As filed with the Securities and Exchange Commission on August 2, 1994
                                     Registration No. 33-


  
                 SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549

                              FORM S-4
       REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933



                     First Commerce Corporation
         (Exact name of registrant as specified in its charter)


                                                          
         Louisiana                         6711                      72-0701203
      (State or other           (Primary Standard Industrial      (I.R.S. Employer
jurisdiction of incorporation    Classification Code Number)    Identification Number)
     or organization)


                               210 Baronne Street
                         New Orleans, Louisiana  70112
                                 (504) 561-1371
                (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive offices)

          Copy to:                         DAVID B. KELSO                           Copy to:
    ANTHONY J. CORRERO, III               210 Baronne Street                    ALAN JACOBS, ESQ.
Correro, Fishman & Casteix, L.L.P.    New Orleans, Louisiana  70112          McGlinchey Stafford Lang
201 St. Charles Avenue, 47th Floor          (504) 561-1371                       A Law Corporation
New Orleans,  Louisiana   70170     (Name, address, including zip code,   2777 Stemmons Freeway, Suite 925
                                          and telephone number,                Dallas, Texas 75207
                                 including area code, of agent for service)
  



        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
Upon the effective date of the mergers described in this registration statement.


     If  the securities being registered on this Form  are  being  offered  in
  connection  with  the formation of a holding company and there is compliance
  with General Instruction G, please check the following box.

                  CALCULATION OF REGISTRATION FEE


                                                                             
                                                  Proposed         Proposed
                                                  Maximum          Maximum
        Title of Each        Number of Shares     Offering        Aggregate
     Class of Securities          to be          Price Per         Offering      Amount of
       to be Registered        Registered<FN>1    Share<FN2>       Price<FN2>   Registration Fee<FN>2

   Common Stock
   $5 Par value                 2,860,169         $25.58         $21,683,091             $7,477



            <FN1>      Based  on  the minimum closing sales price of a share of 
                       First Commerce Corporation("FCC") Common Stock,  $5  par
                       value  per  share,  of  $23.60 that may be applied 
                       pursuant to the pricing formula described herein.

            <FN2>      Calculated in accordance with Rule 457(f)(2), based on 
                       the aggregate book value as of June 30, 1994 of the 
                       shares of common stock, $1 par value  per share, of 
                       First Bancshares, Inc. ("FB")  to  be  converted  in  
                       connection  with  the mergers,  all  as  described  in  
                       the registration statement, and computed by multiplying  
                       the book value per share of FB Common Stock  on June 30, 
                       1994 of $25.58 by 847,658, representing  the  number  of 
                       issued  and outstanding shares of FB Common Stock on 
                       June 30, 1994.


                     The registrant  hereby  amends  this  registration 
               statement on such date or dates as may be necessary to delay 
               its effective date until the  registrant  shall  file a further 
               amendment which specifically  states  that  this  registration  
               statement  shall thereafter  become  effective  in accordance 
               with Section 8(a) of the Securities Act of 1933 or  until  this  
               registration statement shall become effective on such date as 
               the Commission, acting pursuant to said  Section  8(a), may
               determine.

          
                                   FIRST COMMERCE CORPORATION
                                     CROSS REFERENCE SHEET


          Item of Form S-4                   Location in Prospectus


                             A.  Information About the Transaction

          1.   Forepart  of Registration     Cover Page
               Statement   and   Outside
               Front   Cover   Page   of
               Prospectus

          02.  Inside  Front and Outside     Inside    Cover;    Table   of
               Back  Cover Pages of Pro-     Contents
               spectus

          03.  Risk  Factors,  Ratio  of                   *
               Earnings to Fixed Charges
               and Other Information

          04.  Terms of the Transaction      Summary; The Plan

          05.  Pro    Forma    Financial     First Commerce Corporation Pro
               Information                   Forma    Condensed    Combined
                                             Financial Statements (Unaudited)

          06.  Material   Contacts  with                   *
               the     Company     Being
               Acquired

          07.  Additional    Information                   *
               Required  for  Reoffering
               by  Persons  and  Parties
               Deemed to be Underwriters

          08.  Interests     of    Named                   *
               Experts and Counsel

          09.  Disclosure  of Commission                   *
               Position  on Indemnifica-
               tion  for Securities  Act
               Liability


                              B.  Information About the Registrant

          010. Information  with Respect     Information about FCC
               to S-3 Registrants
          011. Incorporation  of Certain     Information about FCC
               Information by Reference

          012. Information with  Respect                   *
               to S-2 or S-3 Registrants

          013. Incorporation  of Certain                   *
               Information by Reference

          014. Information with  Respect                   *
               to Registrants other than
               S-2 or S-3 Registrants


                        C.  Information About the Company Being Acquired

          015. Information  with Respect                   *
               to S-3 Companies

          016. Information with  Respect                   *
               to S-2 or S-3 Companies

          017. Information  with Respect     Information about FB
               to  Companies other  than
               S-2 or S-3 Companies


