVICES  L.P.'S  SERVICES,  OR FIRST
         SERVICES,  L.P.'S SUPPLY OF EQUIPMENT OR SOFTWARE, UNDER THIS AGREEMENT
         REGARDLESS  OF WHETHER SUCH CLAIM ARISES IN TORT OR IN CONTRACT.  FIRST
         SERVICES,  L.P.'S AGGREGATE  LIABILITY FOR ANY AND ALL CAUSES OF ACTION
         RELATING TO SERVICES PERFORMED HEREUNDER OR ANY DAMAGE OR LOSS INCURRED
         OR  SUSTAINED  BY  SUNRISE  BANK  RELATING  TO THIS  AGREEMENT  AND THE
         SERVICES  PERFORMED  HEREUNDER  SHALL BE LIMITED TO THE AMOUNT OF TOTAL
         FEES PAID BY  SUNRISE  BANK TO FIRST  SERVICES,  L.P.  IN THE THREE (3)
         MONTH PERIOD PRECEDING THE DATE THE CLAIM ACCRUED. FIRST SERVICES,








XII.      PERFORMANCE STANDARDS

     (A)  On-Line Availability - First Services,  L.P.'s standard of performance
          shall be on-line availability of the system 98% of the time that it is
          scheduled  to  be  so  available   over  a  three  month  period  (the
          "Measurement  Period").  Actual on-line performance will be calculated
          monthly  by  comparing  the  number  of hours  which  the  system  was
          scheduled  to be  operational  on an on-line  basis with the number of
          hours, or a portion thereof, it was actually operational on an on-line
          basis.  Downtime may be caused by operator error, hardware malfunction
          or failure,  or  environmental  failures  such as loss of power or air
          conditioning. Downtime caused by reasons beyond First Services, L.P.'s
          control should not be considered in the statistics.

     (B)  Report  Availability - First Services,  L.P.'s standard of performance
          for report  availability shall be that, over a three (3) month period,
          ninety-five  percent  (95%) of all  Critical  Daily  Reports  shall be
          available for remote printing on time without  significant  errors.  A
          Critical  Daily Report shall mean  priority  group reports which First
          Services,  L.P. and Sunrise Bank have  mutually  agreed in writing are
          necessary  to properly  account for the  previous  day's  activity and
          properly  notify  Sunrise Bank of overdraft,  NSF or return  items.  A
          significant  error is one which  impairs  Sunrise  Bank's  ability  to
          properly  account  for the  previous  days  activity  and/or  properly
          account for overdraft, NSF or return items. Actual performance will be
          calculated  monthly by  comparing  the total  number of  Sunrise  Bank
          reports  scheduled to be available  from First  Services,  L.P. to the
          number of reports which were available on time and without error.


     (C)  Exclusive   Remedy  -  In  the  event  that  First  Services,   L.P.'s
          performance  fails to meet the standards listed above and such failure
          is not the result of Sunrise Bank's error or omission,  Sunrise Bank's
          sole and  exclusive  remedy  for such  default  shall be the  right to
          terminate  this  Agreement in accordance  with the  provisions of this
          paragraph. In the event that First Services, L.P. fails to achieve any
          Performance  Standards,  alone or in  combination,  for the prescribed
          measurement period, Sunrise Bank shall notify First Services,  L.P. of
          its intent to terminate this agreement if First  Services,  L.P. fails
          to restore performance to the committed levels.  First Services,  L.P.
          shall  advise  Sunrise Bank  promptly  upon  correction  of the system
          deficiencies  (in no event shall  corrective  action exceed sixty (60)
          days from the notice date) and shall begin an  additional  measurement
          period.  Should  First  Services,  L.P.  fail to achieve the  required
          Performance  Standards during the remeasurement  period,  Sunrise Bank
          may terminate this Agreement and First Services,  L.P. shall cooperate
          with Sunrise Bank to achieve an orderly  transition to Sunrise  Bank's
          replacement  processing  system.  Sunrise Bank may also terminate this
          Agreement if First Services,  L.P.'s performance for the same standard
          is below  the  relevant  performance  standard  for more  than two (2)
          measurement  periods in any consecutive twelve (12) months or for more
          than five (5)  measurement  periods during the term of this agreement.
          During  the  period of  transition,  Sunrise  Bank shall pay only such
          charges  as  are   incurred   for  monthly  fees  until  the  date  of
          deconversion.  First Services,  L.P. shall not charge Sunrise Bank for
          services relating to Sunrise Bank's deconversion.

     (D)  Audit -  Sunrise  Bank  shall  have the  right to  perform  reasonable
          audits,  at its cost,  upon giving written  notice to First  Services,
          L.P. of its intent to do so. First Services,  L.P. shall provide, upon
          request, financial information to Sunrise Bank.


XIII.    DISASTER RECOVERY

     (A)  A Disaster shall mean any unplanned  interruption of the operations of
          or  inaccessibility  to the First  Services,  L.P.  data center  which
          appears in First  Services,  L.P.'s  reasonable  judgement  to require
          relocation of processing to an alternative site. First Services,  L.P.
          shall notify Sunrise Bank as soon as possible after it deems a service
          outage  to  be  a  Disaster.  First  Services,  L.P.  shall  move  the
          processing  of  Sunrise  Bank's  standard   on-line   services  to  an
          alternative  processing  center as expeditiously as possible.  Sunrise
          Bank shall maintain  adequate records of all  transactions  during the
          period of service  interruption and shall have personnel  available to
          assist First Services L.P.,  Inc. in  implementing  the switch over to
          the  alternative  processing  site.  During a  disaster,  optional  or
          on-request services shall be provided by First Services,  L.P. only to
          the extent that there is adequate capacity at the alternate center and
          only after stabilizing the provision of base on-line services.

     (B)  First Services,  L.P. shall work with Sunrise Bank to establish a plan
          for  alternative  data  communications  in the  event  of a  disaster.
          Sunrise  Bank  shall be  responsible  for  furnishing  any  additional
          communications  equipment  and data lines  required  under the adopted
          plan.

     (C)  First Services L.P., shall test its Disaster Recovery Services Plan by
          conducting one annual test.  Sunrise Bank agrees to participate in and
          assist First  Services,  L.P. with such testing.  Test results will be
          made  available to Sunrise  Bank's  regulators,  internal and external
          auditors, and (upon request) to Sunrise Bank's insurance underwriters.


     (D)  Sunrise  Bank  understands  and agrees that the First  Services,  L.P.
          Disaster Recovery Plan is designed to minimize but not eliminate risks
          associated  with a disaster  affecting  First  Services,  L.P.'s  data
          center.  First  Services,  L.P.  does not warrant that service will be
          uninterrupted  or error free in the event of a disaster.  Sunrise Bank
          maintains   responsibility  for  adopting  a  disaster  recovery  plan
          relating to disasters  affecting  Sunrise  Bank's  facilities  and for
          securing  business  interruption   insurance  or  other  insurance  as
          necessary to properly  protect Sunrise Bank's revenues in the event of
          a disaster.


XIV.     DEFAULT

     (A)  In the event  that  Sunrise  Bank is thirty  (30) days in  arrears  in
          making any  payment  required,  or in the event of any other  material
          default  by  either  First  Services,  L.P.  or  Sunrise  Bank  in the
          performance  of their  obligations,  the affected party shall have the
          right to give  written  notice  to the  other of the  default  and its
          intent  to  terminate   this   Agreement   stating   with   reasonable
          particularity the nature of the claimed default.  This Agreement shall
          terminate if the default has not been cured  within a reasonable  time
          with a minimum being thirty (30) days from the  effective  date of the
          notice.

     (B)  Upon the  expiration  of this  Agreement,  or its  termination,  First
          Services,  L.P.  shall  furnish to Sunrise Bank such copies of Sunrise
          Bank's  data files as  Sunrise  Bank may  request in machine  readable
          format form along with such other  information and assistance as or is
          reasonable  and customary to enable Sunrise Bank to deconvert from the
          First  Services,  L.P.  system.  Sunrise  Bank shall  reimburse  First
          Services,  L.P. for the  production of data records and other services
          at First Services, L.P.'s current fees for such services.


XV.      INSURANCE

         First Services,  L.P. carries Comprehensive General Liability insurance
         with primary limits of two million dollars,  Commercial Crime insurance
         covering Employee  Dishonesty in the amount of fifteen million dollars,
         all-risk  replacement  cost  coverage  on all  equipment  used at First
         Services, L.P.'s data center and Workers Compensation coverage on First
         Services, L.P. employees wherever located in the United States. Sunrise
         Bank shall  carry  adequate  insurance  to cover  liability  for source
         documents  while in transit and in case of data loss through errors and
         omissions.







XVI.     GENERAL

     (A)  This  Agreement  is  binding  upon the  parties  and their  respective
          successors  and  permitted  assigns.  Neither  party may  assign  this
          Agreement  in whole or in part  without  the  consent of Sunrise  Bank
          and/or First Services,  L.P., provided,  however, that First Services,
          L.P. may  subcontract any or all of the services to be performed under
          this Agreement  without the written  consent of Sunrise Bank. Any such
          subcontractors  shall be required to comply with all of the applicable
          terms and conditions of this Agreement.

     (B)  The parties agree that, in connection  with the  performance  of their
          obligations  hereunder,  they will comply with all applicable Federal,
          State,  and local laws  including the laws and  regulations  regarding
          Equal Employment Opportunities.

     (C)  First  Services,  L.P.  agrees that the Office of Thrift  Supervision,
          FDIC, or other  authority  will have the authority and  responsibility
          provided to the other regulatory agencies pursuant to the Bank Service
          Corporation Act, 12 U.S.C.  1867 (C) relating to service  performed by
          contract or  otherwise.  First  Services,  L.P.,  also agrees that its
          services  shall be subject to oversight  by the O.C.C.,  FDIC or state
          banking  departments as may be applicable  under laws and  regulations
          pertaining to Sunrise Bank's charter and shall, if applicable, provide
          the  O.T.S.  DistrictDirector  of  the  district  in  which  the  data
          processing center is located and other state and federal agencies with
          a  copy  of  First  Services,   L.P.'s  current  audit  and  financial
          statements  and a copy of any current third party review report when a
          review has been performed.


     (D)  Neither   party   shall  be   liable   for  any   errors,   delays  or
          non-performance due to events beyond its reasonable control including,
          but not  limited  to,  acts of God,  failure  or  delay  of  power  or
          communications,  changes  in  law  or  regulation  or  other  acts  of
          governmental  authority,   strike,  weather  conditions  or  transpor-
          tation.

     (E)  All written notices required to be given under this Agreement shall be
          sent by  Registered  or  Certified  Mail,  Return  Receipt  Requested,
          postage prepaid,  or by confirmed  facsimile to the persons and at the
          addresses  listed below or to such other  address or person as a party
          shall have designated in writing.

           First Services, L.P.                Sunrise Bank
           #l First Missouri Center            Five Sierragate Plaza
           St. Louis, Missouri 63l4l           Roseveille, California 95678

     (F)  The  failure of either  party to  exercise  in any  respect  any right
          provided for herein shall not be deemed a waiver of any rights.

     (G)  Each party  acknowledges that is has read this Agreement,  understands
          it, and agrees that it is the complete and exclusive  statement of the
          Agreement  between the parties and  supersedes and merges any prior or
          simultaneous  proposals,  understandings and all other agreements with
          respect to the subject  matter.  This Agreement may not be modified or
          altered except by a written instrument duly executed by both parties.

     (H)  No  waiver of any of the terms of this  Agreement  shall be  effective
          unless in writing and signed by the duly authorized  representative of
          the party charged  therewith.  No waiver of any provision hereof shall
          extend to or affect any  obligation not expressly  waived,  impair any
          rights  consequent on such obligation or imply a subsequent  waiver of
          that or any other provision.

     (I)  This  Agreement  shall be governed by,  construed and  interpreted  in
          accordance with the laws of the State of Missouri.






         IN WITNESS  WHEREOF,  the parties have executed this Agreement the date
first above written.


Sunrise Bank                                  First Services, L.P.
Five Sierragate Plaza                         One First Missouri Center
Roseville, California 95678                   St. Louis, Missouri  63141



BY:/s/ Donald W. Williams                     BY:/s/ Thomas A. Bangert
- -------------------------                     ------------------------
       Donald W. Williams                        Thomas A. Bangert
       Chairman                                 President






                                  Attachment 1
                    Sunrise Bank - Product And Price Schedule

                                Effective 4/1/97



              DATA PROCESSING

                                                      Accounts
                                                                                          
                                                            DDA                       10,000     $0.50
                                                            Savings                   10,000     $0.50
                                                            Time                      10,000     $0.50
                                                            Loans                     10,000     $0.50
                                                            Transactions             250,000     $0.01
                                                            Terminal Management       25         $5.00
                                                            Branch Data Connection               Included
                                                            ATM Management                       Included
                                                            Telephone Switch Mgmt                Included
                                                            Other Services                       Included

              ITEM PROCESSING

                            Proof                           200,000                   $0.020
                            POD And EFT                     200,000                   $0.009
                            Inclearing and Transmission      50,000                   $0.009
                            Statements:
                                     DDA                                              $0.250
                                     Savings                                          $0.050
                                     Time                                             $0.100
                                     Loan                                             $0.100

                            Lockbox                                                   $0.020
                            Branch Courier Route                                      $17.00
                            Mail Services                                            $200.00





              DEPOSIT SERVICES
                            Customer Accounts                40,000                    $0.30

Included in Above:
                                                                                                                
              Charge Backs                                               CIF Management
              Returns                                                    Exception Item Processing
              Stops                                                      Signature Verification
              Wire Transfers                                             Corporate Analysis
              ACH Incoming                                               Cash Management Support
              ACH Origination                                            FirstLink
              Official Checks                                            Control Disbursement
              Money Orders                                               Balance Reporting
              Savings Bonds                                              Research
              Funds Transfer                                             Adjustments
              B Notices 1099s                                            "Due From" Reconciliation
              Kiting                                                     "Due To" Reconciliation
              Holds                                                      FRB Reconciliation's
              Dormant Accounts                                           Application Balancing
              ATM Settlement                                             Records Management
              Debit Card Settlement                                      Savings Bonds

OTHER SERVICES
              Collection System (Cyber Resources)                        Cash Management System (FirstLink)
              Recovery System (Cyber Resources)                          Commercial Analysis
              Asset/Liability (Bankware)                                 Charge Back System
              Optical System (RVI)                                       Teller Platform (ISC)
              MCIF (OKRA)                                                ATM Support
              Loan Documentation (FTI/CFI)                               General Ledger
              Bank Audit                                                 Fixed Asset Interface
              Accounts Payable Interface                                 Interactive Voice
              Remote Laser Printing                                      Card Management System
              ACH Origination                                            Wire Transfer (Fundtec)
              Organization Profitability (IPS)                           NOW Reclassification
              Loan Tracking (Baker Hill)                                 Retrofit/New Releases
              Credit Scoring (Fair Issac)








                                   EXHIBIT 13

                                            






                            FIRST BANKS AMERICA, INC.

                               1997 ANNUAL REPORT





                            FIRST BANKS AMERICA, INC.

                                TABLE OF CONTENTS





                                                                          Page

LETTER TO SHAREHOLDERS...................................................   1

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

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

QUARTERLY CONDENSED FINANCIAL DATA - UNAUDITED...........................  24

FINANCIAL STATEMENTS:

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

CONSOLIDATED STATEMENTS OF OPERATIONS....................................  27

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY...............  28

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

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

INDEPENDENT AUDITORS' REPORT.............................................  47

DIRECTORS AND SENIOR MANAGEMENT..........................................  48

INVESTOR INFORMATION.....................................................  49






To Our Shareholders, Customers and Friends:

     We are pleased to report our  accomplishments and continued progress toward
achieving  First  Banks  America's  long term  objective  of  becoming a premier
provider of  financial  services.  Most  notable is our  progress  in  improving
earnings,  which increased by 103% to $3.18 million for 1997, from $1.57 million
for 1996.  Earnings per share,  on a diluted  basis,  increased by 118% to $0.87
from $0.40 for the years ended December 31, 1997 and 1996, respectively.

     In my letter to you last year,  I stated  the  development  of our  banking
franchise may place us in new or noncontigious market areas and serve as a basis
to augment our  internal  growth.  Consistent  with this  strategy,  First Banks
America  completed  its  acquisition  of Surety  Bank,  Vallejo,  California  on
December 1, 1997  providing  total  assets of $72.8  million.  In  addition,  on
February 2, 1998,  First  Banks  America  completed  its  acquisitions  of First
Commercial  Bancorp,  Inc., and its wholly owned  subsidiary,  First  Commercial
Bank,  Sacramento,  California,  and  Pacific Bay Bank,  San Pablo,  California,
providing combined assets in excess of $225 million.  Together with Sunrise Bank
of  California,  which was  acquired  in late  1996,  First  Banks  America  has
established a solid  presence in the  Sacramento - San  Francisco  corridor with
total assets of $415 million and 11 full service banking locations.  Recognizing
the growth  potential of this  region,  First Banks  America  will  aggressively
support the expansion of its commercial and retail business development staff.

     Underlying the improvement in earnings is the  performance of BankTEXAS,  a
wholly owned subsidiary.  The earnings momentum reflects management's success in
repositioning the loan portfolio from predominantly indirect automobile loans to
a diversified  loan  portfolio,  now including  commercial and  financial,  real
estate  construction  and commercial  and  residential  real estate loans.  This
lending  strategy,  which  focuses on  serving  and  meeting  the needs of local
businesses and consumers,  has facilitated the development of our commercial and
retail deposit base, which remains the most stable and cost-effective  source of
funds.

     First Banks  America's  strategic  objectives  are few and clearly  stated.
Simply said, we will strive for  progressive  and profitable  growth through the
continued development of our existing franchise, augmented by the acquisition of
other financial institutions.

     With First Banks America's consolidated assets approaching $700 million, an
increase in diluted  earnings per share of 118% and a presence in several  major
market areas,  it is not  surprising  the market value of our stock has improved
dramatically, reaching $23.19 at year end, up 129%, over a year ago.

     In  closing,  I would  like to take this  opportunity  to  welcome  our new
shareholders,  joining  us through  the  acquisitions  of Surety  Bank and First
Commercial,  and to extend our sincerest  appreciation for the dedication of our
employees,  the  loyalty  of our  customers  and the  continued  support  of our
existing shareholders.

Sincerely,



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



                            FIRST BANKS AMERICA, INC.

                 Selected Consolidated and Other Financial Data


     The following table presents selected  consolidated  financial  information
for First Banks America,  Inc. and subsidiaries (FBA or the Company) for each of
the years in the five-year period ended December 31, 1997. The  comparability of
the selected data presented is affected by the  acquisitions  of Surety Bank and
Sunrise  Bank  of   California  on  December  1,  1997  and  November  1,  1996,
respectively.   These   acquisitions   were  accounted  for  as  purchases  and,
accordingly,  the selected data  includes the financial  position and results of
operations of each acquired  entity only for the periods  subsequent to its date
of acquisition.



                                                                        Year ended December 31,
                                                          -------------------------------------
                                                          1997        1996        1995          1994         1993
                                                          ----        ----        ----          ----         ----
                                                          (dollars expressed in thousands, except per share data)
Income statement data:
                                                                                                 
    Interest income..................................  $ 28,883      21,446      22,427        22,649        21,966
    Interest expense.................................    12,834       9,993      11,218        11,072         9,750
                                                       --------    --------      ------        ------      --------
    Net interest income..............................    16,049      11,453      11,209        11,577        12,216
    Provision for possible loan losses...............     2,000       1,250       5,826         1,258           490
                                                       --------    --------      ------        ------      --------
    Net interest income after provision for
      possible loan losses...........................    14,049      10,203       5,383        10,319        11,726
    Noninterest income...............................     2,564       1,848        (126)       (4,511)        3,068
    Noninterest expense..............................    11,676       9,480      11,160        16,174        14,575
                                                       --------    --------      ------        ------      --------
    Income (loss) before provision (benefit) for
      income taxes...................................     4,937       2,571      (5,903)      (10,366)          219
    Provision (benefit) for income tax expense.......     1,758       1,002      (2,083)       (9,461)           -- 
                                                       --------    --------      ------        ------      -------- 
    Net income (loss)................................  $  3,179       1,569      (3,820)         (905)          219
                                                       ========    ========      ======        ======      ========

Dividends:
    Common stock.....................................  $     --          --          --            --            --
    Ratio of total dividends declared to net income..        --%         --%         --%           --%           --%

Per share data:
    Earnings (loss) per share:
      Basic..........................................  $   0.88         0.42       (0.99)        (0.41)         0.17
      Diluted........................................      0.87         0.40       (0.99)        (0.41)         0.14
    Weighted average common stock outstanding
     (in thousands)..................................     3,607        3,763       3,870         2,181         1,290

Balance sheet data (at year end):
    Investment securities............................  $ 83,791       86,910      39,337        61,400       160,158
    Loans, net of unearned discount..................   313,437      241,874     192,573       203,314       167,732
    Total assets.....................................   451,256      375,182     296,583       331,790       368,608
    Total deposits...................................   383,942      319,806     249,263       241,570       242,897
    Note payable ....................................    14,500       14,000       1,054         1,054         1,054
    Stockholders' equity.............................    39,864       33,498      35,258        39,714        14,952

Earnings ratios:
    Return on average total assets...................      0.84%        0.52%      (1.20)%       (0.25)%        0.07%
    Return on average stockholders' equity...........      9.17         4.48      (10.10)        (3.66)         1.49

Asset quality ratios:
    Allowance for possible loan losses to loans......      2.14         2.54        2.71          1.36          1.57
    Nonperforming loans to loans (1).................      0.77         0.87        0.29          0.14          0.37
    Allowance for possible loan losses to
      nonperforming loans (1)........................    278.52       293.41      952.28        940.61        423.95
    Nonperforming assets to loans and foreclosed
      assets (2).....................................      0.89         1.19        0.81          0.90          2.22
    Net loan charge-offs to average loans............      0.59         1.44        1.63          0.62          0.52

Capital ratios:
    Average stockholders' equity to average 
     total assets....................................      9.19        11.62       11.88          6.80          4.40
    Total risk-based capital ratio...................      7.89         7.64       11.69         17.50          8.47
    Leverage ratio...................................      6.11         5.31        8.38         11.97          4.27

- ----------------------
(1) Nonperforming loans consist of nonaccrual loans and loans with restructured
    terms.
(2) Nonperforming assets consist of nonperforming loans and foreclosed assets.
   



      The discussion set forth in the Letter to  Shareholders  and  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
contains  certain  forward  looking  statements  with  respect to the  financial
condition,  results of  operations  and business of the Company.  These  forward
looking  statements are subject to certain risks and  uncertainties,  not all of
which can be predicted or anticipated.  Factors that may cause actual results to
differ  materially from those  contemplated  by the forward  looking  statements
herein  include  general  market  conditions as well as conditions  specifically
affecting the banking industry generally and factors having a specific impact on
the Company,  including but not limited to fluctuations in interest rates and in
the economy;  the impact of laws and  regulations  applicable to the Company and
changes  therein;  competitive  conditions  in the  markets in which the Company
conducts its operations; and the ability of the Company to respond to changes in
technology.  With regard to the Company's efforts to grow through  acquisitions,
factors  that could  affect the  accuracy  or  completeness  of  forward-looking
statements  contained  herein  include the potential for higher than  acceptable
operating costs arising from the geographic dispersion of the offices of FBA, as
compared  with  competitors   operating  solely  in  contiguous   markets;   the
competition of larger acquirers with greater resources than FBA; fluctuations in
the prices at which  acquisition  targets may be  available  for sale and in the
market  for the  Company's  securities;  and the  potential  for  difficulty  or
unanticipated  costs  in  realizing  the  benefits  of  particular   acquisition
transactions.  Readers of this Annual  Report  should  therefore not place undue
reliance on forward-looking statements.

Company Profile

      FBA is a registered  bank  holding  company  incorporated  in Delaware and
headquartered  in St. Louis  County,  Missouri.  At December  31, 1997,  FBA had
$451.3 million in total assets,  $313.4 million in total loans,  net of unearned
discount,   $383.9  million  in  total  deposits  and  $39.9  million  in  total
stockholders'  equity.  FBA operates through two wholly owned bank subsidiaries,
BankTEXAS N.A.,  headquartered in Houston, Texas (BankTEXAS),  and First Bank of
California (FB California),  headquartered in Roseville,  California (Subsidiary
Banks).  As  discussed  under   "--Acquisitions,"  FB  California  represents  a
newly-formed  California state bank resulting from the merger of Sunrise Bank of
California,  Roseville,  California (Sunrise Bank), which was acquired by FBA in
1996,  and  Surety  Bank,  Vallejo,  California,  which was  acquired  by FBA on
December 1, 1997.

      Through the Subsidiary  Banks' six banking  locations in Houston,  Dallas,
Irving and McKinney,  Texas,  and four banking  locations in  Roseville,  Rancho
Cordova,  Vallejo  and  Fairfield,  California,  FBA  offers  a broad  range  of
commercial and personal  banking  services,  including  certificates of deposit,
individual retirement and other time deposit accounts, checking and other demand
deposit accounts,  interest checking accounts, savings accounts and money market
accounts.  Loans include  commercial and industrial,  commercial and residential
real estate,  real estate construction and development and consumer loans. Other
financial services include automatic teller machines,  telephone account access,
cash management services, credit related insurance and safe deposit boxes.

      FBA centralizes overall corporate policies,  procedural and administrative
functions,  and operational support functions for the Subsidiary Banks.  Primary
responsibility  for managing the Subsidiary  Banks remains with its officers and
directors.

      The following table lists the Subsidiary Banks at December 31, 1997:



                                                                     Loans, net of
                                        Number of        Total         unearned            Total
                                        Locations       assets         discount          deposits
                                        ---------       ------         --------          --------
                                                     (dollars expressed in thousands)
                                                                                 
           BankTEXAS..................      6         $ 267,152          176,341         231,175
           FB California..............      4           179,999          137,096         152,825


      As discussed  under  "--Acquisitions,"  at December 31, 1997,  FBA had two
pending  acquisitions  which were consummated in February 1998: First Commercial
Bancorp,  Inc. (FCB),  and its wholly owned  subsidiary,  First  Commercial Bank
(First  Commercial),  Sacramento,  California,  and Pacific Bay Bank, San Pablo,
California.  Both First  Commercial  and  Pacific  Bay Bank were  merged into FB
California in February 1998.



      FBA is majority  owned by First Banks,  Inc., St. Louis,  Missouri  (First
Banks).  As discussed  under  "--Capital,"  First Banks owns 100% of the Class B
common stock,  which represented 65.9% of the outstanding voting stock of FBA at
December 31, 1997, and  accordingly,  has effective  control over the management
and policies of FBA and the election of its directors.

General

      FBA  believes  for a  financial  institution  to  prosper  in the  current
environment of rapid  restructuring  and  consolidation in the banking industry,
and intense competition both within the industry and from non-banking  entities,
FBA must achieve a size sufficient to enable it to take advantage of many of the
efficiencies  available to its much larger competitors.  Failure to achieve this
growth would place FBA at a  competitive  disadvantage  relative to those larger
competitors with respect to its costs of operation which,  over time, will be an
increasingly  difficult  obstacle to overcome.  FBA also  believes that internal
growth  alone  will  not be  sufficient  to  advance  FBA to the  size  which is
necessary within an acceptable time frame. Therefore, FBA views a combination of
internal growth and acquisitions as the means which will be necessary to achieve
its growth objectives.

      Although FBA originally viewed Texas,  particularly the Dallas and Houston
areas,  as its  primary  acquisition  area,  during  1995 and 1996,  prices  for
acquisitions  escalated  sharply  in those  areas.  Acquisitions  at the  prices
required  to  successfully  consummate  these  transactions  would  have  caused
substantial  diminution in the economic  benefits which FBA envisioned  would be
available in its acquisition program. This resulted in FBA evaluating California
for acquisition  candidates,  where  acquisition  pricing was considerably  more
favorable.  This led to FBA's  identification and acquisition of Sunrise Bank in
November 1996 and Surety Bank in December 1997, as well as the  acquisitions  of
FCB and Pacific Bay Bank completed in February 1998.

      While this acquisition  strategy was in process, FBA was also building the
infra-structure necessary to accomplish its objectives for internal growth. This
included significantly  expanding the commercial and financial,  commercial real
estate and real estate construction  business  development staff,  enhancing the
retail  service  delivery  organization  and systems,  improving  overall  asset
quality and changing the composition of the loan portfolio. Prior to 1995, FBA's
lending  strategy had been focused on consumer  lending,  particularly  indirect
automobile  lending.  As of December 31, 1994,  consumer loans,  net of unearned
discount,  constituted  78.5% of FBA's  loan  portfolio,  while  commercial  and
financial, commercial real estate and real estate construction loans constituted
17.2% of the portfolio.  However,  in 1995, FBA began  experiencing  substantial
asset quality problems within the indirect automobile loan portfolio,  resulting
in  provisions  for loan  losses of $5.83  million in 1995 and $1.25  million in
1996.  Furthermore,  indirect  automobile  lending is an  extremely  competitive
market in which the interest yields available to lenders are substantially  less
than other types of lending and not sufficient to compensate  lenders for losses
of that magnitude.  Consequently, with the expansion of its business development
staff,   FBA  began  building  its  portfolio  of  commercial  and  real  estate
development loans, while allowing its portfolio of indirect  automobile loans to
decrease.  By December 31, 1997,  consumer loans, net of unearned discount,  had
decreased  to 21.8% of the  loan  portfolio,  while  commercial  and  financial,
commercial real estate and real estate construction loans had increased to 65.6%
of the portfolio.

      Although  significant expenses were incurred by FBA in the amalgamation of
newly  acquired  entities  into its  corporate  culture and systems,  and in the
expansion  of its  organizational  capabilities,  the  earnings of the  acquired
entities and the improved net interest  income  resulting from the transition in
the  composition of the loan portfolio have  contributed to improving net income
during 1997. For the year ended December 31, 1997, net income was $3.18 million,
compared with $1.57 million in 1996 and a net loss of $3.82 million in 1995.

Acquisitions

      In enhancing its banking  franchise,  FBA places  emphasis upon  acquiring
other  financial   institutions  as  a  means  of  accelerating  its  growth  to
significantly  expand its presence in a given market,  to increase the extent of
its  market  area or to  enter  new or  noncontiguous  market  areas.  After  an



acquisition  is  consummated,  FBA will  enhance the  franchise  of the acquired
entity by  supplementing  the  marketing  and  business  development  efforts to
broaden the customer bases, strengthening particular segments of the business or
filling  voids in the overall  market  coverage.  In addition,  the  acquisition
program  enables  FBA to  further  leverage  the  operational  support  services
available to it through  First  Banks,  and to provide the products and services
typically  available  only  through such a larger  organization.  In meeting its
growth  objectives  under  the  acquisition  program,  FBA  will  utilize  cash,
borrowings and the issuance of additional common stock.

      On November 1, 1996, FBA completed its acquisition of Sunrise  Bancorp,  a
California corporation (Sunrise), and its wholly owned subsidiary, Sunrise Bank,
a California state chartered bank  headquartered in Roseville,  California,  for
$17.5  million  in cash.  At the time of the  transaction,  Sunrise  had  $110.8
million in total assets, $17.7 million in investment  securities,  $61.1 million
in total loans, net of unearned discount, and $91.1 million in deposits. Sunrise
conducts its  business  through two banking  locations  in Roseville  and Rancho
Cordova, California. Sunrise was merged into a subsidiary of FBA. On December 1,
1997, Sunrise Bank was merged into FB California.

      On December 1, 1997,  FBA  completed  its  acquisition  of Surety  Bank, a
California state chartered bank headquartered in Vallejo,  California,  for $3.8
million  in cash and  264,622  shares of FBA  common  stock.  At the time of the
transaction,  Surety Bank had $72.8  million in total  assets,  $11.8 million in
investment  securities,  $54.4 million in total loans, net of unearned discount,
and $67.5 million in deposits. Surety Bank conducts its banking business through
two banking  locations  in Vallejo and  Fairfield,  California.  Surety Bank was
merged into FB California.

      At  December  31,  1997,  FBA  had two  pending  acquisitions  which  were
consummated  in  February  1998,  FCB and its  wholly  owned  subsidiary,  First
Commercial,  headquartered  in  Sacramento,  California,  and  Pacific Bay Bank,
headquartered in San Pablo,  California.  FCB operates through First Commercial,
which has six banking locations  located in Sacramento,  Roseville (2), Concord,
Campbell and San  Francisco,  California.  At December 31, 1997,  FCB had $191.6
million in total assets, $64.4 million in investment securities,  $118.0 million
in total  loans,  net of  unearned  discount,  and $172.6  million in  deposits.
Pacific Bay Bank has one banking location in San Pablo,  California and one loan
production office in Lafayette,  California.  At December 31, 1997,  Pacific Bay
Bank had $37.5 million in total assets,  $1.9 million in total  interest-bearing
deposits with other financial institutions, $29.3 million in total loans, net of
unearned  discount,  and $33.9 million in deposits.  Both First  Commercial  and
Pacific Bay Bank were merged into FB California in February 1998.

      FCB was majority owned by First Banks.  First Banks' ownership interest in
FBA would have been 70.4% of the outstanding voting stock of FBA at December 31,
1997 had the acquisition of FCB been completed on that date.

Financial Condition and Average Balances

     FBA's average total assets were $377.3  million,  $301.5 million and $318.1
million for the years ended December 31, 1997, 1996 and 1995, respectively.  For
1997,  total  average  assets  increased by $75.8  million  primarily due to the
acquisitions of Surety Bank and Sunrise Bank on December 1, 1997 and November 1,
1996, respectively, and internal loan growth resulting from the expansion of the
business  development  staff.  For 1996, total average assets decreased by $16.6
million  reflecting  the  continuation  of the  reduction  in average  loans and
investment  securities  which  began in 1995,  partially  offset  by the  assets
provided by the acquisition of Sunrise Bank.

     Loans, net of unearned  discount,  averaged $247.0 million,  $185.2 million
and  $205.3  million  for the years  ended  December  31,  1997,  1996 and 1995,
respectively.  During 1995, average loans increased by $22.4 million, reflecting
FBA's prior emphasis on indirect  automobile  lending.  As more fully  discussed
under "--Net Interest Income," during the second quarter of 1995, FBA elected to
reduce the level of  originations  of indirect  automobile  loans.  Accordingly,
indirect  automobile  loans,  which  initially  increased from $147.7 million at
December 31, 1994 to $159.5 million at June 30, 1995, has subsequently decreased
to $61.4 million,  $86.6 million and $130.3  million at December 31, 1997,  1996



and 1995,  respectively.  At the same time,  FBA expanded its corporate  banking
activities resulting in the increase of the commercial and financial, commercial
real estate and real estate  construction  loan portfolios to $205.7 million and
$134.7 million at December 31, 1997 and 1996, respectively,  including the loans
provided by the  acquisition of Surety Bank and Sunrise Bank, from $49.2 million
at December 31, 1995.

     Investment securities,  which had increased to an average of $141.7 million
for the year ended December 31, 1994, averaged $82.5 million,  $59.9 million and
$74.7  million  for  the  years  ended   December  31,  1997,   1996  and  1995,
respectively.  The increase  during 1994 resulted  from an  investment  strategy
which FBA  implemented  during 1992  whereby  funds were  borrowed,  principally
through  repurchase  agreements  and  advances  from the Federal  Home Loan Bank
(FHLB), which were in turn used to purchase investment securities. This strategy
resulted in a corresponding  increase in average short-term borrowings for these
same  periods.  As more fully  discussed  under "--Net  Interest  Income,"  this
strategy resulted in a declining net interest income and net interest margin.

     Recognizing  the need to improve the net  interest  income and net interest
margin,  during 1994 FBA commenced the process of  restructuring  its investment
portfolio. The restructuring process consisted initially of hedging the existing
investment  security portfolio in an attempt to reduce the overall interest rate
risk to a more  acceptable  level.  At the same  time,  FBA began  disposing  of
securities  which  had  greater  interest  rate risk and  reducing  the level of
short-term  borrowings.  Remaining funds generated in this process were invested
in  shorter-term  securities  which  generally have less interest rate risk. The
restructuring of the investment security portfolio was completed during 1995 and
resulted in a reduction in the average balance of investment securities of $67.0
million for the year ended December 31, 1995.  For 1996, the average  balance of
investment  securities  decreased by $14.8  million,  reflecting  the  remaining
impact of the restructuring which was completed during 1995.

      The average balance of investment  securities increased for the year ended
December  31,  1997 by  $22.6  million.  The  increase  is  attributable  to the
securities provided by the acquisitions of Surety Bank and Sunrise Bank.

     Deposits are the primary  funding  source for FBA and are  acquired  from a
broad base of local markets,  including both individual and corporate customers.
For 1997,  average  deposits were $316.5 million,  an increase of $61.9 million,
from $254.6  million for 1996.  Average  deposits  increased $9.3 million during
1996,  to $254.6  million from $245.3  million for the years ended  December 31,
1996 and 1995,  respectively.  These increases are primarily attributable to the
acquisitions of Surety Bank and Sunrise Bank.

     The average balance of promissory  notes payable and short-term  borrowings
decreased  to $19.4  million and $7.2  million for the years ended  December 31,
1997 and 1996,  respectively,  from $31.5 million for 1995.  The decrease in the
average balance during 1996 is  attributable  to a strategic  decision to reduce
FBA's dependence on short-term borrowings as a funding source for its investment
security portfolio. The increase in the average balance for 1997 is attributable
to borrowings  under FBA's  promissory note payable to facilitate its funding of
acquisitions.

     Stockholders'  equity  averaged  $34.7  million,  $35.0  million  and $37.8
million for the years ended December 31, 1997, 1996 and 1995, respectively.  The
decreases  are primarily  attributable  to the  repurchases  of common stock for
treasury, repurchases of an outstanding warrant and an option to purchase common
stock and a net loss of $3.8  million  for the year  ended  December  31,  1995,
partially  offset by net income of $3.2  million and $1.6  million for the years
ended December 31, 1997 and 1996, respectively.

     In addition, effective December 31, 1994, stockholders' equity includes the
impact   of   implementing   an   accounting   adjustment   referred   to  as  a
"quasi-reorganization"  as  approved  by the  Board  of  Directors  of  FBA.  In
accordance with the accounting provisions applicable to a  quasi-reorganization,
the  assets and  liabilities  of FBA were  adjusted  to their fair value and the
accumulated deficit was eliminated.  Fair value adjustments included a reduction
in the carrying  value of bank  premises  and  equipment of $4.4 million and the
elimination of the net fair value  adjustment for securities  available for sale
of  $1.1  million.  As  a  result  of  implementing  the   quasi-reorganization,
stockholders'  equity was reduced by $3.1  million.  The  implementation  of the
quasi-reorganization  did  not  have a  significant  impact  on the  results  of
operations of FBA.


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



                                                                   Years ended December 31,
                                   ---------------------------------------------------------------------------------------
                                              1997                          1996                           1995
                                   -------------------------      -------------------------    ---------------------------
                                            Interest                      Interest                       Interest
                                   Average   income/ Average      Average  income/  Average    Average    income/  Average
                                   balance   expense  rate        balance  expense   rate      balance    expense   rate
                                   -------   -------  ----        -------  -------   ----      -------    -------   ----
                                                           (dollars expressed in thousands)
Earning assets:
                                                                                            
   Time deposits with banks....... $  1,019      58    5.69%     $ 19,813   1,062     5.36%   $  4,693        319    6.80%
   Investment securities (2)(3)...   82,546   5,073    6.15        59,917   3,519     5.87      74,687       4,47    5.99
Federal funds sold and securities
    purchased under agreements to
    resell........................   10,922     593    5.43         7,023     371     5.28       2,961        173    5.84
   Loans (1) (2) .................  247,005   3,159    9.38       185,154   6,494     8.91     205,288     17,462    8.51
                                   --------  ------              --------  ------              -------     ------
     Total earning assets           341,492  28,883    8.46       271,907  21,446     7.89     287,629     22,427    7.80
                                             ------                        ------                          ------        
Nonearning assets.................   35,792                        29,579                       30,508
                                   --------                      --------                     --------
     Total assets................. $377,284                      $301,486                     $318,137
                                   ========                      ========                     ========
Interest-bearing liabilities:
   Interest-bearing demand and
     savings deposits............. $121,125   3,524     2.91     $ 81,857    2,341     2.86%  $ 79,633      2,481    3.12%
   Time deposits of $100 or more..   29,614   1,631     5.51       25,294    1,409     5.57     23,305      1,300    5.58
   Other time deposits............  112,892   6,159     5.46      100,803    5,551     5.51     98,067      5,148    5.25
                                   --------  ------              --------   ------            --------     ------
      Total interest-bearing 
          deposits...............   263,631  11,314     4.29      207,954    9,301     4.47    201,005      8,929    4.44
   Notes payable and short-term
     borrowings (3)..............    19,400   1,520     7.84        7,195      692     9.62     31,491      2,289    7.27
                                   --------   -----               -------   ------             -------      -----
     Total interest-bearing 
          liabilities............   283,031  12,834     4.53      215,149    9,993     4.64    232,496     11,218    4.83
                                             ------                                    ----                ------        
Non-interest-bearing liabilities:
   Demand deposits...............    52,893                        46,684                       44,251
   Other liabilities.............     6,674                         4,611                        3,584
                                   --------                      --------                     --------
     Total liabilities...........   342,598                       266,444                      280,331
   Stockholders' equity..........    34,686                        35,042                       37,806
                                   --------                      --------                     --------
     Total liabilities and
          stockholders' equity...  $377,284                      $301,486                     $318,137
                                   ========                      ========                     ========
Net interest income.........                16,049                          11,453                        11,209
                                           =======                           ======                       ======
Interest rate spread........                          3.93%                          3.25%                          2.97%
Net interest margin.........                          4.70                           4.21                           3.90
                                                      ====                           ====                           ====

- ---------------
(1)  Nonaccrual loans are included in the average loan amounts.
(2)  FBA has no tax-exempt income.
(3)  Includes the effect of an interest rate exchange agreement.