                             D.  Voting and Management Information

          018. Information  if  Proxies,
               Consents    or    Author-
               izations    are   to   be
               Solicited

                (1) Date, Time and Place     Introductory Statement-General
                    Information

                (2) Revocability      of     Introductory        Statement-
                    Proxy                    Solicitation,    Voting    and
                                             Revocation of Proxies

                (3) Dissenters'   Rights     Dissenters' Rights
                    of Appraisal

                (4) Persons       Making     Introductory Statement-General
                    Solicitation

                (5) Interests of Certain     Summary-Interests  of  Certain
                    Persons  in  Matters     Persons  in  the  Mergers; The
                    to  be  Acted  upon;     Plan  -  Interests  of Certain
                    Voting    Securities     Persons  in  the  Mergers; The
                    and        Principal     Plan   -   Employee  Benefits;
                    Holders Thereof          Information    About    FB   -
                                             Security      Ownership     of
                                             Principal   Shareholders   and
                                             Management

                (6) Vote   Required  for     Introductory  Statement-Shares
                    Approval                 Entitled to Vote; Quorum; Vote
                                             Required

                (7) Directors        and     Information      About     FB;
                    Executive  Officers;     Information About FCC
                    Executive
                    Compensation;
                    Certain
                    Relationships    and
                    Related Transactions

           19. Information  if  Proxies,                   *
               Consents               or
               Authorizations are not to
               be  Solicited  or  in  an
               Exchange Offer


               _______________

               *  Not applicable or answer is in the negative.



          
                        FIRST BANCSHARES, INC.
                        1431-A Gause Boulevard
                         Post Office Box 1049
                      Slidell, Louisiana  70459


                            ________, 1994


     To Our Shareholders:

          You  are  cordially invited to attend a Special Meeting
     of Shareholders  of First Bancshares, Inc. ("FB") to be held
     at  _____________________________________________,  Slidell,
     Louisiana,  on  ________,  1994  at  ________ __.m., Central
     time.

          At this meeting, you will be asked to consider and vote
     upon a proposal to approve an Agreement  and  Plan of Merger
     and two related merger agreements (collectively, the "Plan")
     pursuant  to  which,  First  Bank ("Bank"), the wholly-owned
     subsidiary  of  FB,  will  be merged  with  and  into  First
     National   Bank   of  Commerce  ("FNBC"),   a   wholly-owned
     subsidiary of First  Commerce Corporation ("FCC") (the "Bank
     Merger")  and FB will be  merged  with  and  into  FCC  (the
     "Holding Company  Merger"  which,  together  with  the  Bank
     Merger,  are  hereinafter  collectively  referred  to as the
     "Mergers").   The  terms  of  the Plan provide that, on  the
     effective   date  of  the  Holding  Company   Merger,   each
     outstanding share  of  common  stock of FB will be converted
     into shares of FCC common stock  as  more fully described in
     the  accompanying Proxy Statement and Prospectus.   You  are
     urged  to  read carefully the Proxy Statement and Prospectus
     in its entirety for a more complete description of the terms
     of the Plan and the proposed Mergers.

          The Plan  has been approved by your Board of Directors.
     The Board believes,  based  on  its  own  analysis  and  the
     opinion   of  FB's  financial  advisor  (all  of  which  are
     described  in   the   accompanying   Proxy   Statement   and
     Prospectus),  that  the  proposed  Mergers  are  in the best
     interests of FB's shareholders.  As a result of the proposed
     Mergers,  you, as a new shareholder of FCC, will own  common
     stock in a  bank  holding  company  whose  stock is publicly
     traded on the Nasdaq National Market.  The Mergers present a
     rare opportunity for our shareholders and I urge you to vote
     your shares in favor of this transaction.

          The Board of Directors recommends that you vote FOR the
     Plan  and  the  proposed  Mergers  by  signing,  dating  and
     returning   promptly   the   enclosed   proxy  card  in  the
     accompanying envelope.

                                        Very truly yours,



                                        Elton A. Arceneaux, Jr.
                                        President




                        FIRST BANCSHARES, INC.
                        1431-A Gause Boulevard
                         Post Office Box 1049
                      Slidell, Louisiana  70459

              NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

     To the Shareholders of
        First Bancshares, Inc.:

          Notice  is  hereby  given  that  a Special  Meeting  of
     Shareholders   of  First  Bancshares,  Inc.,   a   Louisiana
     corporation      ("FB"),      will      be      held      at
     ___________________________________,   Slidell,   Louisiana,
     ________,  1994  at  ________  __.m., Central time, for  the
     following purposes:

               1.   To  consider  and vote  upon  a  proposal  to
          approve an Agreement and Plan of Merger and two related
          merger agreements (collectively,  the  "Plan") pursuant
          to  which, (a) First Bank, the wholly-owned  subsidiary
          of FB, will be merged with and into First National Bank
          of  Commerce,   a   wholly-owned  subsidiary  of  First
          Commerce Corporation  ("FCC"),  (b)  FB  will be merged
          with  and into FCC (the "Holding Company Merger"),  and
          (c) on  the  effective  date  of  the  Holding  Company
          Merger,  each  outstanding share of common stock of  FB
          will be converted into a number of shares of FCC common
          stock as determined in accordance with the terms of the
          Plan.