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



                                              December 31, 1997 compared             December 31, 1996 compared
                                                 to December 31, 1996                   to December 31, 1995
                                            ------------------------------         -------------------------
                                                                      Net                                  Net
                                              Volume      Rate      Change         Volume      Rate      Change
                                              ------      ----      ------         ------      ----      ------
                                                              (dollars expressed in thousands)
Earning assets:
                                                                                         
   Time deposits with banks...............  $(1,073)       69      (1,004)           795        (52)       743
   Investment securities (1) (2)..........    1,380       174       1,554           (866)       (88)      (954)
   Federal funds sold and
     securities purchased under
     agreements to resell.................      211         11        222            213        (15)       198
   Loans (2)..............................    5,756        909      6,665         (1,859)       891       (968)
                                            -------     ------     ------          -----      -----       ----
         Total interest income............    6,274      1,163      7,437         (1,717)       736       (981)
                                            -------     ------     ------          -----      -----       ----
Interest-bearing  liabilities:
   Interest-bearing demand
     and savings deposits.................    1,142         41      1,183             71       (211)      (140)
   Time deposits of $100 or more .........      238        (16)       222            111         (2)       109
   Other time deposits....................      657        (49)       608            145        258        403
   Notes payable and short-
     term borrowings (1)..................      929       (101)       828          (3,462)    1,865     (1,597)
                                            -------     -------    ------          ------     -----     ------
         Total interest expense...........    2,966       (125)     2,841          (3,135)    1,910     (1,225)
                                            -------     -------    ------          ------     -----     ------
         Net interest income..............  $ 3,308      1,288      4,596           1,418    (1,174)       244
                                            =======     ======     ======          ======     ======    ======
- ------------------------
(1)   Includes the effect of an interest rate exchange agreement.
(2)   FBA has no tax-exempt income.


Net Interest Income

     The primary  source of FBA's  income is net interest  income,  which is the
difference  between  the  interest  earned on assets  and the  interest  paid on
liabilities.  Net interest income was $16.0 million, or 4.70% of average earning
assets,  for the year ended December 31, 1997,  compared with $11.5 million,  or
4.21% of average earning assets, and $11.2 million,  or 3.90% of average earning
assets, for the years ended December 31, 1996 and 1995, respectively.

     FBA's loan portfolio,  which represents its primary  interest-earning asset
and source of net interest income,  previously consisted primarily of fixed rate
indirect  automobile loans. As interest rates began to increase during 1994, the
yield on this fixed rate portfolio remained  relatively  constant.  Furthermore,
intense  competition for automobile  loans,  particularly from nonbank entities,
caused  market  rates to increase  more slowly than  interest  rates in general.
Consequently, both the amounts and rates at which new loans were originated were
less than  anticipated.  The  combination  of these  factors  and the  continued
repayments  of the  older  loans,  caused  the  yield on the loan  portfolio  to
increase by only 20 basis points to 8.51% for the year ended  December 31, 1995,
compared  with 8.31% for the year ended  December  31,  1994.  At the same time,
FBA's cost of interest-bearing deposits, the principal source of funding for the
loan  portfolio,  increased  by 80  basis  points  to 4.44%  for the year  ended
December 31, 1995, from 3.64% for the year December 31, 1994.

     During this same time  frame,  FBA was  following  an  investment  strategy
whereby  funds were  borrowed,  principally  short-term  borrowings,  which were
invested  in   mortgage-backed   securities.   While  initially   generating  an
incremental  spread,  as rates  increased  in  1994,  this  contribution  to net
interest margin was substantially reduced.



     The  following  is a  comparison  of the  yield  earned  on the  investment
portfolio and the cost of short-term borrowings for the years ended December 31,
1995 and 1994:

                                                               1995       1994
                                                               ----       ----
      Average yield on investment securities................   5.99%      4.91%
      Average cost of borrowings............................   7.27       4.35
                                                               ----       ----
      Interest spread.......................................  (1.28)%     0.56%
                                                               ====       ====

     Concerned  with its interest  rate risk  profile and the overall  impact of
further  increases in interest rates, FBA began the process of restructuring its
investment  securities  portfolio and  repositioning  its loan  portfolio in the
latter part of 1994.  The  restructuring  process  included  sales of investment
securities of $48.9 million and $113.9 million,  resulting in net losses of $3.0
million  and $7.1  million  for the  years  ended  December  31,  1995 and 1994,
respectively.  To reposition the loan portfolio,  FBA significantly expanded its
ability to originate  commercial and financial,  commercial real estate and real
estate  construction and development  loans while  maintaining a presence in the
indirect  automobile  lending  business.  The  current  composition  of the loan
portfolio and the changes over the past five years are presented under, "--Loans
and Allowance for Possible Loan Losses."

     The  culmination of FBA's efforts in  repositioning  its loan portfolio and
the  restructuring  of the  investment  securities  portfolio has resulted in an
improvement  of the net  interest  margin to 4.70% of  average  interest-earning
assets  for  1997,  from  4.21%  and  3.90%  for  1996 and  1995,  respectively.
Specifically,  this  improvement is  attributable to the increase in the average
yield on the loan portfolio to 9.38% for 1997, from 8.91% for 1996. In addition,
the cost of interest-bearing liabilities decreased to 4.53% for 1997, from 4.64%
for 1996. This decrease in the cost of interest-bearing liabilities is primarily
attributable to the reduction in short-term borrowings,  which has represented a
higher cost source of funds.

Comparison of Results of Operations for 1997 and 1996

     Net Income.  Net income for the year ended  December  31, 1997  improved to
$3.18  million  from $1.57  million for the same period in 1996,  an increase of
103%.  This  improvement is primarily  attributable to net interest  income.  As
previously  discussed,  net interest  income  increased by $4.60 million,  or by
40.2%,  to $16.05 million,  or 4.70% of average  earning assets,  for 1997, from
$11.45 million, or 4.21% of average earning assets, for 1996.

     Provision for Possible Loan Losses.  The provision for possible loan losses
was $2.00  million and $1.25  million for the years ended  December 31, 1997 and
1996,  respectively.  Net loan  charge-offs were $1.46 million and $2.67 million
for the years ended December 31, 1997 and 1996, respectively.  The allowance for
possible loan losses was $6.72 million, or 2.14% of total loans, net of unearned
discount,  at December 31, 1997,  compared to $6.15  million,  or 2.54% of total
loans,  at December 31,  1996.  Loans which were either 90 days or more past due
and still  accruing  interest or on nonaccrual  status totaled $3.57 million and
$2.68 million at December 31, 1997 and 1996,  respectively,  representing  1.14%
and 1.11% of total loans, net of unearned discount,  at those dates. Loans which
were  between  30 and 89 days  past due were  $6.67  million,  or 2.13% of total
loans,  net of  unearned  discount,  at  December  31,  1997,  compared to $6.47
million,  or 2.68% of total  loans,  net of unearned  discount,  at December 31,
1996.

     Although  asset  quality has  improved,  FBA has  continued  to provide for
possible loan losses in  recognition of the overall growth in the loan portfolio
as well as its  changing  composition.  As the  portfolio  changes from one with
significant   preponderance  in  indirect   automobile   loans,  to  one  having
substantial  portions of commercial and financial,  real estate construction and
development  and  commercial  real estate  loans,  the credit risk  profile also
changes.  Typically,  a larger group of lower balance homogeneous loans, such as
the indirect automobile loan portfolio,  exhibits certain past due and loan loss
experience  trends which provides FBA a basis for establishing an adequate level
of allowance for possible  loan losses.  While these same trends are included in
FBA's evaluation of its commercial lending  activities,  the overall credit risk
of this type of portfolio is  heightened  as the  possibility  of a  significant



unforeseen  loss occurring over time is greater.  See "--Loans and Allowance for
Possible Loan Losses," for a further  discussion of FBA's policies and practices
of monitoring and maintaining the allowance for possible loan losses.

     Noninterest Income and Expense.  The following table summarizes noninterest
income and noninterest expense for the years ended December 31, 1997 and 1996.


                                                                                    Increase  (decrease)
                                                               1997        1996      Amount     Percent
                                                               ----        ----      ------     -------
                                                                    (dollars expressed in thousands)
   Noninterest income:
       Service charges on deposit accounts
                                                                                        
         and customer service fees........................  $ 1,632        1,507       125         8.29%
       Loan sales and servicing income....................       22           53       (31)      (58.49)
       Other income ......................................      834          103       731       709.71
                                                            -------      -------     -----
                                                              2,488        1,663       825        49.61
       Gain on sales of securities, net...................       76          185      (109)      (58.92)
                                                            -------      -------     -----
           Total noninterest income.......................  $ 2,564        1,848       716        38.74
                                                            =======      =======     =====      =======

   Noninterest expense:
       Salaries and employee benefits ....................  $ 4,219        3,072     1,147        37.34%
       Occupancy, net of rental income ...................    1,440          951       489        51.42
       Furniture and equipment ...........................      805          613       192        31.32
       Federal Deposit Insurance Corporation premiums.....      102          160       (58)      (36.25)
       Postage, printing and supplies.....................      346          267        79        29.59
       Legal, examination and professional fees...........    2,005        1,276       729        57.13
       Data processing ...................................      715          334       381       114.07
       Communications.....................................      521          421       100        23.75
       (Gain) loss on sale of foreclosed property,
         net of expenses..................................     (303)         146      (449)     (307.53)
       Other..............................................    1,826        2,240      (414)      (18.48)
                                                            -------      -------     -----
           Total noninterest expense......................  $11,676        9,480     2,196        23.16
                                                            =======      =======     =====      =======


     Noninterest Income. Noninterest income was $2.56 million for the year ended
December 31, 1997,  in comparison  to $1.85  million for 1996,  representing  an
increase of $716,000, or 38.7%.

     Service charges on deposit  accounts and customer service fees increased by
$125,000 to $1.63  million from $1.51  million for the years ended  December 31,
1997 and 1996,  respectively.  The  increase is  primarily  attributable  to the
acquisition of Sunrise Bank.

     Loan  servicing  fees decreased to $22,000 from $53,000 for the years ended
December 31, 1997 and 1996, respectively.  The decrease is due to a reduction in
the amount of indirect  automobile loans serviced for others as FBA is no longer
selling indirect automobile loans on a servicing retained basis.

     Other income  increased by $731,000 to $834,000 from $103,000 for the years
ended  December  31, 1997 and 1996,  respectively.  The  increase  is  primarily
attributable to legal settlements  received  applicable to pending litigation of
the former Sunrise Bank and a net gain of $47,000  realized upon  disposition of
repossessed  and other assets,  compared to a net loss of $178,000 for the years
ended December 31, 1997 and 1996, respectively.

     Offsetting the increase in  noninterest  income for the year ended December
31,  1997  was a gain of  $76,000  recognized  upon  the  sale of an  investment
security  for the year ended  December  31,  1997,  in  comparison  to a gain of
$185,000 for 1996.


     Noninterest  Expense.  Noninterest  expense  increased by $2.20  million to
$11.68  million  from $9.48  million for the years ended  December  31, 1997 and
1996, respectively. The increase is primarily attributable to the acquisition of
Sunrise Bank and Surety Bank and FBA's expansion of its corporate lending staff.
In  particular,  salaries and employee  benefits  increased by $1.15  million to
$4.22 million from $3.07 million for the years ended December 31, 1997 and 1996,
respectively.  In addition,  occupancy  expense,  net of rental income, and data
processing  expenses  increased  by  $489,000  and  $381,000  for the year ended
December 31, 1997, respectively, in comparison to 1996.

     Legal,  examination and  professional  fees increased to $2.01 million from
$1.28 million for the years ended December 31, 1997 and 1996, respectively.  The
increase is primarily  attributable to the costs associated with expanding FBA's
organizational capabilities to achieve both internal and external growth as well
as its overall growth in 1997.

     In the  year  ended  December  31,  1997,  FBA  realized  a gain on sale of
foreclosed  property,  net of  expenses,  of  $303,000,  compared  to losses and
expenses on sale of foreclosed property of $146,000 for the same period in 1996.
The  improvement  for 1997 is  attributable  to a gain  realized  upon sale of a
foreclosed  property  and an  overall  decrease  in the costs of  maintaining  a
reduced level of foreclosed properties.

     Offsetting  the  increase  in  noninterest  expense is a decrease  in other
expense of  $414,000  to $1.83  million  from $2.24  million for the years ended
December 31, 1997 and 1996, respectively. The decrease is primarily attributable
to the noncredit  provision for possible  losses within the indirect  automobile
dealer  lending  program of $842,000  recorded in 1996,  partially  offset by an
increase in fees paid to First Banks of $513,000 during 1997. See Note 13 to the
consolidated financial statements.

      Income  Taxes.  The  accompanying  consolidated  statement  of  operations
reflects  a  deferred  income  tax  charge of $1.76  million  for the year ended
December 31, 1997,  compared to $1.00  million in 1996. At December 31, 1997 and
1996, the accompanying consolidated balance sheets include a deferred tax asset,
net  of  deferred  tax   liabilities,   of  $12.8  million  and  $14.6  million,
respectively.  The deferred tax asset  valuation  allowance  was $3.4 million at
December 31, 1997 and 1996.

Comparison of Results of Operations for 1996 and 1995

     Net  Income.  Net  income for the year ended  December  31,  1996 was $1.57
million in  comparison  to a net loss of $3.82 for the same  period in 1995.  As
more fully discussed below, the operating  results for 1995 reflect an after-tax
loss of $2.10 million  incurred in connection  with the  restructuring  of FBA's
investment  portfolio and a sharply higher provision for possible loan losses in
comparison  to 1996.  As previously  discussed,  net interest  income was $11.45
million,  or 4.21% of  average  earning  assets,  for 1996,  compared  to $11.21
million, or 3.90% of average earning assets, for 1995.

     Provision for Possible Loan Losses.  The provision for possible loan losses
was $1.25  million and $5.83  million for the years ended  December 31, 1996 and
1995,  respectively.  Net loan  charge-offs were $2.67 million and $3.35 million
for the years ended December 31, 1996 and 1995, respectively.  The allowance for
possible loan losses was $6.15 million, or 2.54% of total loans, net of unearned
discount,  at December 31, 1996,  compared to $5.23  million,  or 2.71% of total
loans,  at December 31,  1995.  Loans which were either 90 days or more past due
and still  accruing  interest or on nonaccrual  status totaled $2.68 million and
$1.07 million at December 31, 1996 and 1995,  respectively,  representing  1.11%
and .55% of total loans at those dates.  Loans which were between 30 and 89 days
past due were $6.47 million,  or 2.67% of total loans, net of unearned discount,
at December 31, 1996 compared to $6.65 million,  or 3.45% of total loans, net of
unearned discount, at December 31, 1995.

     The  provision  for possible loan losses for 1995 was higher than normal in
recognition  of  increasing  loan  charge-offs  and  delinquencies   which  were
experienced during 1995 within the portfolio of indirect automobile loans.






     Noninterest Income and Expense. The following table summarizes  noninterest
income and noninterest expense for the years ended December 31, 1996 and 1995.


                                                                                         Increase  (decrease)
                                                                     1996       1995      Amount     Percent
                                                                     ----       ----      ------     -------
                                                                         (dollars expressed in thousands)
     Noninterest income (loss):
       Service charges on deposit accounts
                                                                                            
         and customer service fees..............................  $ 1,507      1,458         49        3.4%
       Loan sales and servicing income..........................       53        159       (106)     (66.7)
       Other income.............................................      103      1,253     (1,150)     (91.8)
                                                                  -------    -------    --------
                                                                    1,663      2,870     (1,207)     (42.1)
                                                                                                     =====
       Gain (loss) on sales of securities, net..................      185     (2,996)     3,181
                                                                  -------    -------    -------
           Total noninterest income (loss)......................  $ 1,848       (126)     1,974
                                                                  =======    =======    =======

     Noninterest expense:
       Salaries and employee benefits ..........................  $ 3,072      4,029       (957)     (23.8)%
       Occupancy, net of rental income .........................      951      1,274       (323)     (25.4)
       Furniture and equipment .................................      613        663        (50)      (7.5)
       Federal Deposit Insurance Corporation premiums...........      160        313       (153)     (48.9)
       Postage, printing and supplies...........................      267        303        (36)     (11.9)
       Legal, examination and professional fees.................    1,276      1,354        (78)      (5.8)
       Data processing .........................................      334        664       (330)     (49.7)
       Communications...........................................      421        553       (132)     (23.9)
       Losses and expenses on foreclosed property, net..........      146        176        (30)     (17.0)
       Other ...................................................    2,240      1,831        409       22.3
                                                                  -------    -------    -------
           Total noninterest expense............................  $ 9,480     11,160     (1,680)     (15.1)
                                                                  =======    =======    =======      =====


     Noninterest Income. Noninterest income was $1.85 million for the year ended
December 31, 1996 in  comparison  to a loss of $126,000 for 1995.  As more fully
discussed under "-- Net Interest Income and Interest Rate Risk  Management," the
loss in noninterest  income for 1995 is  attributable  to the $3.00 million loss
realized upon sales of investment securities.

     Service charges on deposit  accounts  increased by $50,000 to $1.51 million
from $1.46 million for the years ended December 31, 1996 and 1995, respectively.
The increase is primarily  attributable to the acquisition of Sunrise Bank which
generated  $38,000  of  service  charges  on  deposit  accounts  for the  period
subsequent to the acquisition.

     Loan  servicing fees decreased to $53,000 from $159,000 for the years ended
December 31, 1996 and 1995, respectively.  The decrease is due to a reduction in
the amount of indirect automobile loans serviced for others.

     Other income  decreased by $1.15 million to $103,000 from $1.25 million for
the years ended December 31, 1996 and 1995,  respectively.  Other income for the
year ended  December 31, 1995 includes a  nonrecurring  benefit of $179,000 from
the termination of the Directors'  Retirement Plan and an $802,000  nonrecurring
benefit  from the  termination  of a  self-insurance  trust.  During  1990,  FBA
established  a trust  in lieu  of  purchasing  officer  and  director  liability
insurance. Since coverage is now available and in place through First Banks, the
trust was terminated and the funds were returned to FBA.

     Noninterest  Expense.  Noninterest  expense  decreased by $1.68  million to
$9.48  million  from $11.16  million for the years ended  December  31, 1996 and
1995,  respectively.  The decrease,  as more fully discussed below, is primarily
attributable  to cost reductions  achieved  through the  reengineering  of FBA's
operations and the centralization of various functions with First Banks' systems
during 1995.

     The decrease in salaries and employee benefits of $960,000 to $3.07 million
from $4.03 million for the years ended December 31, 1996 and 1995, respectively,
relates primarily to reductions in staff during 1995. FBA's staff was reduced to
67  full-time  employees  at  December  31,  1995,  from  142 and 162  full-time
employees at December 31, 1994 and 1993, respectively.

    
     Occupancy expense, net of rental income,  decreased by $323,000 to $951,000
from $1.27 million for the years ended December 31, 1996 and 1995, respectively.
The  decrease is  attributable  to certain  leased  premises  which were vacated
during 1995. This space previously  housed various support  functions,  indirect
dealer lending and executive  management.  These  departments were  consolidated
into support  functions of First Banks or  relocated to other  existing  banking
facilities of FBA.

     Data  processing  expenses  decreased by $330,000 to $334,000 from $664,000
for the years ended  December 31, 1996 and 1995,  respectively.  The decrease is
attributable  to the conversion to First Banks' data  processing  system in 1995
which is less expensive than the former data processing service provider.

     Offsetting  the  decrease  in  noninterest  expense is an increase in other
expense of  $409,000  to $2.24  million  from $1.83  million for the years ended
December 31, 1996 and 1995, respectively. The increase is primarily attributable
to the noncredit  provision for possible  losses within the indirect  automobile
dealer lending  program of $842,000 in 1996.  Also included in other expense are
fees paid to First Banks for the various services  rendered.  These fees totaled
$997,000  and  $796,000  for  the  years  ended  December  31,  1996  and  1995,
respectively.

      Income  Taxes.  The  accompanying  consolidated  statement  of  operations
reflects  a  deferred  income  tax  charge of $1.00  million  for the year ended
December 31, 1996. This compares to a $2.08 million  deferred income tax benefit
for the same period in 1995.  At December  31, 1996 and 1995,  the  accompanying
consolidated  balance sheets  include a deferred tax asset,  net of deferred tax
liabilities, of $14.6 million and $13.2 million,  respectively. The deferred tax
asset valuation allowance was $3.4 million and $2.7 million at December 31, 1996
and 1995, respectively.

Investment Securities

     FBA classifies the  securities  within its investment  portfolio as held to
maturity or available for sale. FBA does not engage in the trading of investment
securities.  As  more  fully  described  in  Notes  1 and 3 of the  consolidated
financial  statements,  the investment  security  portfolio  consists  solely of
securities  designated  as  available-for-sale  at  December  31, 1997 and 1996.
During 1997, investment securities decreased to $83.8 million from $86.9 million
at December 31, 1997 and 1996,  respectively.  Funds generated from the decrease
were utilized to support internal loan growth. Offsetting the decrease was $11.8
million of investment securities provided by the acquisition of Surety Bank.

Loans and Allowance for Possible Loan Losses

     Interest  earned on the loan  portfolio is the primary source of income for
FBA. Loans, net of unearned  discount,  represented  69.5% of total assets as of
December  31, 1997,  compared to 64.5% as of December 31, 1996.  At December 31,
1997, total loans, net of unearned discount, were $313.4 million, an increase of
$71.5 million from $241.9 million at December 31, 1996.  For 1996,  total loans,
net of unearned discount,  increased by $49.3 million.  As previously  discussed
under  "--Acquisitions  and  Financial  Condition  and  Average  Balances,"  the
increases are  attributable to the loans provided by the  acquisitions of Surety
Bank and Sunrise Bank and to expanding the commercial and financial,  commercial
real  estate and real  estate  construction  and  development  loan  portfolios,
partially offset by the decrease in indirect automobile loans.





     The following  table  summarizes  the changes in the loan portfolio for the
two year period ended December 31, 1997:


                                                                       Increase (decrease)
                                                                       for the years ended
                                                                          December 31,
                                                                          ------------
                                                                        1997      1996
                                                                        ----      ----
                                                                (dollars expressed in thousands)

       Loans provided by acquisition:
                                                                              
           Surety Bank.............................................. $54,400        --
           Sunrise Bank.............................................      --    61,100

       Internal loan volumes:
           Commercial lending.......................................  47,100    34,900
           Indirect automobile loans................................ (25,500)  (43,400)
       Other........................................................  (4,400)   (3,300)
                                                                     -------    ------

               Total increase (decrease) in loans................... $71,600    49,300
                                                                     =======    ======

       Increase (decrease) in potential problem loans (1)........... $  (800)    2,100
                                                                     =======    ======
- ---------------------
(1) Potential  problem loans include  indirect  automobile loans 60 days or more
    past  due,  loans  on  nonaccrual  status  and  other  loans  identified  by
    management as having potential credit problems.


     FBA's lending strategy  stresses  quality,  growth and  diversification  by
collateral, geography and industry. A common credit underwriting structure is in
place  throughout  FBA. The  commercial  lenders focus  principally  on small to
middle-market companies.  Retail lenders focus principally on residential loans,
including home equity loans,  automobile  financing and other consumer financing
needs arising out of FBA's branch banking network.

     Commercial and financial  loans include loans that are made primarily based
on the borrowers' general credit strength and ability to generate repayment cash
flows from income  sources  even though such loans and bonds may also be secured
by real estate or other assets.  Real estate construction and development loans,
primarily relating to residential  properties and smaller commercial properties,
represent  interim  financing  secured by real estate under  construction.  Real
estate  mortgage  loans  consist  primarily  of loans  secured by  single-family
owner-occupied  properties  and various types of commercial  properties on which
the income from the property is the intended  source of repayment.  Consumer and
installment  loans are  loans to  individuals  and  consist  primarily  of loans
secured by  automobiles.  Loans held for sale are generally fixed and adjustable
rate residential loans pending sale in the secondary mortgage market in the form
of a mortgage-backed security, or to various private third-party investors.





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



                                                                       December 31,
                             ---------------------------------------------------------------------------------------------
                                   1997                1996                1995               1994             1993
                             ---------------      ---------------   -----------------   ---------------   ----------------
                             Amount    Percent    Amount   Percent    Amount   Percent  Amount   Percent   Amount  Percent
                             ------    -------    ------   -------    ------   -------  ------   -------   ------  -------
                                                           (dollars expressed in thousands)

                                                                                          
Commercial and financial... $ 69,091     22.5%   $48,025     19.9%   $15,055    7.8%   $ 14,556   7.4%    $ 7,653      5.2%
Real estate construction
   and development.........   66,601     21.6      44,238    18.3      26,048  13.5      13,793   7.0       9,072      6.2
Real estate mortgage.......  103,718     33.7      54,761    22.6      12,572   6.5      14,796   7.6      12,862      8.8
Consumer and installment,
  net of unearned discount.   68,319     22.2      94,850    39.2     138,898  72.2     152,916  78.0     117,116     79.8
                              ------     ----      ------    ----     -------  ----     -------  ----     -------     ----
     Total loans,
       excluding
         loans held
           for sale........  307,729    100.0%    241,874   100.0%    192,573 100.0%    196,061 100.0%    146,703    100.0%
                                        =====               =====             =====             =====                ===== 
Loans held for sale........    5,708                   --                  --             7,253            21,029
                            --------             --------            --------          --------          --------
      Total loans.......... $313,437             $241,874            $192,573          $203,314          $167,732
                            ========             ========            ========          ========          ========









     Loans at December 31, 1997 mature as follows:

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

                                                                                             
Commercial and financial ................ $  57,612        7,851      1,584         --       2,044       69,091
Real estate construction
    and development......................    65,623          118        419          94        347       66,601
Real estate mortgage.....................    65,563       12,925      9,566       5,185     10,479      103,718
Consumer and installment, net of
    unearned discount....................     7,961       52,450        150       7,758         --       68,319
Loans held for sale......................     5,708           --         --          --         --        5,708
                                          ---------       ------     ------     -------    -------    ---------
           Total loans................... $ 202,467       73,344     11,719      13,037     12,870      313,437
                                          =========       ======     ======     =======    =======    =========







    The following  table is a summary of loan loss experience for the five years
ended December 31, 1997:



                                                                           December 31,
                                                                           ------------
                                                  1997          1996           1995          1994          1993
                                                  ----          ----           ----          ----          ----
                                                                (dollars expressed in thousands)

                                                                                              
Balance at beginning of year...............     $ 6,147          5,228         2,756         2,637         3,044
Acquired allowances for  possible
  loan losses..............................          30          2,338        ------        ------        ------
                                                -------        -------                                          
                                                  6,177          7,566         2,756         2,637         3,044
                                                -------        -------       -------        ------        ------
Loans charged off:
    Commercial and financial...............        (390)          (243)           --            (7)         (268)
    Real estate construction
      and development......................         (15)            --            (2)           --            --
    Real estate mortgage...................         (76)          (106)          (57)         (375)           (8)
    Consumer and installment...............      (2,263)        (3,712)       (4,010)       (1,876)       (1,622)
                                                -------        -------       -------        -------       -------
         Total loans charged-off...........      (2,744)        (4,061)       (4,069)       (2,258)       (1,898))
                                                -------        -------       -------        -------       -------
Recoveries of loans previously
   charged off:
    Commercial and financial...............         123            345           129           184           164
    Real estate construction and 
      development..........................          --             --             1            --            --
    Real estate mortgage...................         105             34            35           258           154
    Consumer and installment...............       1,054          1,013           550           677           683
                                                -------        -------       -------        ------        ------
         Total recoveries of loans previously
             charged off...................       1,282          1,392           715         1,119         1,001
                                                -------        -------       -------        ------        ------
         Net loans charged-off.............      (1,462)        (2,669)       (3,354)       (1,139)         (897)
                                                -------        -------       -------        ------        ------
Provision for possible loan losses.........       2,000          1,250         5,826         1,258           490
                                                -------        -------       -------        ------        ------
Balance at end of year.....................     $ 6,715          6,147         5,228         2,756         2,637
                                                =======        =======       =======        ======        ======

Loans outstanding:
    Average................................     $247,005       185,154       205,288       182,922       171,889
    End of period..........................      313,437       241,874       192,573       203,314       167,732
    Ratio of allowance for possible
      loan losses to loans outstanding:
         Average...........................         2.72%        3.32%           2.55%        1.51%         1.53%
         End of period.....................         2.14         2.54            2.71         1.36          1.57
    Ratio of net charge-offs to  average
      loans outstanding....................         0.59         1.44            1.63         0.62          0.52
                                                ========       ======        ========       ======        ======

Allocation of allowance for possible
    loan losses at end of period:..........
      Commercial and financial.............     $ 1,531          1,453           409           197           229
      Real estate construction ............
        and development....................       1,018            920           707           187           237
      Real estate mortgage.................       2,774          1,833           344           201           720
      Consumer and installment.............       1,392          1,941         3,768         2,171         1,451
                                                -------        -------        ------        ------        ------
         Total ............................     $ 6,715          6,147         5,228         2,756         2,637
                                                =======        =======        ======        ======        ======

Percent of categories to loans, net of
 unearned discount:
      Commercial and financial.............        22.0%         19.9%           7.8%          7.1%          4.6%
      Real estate construction and
        development........................        21.3          18.3            13.5          6.8           5.4
      Real estate mortgage.................        33.1          22.6             6.5          7.3           7.7
      Consumer and installment.............        21.8          39.2            72.2         75.2          69.8
      Loans held for sale..................         1.8            --              --          3.6          12.5
                                                -------        ------         -------       ------        ------
         Total.............................       100.0%        100.0%          100.0%       100.0%        100.0%
                                                =======        ======         =======       ======        ======






     Nonperforming assets include nonaccrual loans and foreclosed property.  The
following  table  presents the  categories of  nonperforming  assets and certain
ratios for the past five years:



                                                                           December 31,
                                                                           ------------
                                                    1997           1996       1995           1994          1993
                                                    ----           ----       ----           ----          ----
                                                                (dollars expressed in thousands)

                                                                                         
Nonperforming loans.........................    $    2,411         2,095         549           293           622
Foreclosed property, net....................           381           785       1,013         1,553         3,171
                                                ----------      --------    --------      --------      --------
      Total nonperforming assets............    $    2,792         2,880       1,562         1,846         3,793
                                                ==========      ========    ========      ========      ========

Loans, net of unearned discount.............    $  313,437       241,874     192,573       203,314       167,732
                                                ==========      ========     =======      ========      ========
Loans past due:
    Over 30 days to 90 days.................    $    6,664         6,471       6,649         1,368         1,571
    Over 90 days and still accruing.........         1,158           583         517           183           803
                                                ----------      --------    --------      --------      --------
       Total past-due loans.................    $    7,822         7,054       7,166         1,551         2,374
                                                ==========      ========    ========      ========      ========
Allowance for possible loan losses
    to loans................................          2.14%         2.54%       2.71%         1.36%         1.57%
Nonperforming loans to loans................          0.77          0.87        0.29          0.14          0.37
Allowance for possible loan losses
    to nonperforming loans..................        278.52        293.41      952.28        940.61        423.95
Nonperforming assets to loans
    and foreclosed property.................          0.89          1.19        0.81          0.90          2.22
                                                ==========      ========    =========       ======      ========


     As  of  December  31,  1997  and  1996,  $4.5  million  and  $9.8  million,
respectively,  of loans not  included  in the table  above  were  identified  by
management as having  potential  credit  problems  which raised doubts as to the
ability of the borrowers to comply with the present loan repayment terms.

     FBA's  credit  management  policy  and  procedures  focus  on  identifying,
measuring  and  controlling   credit  exposure.   These   procedures   employ  a
lender-initiated  system  of  rating  credits,  which  is  ratified  in the loan
approval  process and  subsequently  tested in internal loan  reviews,  external
audits and regulatory bank examinations.  Basically,  the system requires rating
all loans at the time they are made, except for homogeneous categories of loans,
such as residential  real estate mortgage loans and indirect  automobile  loans.
These homogeneous loans are assigned an initial rating based on FBA's experience
with each  type of loan.  Adjustments  to these  ratings  are  based on  payment
experience subsequent to their origination.

     Adversely rated credits,  including loans requiring close  monitoring which
would not normally be considered criticized credits by regulators,  are included
on a monthly  loan watch list.  Loans may be added to the watch list for reasons
which are temporary and  correctable,  such as the absence of current  financial
statements of the borrower,  or a deficiency in loan documentation.  Other loans
are added whenever any adverse  circumstance  is detected which might affect the
borrower's ability to meet the terms of the loan. This could be initiated by the
delinquency  of a scheduled  loan payment,  a  deterioration  in the  borrower's
financial condition identified in a review of periodic financial  statements,  a
decrease in the value of the  collateral  securing the loan,  or a change in the
economic environment within which the borrower operates. Loans on the watch list
require detailed loan status reports  prepared by the responsible  officer every
four months,  which are then  discussed in formal  meetings with the loan review
and  credit  administration  staffs.  Downgrades  of loan  risk  ratings  may be
initiated by the responsible loan officer at any time. However, upgrades of risk
ratings  may only be made with the  concurrence  of the loan  review  and credit
administration  staffs  generally  at the time of the formal  watch list  review
meetings.

     Each month, credit  administration  provides FBA's management with detailed
lists of loans on the watch list and  summaries of the entire loan  portfolio of
each Subsidiary Bank by risk rating.  These are coupled with analyses of changes
in the risk profiles of the  portfolios,  changes in past due and  nonperforming
loans and changes in watch list and classified  loans over time. In this manner,
the overall  increases or decreases in the levels of risk in the  portfolios are



monitored  continually.  Factors  are  applied to the loan  portfolios  for each
category of loan risk to determine  acceptable  levels of allowance for possible
loan losses. These factors are derived primarily from the actual loss experience
of the  Subsidiary  Banks and from  published  national  surveys of norms in the
industry.  The  calculated  allowances  required  for the  portfolios  are  then
compared to the actual allowance balances to determine the provisions  necessary
to maintain the  allowances  at  appropriate  levels.  In  addition,  management
exercises  judgment in its  analysis  of  determining  the overall  level of the
allowance for possible losses. In its analysis,  management considers the change
in the portfolio,  including growth and composition, and the economic conditions
of the regions in which FBA operates.

     Based on this  quantitative  and  qualitative  analysis,  the allowance for
possible  loan  losses  is  adjusted.  Such  adjustments  are  reflected  in the
consolidated statements of operations.

     FBA does not engage in lending in foreign  countries or based on activities
in foreign  countries.  Additionally,  FBA does not have any  concentrations  of
loans exceeding 10% of total loans which are not otherwise disclosed in the loan
portfolio  composition  table  and  Note  5  to  the  accompanying  consolidated
financial  statements.  FBA does not have any amount of interest-bearing  assets
which would have been included in nonaccrual,  past due or restructured loans if
such assets were loans.

Deposits

     Deposits are the primary source of funds for FBA.  FBA's  deposits  consist
principally  of core deposits  from its local market areas.  FBA does not accept
brokered  deposits.  The following  table sets forth the  distribution  of FBA's
average  deposit  accounts  at the  dates  indicated  and the  weighted  average
interest rates by category of deposit:



                                                               Years ended December 31,
                                          ----------------------------------------------------------------------
                                                1997                     1996                         1995
                                          --------------           -----------------           -----------------
                                          Balance    Rate           Balance      Rate          Balance      Rate
                                                            (dollars expressed in thousands)

                                                                                            
Non-interest-bearing demand...........  $  52,893      --%       $46,684           --%       $  44,251        --%
Interest-bearing demand ..............     50,743    2.31         25,244         1.93           22,718      2.00
Savings...............................     70,382    3.34         56,613         3.27           56,915      3.56
Time deposits of $100 or more.........     29,614    5.46         25,294         5.57           23,305      5.58
Other time............................    112,892    4.29        100,803         5.51           98,067      5.25
                                        ---------    ====      ---------         ====        ---------      ====
      Total average deposits..........  $ 316,524              $ 254,638                     $ 245,256
                                        =========              =========                     =========


Capital

     On August  31,  1994,  FBA  issued  and sold for $30  million  in a private
placement  2,500,000  shares of Class B common stock to First Banks. The Class B
common stock is generally  equivalent to FBA's common  stock,  except that it is
not  registered  or  transferable  by First Banks,  other than to an  affiliated
entity, and has dividend rights which are junior to those of FBA's common stock.
First Banks owned 65.9% of the total outstanding voting stock of FBA at December
31, 1997.

     On October 1, 1996, FBA purchased an outstanding warrant to acquire 131,336
shares of FBA  common  stock at $0.75 per share  from the FDIC for an  aggregate
amount of $1.28 million.  The purchase of the warrant was applied as a reduction
of capital surplus.

     FBA  issued  264,622  shares  of  common  stock  in  connection   with  its
acquisition of Surety Bank,  resulting in an increase to stockholders' equity of
$4.8 million. The increase represents the fair value of the net assets exchanged
for FBA common  stock,  as determined by the market value of FBA common stock at
the date of exchange.

     On February 2, 1998,  FBA  completed its  acquisition  of FCB. As described
under "--Acquisitions" and in Note 2 of the accompanying  consolidated financial
statements,  in  connection  with  the  acquisition,  FBA  issued  approximately
1,555,728 shares of common stock, of which 1,266,176 were issued to First Banks.


     The Board of Directors has  authorized the purchase of up to 555,488 shares
of common stock for treasury.  Aggregate  shares  purchased  totaled 386,458 and
280,430,  at an aggregate cost of $4.35 million and $2.84 million as of December
31, 1997 and 1996, respectively.

Interest Rate Risk Management
     For financial institutions,  the maintenance of a satisfactory level of net
interest  income is a primary  factor in  achieving  acceptable  income  levels.
However,  the maturity and repricing  characteristics  of the institution's loan
and investment portfolios,  relative to those within its deposit structure,  may
differ significantly.  This is influenced by the characteristics of the loan and
deposit  markets  within  which  FBA  operates,  as well as its  objectives  for
business development within those markets at any point in time. In addition, the
ability of borrowers to repay loans and  depositors  to withdraw  funds prior to
stated maturity dates introduces divergent option  characteristics which operate
primarily as interest rates change.  These factors cause various elements of the
institution's balance sheet to react in different manners and at different times
relative to changes in interest rates, thereby leading to increases or decreases
in net  interest  income over time.  Depending  upon the nature and  velocity of
interest  rate  movements  and their  effect on the specific  components  of the
institution's  balance  sheet,  the  effects  on  net  interest  income  can  be
substantial.  Consequently,  a fundamental  requirement  in managing a financial
institution is establishing effective control of the exposure of the institution
to changes in interest rates.

     FBA manages its interest rate risk by: (1)  maintaining an Asset  Liability
Committee  (ALCO)  responsible to FBA's Board of Directors to review the overall
interest rate risk management activity and approve actions taken to reduce risk;
(2)  maintaining an effective  simulation  model to determine  FBA's exposure to
changes  in  interest  rates;  (3)  coordinating  the  lending,   investing  and
deposit-generating  functions to control the  assumption  of interest rate risk;
and (4) employing  various  off-balance-sheet  financial  instruments  to offset
inherent  interest rate risk when it becomes  excessive.  The objective of these
procedures is to limit the adverse  impact which  changes in interest  rates may
have on net interest income.

     The  ALCO  has  overall  responsibility  for the  effective  management  of
interest rate risk and the approval of policy guidelines.  The ALCO includes the
Chairman and Chief  Executive  Officer,  the senior  executives of  investments,
credit,  retail  banking,  commercial  banking and  finance,  and certain  other
officers.  The ALCO is supported by the Asset Liability  Management  Group which
monitors  interest  rate  risk,  prepares  analyses  for  review by the ALCO and
implements  actions  which  are  either  specifically  directed  by the  ALCO or
established by policy guidelines.

     The objective and primary  focus of interest  sensitivity  management is to
optimize earnings results,  while managing,  within internal policy constraints,
interest rate risk.  FBA's policy on rate  sensitivity is to manage  exposure to
potential risks associated with changing interest rates by maintaining a balance
sheet posture in which annual net interest income is not significantly  impacted
by  reasonably  possible  near-term  changes in interest  rates.  To measure the
effect of  interest  rate  changes,  FBA  recalculates  its net income  over two
one-year  horizons on a pro forma basis. The analysis assumes various  scenarios
for increases and decreases in interest rates including both  instantaneous  and
gradual,  parallel  and  non-parallel  shifts in the  yield  curve,  in  varying
amounts.  For purposes of arriving at reasonably  possible  near-term changes in
interest  rates,  FBA  includes a forecast  based on actual  changes in interest
rates which have  occurred over a two year period,  simulating  both a declining
and rising interest rate scenario.  Consistent  with the table presented  below,
which indicates FBA is  "asset-sensitive,"  FBA's  simulation  model indicates a
loss of projected net income should  interest rates decline.  While a decline in
interest rates of less than 10% has a diminutive  effect on the earnings of FBA,
a significant  decline in interest  rates,  resembling  the actual decline which
occurred over a two-year  period  commencing in March 1991,  indicates a loss of
net income  equivalent to  approximately  7% of net interest income for the year
ended December 31, 1997.

     FBA utilizes  off-balance-sheet  derivative financial instruments to assist
in the  management of interest  rate  sensitivity  and to modify the  repricing,
maturity and option characteristics of on-balance-sheet  assets and liabilities.
Derivative  financial  instruments  held by FBA at  December  31,  1997 and 1996
consist of an interest rate cap agreement with a notional  amount of $10 million
and credit exposure of $222,000 and $335,000,  respectively. The notional amount



of the interest rate cap agreement does not represent  amounts  exchanged by the
parties and,  therefore,  is not a measure of FBA's credit exposure  through its
use of derivative  financial  instruments.  The amounts  actually  exchanged are
determined  by  reference  to the  notional  amounts  and the other terms of the
agreement.

     FBA's interest rate cap agreement  limits the interest  expense  associated
with  certain of its  interest-bearing  liabilities.  In exchange for an initial
fee, the interest rate cap agreement  entitles FBA to receive interest  payments
when a  specified  index  rate  exceeds  a  predetermined  rate.  The  agreement
outstanding at December 31, 1997 and 1996  effectively  limits the interest rate
to 5.0% on $10 million of interest-bearing  liabilities from October 15, 1997 to
May 15, 2000.

     Previously,  FBA sold interest rate futures contracts and purchased options
on  interest  rate  futures  contracts  to hedge the  interest  rate risk of its
available-for-sale  securities  portfolio.  Interest rate futures  contracts are
commitments to either  purchase or sell  designated  financial  instruments at a
future date for a specified price and may be settled in cash or through delivery
of such financial instruments. Options on interest rate futures contracts confer
the right to purchase or sell financial  futures  contracts at a specified price
and are  settled  in cash.  There  were no  outstanding  interest  rate  futures
contracts or options on interest rate futures contracts at December 31, 1995 and
no activity for the years ended December 31, 1997 and 1996.

     During  1995,  as  interest  rates  declined,  FBA  incurred  losses on the
interest  rate  futures  contracts  of  $5.95  million,  of which  $806,000  was
amortized to income as a yield adjustment to the investment  security  portfolio
and $5.14 million was included in the cost basis in determining the gain or loss
upon the sale of the  securities.  The  losses  incurred  on the  interest  rate
futures  contracts  were  partially  offset  by gains in the  available-for-sale
securities  portfolio.  The  overall  net  loss in net  market  value  of  these
positions  was  attributable  to an increase  in the  projected  prepayments  of
principal  underlying  the   available-for-sale   securities  portfolio.   These
increased prepayment projections disproportionately shortened the expected lives
of the  available-for-sale  securities  portfolio in comparison to the effective
maturity created with the hedge position.  As a result,  beginning in the second
quarter of 1995,  FBA began to reduce its hedge  position to  coincide  with the
current  expected  life  of  the  available-for-sale   securities  portfolio  by
decreasing  the number of  outstanding  interest  rate  futures  contracts.  FBA
continued to reduce its hedge position  during the third and fourth  quarters of
1995 as a result of the further  declines in interest  rates.  In  addition,  on
November 3, 1995,  upon sales of $48.9 million of  securities,  which marked the
completion of the restructuring of the available-for-sale  securities portfolio,
the remaining outstanding interest rate futures contracts were closed.