               2.   To  transact   such  other  business  as  may
          properly come before the meeting  and  any  adjournment
          thereof.

          Only shareholders of record at the close of business on
     ________, 1994 are entitled to notice of and to vote  at the
     special meeting.

          Dissenting  shareholders who comply with the procedural
     requirements of the  Business  Corporation  Law of Louisiana
     will be entitled to receive payment of the fair  cash  value
     of  their  shares  if the Holding Company Merger is effected
     upon approval by less than eighty percent (80%) of the total
     voting power of FB.

          Your vote is important  regardless  of  the  number  of
     shares  you  own.   Even  if  you plan to attend the Special
     Meeting, please date and sign the  enclosed proxy and return
     it  promptly  in the enclosed envelope,  which  requires  no
     postage.  Your proxy may be revoked at any time prior to the
     vote at the Special Meeting by notice to the Secretary of FB
     or by execution  and delivery of a subsequently dated proxy.
     If you attend the  Special  Meeting,  you  may withdraw your
     proxy and vote in person.

     Slidell, Louisiana
     ________________, 1994
                                   BY ORDER OF THE BOARD OF DIRECTORS

                                   James C. Piercey
                                   Secretary


          
                      FIRST COMMERCE CORPORATION

                    Common Stock, $5.00 par value

               ________________________________________

                        First Bancshares, Inc.
     Special Meeting of Shareholders to be held __________, 1994


          First   Commerce   Corporation   ("FCC")  has  filed  a
     Registration  Statement pursuant to the  Securities  Act  of
     1933, as amended  (the  "Securities  Act"),  covering  up to
     2,860,169 shares of common stock, $5 par value, of FCC ("FCC
     Common  Stock")  that  may  be  issued  in connection with a
     proposed merger of First Bancshares, Inc. ("FB") into FCC as
     determined  on  the basis of the operation  of  the  pricing
     formula described herein.  This document constitutes a Proxy
     Statement  of  FB  in   connection   with  the  transactions
     described herein and a Prospectus of FCC with respect to the
     shares of FCC Common Stock to be issued  if  the  merger  is
     consummated.   The  actual  number  of  shares of FCC Common
     Stock to be issued will be determined in accordance with the
     terms of the agreements described herein.

               ________________________________________

     THESE  SECURITIES HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY
     THE SECURITIES  AND  EXCHANGE COMMISSION NOR HAS THE COMMIS-
     SION PASSED UPON THE ACCURACY  OR  ADEQUACY  OF  THIS  PROXY
     STATEMENT   AND   PROSPECTUS.   ANY  REPRESENTATION  TO  THE
     CONTRARY IS A CRIMINAL OFFENSE.

               ________________________________________


          No person has  been  authorized to give any information
     or to make any representations other than those contained in
     this Proxy Statement and Prospectus,  and, if given or made,
     such information or representations must  not be relied upon
     as  having  been  authorized  by  FCC  or  FB.   This  Proxy
     Statement  and  Prospectus shall not constitute an offer  by
     FCC to sell or the  solicitation  of  an offer by FCC to buy
     nor  shall  there be any sale of the securities  offered  by
     this Proxy Statement  and  Prospectus in any state in which,
     or to any person to whom, it  would  be  unlawful  prior  to
     registration  or  qualification under the laws of such state
     for FCC to make such  an offer or solicitation.  Neither the
     delivery of this Proxy Statement and Prospectus nor any sale
     made hereunder shall, under  any  circumstances,  create any
     implication that there has been no change in the affairs  of
     FCC or FB since the date hereof.
               ________________________________________

     This Proxy Statement and Prospectus is dated ______________, 1994




                                AVAILABLE INFORMATION


               FCC  is  subject  to the informational requirements  of  the
          Securities Exchange Act  of  1934  and in accordance therewith is
          required  to  file  reports  and  other  information   with   the
          Securities  and  Exchange  Commission  (the  "Commission").  Such
          reports,  together  with  proxy statements and other  information
          filed by FCC, can be inspected  at,  and  copies  thereof  may be
          obtained at prescribed rates from the public reference facilities
          maintained  by  the  Commission  at  Room 1024, 450 Fifth Street,
          N.W., Washington, D.C.  20549, and from the Commission's Regional
          Offices at 7 World Trade Center, 13th  Floor,  New York, New York
          10048  and  Northwestern Atrium Center, 500 West Madison  Street,
          Suite 1400, Chicago, Illinois  60661.