     In addition to the  simulation  model  employed by FBA, a more  traditional
interest rate sensitivity  position is prepared and reviewed in conjunction with
the results of the simulation  model. The following table presents the projected
maturities  and  periods  to  repricing  of  FBA's  rate  sensitive  assets  and
liabilities  as of  December  31,  1997,  adjusted  to account  for  anticipated
prepayments:



                                                                Over three Over six
                                                      Three       through   through   Over one     Over
                                                     months         six     twelve     through     five
                                                     or less      months    months   five years    years      Total
                                                     -------      ------    ------   ----------    -----      -----
                                                                    (dollars expressed in thousands)
Interest-earning assets:
                                                                                           
   Loans (1).....................................  $ 211,151     16,939     28,830     54,453      2,064    313,437
   Investment securities.........................     22,883      1,605      3,451     51,791      4,061     83,791
   Federal funds sold............................      2,215         --         --         --         --      2,215
   Interest-bearing deposits with
     other financial institutions................        690         --         --         --         --        690
                                                   ---------    -------    -------    -------    -------   --------
     Total interest-earning assets...............    236,939     18,544     32,281    106,244      6,125    400,133
                                                   ---------    -------    -------    -------    -------   --------

Interest-bearing liabilities:
   Interest-bearing demand accounts..............     21,095     13,112      8,552      6,271      7,981     57,011
   Money market demand accounts..................     51,345         --         --         --         --     51,345
   Savings accounts..............................      6,703      5,520      4,731      6,703     15,771     39,428
   Time deposits.................................     40,294     34,349     41,261     53,858         --    169,762
   Notes payable and other borrowed funds........     16,723        584         --         --         --     17,307
                                                   ---------    -------    -------    -------    -------   --------
     Total interest-bearing liabilities..........    136,160     53,565     54,544     66,832     23,752    334,853
                                                   ---------    -------    -------    -------    -------   --------
Interest-sensitivity gap:
   Periodic......................................  $ 100,779    (35,021)   (22,263)    39,412    (17,627)    65,280
                                                                                                           ========
   Cumulative....................................    100,779     65,758     43,495     82,907     65,280
                                                   =========   ========    =======    =======    =======
Ratio of interest-sensitive assets to 
  interest-sensitive liabilities:
     Periodic....................................      1.74        .35        .59       1.59        .26       1.19
                                                                                                           =======
     Cumulative..................................      1.74       1.35       1.18       1.27       1.19
                                                   ========     ======     ======     ======     ======
- ----------------------
(1) Loans presented net of unearned discount


     Management  made certain  assumptions  in preparing the table above.  These
assumptions   included:   Loans  will  repay  at  historic   repayment   speeds;
mortgage-backed  securities,  included in investment  securities,  will repay at
projected  repayment  speeds;   interest-bearing  demand  accounts  and  savings
accounts are interest-sensitive at a rate of 37% and 17%,  respectively,  of the
remaining  balance for each period  presented;  and fixed maturity deposits will
not be withdrawn prior to maturity.

     At  December  31,  1997  and  1996,  FBA's  asset-sensitive  position  on a
cumulative  basis  through the  twelve-month  time  horizon  increased  by $29.8
million,  or 6.60% of total assets, to $43.5 million,  or 9.64% of total assets,
from $13.7  million,  or 3.65% of total  assets,  respectively.  The increase is
attributable to the composition and growth of the loan portfolio.

     The  interest-sensitivity  position is one of several  measurements  of the
impact of interest  rate  changes on net  interest  income.  Its  usefulness  in
assessing the effect of potential changes in net interest income varies with the
constant  change in the  composition of FBA's assets and  liabilities.  For this
reason,  FBA places  greater  emphasis on a simulation  model for monitoring its
interest rate risk exposure.





Liquidity

     The liquidity of FBA and the Subsidiary  Banks is the ability to maintain a
cash flow which is adequate to fund  operations and meet  obligations  and other
commitments on a timely basis.  The Subsidiary Banks receive funds for liquidity
from customer  deposits,  loan  payments,  maturities of loans and  investments,
sales of investments and earnings.  In addition,  the Subsidiary Banks may avail
themselves  of  more   volatile   sources  of  funds  through  the  issuance  of
certificates  of deposit in  denominations  of $100,000 or more,  federal  funds
borrowed, securities sold under agreements to repurchase and borrowings from the
FHLB. The aggregate  funds acquired from these more volatile  sources were $41.2
million and $33.8 million at December 31, 1997 and 1996, respectively.

     The  following  table  presents the maturity  structure of volatile  funds,
which  consists  of  certificates  of  deposit  of  $100,000  or more and  other
short-term borrowings, at December 31, 1997:

                                                   December 31, 1997
                                                   -----------------
                                           (dollars expressed in thousands)

    3 months or less.................                 $ 15,404
    Over 3 through 6 months..........                    8,338
    Over 6 through 12 months ........                    8,447
    Over 12 months...................                    8,995
                                                      --------
             Total...................                 $ 41,184
                                                      ========

     In addition to these more  volatile  sources of funds,  FBA borrowed  $14.5
million and $14.0  million at December  31,  1997 and 1996,  respectively,  from
First Banks under a $20.0  million  promissory  note payable  (Note  Payable) to
facilitate  the  funding  of its  acquisitions.  The  borrowings  under the Note
Payable  bear  interest at an annual rate of  one-quarter  percent less than the
"Prime Rate" as reported in the Wall Street  Journal.  The principal and accrued
interest under the Note Payable are due and payable on October 31, 2001.

     Management  believes the available  liquidity and operating  results of the
Subsidiary  Banks will be  sufficient  to  provide  funds for growth and to meet
FBA's operating and debt service requirements both on a short-term and long-term
basis, including the Note Payable with First Banks.

Year 2000 Compatibility

     FBA has significant  dependence on various computer  equipment and software
for its daily  operations.  Most software  systems were  originally  designed to
operate using date fields which contain two digits to correspond to the last two
digits  of the  Year.  With  the  approaching  change  to the  Year  2000,  this
limitation  in these systems  could cause the  computers to  misinterpret  years
beginning  with  "20"  as  instead  being  years  beginning  with  "19".  If not
corrected,  this could cause miscalculation of data for financial purposes,  and
operating  failure of equipment which is date dependent.  While the most obvious
location of this problem is the mainframe computer system,  there are many other
potential ramifications. These can be categorized as: (1) the ancillary software
systems which are used for various other  purposes  throughout  FBA on secondary
mainframe  computers,  personal  computers or intelligent  terminals;  (2) other
types of equipment which are not related to or connected to computer  equipment,
such  as  vault  time  locks,  elevators,  security  equipment  and  heating/air
conditioning systems,  which are used in bank branches for various purposes; and
(3) the  effects  which the  transition  to the Year  2000 may have on  external
suppliers and servicers, as well as the loan and deposit customers of FBA.

     Recognizing  this,  FBA  has  established  an  operating  committee,  which
includes  representatives  of First  Banks,  to identify all of the various Year
2000 problems which may arise and work with the various  departments  within FBA
to address  these  issues.  Since most of the software  used by FBA is purchased
from outside  vendors,  FBA has been  working  with these  vendors to ensure the
issues are being corrected. In a few instances,  there are particular systems or
equipment which the vendors do not intend to convert to Year 2000 compatibility.
However,  generally these are items which are at the end of their economic lives
and scheduled for replacement.  Consequently, FBA believes its cost of Year 2000
compliance  will  not be  material  to its  financial  position  or  results  of
operation. These costs are expensed as incurred.


     FBA and its Subsidiary  Banks are subject to risks associated with the Year
2000 software problem, a term which refers to uncertainties about the ability of
various software systems to interpret dates correctly after the beginning of the
Year 2000. FBA's process of evaluating  potential effects of Year 2000 issues on
customers of the  Subsidiary  Banks is in its early stages,  and it is therefore
impossible to quantify the potential  adverse effects of  incompatible  software
systems on loan customers of FBA's Subsidiary Banks. The failure of a commercial
bank customer to prepare  adequately  for Year 2000  compatibility  could have a
significant  adverse effect on such customer  operations and  profitability,  in
turn inhibiting its ability to repay loans in accordance with their terms. Until
sufficient  information is accumulated from customers of the Subsidiary Banks to
enable FBA to assess the degree to which  customers'  operations are susceptible
to potential  problems,  FBA will be unable to quantify the potential for losses
from loans to commercial customers.

Effect of New Accounting Standards

     During  1997,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement  on  Financial   Accounting  Standards  (SFAS)  No.  130  -  Reporting
Comprehensive  Income.  The  statement  establishes  standards for reporting and
displaying income and its components (revenues, gains, and losses) in a full set
of general purpose financial  statements.  The statement requires all items that
are  required to be  recognized  under  accounting  standards as  components  of
comprehensive income be reported in a financial statement that is displayed with
the same  prominence as other  financial  statements.  Although the statement is
effective  for fiscal years  beginning  after  December  15, 1997,  FBA does not
believe  the  SFAS  will  have a  material  impact  to the  Company's  financial
statements.

     In addition,  the FASB issued SFAS No. 131 - Disclosures  about Segments of
an Enterprise and Related Information.  The statement  establishes standards for
the way public business  enterprises report information about operating segments
in annual financial  statements and requires those  enterprises  report selected
information  about  operating  segments in interim  financial  reports issued to
shareholders.  Additionally,  the  statement  establishes  standards for related
disclosures  about products and services,  geographic areas, and major customers
superseding  SFAS No.  14 -  Financial  Reporting  for  Segments  of a  Business
Enterprise.  FBA is currently  evaluating  information required in the statement
and believes expanded disclosure  information will be required to be included in
FBA's financial statements beginning in 1998.

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







                                             FIRST BANKS AMERICA, INC.

                                        QUARTERLY CONDENSED FINANCIAL DATA
                                                    (Unaudited)

                                                                                      1997
                                                                                      ----
                                                                      4th        3rd        2nd        1st
                                                                    Quarter    Quarter    Quarter    Quarter
                                                                    -------    -------    -------    -------
                                                                 (dollars in thousands, except per share data)

                                                                                            
     Interest income.........................................       $7,802      7,495      6,949      6,637
     Interest expense.........................................       3,418      3,210      3,109      3,097
                                                                    ------     ------      -----      -----
                  Net interest income.........................       4,384      4,285      3,840      3,540
     Provision for possible loan losses.......................         250        465        735        550
                                                                    ------     ------      -----      -----
                  Net interest income after provision
                    for possible loan losses..................       4,134      3,820      3,105      2,990
                                                                    ------     ------      -----      -----
     Noninterest income:
        Gains on sales of securities..........................          76         --         --         -- 
        Other.................................................         510        500        823        655
                                                                    ------     ------      -----     ------
                  Total noninterest income....................         586        500        823        655
                                                                    ------     ------      -----      -----
     Noninterest expense......................................       3,155      2,821      2,669      3,031
                                                                    ------     ------      -----      -----
                  Income before income tax expense............       1,565      1,499      1,259        614
     Income tax expense.......................................         492        566        463        237
                                                                    ------     ------      -----      -----
                  Net income..................................      $1,073        933        796        377
                                                                    ======     ======      =====     ======
     Earnings per common share:
        Basic.................................................      $ 0.30       0.26       0.22       0.10
        Diluted...............................................        0.29       0.26       0.22       0.10
                                                                    ======     ======     ======     ======



                                                                                      1996
                                                                                      ----
                                                                      4th        3rd        2nd        1st
                                                                    Quarter    Quarter    Quarter    Quarter
                                                                    -------    -------    -------    -------
                                                                 (dollars in thousands, except per share data)

     Interest income.........................................       $6,157      5,299      4,982      5,008
     Interest expense.........................................       2,834      2,233      2,452      2,474
                                                                    ------      -----      -----     ------
                  Net interest income.........................       3,323      3,066      2,530      2,534
     Provision for possible loan losses.......................         650        250        250        100
                                                                    ------      -----      -----     ------
                  Net interest income after provision
                    for possible loan losses..................       2,673      2,816      2,280      2,434
                                                                    ------      -----      -----     ------
     Noninterest income:
        Gains on sales of securities..........................         110         --         --         75
        Other.................................................         435        429        436        363
                                                                    ------      -----      -----     ------
                  Total noninterest income....................         545        429        436        438
                                                                    ------      -----      -----     ------
     Noninterest expense......................................       2,858      2,535      1,994      2,093
                                                                    ------      -----      -----     ------
                  Income before income tax expense............         360        710        722        779
     Income tax expense.......................................         147        253        284        318
                                                                    ------      -----      -----     ------
                  Net income..................................      $  213        457        438        461
                                                                    ======      =====      =====     ======
     Earnings per common share:
        Basic.................................................      $ 0.06       0.12       0.12       0.12
        Diluted...............................................        0.06       0.12       0.11       0.12
                                                                    ======      =====      =====     ======









                            FIRST BANKS AMERICA, INC.

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






                                                                                          December 31,
                                                                                          ------------
                                                                                 1997         1997          1996
                                                                                 ----         ----          ----
                                                                               pro forma
                                                                              (unaudited)
                                      Assets
                                      ------
Cash and cash equivalents:
                                                                                                      
    Cash and due from banks................................................  $  34,399       23,537         12,343
    Interest-bearing deposits with other financial
       institutions with maturities of three months or less................      2,607          690            146
    Federal funds sold.....................................................      4,915        2,215          9,475
                                                                             ---------    ---------      ---------
         Total cash and cash equivalents...................................     41,921       26,442         21,964
                                                                             ---------    ---------      ---------

Investment securities available for sale, at fair value....................    148,181       83,791         86,910
Loans:
    Commercial and financial...............................................    113,807       69,091         48,025
    Real estate construction and development...............................     94,587       66,601         44,238
    Real estate mortgage...................................................    171,842      103,718         54,761
    Consumer and installment...............................................     77,390       69,923         96,096
    Loans held for sale....................................................      5,708        5,708             --
                                                                             ---------    ---------       --------
         Total loans.......................................................    463,334      315,041        243,120
    Unearned discount......................................................     (2,588)      (1,604)        (1,246)
    Allowance for possible loan losses.....................................    (12,313)      (6,715)        (6,147)
                                                                             ---------    ---------      ---------
         Net loans.........................................................    448,433      306,722        235,727
                                                                             ---------    ---------      ---------

Bank premises and equipment, net of
    accumulated depreciation...............................................     10,852        8,679          6,369
Intangibles associated with the purchase of subsidiaries...................     12,000        6,424          3,127
Accrued interest receivable................................................      5,029        2,963          2,348
Foreclosed property, net...................................................        842          381            785
Deferred tax assets........................................................     14,498       13,812         15,519
Other assets...............................................................      3,851        2,042          2,433
                                                                             ---------    ---------      ---------
         Total assets......................................................  $ 685,607      451,256        375,182
                                                                             =========    =========      =========


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






                            FIRST BANKS AMERICA, INC.

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





                                                                                          December 31,
                                                                                          ------------
                                                                                  1997        1997          1996
                                                                                  ----        ----          ----
                                                                                pro forma
                                                                               (unaudited)
                                      Liabilities
                                      -----------
Deposits:
    Demand:
                                                                                                      
      Non-interest-bearing ................................................  $  101,039      66,396         56,161
      Interest-bearing.....................................................      74,965      57,011         53,310
    Savings................................................................     158,080      90,773         66,523
    Time deposits:
      Time deposits of $100 or more........................................      56,373      38,377         31,679
      Other time deposits..................................................     199,945     131,385        112,133
                                                                             ----------   ---------      ---------
         Total deposits....................................................     590,402     383,942        319,806

Short-term borrowings......................................................       3,687       2,807          2,092
Promissory note payable....................................................       9,100      14,500         14,000
Accrued interest payable...................................................       4,242       2,246            904
Deferred tax liabilities...................................................       1,273         983            909
Payable to former shareholders of Surety Bank..............................       3,829       3,829             -- 
Accrued expenses and other liabilities.....................................       5,167       3,085          3,973
12% convertible debentures.................................................       6,500          --             -- 
                                                                             ----------   ----------     ----------
         Total liabilities.................................................     624,200     411,392        341,684
                                                                             ----------   ---------      ---------

                                      Stockholders' Equity
                                      --------------------

Common stock:
    Common stock,  $0.15 par value;  6,666,666 shares
      authorized at December 31, 1997 and 1996; 3,238,417
      pro forma shares,  1,682,689 shares and 1,412,900 shares
      issued at December 31, 1997 and 1996, respectively...................         486         252            212
    Class B common stock, $.15 par value; 4,000,000
      shares authorized; 2,500,000 shares issued and
      outstanding at December 31, 1997 and 1996............................         375         375            375
Capital surplus............................................................      63,636      42,497         38,036
Retained earnings (deficit), since elimination of accumulated
    deficit of $259,117 effective December 31, 1994........................         928         928         (2,251)
Common treasury stock, at cost; 386,458 shares and 280,430
    shares at December 31, 1997 and 1996, respectively.....................      (4,350)     (4,350)        (2,838)
Net fair value adjustment for securities available for sale................         332         162            (36)
                                                                             ----------   ---------      ---------
         Total stockholders' equity........................................      61,407      39,864         33,498
                                                                             ----------   ---------      ---------
         Total liabilities and stockholders' equity........................  $  685,607     451,256        375,182
                                                                             ==========   =========      =========









                            FIRST BANKS AMERICA, INC.

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

                                                                                 Years ended December 31,
                                                                                 ------------------------
                                                                         1997       1997       1996       1995
                                                                         ----       ----       ----       ----
                                                                       pro forma
                                                                      (unaudited)
Interest income:
                                                                                                 
    Interest and fees on loans........................................  $ 29,451    23,159    16,494      17,462
    Investment securities.............................................     6,793     5,073     3,519       4,473
    Federal funds sold and other......................................     1,021       651     1,433         492
                                                                        --------   -------   -------     -------
         Total interest income........................................    37,265    28,883    21,446      22,427
                                                                        --------   -------   -------     -------
Interest expense:
    Deposits:
      Interest-bearing demand.........................................     1,312     1,174       487         455
      Savings.........................................................     3,209     2,350     1,854       2,026
      Time deposits of $100 or more...................................     1,946     1,631     1,409       1,300
      Other time deposits.............................................     8,168     6,159     5,551       5,148
    Promissory note payable and other borrowings......................     2,085     1,520       692       2,289
                                                                        --------   -------   -------     -------
         Total interest expense.......................................    16,720    12,834     9,993      11,218
                                                                        --------   -------   -------     -------
         Net interest income..........................................    20,545    16,049    11,453      11,209
Provision for possible loan losses....................................     2,000     2,000     1,250       5,826
                                                                        --------   -------   -------     -------
         Net interest income after provision
           for possible loan losses...................................    18,545    14,049    10,203       5,383
                                                                        --------   -------   -------     -------
Noninterest income (loss):
    Service charges on deposit accounts...............................     2,005     1,632     1,507       1,458
    Loan sales and servicing income...................................        33        22        53         159
    Other income......................................................       894       834       103       1,253
    Gain (loss) on sales of securities, net...........................        76        76       185      (2,996)
                                                                        --------   -------   -------     -------
         Total noninterest income (loss)..............................     3,008     2,564     1,848        (126)
                                                                        --------   -------   -------     -------
Noninterest expense:
    Salaries and employee benefits....................................     5,453     4,219     3,072       4,029
    Occupancy, net of rental income...................................     1,886     1,440       951       1,274
    Furniture and equipment...........................................     1,016       805       613         663
    Federal Deposit Insurance Corporation premiums....................       112       102       160         313
    Postage, printing and supplies....................................       438       346       267         303
    Legal, examination and professional fees..........................     2,765     2,005     1,276       1,354
    Data processing...................................................       942       715       334         664
    Communications....................................................       614       521       421         553
    (Gain) loss on sale of foreclosed property, net of expenses.......      (332)     (303)      146         176
    Other.............................................................     2,399     1,826     2,240       1,831
                                                                        --------   -------   -------     -------
         Total noninterest expense....................................    15,293    11,676     9,480      11,160
                                                                        --------   -------   -------     -------
         Income (loss) before provision for
              income tax expense (benefit)............................     6,260     4,937     2,571      (5,903)
Provision for income tax expense (benefit)............................     2,611     1,758     1,002      (2,083)
                                                                        --------   -------   -------     -------
         Net income (loss)............................................  $  3,649     3,179     1,569      (3,820)
                                                                        ========   =======   =======     =======

Earnings (loss) per common share:
    Basic.............................................................  $   0.90      0.88      0.42       (0.99)
    Diluted...........................................................      0.89      0.87      0.40       (0.99)
                                                                        ========   =======   =======     =======
Weighted average common stock outstanding (in thousands)..............     4,069     3,607     3,763       3,870
                                                                        ========   =======   =======     =======

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








                            FIRST BANKS AMERICA, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                       Three years ended December 31, 1997
             (dollars expressed in thousands, except per share data)



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

Consolidated balances,   
                                                                                           
    January 1, 1995.................$ 206       375       39,133           --           --           --       39,714
Year ended December 31, 1995:
    Consolidated net loss...........   --        --           --       (3,820)          --           --       (3,820)
    Exercise of stock options.......    4        --          111           --           --           --          115
    Compensation paid in stock......   --        --           27           --           --           --           27
    Repurchases of common stock.....   --        --           --           --         (828)          --         (828)
    Net fair value adjustment for 
      securities available for sale.   --        --           --           --           --           50           50
                                     ----      ----       ------        -----        -----         ----       ------
Consolidated balances,
    December 31, 1995...............  210       375       39,271       (3,820)        (828)          50       35,258
Year ended December 31, 1996:
    Consolidated net income.........   --        --           --        1,569           --           --        1,569
    Exercise of stock options.......    2        --           36           --           --           --           38
    Compensation paid in stock......   --        --           10           --           --           --           10
    Repurchase of outstanding
      warrants......................   --        --       (1,281)          --           --           --       (1,281)
    Repurchases of common stock.....   --        --           --           --       (2,010)          --       (2,010)
    Net fair value adjustment for
      securities available for sale.   --        --           --           --           --          (86)         (86)
                                     ----      ----        -----        -----        -----         ----       ------  
Consolidated balances,
    December 31, 1996...............  212       375       38,036       (2,251)      (2,838)         (36)      33,498
Year ended December 31, 1997:
    Consolidated net income.........   --        --           --        3,179           --           --        3,179
    Issuance of common stock
      for purchase accounting
      acquisition...................   40        --        4,723           --           --           --        4,763
    Exercise of stock options.......   --        --           15           --           --           --           15
    Redemption of stock options....    --        --         (290)          --           --           --         (290)
    Compensation paid in stock......   --        --           13           --           --           --           13
    Repurchases of common stock.....   --        --           --           --       (1,512)          --       (1,512)
    Net fair value adjustment for
      securities available for sale.   --        --           --           --           --          198          198
                                     ----      ----        -----        -----       ------         ----       ------
Consolidated balances,
    December 31, 1997............... $252       375       42,497          928       (4,350)         162       39,864
                                     ====      ====       ======        =====       ======         ====       ======


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









                                                 FIRST BANKS AMERICA, INC.

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                             (dollars expressed in thousands)
                                                                                       Years ended December 31,
                                                                                       ------------------------
                                                                                   1997          1996         1995
                                                                                   ----          ----         ----
Cash flows from operating activities:
                                                                                                         
    Net income (loss)......................................................       3,179         1,569         (3,820)
    Adjustments to reconcile net income (loss) to cash provided
      by operating activities:
        Depreciation, amortization and accretion, net......................         694          (172)           337
        Provision for possible loan losses.................................       2,000         1,250          5,826
        Provision (benefit) for income taxes...............................       1,758         1,002         (2,083)
        Payments of income taxes...........................................        (213)           --             --
        (Gain) loss on sales of securities, net............................         (76)         (185)         2,996
        (Increase) decrease in accrued interest receivable.................        (615)       (1,084)           481
        Interest accrued on liabilities....................................      12,834         9,993         11,218
        Payments of interest on liabilities................................     (11,492)       (9,984)       (11,142)
        Other operating activities, net....................................         (66)       (1,836)          (860)
                                                                               --------       -------       --------
              Net cash provided by operating activities....................       8,003           553          2,953
                                                                               --------       -------       --------

Cash flows from investing activities:
    Cash paid for acquired entities, net of cash and cash 
     equivalents received.................................................        3,072        10,715             --
    Sales of investment securities.........................................      11,073        20,564         70,995
    Maturities of investment securities....................................      54,805       161,223         54,380
    Purchases of investment securities.....................................     (50,126)     (205,661)      (104,753)
    Net (increase) decrease in loans.......................................     (20,031)        7,481          6,469
    Recoveries of loans previously charged-off.............................       1,281         1,392            715
    Purchases of bank premises and equipment...............................        (487)         (191)          (489)
    Proceeds from sales of other real estate...............................       1,020           508            743
    Other investing activities.............................................        (258)           --         (6,414)
                                                                               --------       --------      --------
              Net cash provided by (used in) investing activities..........         349        (3,969)        21,646
                                                                               --------       -------       --------

Cash flows from financing activities: Other increases (decreases) in deposits:
      Demand and savings deposits..........................................       1,664        (7,444)          (454)
      Time deposits........................................................      (4,978)      (13,159)         8,147
    Decrease in federal funds purchased and other
      short-term borrowings................................................          --          (352)        (5,257)
    Decrease in Federal Home Loan Bank advances............................      (1,122)       (3,957)       (13,749)
    Increase (decrease) in securities sold under agreements to repurchase..       1,836          (324)       (18,722)
    Increase in promissory note payable....................................         500        12,946             --
    Repurchase of common stock for treasury and warrant....................      (1,512)       (3,290)          (828)
    Repurchase of stock option.............................................        (290)           --             --
    Proceeds from exercise of stock options................................          28            38            115
                                                                               --------       -------       --------
              Net cash used in financing activities........................      (3,874)      (15,542)       (30,748)
                                                                               ---------      -------       --------
              Net increase (decrease) in cash and cash equivalents.........       4,478       (18,958)        (6,149)
Cash and cash equivalents, beginning of year...............................      21,964        40,922         47,071
                                                                               --------       -------       --------
Cash and cash equivalents, end of year.....................................    $ 26,442        21,964         40,922
                                                                               ========       =======       ========

Noncash investing and financing activities:
    Loans transferred to foreclosed real estate............................    $    176           286            203
    Issuance of common stock in purchase accounting acquisition............       4,763            --             --
    Loans transferred from loans held for sale.............................          --            --          7,253
    Receivable from sale of investment securities..........................    $     --            --          4,915
                                                                               =========      =======       ========

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







(1)    Summary of Significant Accounting Policies

     The accompanying  consolidated financial statements of First Banks America,
Inc. and  subsidiaries  (FBA or the  Company),  have been prepared in accordance
with generally accepted accounting principles and conform to practices prevalent
among financial institutions. The following is a summary of the more significant
policies followed by FBA:

     Basis of Presentation.  The consolidated  financial  statements of FBA have
been prepared in accordance with generally  accepted  accounting  principles and
conform to predominant practices within the banking industry.  Management of FBA
has made a number of  estimates  and  assumptions  relating to the  reporting of
assets and liabilities  and the disclosure of contingent  assets and liabilities
to prepare the  consolidated  financial  statements in conformity with generally
accepted  accounting   principles.   Actual  results  could  differ  from  those
estimates.  Certain 1996 and 1995 amounts have been reclassified to conform with
the 1997 presentation.

     As more fully discussed in Note 2, the unaudited pro forma balance sheet as
of December 31, 1997 and  unaudited pro forma  statement of  operations  for the
year ended  December  31, 1997 have been  prepared to reflect the effects on the
historical results of FBA of the acquisitions of First Commercial Bancorp,  Inc.
(FCB) and its wholly owned subsidiary, First Commercial Bank (First Commercial),
and Pacific Bay Bank.  The  unaudited  pro forma balance sheet and unaudited pro
forma statement of operations have been prepared as if the acquisitions occurred
on December 31, 1997. In addition, the historical results of First Banks, Inc.'s
interest in FCB is presented as if FBA had acquired First Banks, Inc.'s interest
in  FCB  on  August  25,  1995.  The  pro  forma  financial  information  is not
necessarily indicative of the results that will occur in the future.

     The Board of Directors of FBA elected to implement an accounting adjustment
referred  to  as a  "quasi-reorganization,"  effective  December  31,  1994.  In
accordance with accounting provisions applicable to a quasi-reorganization,  the
assets  and  liabilities  of FBA were  adjusted  to  their  fair  value  and the
accumulated deficit was eliminated as of December 31, 1994.

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

     FBA   operates   through  two   banking   subsidiaries,   BankTEXAS   N.A.,
headquartered  in  Houston,  Texas  (BankTEXAS)  and First  Bank of  California,
headquartered in Roseville, California (FB California), collectively referred to
as Subsidiary Banks.

     Cash and Cash  Equivalents.  Cash, due from banks,  federal funds sold, and
interest-bearing  deposits with original  maturities of three months or less are
considered  to be cash and cash  equivalents  for  purposes of the  consolidated
statements of cash flows.

     The  Subsidiary  Banks are  required  to  maintain  certain  daily  reserve
balances in accordance with regulatory requirements. These reserve balances were
$3.6 million and $2.6 million at December 31, 1997 and 1996, respectively.

     Investment  Securities.  The  classification  of  investment  securities as
available  for sale or held to maturity is  determined  at the date of purchase.
FBA does not engage in the trading of investment securities.

     Investment  securities  classified as available for sale are those debt and
equity  securities for which FBA has no immediate plan to sell, but which may be
sold in the future if circumstances warrant.  Available-for-sale  securities are
stated at  current  fair  value.  Realized  gains and  losses  are  included  in
noninterest  income upon commitment to sell,  based on the amortized cost of the
individual  security  sold.  Unrealized  gains and losses are  recorded,  net of
related income tax effects, in a separate component of stockholders' equity. All
previous fair value  adjustments  included in stockholders'  equity are reversed
upon sale.


     Investment  securities  designated  as  held to  maturity  are  those  debt
securities which FBA has the positive intent and ability to hold until maturity.
Held-to-maturity   securities  are  stated  at  amortized  cost,  in  which  the
amortization  of premiums and  accretion of discounts  are  recognized  over the
contractual maturities or estimated lives of the individual securities, adjusted
for anticipated prepayments, using the level yield method.

     At December 31, 1997 and 1996, all investment securities were classified as
available for sale.

     Loans.  Loans  held  for  portfolio  are  carried  at  cost,  adjusted  for
amortization  of  premiums  and  accretion  of  discounts  using a method  which
approximates  the level yield method.  Interest and fees on loans are recognized
as income using the interest method. Loans held for portfolio are stated at cost
as FBA  has  the  ability  and it is  management's  intention  to  hold  them to
maturity.

     The  accrual of  interest  on loans is  discontinued  when it appears  that
interest or principal may not be paid in a timely manner in the normal course of
business.  Generally,  payments  received on nonaccrual  and impaired  loans are
recorded  as  principal  reductions.  Interest  income is  recognized  after all
principal  has been repaid or an  improvement  in the  condition of the loan has
occurred which would warrant resumption of interest accruals.

     A loan is considered impaired when it is probable a creditor will be unable
to collect all amounts  due,  both  principal  and  interest,  according  to the
contractual terms of the loan agreement. When measuring impairment, the expected
future cash flows of an impaired  loan are  discounted  at the loan's  effective
interest  rate.  Alternatively,  impairment  is  measured  by  reference  to  an
observable  market price, if one exists, or the fair value of the collateral for
a  collateral-dependent  loan.  Regardless of the historical  measurement method
used, FBA measures impairment based on the fair value of the collateral when the
creditor  determines  foreclosure  is probable.  Additionally,  impairment  of a
restructured  loan is measured by  discounting  the total  expected  future cash
flows at the loan's  effective  rate of interest as stated in the original  loan
agreement.  FBA continues to use its existing nonaccrual methods for recognizing
interest income on impaired loans.

     Loans Held for Sale.  Mortgage loans held for sale are carried at the lower
of cost or market value which is determined on an individual  loan basis.  Gains
or  losses  on the sale of loans  held for  sale are  determined  on a  specific
identification method.

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

     Bank Premises and Equipment. Bank premises and equipment are stated at cost
less  accumulated  depreciation  and  amortization.   Depreciation  is  computed
primarily using the straight-line  method over the estimated useful lives of the
related assets.  Amortization of leasehold  improvements is calculated using the
straight-line  method over the shorter of the useful life of the  improvement or
term of the lease.  Bank premises and improvements are depreciated over 15 to 29
years and equipment over two to ten years.

     Intangibles  Associated  With the Purchase of  Subsidiaries.  The excess of
cost over net assets acquired of purchased  subsidiaries are amortized using the
straight-line method over the estimated periods to be benefited,  which has been
estimated at 15 years.

     Foreclosed  Property.   Foreclosed  property,  consisting  of  real  estate
acquired  through  foreclosure or deed in lieu of foreclosure,  is stated at the
lower  of fair  value  less  applicable  selling  costs  or cost at the time the
property is acquired.  The excess of cost over fair value of the property at the
date of acquisition is charged to the allowance for possible loan losses.


     Income Taxes. FBA and its subsidiaries join in filing consolidated  federal
income tax returns.  Each subsidiary pays its allocation of federal income taxes
to FBA,  or  receives  payment  from FBA to the  extent  that tax  benefits  are
realized.  Separate state franchise tax returns are filed in Texas, Delaware and
Nevada for the appropriate  entities.  FBA and its  subsidiaries  join in filing
Illinois and California unitary income tax returns with First Banks.

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

     Financial  Instruments  With  Off-Balance-Sheet  Risk.  FBA uses  financial
instruments  to reduce the interest rate risk arising from its financial  assets
and liabilities.  These  instruments  involve,  in varying degrees,  elements of
interest  rate risk and credit  risk in excess of the amount  recognized  in the
consolidated balance sheets.  "Interest rate risk" is defined as the possibility
that interest rates may move  unfavorably  from the perspective of FBA. The risk
that a counterparty  to an agreement  entered into by FBA may default is defined
as "credit  risk." These  financial  instruments  include one interest  rate cap
agreement.

     FBA is party to  commitments  to extend credit and  commercial  and standby
letters of credit in the normal course of business to meet the  financing  needs
of its customers.  These commitments  involve,  in varying degrees,  elements of
interest  rate risk and credit  risk in excess of the amount  recognized  in the
consolidated balance sheets.

     Interest  Rate  Futures  Contracts.  Prior to 1996,  interest  rate futures
contracts   were   utilized   to   manage   the   interest   rate  risk  of  the
available-for-sale  securities  portfolio.  Gains and  losses on  interest  rate
futures contracts, which qualified as hedges, were deferred. Amortization of the
net  deferred  gains  or  losses  was  applied  to the  interest  income  of the
available-for-sale  securities portfolio using the straight-line method. The net
deferred   gains  and  losses  were  applied  to  the  carrying   value  of  the
available-for-sale securities portfolio as part of the mark to market valuation.
When the hedged assets were sold,  the related gain or loss on the interest rate
futures contract was immediately  recognized in the  consolidated  statements of
operations.

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

     Earnings  (Loss) Per Common Share.  FBA adopted the provisions of SFAS 128,
Earnings Per Share (SFAS 128), on a  retroactive  basis  effective  December 31,
1997. Accordingly, earnings (loss) per common share (EPS) data has been restated
to conform with the provisions of SFAS 128.

     SFAS 128 provides for the calculation of a "Basic" and "Diluted" EPS. Basic
EPS is computed by dividing the income (loss)  available to common  stockholders
(the numerator) by the weighted average number of common shares
outstanding (the  denominator)  during the year. The computation of dilutive EPS
is  similar  except  the  denominator  is  increased  to  include  the number of
additional  common  shares  that would  have been  outstanding  if the  dilutive
potential shares had been issued. In addition,  in computing the dilutive effect
of  convertible  securities,  the  numerator  is  adjusted  to add  back (a) any
convertible  preferred  dividends  and  (b) the  after-tax  amount  of  interest
recognized  in  the  period   associated   with  any   convertible   debt.   The
implementation  of SFAS 128 did not have a material impact on the calculation of
EPS.





 (2)   Acquisitions

     On November 1, 1996, FBA completed its  acquisition of Sunrise  Bancorp,  a
California corporation (Sunrise), and its wholly owned subsidiary, Sunrise Bank,
in exchange for $17.5 million in cash. At the time of the  transaction,  Sunrise
had $110.8 million in total assets,  $45.5 million in cash and cash  equivalents
and  investment  securities,  $61.1  million  in total  loans,  net of  unearned
discount,  and $91.1 million in total deposits.  The acquisition was funded from
available cash and  borrowings of $14.0 million under a promissory  note payable
(Note Payable) with First Banks, Inc., St. Louis,  Missouri (First Banks). First
Banks owns a majority of the outstanding voting stock of FBA, representing 65.9%
and 68.8% at December 31, 1997 and 1996, respectively.

     On  December  1, 1997,  FBA  completed  its  acquisition  of Surety Bank in
exchange for 264,622  shares of FBA common stock and cash of $3.8  million.  The
cash portion of this transaction,  which was paid to the former  shareholders of
Surety Bank in January 1998, was funded by an advance under the Note Payable. At
the time of the  transaction,  Surety had $72.8 million in total  assets,  $14.9
million in cash and cash equivalents and investment securities, $54.4 million in
total loans, net of unearned discount, and $67.5 million in total deposits.

     Sunrise was merged into a wholly owned  subsidiary of FBA. Sunrise Bank and
Surety Bank were merged  into FB  California,  a  newly-formed  commercial  bank
charter of FBA. The  acquisitions  of Sunrise and Surety Bank were accounted for
under the purchase  method of  accounting  and,  accordingly,  the  consolidated
financial  statements  include the financial  position and results of operations
for the period subsequent to the acquisition  dates, and the assets acquired and
liabilities  assumed were recorded at fair value at the  acquisition  date.  The
excess  of the cost  over the fair  value of the net  assets  acquired  was $3.2
million and $3.3 million for Sunrise and Surety Bank, respectively, and is being
amortized over 15 years.

     On  February  2,  1998,  FBA and FCB were  merged.  Under  the terms of the
Agreement  and Plan of Merger  (Agreement),  FCB was merged into FBA,  and FCB's
wholly owned  subsidiary,  First Commercial Bank, was merged into FB California,
an indirect  subsidiary bank of FBA. The FCB shareholders  received .8888 shares
of FBA common stock for each share of FCB common stock that they held. In total,
FCB shareholders received  approximately 751,728 shares of FBA common stock. The
transaction  also  provided  for First  Banks to receive  804,000  shares of FBA
common stock in exchange  for $10.0  million of the Note  Payable.  In addition,
FCB's  convertible  debentures of $6.5 million,  which are owned by First Banks,
were exchanged for comparable debentures in FBA.

     FCB had six banking  offices  located in  Sacramento,  Roseville  (2),  San
Francisco, Concord and Campbell, California. At December 31, 1997, FCB had total
assets of $191.6 million and net income of $764,000 for the year then ended.

     First Banks owned a majority interest in both FBA and FCB.  Consistent with
the  accounting  treatment for companies  under common  control,  the merger was
accounted for by FBA as follows:

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

              Effective with the merger, because the two entities were under the
              common  control  of  First  Banks,  the   consolidated   financial
              statements of FBA will be restated in 1998 to reflect First Banks'
              interest in the  financial  condition and results of operations of
              FCB for the periods subsequent to August 23, 1995.


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

     The following information presents unaudited pro forma condensed results of
operations of FBA,  combined with the  acquisition of Surety Bank, as if FBA had
completed  the  transaction  on January 1, 1996.  In  addition,  the  historical
results of First  Banks'  interest in FCB is  presented  as if FBA had  acquired
First Banks' interest in FCB on August 25, 1995:



                                                                           December 31,
                                                                           ------------
                                                                    1997      1996      1995
                                                                    ----      ----      ----
                                                     (dollars expressed in thousands, except per share data)

                                                                                 
              Net interest income...........................    $ 23,811    19,015     13,274
              Provision for possible loan losses...........        2,255     2,469      6,376
              Net income (loss)............................        3,589       352     (4,736)
                                                                ========   =======    =======
              Weighted average shares of common
                  stock outstanding (in thousands).........        5,138     5,294      4,332
                                                                ========   =======    =======
              Earnings (loss) per common share:
                  Basic....................................     $   0.70      0.07      (1.09)
                  Diluted..................................         0.69      0.06      (1.09)
                                                                ========   =======    =======


     The  unaudited  pro forma  condensed  results  of  operations  reflect  the
application  of the purchase  method of  accounting  for Surety Bank and certain
other  assumptions.   Purchase  accounting  adjustments  have  been  applied  to
investment  securities,  bank  premises and  equipment,  deferred tax assets and
liabilities  and excess  cost  required  to  reflect  the  assets  acquired  and
liabilities  assumed at fair value.  The  resulting  premiums and  discounts are
amortized or accreted to income consistent with the accounting policies of FBA.

     The  results of  operations  of Sunrise  are not  included in the pro forma
combined condensed statements of operations for the year ended December 31, 1996
as the historical results of operations for the period are not representative of
normal operating results subsequent to its acquisition by FBA.

     On February 2, 1998,  FBA completed its  acquisition of Pacific Bay Bank in
exchange for cash of $4.2  million.  This  transaction  was funded by an advance
under the Note  Payable.  At the time of the  transaction,  Pacific Bay Bank had
$38.3 million in total assets; $7.4 million in cash and cash equivalents;  $29.7
million in total loans,  net of unearned  discount;  and, $35.2 million in total
deposits.