               FCC has  filed  with the Commission a Registration Statement
          on Form S-4 ("Registration  Statement")  under the Securities Act
          with respect to the common stock offered by  this Proxy Statement
          and  Prospectus.   This Proxy Statement and Prospectus  does  not
          contain all of the information  set  forth  in  the  Registration
          Statement or the exhibits thereto.  Statements contained  in this
          Proxy  Statement  and  Prospectus  as  to  the  contents  of  any
          documents  are  necessarily  summaries of the documents, and each
          statement is qualified in its  entirety  by reference to the copy
          of  the  applicable  document  filed  with the  Commission.   For
          further information with respect to FCC, reference is made to the
          Registration Statement, including the exhibits thereto.

               As more fully set forth under the heading "Information about
          FCC" elsewhere herein, certain information  with  respect  to FCC
          has been incorporated by reference into this Proxy Statement  and
          Prospectus.   FCC  hereby undertakes to provide without charge to
          each person to whom a copy of this Proxy Statement and Prospectus
          has been delivered,  upon  the  written  or  oral request of such
          person,  a  copy  of any or all of the information  or  documents
          which have been incorporated  by  reference  herein,  other  than
          exhibits  to  such documents.  Requests for such copies should be
          directed to Mr.  Thomas  L. Callicutt, Jr., Senior Vice President
          and Controller, First Commerce  Corporation, P. O. Box 60279, 925
          Common  Street,  7th  Floor,  New  Orleans,   Louisiana    70160,
          telephone (504) 582-2900.  In order to ensure timely delivery  of
          the  documents,  any  request  should be made by _______________,
          1994.

          
                                  TABLE OF CONTENTS
                                                                       Page

          SUMMARY                                                         i
               The Companies                                              i
               The Banks                                                  i
               The Special Meeting                                       ii
               Purpose of the Special Meeting                            ii
               Vote Required                                             ii
               Recommendation of the Board of Directors                  ii
               Basis for the Terms of the Plan                          iii
               Opinion of Montgomery Securities                         iii
               Conversion of FB Common Stock                            iii
               Exchange of Certificates                                   v
               Conditions to Consummation of the Mergers                  v
               Waiver, Amendment and Termination                         vi
               Interests of Certain Persons in the Mergers              vii
               Shareholder's Commitment                                viii
               Employee Benefits                                       viii
               Material Federal Income Tax Consequences                  ix
               Dissenters' Rights                                        ix
               Selected Financial Data of FB                             ix
               Selected Financial Data of FCC                            xi
               Comparative Per Share Data (Unaudited)                   xii
               Market Prices and Dividends                              xiv
               Recent Operating Results of FCC                           xv

          INTRODUCTORY STATEMENT                                          1
               General                                                    1
               Purpose of the Special Meeting                             1
               Solicitation, Voting and Revocation of Proxies             1
               Shares Entitled to Vote; Quorum; Vote Required             2

          THE PLAN                                                        3
               General                                                    3
               Background of and Reasons for the Plan                     3
               Opinion of Montgomery Securities                           4
               Conversion of FB Common Stock                              8
               Effective Date                                            10
               Exchange of Certificates                                  10
               Regulatory Approvals and Other Conditions of the Mergers  11
               Conduct of Business Prior to the Effective Date           12
               Waiver, Amendment and Termination                         13
               Interests of Certain Persons in the Mergers               14
               Shareholder's Commitment                                  15
               Employee Benefits                                         16
               Expenses                                                  16
               Status Under Federal Securities Laws; Certain
                 Restrictions on Resales                                 16
               Accounting Treatment                                      17

          MATERIAL FEDERAL INCOME TAX CONSEQUENCES                       17

          DISSENTERS' RIGHTS                                             19

          INFORMATION ABOUT FB                                           20
               Description of the Business                               20
               Competition                                               21
               Property                                                  22
               Employees                                                 22
               Legal Proceedings                                         22
               Security Ownership of Principal Shareholders
                 and Management                                          22

          FB MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
          FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991           24

          FB MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
          FOR THE THREE MONTHS ENDED MARCH 31, 1994 AND 1993             39

          INFORMATION ABOUT FCC                                          43

          COMPARATIVE RIGHTS OF SHAREHOLDERS                             43
               Preferred Stock                                           43
               Shareholders' Meetings                                    44
               Fair Price Protection Statute                             44

          LEGAL MATTERS                                                  44

          EXPERTS                                                        45

          OTHER MATTERS                                                  45

          FIRST COMMERCE CORPORATION PRO FORMA CONDENSED
          COMBINED FINANCIAL STATEMENTS
          (UNAUDITED)                                                   F-1

          INDEX TO CONSOLIDATED FINANCIAL
          STATEMENTS OF FIRST BANCSHARES, INC.                         F-18

          Appendix A - Pertinent Portions of Agreement and
          Plan of Merger                                                A-1

          Appendix B - Fairness Opinion of Montgomery Securities        B-1

          Appendix C - Excerpt from Section 131 of the
          Louisiana Business Corporation Law                            C-1
          


                                       SUMMARY


               The  following  summary  is necessarily  incomplete  and  is
          qualified  in  its  entirety  by the  more  detailed  information
          appearing  elsewhere  herein,  the   appendices  hereto  and  the
          documents  incorporated  herein by reference.   Shareholders  are
          urged to read carefully all such material.