(3)    Investments in Debt and Equity Securities


     The amortized cost,  contractual maturity,  unrealized gains and losses and
fair value of investment  securities available for sale at December 31, 1997 and
1996 were as follows:



                                                      Maturity                 Total
                                                                     After     amor-       Gross           
                                          1 Year     1-5    5-10      10       tized    unrealized            Weighted              
                                                                                          -------      Fair    average
                                          or less   years   years    years     cost   Gains   Losses   value   yield
                                          -------   -----   -----    -----     ----   -----   ------   -----   ------
                                                                (dollars expressed in thousands)
 December 31, 1997:
    Carrying value:
                                                                                         
       U.S. Treasury..................   $ 11,000   27,070    --         --     38,070    240     (1)    38,309   6.00%
       U.S. government agencies and
          corporations:
              Mortgage-backed.........         --   13,449    47      6,755     20,251     38     (20)   20,269   6.06
              Other...................      6,483   12,701    --         --     19,184      6     (15)   19,175   6.14
       Federal Home Loan Bank and
          Federal Reserve Bank stock
          (no stated maturity)........      6,038       --    --         --      6,038     --      --     6,038   5.87
                                         --------   ------   ---      -----    -------    ---    ----   -------   ----
                   Total..............   $ 23,521   53,220    47      6,755     83,543    284     (36)   83,791   6.03
                                         ========   ======   ===      =====    =======    ===    ====   =======   ====
    Market value:
       Debt securities................   $ 17,490   53,423    47      6,793
       Equity securities..............      6,038       --    --         --
                                         --------   -------  ---      -----
                   Total..............   $ 23,528   53,423    47      6,793
                                         ========   ======   ===      =====

    Weighted average yield............       5.84%    5.98% 6.56%      7.23%
                                             ====     ====  ====       ====

 December 31, 1996:
    Carrying value:
       U.S. Treasury..................   $ 20,016    6,072    --         --    26,088     81       --    26,169   5.38%
       U.S. government agencies and
          corporations:
              Mortgage-backed.........         --   23,668    --      8,857    32,525     29    (153)    32,401   6.05
              Other...................     18,087    4,969    --         --    23,056     14     (26)    23,044   5.31
       Federal Home Loan Bank an
          Federal Reserve Bank stock
          (no stated maturity)........      5,296       --    --         --     5,296     --      --      5,296   5.87
                                         --------   ------   ---       ----   -------    ---    ----    -------   ----
                   Total..............   $ 43,399   34,709    --      8,857    86,965    124    (179)    86,910   5.64
                                         ========   ======   ===      =====   =======    ===    ====    =======   ====
    Market value:
       Debt securities................   $ 38,122   34,632    --      8,860
       Equity securities..............      5,296       --    --         --
                                         --------   ------  ----      -----
                   Total..............   $ 43,418   34,632    --      8,860
                                         ========   ======  ====      =====

    Weighted average yield............       5.34%    5.63%   --%      7.17%
                                         =========  ======  ====      =====


     Proceeds from sales of  securities  were $11.1  million,  $20.6 million and
$76.0  million  for  the  years  ended   December  31,  1997,   1996  and  1995,
respectively. Gross gains of $76,000, $185,000 and $2.2 million were realized on
those sales for the years ended December 31, 1997, 1996 and 1995,  respectively.
No losses were  realized on those sales for the years ended  December  31, 1997,
1996 and 1995. For 1995, the net gains on sales of securities were offset by the
recognition of $5.1 million of hedging losses.

     The  Subsidiary  Banks  maintain  investments in the Federal Home Loan Bank
(FHLB) and the Federal  Reserve Bank (FRB).  These  investments  are recorded at
cost,  which  represents  redemption  value.  The  investment  in FHLB  stock is
maintained  at a minimum  amount  equal to the  greater  of 1% of the  aggregate
outstanding  balance  of loans  secured by  residential  real  estate,  or 5% of
advances  from the FHLB.  The  investment  in the FRB stock is  maintained  at a
minimum of 6% of the Subsidiary Banks' capital stock and capital surplus.

     Investment  securities with a carrying value of approximately $13.9 million
and $8.4  million at December 31, 1997 and 1996,  respectively,  were pledged in
connection  with  deposits  of public  and trust  funds,  securities  sold under
agreements to repurchase and for other purposes as required by law.


 (4)   Loans and Allowance for Possible Loan Losses



     Changes in the  allowance  for  possible  loan  losses for the years  ended
December 31 were as follows:

                                                                           1997       1996       1995
                                                                           ----       ----       ----
                                                                        (dollars expressed in thousands)

                                                                                           
          Balance, January 1............................................  $ 6,147      5,228      2,756
          Acquired allowance for possible loan losses...................       30      2,338         --
                                                                          -------    -------    -------
                                                                            6,177      7,566      2,756
                                                                          -------    -------    -------
          Loans charged-off.............................................   (2,744)    (4,061)    (4,069)
          Recoveries of loans previously charged-off....................    1,282      1,392        715
                                                                          -------    -------    -------
                      Net loans charged-off.............................   (1,462)    (2,669)    (3,354)
                                                                          --------   -------    -------
          Provision charged to operations...............................    2,000      1,250      5,826
                                                                          -------    -------    -------
          Balance, December 31..........................................  $ 6,715      6,147      5,228
                                                                          =======    =======    =======



     At December  31,  1997 and 1996,  FBA had $2.4  million  and $2.1  million,
respectively,  of loans on nonaccrual status. Interest on nonaccrual loans which
would have been  recorded  under the original  terms of the loans was  $298,000,
$161,000  and $93,000  for the years ended  December  31,  1997,  1996 and 1995,
respectively.  Of these  amounts,  $259,000,  $72,000 and  $70,000 was  actually
recorded as interest income on such loans in 1997, 1996 and 1995, respectively.

     At December  31, 1997 and 1996,  FBA had $2.9  million and $3.7  million of
impaired loans,  which is represented by loans on nonaccrual status and consumer
installment  loans 60 days or more past due. The impaired  loans had no specific
reserves at December  31, 1997 and 1996.  The  average  recorded  investment  in
impaired  loans was $2.9 million and $2.2  million for the years ended  December
31, 1997 and 1996, respectively.

     FBA's primary market areas are Houston,  Dallas, Irving and McKinney, Texas
and Roseville,  Citrus Heights, Vallejo and Fairfield,  California.  At December
31,  1997,  approximately  58%  of  the  total  loan  portfolio  and  56% of the
commercial,  financial and agricultural  loan portfolio were to borrowers within
this region.

     In general,  FBA is a secured lender.  At December 31, 1997,  approximately
97.6% of the loan  portfolio  was secured.  Collateral is required in accordance
with the normal credit evaluation process based upon the creditworthiness of the
customer and the credit risk associated with the particular transaction.

 (5)   Bank Premises and Equipment



     Bank premises and equipment were comprised of the following at December 31:

                                                                       1997      1996
                                                                       ----      ----
                                                               (dollars expressed in thousands)

                                                                              
           Land...................................................  $  3,224      2,424
           Buildings and improvements.............................     4,995      3,234
           Furniture, fixtures and equipment......................     4,039      2,619
           Construction in progress...............................        86         41
                                                                    --------     ------
                    Total.........................................    12,344      8,318
           Less accumulated depreciation .........................     3,665      1,949
                                                                    --------     ------
                    Bank premises and equipment, net..............  $  8,679      6,369
                                                                    ========     ======


     Depreciation  expense for the years ended December 31, 1997,  1996 and 1995
totaled $640,000, $553,000 and $544,000, respectively.


     FBA  leases  land,  office  properties  and some items of  equipment  under
operating  leases.  Certain of the leases contain renewal options and escalation
clauses.  Total rent expense was  $667,000,  $350,000 and $537,000 for the years
ended  December 31, 1997,  1996 and 1995,  respectively.  Future  minimum  lease
payments under noncancellable operating leases extend through 2019 as follows:
                                        
                                               (dollars expressed in thousands)
     Year ending December 31:
        1998...............................................   $ 1,013
        1999...............................................       531
        2000...............................................       222
        2001...............................................       195
        2002...............................................       184
        Thereafter.........................................     2,495
                                                              -------
                  Total minimum lease payments.............   $ 4,640
                                                              =======

     FBA leases to unrelated parties a portion of its owned banking  facilities.
Total  rental  income was  $740,000,  $419,000  and $284,000 for the years ended
December 31, 1997, 1996 and 1995, respectively.

 (6)   Promissory Note Payable

     FBA borrowed $14.5 million and $14.0 million at December 31, 1997 and 1996,
respectively,  from  First  Banks  under  a  $20.0  million  Note  Payable.  The
borrowings under the Note Payable bear interest at an annual rate of one-quarter
percent less than the "Prime Rate" as reported in the Wall Street  Journal.  The
principal  and accrued  interest  under the Note  Payable are due and payable on
October 31, 2001. The interest  expense under the Note Payable was $1.18 million
and $194,000 for the years ended December 31, 1997 and 1996,  respectively.  The
accrued  and  unpaid  interest  under the Note  Payable  was $1.37  million  and
$194,000 at December  31,  1997 and 1996,  respectively.  There were no balances
outstanding during 1995.

 (7)   Earnings Per Common Share



     The following is a reconciliation of the numerators and denominators of the
basic and diluted EPS computations for the periods indicated:
                                                                      Income        Shares     Per share
                                                                    (numerator)  (denominator)  amount
                                                                    -----------  -------------  ------
                                                         (dollars expressed in thousands, except per share data)
       Year ended December 31, 1997:
                                                                                           
           Basic EPS - income available to common stockholders....    $ 3,179        3,607      $  0.88
                                                                                                =======
           Effect of dilutive securities-stock options............         --           27
                                                                      -------       ------
           Diluted EPS - income available to common stockholders..    $ 3,179        3,634      $  0.87
                                                                      =======       ======      =======

       Year ended December 31, 1996:
           Basic EPS - income available to common stockholders....    $ 1,569        3,763      $  0.42
                                                                                                =======
           Effect of dilutive securities:
              Stock options.......................................         --           61
              Warrants............................................         --           91
                                                                      -------       ------
           Diluted EPS - income available to common stockholders..    $ 1,569        3,915      $  0.40
                                                                      =======       ======      =======


     As a result of the net loss incurred in 1995,  the effects of stock options
and warrants were anti-dilutive for the year then ended.

 (8)   Income Taxes

     Total income tax expense of $1.8 million,  $1.0 million,  and a tax benefit
of  $2.1  million  for the  years  ended  December  31,  1997,  1996  and  1995,
respectively, were attributable to income from continuing operations.





     Income tax expense (benefit) for the years ended December 31 consists of:

                                                                           1997          1996         1995
                                                                           ----          ----         ----
                                                                           (dollars expressed in thousands)
       Current income tax expense:
                                                                                                               
         Federal.....................................................    $    --           --           --
         State.......................................................         --           --           --
                                                                         -------       ------       ------
              .......................................................         --           --           --
                                                                         -------       ------       ------
       Deferred income tax expense (benefit):
         Federal.....................................................      1,703        1,005       (2,083)
         State.......................................................         55           (3)          --
                                                                         -------       ------       ------
              .......................................................      1,758        1,002       (2,083)
                                                                         -------       ------        -----
           Total.....................................................    $ 1,758        1,002       (2,083)
                                                                         =======       ======       ======




     The effective rates of federal income taxes for the years ended December 31
differ from statutory rates of taxation as follows:
                                                    1997                      1996                      1995
                                            -------------------      --------------------         ----------------
                                             Amount     Percent      Amount        Percent        Amount    Percent
                                                                (dollars expressed in thousands)
       Income (loss) before provision
                                                                                           
         for income tax expense (benefit).  $ 4,937                  $2,571                      $ (5,903)
                                            =======                  ======                      ========

       Tax expense (benefit) at federal
         income tax rate..................  $ 1,728      35.0%          900         35.0%        $ (2,066)  (35.0)%
       Effects of differences 
         in tax reporting.................       30       0.6           102          4.0              (17)    (.3)
                                            -------     -----        ------         ----          -------    ---- 
         Income tax expense (benefit)
           at effective rate..............  $ 1,758      35.6%       $1,002         39.0%        $ (2,083)  (35.3)%
                                            =======     =====        ======        =====         ========   =====




     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax liabilities are as follows:
                                                                              December 31,
                                                                              ------------
                                                                           1997           1996
                                                                           ----           ----
                                                                    (dollars expressed in thousands)
       Deferred tax assets:
                                                                                     
          Allowance for possible loan losses.........................  $   2,202         1,754
          Foreclosed property........................................        633         1,856
          Alternative minimum tax credit.............................        288           279
          Postretirement medical plan................................        247           353
          Quasi-reorganization adjustment of bank premises...........      1,377         1,427
          Other......................................................        426           728
          Net operating loss carryforwards...........................     12,086        12,512
                                                                       ---------        ------
                Gross deferred tax assets............................     17,259        18,909
          Valuation allowance........................................     (3,447)       (3,390)
                                                                       ---------       -------
                Net deferred tax assets..............................     13,812        15,519
                                                                       ---------       -------
       Deferred tax liabilities:
          FHLB stock dividends.......................................        409           230
          Bank premises and equipment................................        533           466
          Other .....................................................         41           213
                                                                       ---------       -------
                Gross deferred tax liabilities.......................        983           909
                                                                       ---------       -------
                Net deferred tax assets..............................  $  12,829        14,610
                                                                       =========       =======










     Changes to the deferred tax asset  valuation  allowance for the years ended
December 31 were as follows:

                                                                         1997     1996     1995
                                                                         ----     ----     ----
                                                                    (dollars expressed in thousands)

                                                                                    
           Balance, January 1.........................................  $3,390    2,731    2,731
           Current year deferred provision, change in
              deferred tax valuation allowance........................      --       --       --
           Purchase acquisitions......................................      57      659       --
                                                                        ------    -----   ------
           Balance, December 31.......................................  $3,447    3,390    2,731
                                                                        ======    =====   ======


     Subsequently  recognized  tax  benefits  relating  to $2.7  million  of the
valuation allowance for deferred tax assets will be credited directly to capital
surplus under the terms of the quasi-reorganization, implemented on December 31,
1994, and the provisions of SFAS 109. The remaining $747,000 will be credited to
intangibles associated with the purchase of subsidiaries.

     At December 31, 1997, FBA has separate limitation year (SRLY) net operating
loss carryforwards  (NOLs) of $22.5 million and alternative  minimum tax credits
of $288,000.  Their utilization is subject to annual limitations.  Additionally,
FBA has non-SRLY NOLs of $11.8 million.

     The NOLs for FBA at December 31, 1997 expire as follows:

                                                (dollars expressed in thousands)
          Year ending December 31:
             1998......................................    $ 4,140
             1999......................................      2,641
             2000......................................        103
             2001 through 2010.........................     27,417
                                                           -------
                         Total.........................    $34,301
                                                           =======

     For  California  income tax purposes,  FBA has NOLs of  approximately  $3.0
million. These NOLs expire as follows:

                                                (dollars expressed in thousands)
         Year ending December 31:
            1998........................................       1,089
            1999........................................       1,089
            2000........................................         635
            2001........................................         139
                                                              ------
           Total........................................      $2,952
                                                              ======

     The net deferred tax assets were evaluated to determine  whether it is more
likely than not the deferred tax assets will be recognized in the future. It has
been  determined  the net  deferred tax assets of FBA should not be fully valued
until FBA can provide an earnings  history  sufficient to support the respective
net  deferred  tax asset.  A  valuation  reserve  was  determined  by taking all
positive  and  negative  criteria  into  consideration.  It was  determined  the
valuation allowance established should be $3.4 million.

 (9)   Employee Benefit Plans

     401(k) Plan.  FBA has a savings and incentive  plan covering  substantially
all employees.  Under the plan,  employer matching  contributions are determined
annually by FBA's Board of Directors.  Employee contributions are limited to 15%
of an  employee's  compensation  not to exceed $9,500 for 1997.  Total  employer
contributions  under the plan were  $43,000,  $23,000  and $41,000 for the years
ended December 31, 1997, 1996 and 1995,  respectively.  The plan assets are held
and managed under a trust  agreement with the trust  department of an affiliated
bank.


     Pension  Plan.  FBA has a  noncontributory  defined  benefit  pension  plan
covering substantially all officers and employees.  The accumulation of benefits
under the plan were  discontinued  during 1994.  During 1997,  1996 and 1995, no
contributions  were  made  to the  pension  plan  and  FBA  did  not  incur  any
expenditures  associated  with  the  pension  plan.  FBA  is in the  process  of
terminating this plan and does not expect to incur a significant gain or loss.

     Postretirement Benefits Other Than Pensions.  Prior to August 31, 1994, FBA
made certain health care and life insurance benefits available for substantially
all of its  retired  employees,  a portion of the cost of which was paid by FBA.
The  estimated  cost of such  postretirement  benefits was accrued as an expense
during the period of an  employee's  active  service to FBA.  During  1994,  FBA
reevaluated  the cost of this plan and changed it to provide  contributions  for
coverage  only to those  individuals  receiving  benefits on August 31, 1994. In
conjunction with the plan restructuring, FBA fully recognized the estimated cost
of the future  benefits  payable under the plan.  Employees  retiring after that
date are allowed to purchase  coverage,  but must pay the entire cost associated
with such coverage.

(10)   Directors' Stock Bonus Plan

     The 1993  Directors'  Stock Bonus Plan  provides  for annual  grants of FBA
common stock to the  nonemployee  directors of FBA.  Directors'  compensation of
$13,000,  $10,000 and $27,000 was  recorded  relating to this plan for the years
ended December 31, 1997, 1996 and 1995, respectively.  These amounts represented
the market values of the 1,000 shares  granted for the years ended  December 31,
1997, 1996 and 1995, respectively.

     The plan is self-operative,  and the timing, amounts,  recipients and terms
of individual grants are determined automatically.  On July 1 of each year, each
nonemployee  director  automatically  receives  a grant of 500  shares of common
stock.  The maximum  number of plan  shares that may be issued  shall not exceed
16,667  shares and 9,667 shares  remain to be issued at December  31, 1997.  The
plan will expire on July 1, 2001.

(11)   Commitments and Contingencies

     FBA is a party to  commitments  to extend credit and commercial and standby
letters of credit in the normal course of business to meet the  financing  needs
of its customers.  These instruments  involve,  to varying degrees,  elements of
credit risk and  interest  rate risk in excess of the amount  recognized  in the
consolidated balance sheets. The interest rate risk associated with these credit
commitments relates primarily to the commitments to originate  fixed-rate loans.
The credit  risk  amounts are equal to the  contractual  amounts,  assuming  the
amounts are fully  advanced and the collateral or other security is of no value.
FBA uses the same  credit  policies  in  granting  commitments  and  conditional
obligations as it does for on-balance-sheet items.

     Commitments to extend credit at December 31 are as follows:
                                                              1997      1996
                                                              ----      ----
                                                          (dollars expressed in
                                                                thousands)

            Credit card commitments.......................  $ 1,978     3,140
            Other loan commitments........................  138,844    92,454
            Standby letters of credit.....................    1,923       177
                                                            =======    ======

     Credit card and other loan commitments are agreements to lend to a customer
as long as there is no violation of any condition  established  in the contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent  future  cash  requirements.   Each  customer's   creditworthiness  is
evaluated on a case-by-case basis. The amount of collateral obtained,  if deemed
necessary  upon  extension  of  credit,  is based on  credit  evaluation  of the
customer. Collateral held varies but may include accounts receivable, inventory,
property,  plant, equipment,  income-producing  commercial properties and single
family  residential  properties.  Collateral  is generally  required  except for
consumer credit card commitments.


     Standby letters of credit are conditional  commitments  issued to guarantee
the  performance  of a  customer  to a third  party.  The  letters of credit are
primarily  issued to  support  private  borrowing  arrangements  and  commercial
transactions.  Most letters of credit extend for less than one year.  The credit
risk  involved  in  issuing  letters of credit is  essentially  the same as that
involved  in  extending  loan  facilities  to  customers.  Upon  issuance of the
commitments, FBA holds marketable securities, certificates of deposit, inventory
or other assets as collateral  supporting those commitments for which collateral
is deemed necessary.

(12)   Stockholders' Equity

     Stock Options. On April 19, 1990, the Board of Directors of FBA adopted the
1990 Stock Option Plan (1990 Plan).  The 1990 Plan  currently  provides  that no
more than 200,000  shares of common stock will be available  for stock  options.
One-fourth of each stock option becomes exercisable at the date of the grant and
at each  anniversary  date of the grant.  The options  expire ten years from the
date of the  grant.  There were no options  granted  under this plan  during the
three years ended December 31, 1997.

     At December 31, 1997,  there were 36,833 shares  available for future stock
options  and  13,334  shares  of  common  stock  reserved  for the  exercise  of
outstanding options.  Transactions relating to the 1990 Plan for the years ended
December 31 are as follows:


                                                      1997                     1996                      1995
                                               ------------------      -------------------       ------------------
                                                          Average                   Average                 Average
                                                           option                   option                  option
                                               Amount       price      Amount        price       Amount      price
                                               ------       -----      ------        -----       ------      -----

                                                                                             
     Outstanding options, January 1.......     57,500     $  3.75       67,500     $  3.75        98,133   $  3.75
     Options exercised and redeemed.......    (44,166)       3.75      (10,000)       3.75       (30,633)     3.75
                                            ---------                   ------                   -------
     Outstanding options, December 31.....     13,334        3.75       57,500        3.75        67,500      3.75
                                            =========     =======       ======     =======        ======   =======

     Options exercisable, December 31.....     13,334                   57,500                    67,500
                                            =========                   ======                    ======


     Warrants. In connection with a previous  restructuring of FBA, a warrant to
purchase common stock was granted to the Federal Deposit  Insurance  Corporation
(FDIC).  On October 1, 1996,  FBA purchased the  outstanding  warrant to acquire
131,336  shares of FBA  common  stock at $0.75  per  share  from the FDIC for an
aggregate amount of $1.28 million.  The purchase of the warrant was applied as a
reduction of capital surplus.

     Distribution of Earnings of the Subsidiary  Banks. The Subsidiary Banks are
restricted  by  various  state  and  federal  regulations  as to the  amount  of
dividends  which are available  for payment of dividends to FBA.  Under the most
restrictive  of these  requirements,  the future  payment of dividends  from the
Subsidiary Banks is limited to approximately  $1.0 million at December 31, 1997,
unless prior permission of the regulatory authorities is obtained.