          The Companies

               First Commerce Corporation, a Louisiana corporation ("FCC"),
          is  a multi-bank holding company  with  five  wholly  owned  bank
          subsidiaries  in  New Orleans, Baton Rouge, Alexandria, Lafayette
          and  Lake  Charles, Louisiana.   FCC  and  its  subsidiaries  are
          referred to  collectively  herein  as "FCC's consolidated group."
          At  March  31,  1994,  FCC  had  total  consolidated   assets  of
          approximately  $6.4  billion  and total consolidated deposits  of
          approximately $5.3 billion.  FCC's  principal  executive  offices
          are at 210 Baronne Street, New Orleans, Louisiana 70112, and  its
          telephone number is (504) 561-1371.  See "Information About FCC."

               First Bancshares, Inc., a Louisiana corporation ("FB"), is a
          one bank holding company that was incorporated in 1981 to acquire
          all  of  the  outstanding stock of First Bank ("Bank").  At March
          31,  1994, FB had  total  consolidated  assets  of  approximately
          $246.5  million  and  shareholders' equity of approximately $20.9
          million.  FB's principal  executive  offices  are at 1431-A Gause
          Boulevard,  Slidell, Louisiana 70459, telephone  (504)  643-2700.
          FB  and  Bank  are  referred  to  herein  collectively  as  "FB's
          consolidated group." See "Information About FB" and "Consolidated
          Financial Statements of First Bancshares, Inc."

               FCC and FB  are  collectively  referred  to  herein  as  the
          "Companies."

          The Banks

               First National Bank of Commerce ("FNBC"), a national banking
          association  that  is a wholly owned subsidiary of FCC, is a full
          service commercial bank  offering consumer and commercial banking
          services in Orleans, Jefferson,  St.  Tammany,  St.  Bernard, St.
          Charles and St. John Parishes.  At March 31, 1994, FNBC had total
          assets  of  approximately  $4.0  billion  and  total deposits  of
          approximately  $3.2  billion.   In addition to its  main  banking
          facility in New Orleans, Louisiana, FNBC operates 41 full service
          branches.

               Bank, a Louisiana state chartered bank organized in 1906, is
          a  wholly  owned  subsidiary of FB,  and  provides  full  service
          commercial banking services in Slidell, Louisiana and surrounding
          areas of St. Tammany  Parish, Louisiana, through its main banking
          office at 2200 Front Street, Slidell, Louisiana, and at five full
          service branches located  in  Slidell,  Covington and Mandeville,
          Louisiana.   At  March  31,  1994,  Bank  had  total   assets  of
          approximately $246.1  million and total deposits of approximately
          $223.7 million.

               FNBC  and  Bank  are collectively referred to herein as  the
          "Banks."

          The Special Meeting

               A special meeting  of the shareholders of FB will be held at
          ________________________, Slidell, Louisiana, on __________, 1994
          at ________ __.m. Central  time  (the  "Special  Meeting").  Only
          record holders of the common stock, $1.00 par value per share, of
          FB  ("FB  Common Stock") at the close of business on  __________,
          1994 (the "Record Date") are entitled to notice of and to vote at
          the Special  Meeting.   On  the  Record  Date, there were 847,658
          shares of FB Common Stock issued and outstanding.

          Purpose of the Special Meeting

               The purpose of the Special Meeting is  to  consider and vote
          upon a proposal to approve an Agreement and Plan  of  Merger  and
          two   related   merger   agreements  (collectively,  the  "Plan")
          pertinent portions of which  are  attached  hereto as Appendix A,
          pursuant to which, among other things, (a) Bank  will  be  merged
          with  and  into  FNBC  (the "Bank Merger"), (b) FB will be merged
          with and into FCC (the "Holding  Company Merger", which, together
          with the Bank Merger, are hereinafter collectively referred to as
          the  "Mergers"), and (c) on the effective  date  of  the  Holding
          Company Merger, each outstanding share of FB Common Stock will be
          converted  into  a  number  of  shares of common stock, $5.00 par
          value per share, of FCC ("FCC Common  Stock"),  as  determined in
          accordance  with  the  terms  of  the  Plan.  As a result of  the
          Mergers,  the business and properties of  Bank  will  become  the
          business and  properties  of FNBC, the business and properties of
          FB  will  become  the  business   and   properties   of  FCC  and
          shareholders of FB will receive the consideration described below
          under   "Conversion  of  FB  Common  Stock."   See  "Introductory
          Statement - Purpose of the Special Meeting."

          Vote Required

               The  Plan  must  be approved by the affirmative vote of two-
          thirds of the voting power present, in person or by proxy, at the
          Special  Meeting,  with  each  shareholder  of  FB  Common  Stock
          entitled to one vote for each share owned by him.  As a condition
          to the consummation of the Mergers, each shareholder of FB who is
          also a director or executive  officer  of FB or Bank, or who owns
          five  percent  or more of the outstanding  shares  of  FB  Common
          Stock, has executed  an  agreement (a "Shareholder's Commitment")
          pursuant to which such shareholder,  among  other things, commits
          to vote in favor of the approval of the Plan.  The 12 persons who
          have executed Shareholder's Commitments beneficially owned, as of
          July 29, 1994, an aggregate of 494,123 shares,  or  approximately
          58.29%,  of the outstanding FB Common Stock on that date.   Under
          Louisiana  law,  shareholders  of FCC are not required to approve
          the Plan.  See "Introductory Statement - Shares Entitled to Vote;
          Quorum; Vote Required" and "The Plan - Shareholder's Commitment."

          Recommendation of the Board of Directors

               The Board of Directors of FB  believes  that  the Plan is in
          the  best interests of the shareholders and recommends  that  the
          shareholders  vote  "FOR" the approval of the Plan.  The Board of
          Directors has received  from Montgomery Securities ("Montgomery")
          an  opinion  that  the  consideration   to  be  received  by  the
          shareholders  of  FB pursuant to the Mergers,  when  taken  as  a
          whole, is fair to FB  and its shareholders from a financial point
          of  view.  See "The Plan -  Opinion  of  Montgomery  Securities."
          FB's  Board of Directors believes that the terms of the Plan will
          provide  significant value to all FB shareholders and will enable
          them to participate  in  opportunities for growth that FB's Board
          of Directors believes the Mergers make possible.  In recommending
          the Plan to the shareholders, FB's Board of Directors considered,
          among  other  factors,  the financial  terms  of  the  Plan,  the
          liquidity it will afford  FB's  shareholders,  and the likelihood
          and potential adverse impact of increased competition  for  FB in
          its  market  area  if  FB  remains  independent.  See "The Plan -
          Background of and Reasons for the Plan."

          Basis for the Terms of the Plan

               A number of factors in addition  to  those stated above were
          considered by the Board of Directors of FB in approving the terms
          of   the   Plan,   including,  without  limitation,   information
          concerning  the  business,   financial   condition,   results  of
          operations  and prospects of FCC, FB, FNBC and Bank; the  ability
          of  the combined  entity  to  compete  in  the  relevant  banking
          markets;  the  proposed  treatment  of the FB Common Stock in the
          Holding Company Merger; the market price of FCC Common Stock; the
          dividend policy of FCC and the absence  of  dividends on the part
          of FB; the absence of an active trading market  for the FB Common
          Stock;  the  federal  tax  consequences  of  the  Plan  to   FB's
          shareholders,  to  the  extent  FCC Common Stock is received, for
          federal  income  tax  purposes;  the  financial  terms  of  other
          business combinations in the banking  industry;  and certain non-
          monetary factors.  See "The Plan - Background of and  Reasons for
          the Plan."

          Opinion of Montgomery Securities

               Montgomery, FB's financial advisor, has rendered its opinion
          that the consideration to be received by the shareholders  of  FB
          pursuant  to  the  Plan, when taken as a whole, is fair to FB and
          its shareholders from  a financial point of view.  The opinion of
          Montgomery is attached hereto  as  Appendix B, and should be read
          in its entirety with respect to the  assumptions made therein and
          other matters considered.  See "The Plan -  Opinion of Montgomery
          Securities"  for  further  information  regarding,   among  other
          things,   the   selection  of  Montgomery  and  its  compensation
          arrangement in connection with the Plan.

          Conversion of FB Common Stock

               Under the terms of the Plan, on the date the Holding Company
          Merger becomes effective  (the "Effective Date"), the outstanding
          shares of FB Common Stock will  be  converted  into  a  number of
          shares  of  FCC  Common  Stock, equal to the sum of (a) 1,271,186
          shares of FCC Common Stock  plus  (b)  a  number of shares of FCC
          Common  Stock  equal  to (i) $37.5 million, less  the  Deductible
          Amount, as defined in the  Plan,  if  any,  divided  by  (ii) the
          average of the closing sales price of a share of FCC Common Stock
          on the Nasdaq National Market for the five trading days ending on
          the last trading day immediately prior to the Effective Date (the
          "Average Sales Price"), provided, that if the Average Sales Price
          so  determined  is  less  than  $23.60,  then the divisor will be
          23.60,  and  if the Average Sales Price is greater  than  $35.40,
          then the divisor will be 35.40.