(13)   Transactions With Related Parties

     FBA  purchases  certain  services and supplies from or through First Banks.
FBA's financial position and operating results could  significantly  differ from
those that would be  obtained  if FBA's  relationship  with First  Banks did not
exist.

     First Banks provides  management  services to FBA and its Subsidiary Banks.
Management  services are provided under a management  fee agreement  whereby FBA
compensates  First Banks on an hourly basis for its use of personnel for various
functions  including  internal  audit,  loan review,  income tax preparation and
assistance, accounting,  asset/liability and investment services, loan servicing
and other management and administrative services. Fees paid under this agreement
were $931,000, $687,000 and $422,000 for the years ended December 31, 1997, 1996
and 1995  respectively.  The fees paid for  management  services are at least as
favorable as could have been obtained from an unaffiliated third party.


     Because of the affiliation with First Banks and the geographic proximity of
certain of their offices,  FBA shares the cost of certain personnel and services
used by FBA and First Banks.  This includes the salaries and benefits of certain
loan and  administrative  personnel.  The  allocation  of the  shared  costs are
charged and/or credited under the terms of cost sharing  agreements entered into
during 1997. Because this involves  distributing  essentially fixed costs over a
larger asset base,  it allows each bank to receive the benefit of personnel  and
services at a reduced cost.  Fees paid under these  agreements were $383,000 for
the year ended December 31, 1997.

     Effective  April 1,  1997,  First  Services  L.P.,  a  limited  partnership
indirectly  owned by First Banks' Chairman and his children  through its general
partners and limited  partners,  began  providing  data  processing  and various
related  services  to  FBA  under  the  terms  of  data  processing  agreements.
Previously,  these  services were provided by a subsidiary of First Banks.  Fees
paid under these  agreements were $643,000,  $311,000 and $374,000 for the years
ended  December 31, 1997,  1996 and 1995,  respectively.  The fees paid for data
processing  services are at least as favorable as could have been  obtained from
an unaffiliated third party.

     FBA's  Subsidiary  Banks had $41.9 million and $21.4 million in whole loans
and loan participations outstanding at December 31, 1997 and 1996, respectively,
that were purchased from banks  affiliated with First Banks. In addition,  FBA's
Subsidiary  Banks had sold $42.7  million  and $26.7  million in whole loans and
loan  participations to affiliates of First Banks at December 31, 1997 and 1996,
respectively.  These loans and loan  participations  were  acquired  and sold at
interest  rates and terms  prevailing at the dates of their purchase or sale and
under standards and policies followed by FBA's Subsidiary Banks.

     FBA has borrowed  $14.5  million and $14.0 million at December 31, 1997 and
1996,  respectively,  from First Banks under a $20 million Note  Payable,  dated
November 4, 1997.  This Note Payable  replaces a $15 million note payable  under
similar  terms to First  Banks.  The  borrowings  under  the Note  Payable  bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported in the Wall Street Journal.  The interest expense was $1.18 million and
$194,000  for the years  ended  December  31, 1997 and 1996,  respectively.  The
principal  and accrued  interest  under the Note  Payable are due and payable on
October 31,  2001.  The accrued and unpaid  interest  under the Note Payable was
$1.37 million and $194,000 at December 31, 1997 and 1996, respectively.

     Outside of normal customer relationships,  no directors, executive officers
or  stockholders  holding over 5% of FBA's voting stock,  and no corporations or
firms with which such persons or entities are associated,  currently maintain or
have maintained,  any significant business or personal relationships with FBA or
its  subsidiaries,  other than that which  arises by virtue of such  position or
ownership interest in FBA, except as described above.

     (14) Interest Rate Risk  Management  and Derivative  Financial  Instruments
With  Off-Balance-Sheet  Risk 

     Derivative financial  instruments held by FBA at December 31, 1997 and 1996
consist  of an  interest  rate cap  agreement  with a  notional  amount of $10.0
million and credit exposure of $222,000 and $335,000, respectively.

     FBA's interest rate cap agreement  limits the interest  expense  associated
with  certain of its  interest-bearing  liabilities.  In exchange for an initial
fee, the interest rate cap agreement  entitles FBA to receive interest  payments
when a  specified  index  rate  exceeds  a  predetermined  rate.  The  agreement
outstanding at December 31, 1997 and 1996  effectively  limits the interest rate
to 5.0% on $10 million of interest-bearing  liabilities from October 15, 1997 to
May 15, 2000. At December 31, 1997 and 1996, the unamortized costs were $242,000
and  $353,000,  respectively,  and were  included  in other  assets.  The amount
receivable  under the agreement  was $8,000 at December 31, 1997.  There were no
amounts receivable under the agreement at December 31, 1996.

     Previously,  FBA sold interest rate futures contracts and purchased options
on  interest  rate  futures  contracts  to hedge the  interest  rate risk of its
available-for-sale  securities portfolio. There were no outstanding positions of
interest  rate futures for the years ended  December 31, 1997 and 1996.  For the
year ended  December 31, 1995,  FBA incurred a net loss on interest rate futures
contracts of $5.95 million, of which $806,000 was amortized to income as a yield
adjustment to the investment  security  portfolio and $5.14 million was included
in the  cost  basis  in  determining  the  gain or  loss  upon  the  sale of the
securities.  There were no gains or losses from interest rate futures  contracts
for the years ended December 31, 1997 and 1996.


(15)   Fair Value of Financial Instruments

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



     The estimated fair value of FBA's financial instruments at December 31 were
as follows:

                                                         December 31, 1997           December 31, 1996
                                                       --------------------       --------------------
                                                       Carrying     Estimated     Carrying    Estimated
                                                        amount     fair value      amount    fair value
                                                        ------     ----------      ------    ----------
                                                                (dollars expressed in thousands)
          Assets:
                                                                                      
            Cash and cash equivalents...............  $ 26,442       26,442        21,964      21,964
            Investment securities...................    83,791       83,791        86,910      86,910
            Net loans...............................   306,722      307,911       235,727     238,266
            Accrued interest receivable.............     2,963        2,963         2,348       2,348

          Liabilities:
            Demand and savings deposits.............   214,180      214,180       175,994     175,994
            Time deposits...........................   169,762      170,437       143,812     144,179
            Accrued interest payable................     2,246        2,246           710         710
            Borrowings..............................    17,307       17,307        16,092      16,092

          Off-balance-sheet:
            Interest rate cap agreement.............       242          222           353         335
            Unfunded loan commitments...............       ---          ---           ---         ---


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

Financial Assets:

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

     Investment  securities:  Fair value for securities  available for sale were
the amounts reported in the consolidated balance sheets. If quoted market prices
were not  available,  fair  values  were  based  upon  quoted  market  prices of
comparable instruments.

     Net loans: The fair value for most loans was estimated utilizing discounted
cash flow  calculations  that applied interest rates currently being offered for
similar loans to borrowers with similar risk profiles.  The carrying  values for
loans are net of the allowance for possible loan losses and unearned discount.

Financial Liabilities:
     
     Deposits: The fair value disclosed for deposits generally payable on demand
(i.e.,  non-interest-bearing  and  interest-bearing  demand,  savings  and money
market accounts) were considered  equal to their respective  carrying amounts as
reported in the consolidated balance sheets. The fair value disclosed for demand
deposits  does not include the benefit that  results  from the low-cost  funding
provided by deposit  liabilities  compared to the cost of borrowing funds in the
market.  The fair value for  certificates  of deposit was estimated  utilizing a
discounted  cash flow  calculation  that applied  interest rates currently being
offered on similar  certificates to a schedule of aggregated  monthly maturities
of time deposits.


     Borrowings and accrued  interest  payable:  The carrying values reported in
the consolidated balance sheets approximate fair value.

Off-Balance-Sheet:
     Interest  rate cap  agreement:  The fair  value  of the  interest  rate cap
agreement is estimated by  comparison  to market rates quoted on new  agreements
with similar creditworthiness.

     Unfunded loan commitments: The majority of the commitments to extend credit
and commercial and standby letters of credit contain variable interest rates and
credit deterioration clauses and, therefore,  the carrying value of these credit
commitments approximates fair value.

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

     Quantitative measures established by regulations to ensure capital adequacy
require the Subsidiary  Banks to maintain  certain minimum  capital ratios.  The
Subsidiary  Banks are  required  to  maintain  a minimum  risk-based  capital to
risk-weighted  assets  ratio of 8.0%,  with at least 4.0% being "Tier 1" capital
(as defined in the regulations).  In addition,  a minimum leverage ratio (Tier 1
capital to total assets) of 3.0% plus an additional  cushion of 100 to 200 basis
points is expected.  In order to be  considered  well  capitalized  under Prompt
Corrective  Action  provisions,  a bank is required to maintain a risk  weighted
asset ratio of at least 10%, a Tier 1 to risk weighted  assets ratio of at least
6%, and a leverage  ratio of at least 5%. As of December 31,  1996,  the date of
the most  recent  notification  from  FBA's  primary  regulator,  BankTEXAS  was
categorized  as well  capitalized  under the  regulatory  framework  for  Prompt
Corrective  Action.  Management  believes,  as of December 31, 1997, each of the
Subsidiary Banks was well capitalized as defined by the FDIC Improvement Act.



     At December  31, 1997 and 1996,  FBA's and the  Subsidiary  Banks'  capital
ratios were as follows:

                                                  Risk-Based Capital Ratios
                                                  -------------------------
                                              Total                   Tier 1              Leverage Ratio
                                       -----------------         ----------------       ---------------
                                      1997        1996           1997      1996         1997       1996
                                      ----        ----           ----      ----         ----       ----
                                                                                    
          FBA........................  7.89%       7.64%          6.63%     6.38%        6.11%      5.31%
          BankTEXAS.................. 12.26       10.29          11.00      9.04         8.90       7.53
          FB California.............. 13.03          --          11.77        --        13.80         --
          Sunrise Bank (1)...........    --       17.67             --     16.39           --      10.88
- ----------------
(1) Sunrise Bank was merged into FB California on December 1, 1997.


(17)   Contingent Liabilities
     In the ordinary  course of business,  there are various  legal  proceedings
pending  against FBA and/or the Subsidiary  Banks.  Management,  in consultation
with  legal  counsel,  is of  the  opinion  the  ultimate  resolution  of  these
proceedings  will have no material effect on the financial  condition or results
of operations of FBA or the Subsidiary Banks.





(18)   Parent Company Only Financial Information

                                              Condensed Balance Sheets

                                                                                          December 31,
                                                                                          ------------
                                                                                       1997         1996
                                                                                       ----         ----
                                                                              (dollars expressed in thousands)
        Assets:
                                                                                                 
          Cash.................................................................... $      922          439
          Investment in subsidiary................................................     55,182       43,958
          Deferred tax assets.....................................................      3,307        3,297
          Other assets............................................................        157          143
                                                                                   ----------      -------
            Total assets.......................................................... $   59,568       47,837
                                                                                   ==========      =======
        Liabilities and stockholders' equity:
          Promissory note payable................................................. $   14,500       14,000
          Accrued and other liabilities...........................................      5,204          339
                                                                                   ----------      -------
            Total liabilities.....................................................     19,704       14,339
        Stockholders' equity......................................................     39,864       33,498
                                                                                   ----------       ------
            Total liabilities and stockholders' equity............................ $   59,568       47,837
                                                                                   ==========       ======





                                         Condensed Statements of Operations

                                                                                 Years ended December 31,
                                                                                1997       1996       1995
                                                                             (dollars expressed in thousands)
         Income (loss):
                                                                                                    
           Dividends from subsidiary......................................   $ 1,425         --         --
           Other..........................................................        16        211        315
                                                                             -------     ------
              Total income................................................     1,441        211        315
                                                                             -------     ------    -------
         Expense:
           Interest.......................................................     1,176        246        140
           Other..........................................................       496        338         32
                                                                             -------     ------    -------
              Total expense...............................................     1,672        584        172
                                                                             -------     ------    -------
              Income (loss) before income tax (benefit) expense...........      (231)      (373)       143
         Income tax (benefit) expense.....................................      (688)      (126)        68
                                                                             -------     ------    -------
              Income (loss) before equity in undistributed
                income (loss) of subsidiary...............................       457       (247)        75
         Equity in undistributed income (loss) of subsidiary..............     2,722      1,816     (3,895)
                                                                             -------     ------      -----
              Net income (loss)...........................................   $ 3,179      1,569     (3,820)
                                                                             =======      =====      =====











                                         Condensed Statements of Cash Flows

                                                                                      Years ended December 31,
                                                                                      ------------------------
                                                                                 1997          1996          1995
                                                                                 ----          ----          ----
                                                                                 (dollars expressed in thousands)
         Operating activities:
                                                                                                      
           Net income (loss).............................................  $    3,179         1,569        (3,820)
           Adjustments to reconcile net income (loss) to net
             cash provided by (used in) operating activities:
              Credit for deferred income taxes...........................         688           126            --
              Equity in undistributed (income) loss of subsidiary........      (2,722)       (1,816)        3,895
              Dividends from subsidiary..................................       1,425            --            --
              Other, net.................................................      (1,090)       (1,987)         (552)
                                                                           -----------      --------      -------
                    Net cash provided by (used in) operating activities..       1,480        (2,108)         (477)
                                                                           ----------       --------      -------

         Investing activities:
           Purchase of investment securities.............................          --       (12,618)      (21,191)
           Proceeds from maturity of investment securities...............          --         7,152         8,345
           Proceeds from sales of investment securities..................          --         4,496        25,752
           Capital contributions to subsidiary...........................          --       (17,052)       (3,750)
                                                                           ----------       -------       ------- 
                    Net cash provided by (used in) investing activities..          --       (18,022)        9,156
                                                                           ----------       -------       -------

         Financing activities:
           Increase in promissory note payable...........................         500        14,000            --
           Exercise of stock options.....................................          15            38           115
           Repurchase of common stock for treasury.......................      (1,512)       (2,010)         (828)
                                                                           ----------     ---------       -------
                    Net cash provided by (used in) financing activities..        (997)       12,028          (713)
                                                                           -----------      -------       -------
                    Net increase (decrease) in cash and cash equivalents.         483        (8,102)        7,966
         Cash and cash equivalents at beginning of year..................         439         8,541           575
                                                                           ----------     ---------       -------
         Cash and cash equivalents at end of year........................  $      922           439         8,541
                                                                           ==========     =========       =======

         Noncash investing and financing activities:
           Issuance of common stock in purchase accounting acquisition...  $    4,763            --           --
           Cash paid for interest........................................          --           475          110
                                                                           ===========    =========       =======


(19)   Subsequent Events

     As  described  in  Note  2 to the  consolidated  financial  statements  and
presented in the pro forma  information on the  consolidated  balance sheets and
consolidated statements of operations, FBA completed the acquisitions of FCB and
Pacific  Bay Bank on February  2, 1998 in  exchange  for  751,728  shares of FBA
common stock and cash of $4.2 million, respectively. The total assets of FCB and
Pacific Bay Bank were $192.5  million and $38.3  million,  respectively,  at the
date of the transaction.

     The accounting treatment for the acquisition of FCB is summarized in Note 2
to the consolidated  financial  statements.  The acquisition of Pacific Bay Bank
was accounted for under the purchase method of accounting and was funded through
an advance under the Note Payable. The excess of the cost over the fair value of
the net assets  acquired was $4.08 million and $1.43 million for FCB and Pacific
Bay Bank, respectively, and is being amortized over 15 years.

     The  accompanying  pro  forma  consolidated  balance  sheet  and pro  forma
consolidated statement of operations reflect the acquisitions of FCB and Pacific
Bay Bank as if they had been completed on December 31, 1997.







[LETTERHEAD OF KPMG Peat Marwick LLP]











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

We have  audited the  accompanying  consolidated  balance  sheets of First Banks
America,  Inc. and subsidiaries  (the Company) as of December 31, 1997 and 1996,
and the related consolidated statements of operations,  changes in stockholders'
equity  and cash  flows  for each of the years in the three  year  period  ended
December  31,   1997.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of First Banks America,
Inc. and subsidiaries as of December 31, 1997 and 1996, and the results of their
operations  and their cash flows for each of the years in the three year  period
ended  December  31,  1997 in  conformity  with  generally  accepted  accounting
principles.





                                                  /s/KPMG Peat Marwick LLP
                                                  ------------------------

St. Louis, Missouri
March 6, 1998








     Directors of First Banks America, Inc.

           James F. Dierberg        Chairman of the  Board, President and Chief
                                       Executive Officer of First Banks America,
                                       Inc.,  St. Louis, Missouri;  Chairman  of
                                       the  Board, President and Chief Executive
                                       Officer,  First Banks,   Inc., St. Louis,
                                       Missouri.
           Allen H. Blake           Vice  President,   Chief  Financial  Officer
                                       and Secretary, First Banks America, Inc.,
                                       St. Louis,   Missouri;   Executive  Vice 
                                       President,  Chief  Financial  Officer and
                                       Secretary, First  Banks, Inc., St. Louis,
                                       Missouri.
           Charles A. Crocco, Jr.   Partner in the law firm of Crocco & De Maio,
                                       P. C.,  New  York,  New  York.
           Albert M. Lavezzo        Partner in the law firm of Favaro,  Lavezzo,
                                       Gill,   Caretti  &  Neppell,     Vallejo,
                                       California.
           Edward T. Story, Jr.     President  and  Chief  Executive Officer  of
                                       SOCO International, Inc., Comfort, Texas.
           Mark T. Turkcan          Executive Vice  President,  Retail  Banking,
                                       First Banks,  Inc., St. Louis, Missouri.
           Donald W. Williams       Executive  Vice   President,   Chief Credit
                                       Officer,  First Banks,  Inc., St.  Louis,
                                       Missouri. 

     Executive Officers of First Banks America, Inc.

           James F. Dierberg        Chairman of  the  Board, President and Chief
                                       Executive Officer
           Allen H. Blake           Vice President, Chief Financial Officer and 
                                       Secretary
           David F. Weaver          Executive Vice President

     Directors and Senior Officers of BankTEXAS N.A.

           David F. Weaver          Chairman of the Board, President and Chief
                                       Executive Officer
           Donald W. Williams       Director
           Alan M. Meyer            Director
           Joseph Milcoun, Jr.      Director, Vice President, Retail Banking
           Arved E. White           Director, Senior Vice President and Chief
                                       Lending Officer
           Monica J. Rinehart       Assistant   Secretary, Vice  President and
                                       Controller

     Directors and Senior Officers of First Bank of California

           Donald W. Williams       Chairman of the Board, President and Chief
                                       Executive Officer
           Jerry Brannigan          Director
           James E. Culleton        Director, President, Chief Operating Officer
                                       and Secretary
           Fred L. Harris           Director
           Albert M. Lavezzo        Director
           Terrance M. McCarthy     Director, Senior Vice President and Chief
                                       Credit Officer
           Arleen R. Scavone        Director, Vice President, Retail Banking
           Fred K. Sibley           Director
           Kathryn L. Perrine       Vice President and Chief Financial Officer
           Joseph H. Plant          Senior Vice President, Commercial Lending
           Ralph J. Sabin           Senior Vice President, Commercial Lending
           Gary M. Sanders          Senior Vice President, Commercial Lending







                              INVESTOR INFORMATION

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

     The common stock of FBA is traded on the New York Stock  Exchange  with the
ticker  symbol  "FBA"  and is  frequently  reported  in  newspapers  of  general
circulation  with the symbol  "FBKSAM"  and in the Wall Street  Journal with the
symbol "FBA." As of March 6, 1998, there were approximately 1,725 record holders
of common stock.

     Common stock price range:
                                1997                          1996
                         ------------------             ----------------
                          High         Low              High         Low

    First quarter        $12.75      10.13              12.75       9.63
    Second quarter        13.38      12.38              10.50       9.25
    Third quarter         18.00      12.81              10.38       9.38
    Fourth quarter        24.06      17.13              10.38       9.75




     For information concerning the Company please contact:

                                                        
David F. Weaver             Allen H. Blake                    Transfer Agent
Executive Vice President    Vice President, Chief Financial   ChaseMellon Shareholders
P. O. Box 630369            Officer and Secretary               Services L.L.C.
Houston, Texas 77263-0369   11901 Olive Boulevard             85 Challenger Road
Telephone: 713/954-2400     St. Louis, Missouri 63141         Overpeck Centre
                            Telephone: 314/995-8700           Ridgefield Park, NJ 07660
                                                              Telephone: 888/213-0965
                                                              www.chasemellon.com









                                   EXHIBIT 21


                            First Banks America, Inc.
                            Significant Subsidiaries

         The  following  is a list of all  subsidiaries  of the  Company and the
jurisdiction of incorporation or organization.  BankTEXAS  National  Association
and First Bank of California  are  wholly-owned  by Sundowner  Corporation,  and
Sundowner Corporation is wholly owned by First Banks America, Inc.

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

        Sundowner Corporation                             Nevada
   BankTEXAS National Association                      United States
      First Bank of California                          California






                                  EXHIBIT 23(a)


                          Independent Auditors' Consent


The Board of Directors
First Banks America, Inc.

We consent to  incorporation  by reference in the  registration  statement  (No.
33-42607)  on Form S-8 of First Banks  America,  Inc.  and  subsidiaries  of our
report dated March 6, 1998, relating to the consolidated balance sheets of First
Banks America,  Inc. and  subsidiaries as of December 31, 1997 and 1996, and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the years in the  three-year  period ended  December 31, which
report  appears in the  December  31, 1997  annual  report on Form 10-K of First
Banks America, Inc.

                                                /s/KPMG Peat Marwick LLP
                                                ------------------------

St. Louis, Missouri
March 26, 1998