               The term  "Deductible  Amount" is defined by the Plan as (i)
          any amount in excess of $200,000 not reflected or reserved for on
          FB's financial statements for  the  period  ending March 31, 1994
          that  is  attributable to legal, accounting, investment  banking,
          printing and  other  similar  fees  and  expenses  related to the
          process  leading  to  the  selection  of FCC and the negotiation,
          execution  and consummation of the Plan,  other  than  investment
          banking  fees  payable  to  Montgomery;  (ii)  any  amounts  over
          $1,750,000  to  be  paid  by  FCC  or  FNBC  pursuant  to certain
          employment and retention agreements and severance policies  of FB
          referred to in the Plan; (iii) any payments made pursuant to such
          agreements,  policies  and  arrangements set forth in clause (ii)
          above to James C. Piercey, President  and Chief Executive Officer
          of  the Bank, unless Mr. Piercey enters  into  a  non-competition
          agreement in form and substance satisfactory to FCC; and (iv) any
          amounts  over  $540,000  to  be  paid  by FCC or FNBC pursuant to
          certain  incentive  pay arrangements and budgeted  bonuses  under
          plans in effect prior to December 31, 1993 described in the Plan;
          provided that the entire  amount  paid  by FCC or FNBC under such
          incentive pay arrangements and budgeted bonuses  will be included
          in  the Deductible Amount unless FB has been accruing  for  those
          payments since  December 31, 1993.  Because the  determination of 
          the Deductible  Amount is  dependent on  facts as  of the date of
          closing  of  the  Mergers, it  is  not possible to  estimate  the 
          Deductible Amount, if any, with certainty at this time.

               The  following  table  sets  forth examples of the number of
          shares of FCC Common Stock into which  each  share  of  FB Common
          Stock would be converted on the Effective Date, assuming  that on
          such  date  the  Average  Sales  Price for FCC Common Stock is as
          specified below, the table does not reflect any Deductible Amount,
          which would reduce the number of FCC shares shown in each case.




                 Assumed Average                     Number of FCC
          Sales Price of FCC Common Stock         Shares Per FB Share
          _______________________________         ___________________

                     $  24                                3.34
                        26                                3.20
                        28                                3.08
                        30                                2.97
                        32                                2.88
                        34                                2.80
                        36                                2.73

               On July 28, 1994, the actual closing sales price for a share
          of FCC Common Stock was $26.75.

               In  lieu  of the issuance of any  fractional  share  of  FCC
          Common Stock to  which  a  holder  of  FB  Common  Stock  may  be
          entitled,   each   shareholder  of  FB,  upon  surrender  of  the
          certificate  or  certificates  which  immediately  prior  to  the
          Effective  Date  represented   FB   Common  Stock  held  by  such
          shareholder, shall be entitled to receive a cash payment (without
          interest)  equal  to  such  fractional share  multiplied  by  the
          Average Sales Price.  See "The  Plan  -  Conversion  of FB Common
          Stock."

          Exchange of Certificates

               Upon  consummation  of the Mergers, a letter of transmittal,
          together  with instructions  for  the  exchange  of  certificates
          representing   shares   of   FB  Common  Stock  for  certificates
          representing shares of FCC Common  Stock  will  be mailed to each
          person  who  was  a shareholder of record of FB on the  Effective
          Date of the Mergers.   Shareholders  are requested not to send in
          their FB Common Stock certificates until  they  have  received  a
          letter of transmittal and further written instructions.

               FB  shareholders  who  cannot  locate their certificates are
          urged  promptly  to contact James C. Piercey,  First  Bancshares,
          Inc.,  1431-A  Gause   Boulevard,   Slidell,   Louisiana   70459,
          telephone (504) 643-2700.  A new certificate will  be  issued  to
          replace  the  lost  certificate(s)  only  upon  execution  by the
          shareholder  of  an  affidavit certifying that his certificate(s)
          cannot be located and  an  agreement  to indemnify FB and FCC, as
          its successor, against any claim that may  be  made against it or
          FCC, as its successor, by the owner of the certificate(s) alleged
          to have been lost or destroyed.  FB or FCC, as its successor, may
          also  require the shareholder to post a bond in such  sum  as  is
          sufficient to support the shareholder's agreement to indemnify FB
          and  FCC,  as  its  successor.   See  "The  Plan  -  Exchange  of
          Certificates."

          Conditions to Consummation of the Mergers

               In addition to approval by the shareholders of FB, consumma-
          tion of  the Mergers is conditioned upon, (i) the accuracy on the
          date of closing  of  the  representations  and warranties and the
          compliance with covenants made in the Plan by each party, and the
          absence   of  any  material  adverse  change  in  the   financial
          condition, results of operations or business of the other party's
          consolidated  group,  taken  as  a whole, (ii) receipt by FCC and
          FNBC of required regulatory approvals,  (iii)  that neither FCC's
          independent   accountants   nor   the   Securities  and  Exchange
          Commission shall have taken the position  that the Mergers do not
          qualify for pooling-of-interests accounting  treatment,  (iv) the
          receipt by FCC and FB of opinions of counsel or accountants as to
          the  qualification  of  the  Mergers  as tax-free reorganizations
          under  applicable  law,  and (v) certain other  conditions.   The
          Companies intend to consummate the Mergers as soon as practicable
          after all of the conditions  to  the  Mergers  have  been  met or
          waived.

               On  August  5, 1994, FCC expects to file a notice seeking  a
          waiver of the prior  approval  of  the  Board of Governors of the
          Federal Reserve System (the "Reserve Board"),  and an application
          seeking  the  approval  of the Office of the Comptroller  of  the
          Currency (the "Comptroller")  of the Bank Merger.  FCC expects to
          receive  such  waiver  and such approval  by  November  5,  1994;
          however,  there  can be no  assurance  that  the  waiver  or  the
          approval  will be obtained,  or  that  the  other  conditions  to
          consummation  of the Mergers will be satisfied by such date or at
          all.  See "The  Plan  - Regulatory Approvals and Other Conditions
          of the Mergers."

          Waiver, Amendment and Termination

               The Plan provides  that  each of the parties to the Plan may
          waive any of the conditions to  its  obligation to consummate the
          Mergers  other  than  the  receipt  of all  necessary  regulatory
          approvals, the approval of the shareholders  of FB and the satis-
          faction of all requirements prescribed by law for consummation of
          the Mergers.

               The  Plan may be amended, at any time before  or  after  its
          approval by  the  shareholders  of FB, by the mutual agreement of
          the  Boards of Directors of the parties  to  the  Plan;  provided
          that,  any amendment made subsequent to such shareholder approval
          may not  alter  the amount or type of shares into which FB Common
          Stock  may be converted,  alter  any  term  of  the  Articles  of
          Incorporation  of FCC, or alter any term or condition of the Plan
          in a manner that would adversely affect any shareholder of FB.

               The  Plan may  be  terminated  at  any  time  prior  to  the
          Effective Date  of  the  Mergers by (i) the mutual consent of the
          Boards of Directors of FCC  and  FB; (ii) either FCC or FB in the
          event  of a material breach by any  member  of  the  consolidated
          group of  the  other  of  them of any representation, warranty or
          covenant in the Plan which  cannot  be cured by the earlier of 15
          days after written notice of such breach  or  February  28, 1995;
          (iii) either FCC or FB if by February 28, 1995 all the conditions
          to  closing  required  by  the  Plan have not been met or waived,
          cannot be met, or the Mergers have  not  occurred;  provided that
          any  party  that  is  in  material violation of a representation,
          warranty or covenant set forth  in  the  Plan  may  not  seek  to
          terminate  the  Plan  for  the  reasons  set forth in this clause
          (iii); (iv) FB if both (A) the quotient of  the  average  closing
          price  of  FCC Common Stock for the five trading days immediately
          preceding the  closing date of the Mergers divided by the closing
          price of such stock on the date immediately preceding the date of
          the Plan, as reported  in  the  Wall Street Journal, is less than
          0.75 and (B) the quotient of the  average  closing  value  of the
          Standard  &  Poor's Regional Bank Index for the five trading days
          preceding the  closing  date for the Mergers divided by the value
          of  the  Standard  & Poor's  Regional  Bank  Index  for  the  day
          immediately preceding  the  date of the Plan exceeds the quotient
          set forth above for FCC Common  Stock  by more than 0.15; (v) FCC
          if the number of shares of FB Common Stock  as  to  which holders
          thereof are legally entitled to assert dissenters' rights exceeds
          that number of shares of FB Common Stock that would preclude  the
          use  of  the  pooling-of-interests  method  of accounting for the
          Mergers; (vi) FCC or FNBC if the Plan or the Company Merger fails
          to receive the requisite vote at any meeting  of  FB shareholders
          called for the purpose of voting thereon; or (vii)  the  Board of
          Directors  of  either FCC or FNBC if FB's Board of Directors  (A)
          withdraws,  modifies   or   changes  its  recommendation  to  its
          shareholders  as contained herein  or  resolves  to  do  so,  (B)
          recommends to its  shareholders  any other merger, consolidation,
          share   exchange,   business   combination   or   other   similar
          transaction, any sale, lease, transfer  or  other  disposition of
          all  or  substantially  all of the assets of any member  of  FB's
          consolidated group or any acquisition of 15% or more of any class
          of  FB's  capital stock or  (C)  makes  any  announcement  of  an
          intention or  agreement  to  do  any  of the foregoing.  See "The
          Plan - Waiver, Amendment and Termination."

          Interests of Certain Persons in the Mergers

               In considering the Plan, holders of  FB  Common Stock should
          be aware that the FB directors and officers have  an  interest in
          the Mergers, as described below.

               FCC and FNBC have agreed that, following the Effective  Date
          and  subject  to  certain  conditions,  they  will indemnify each
          person  who has served as a director or officer  of  FB  or  Bank
          against all  losses,  claims,  damages, liabilities and judgments
          (and related expenses, including,  but not limited to, attorney's
          fees and amounts paid in investigating,  defending,  or  settling
          any  action) based upon or arising from such person's service  in
          such  capacity,  to  the  same  extent  as  he  would  have  been
          indemnified  under  the  Articles of Incorporation or Association
          and By-laws of FCC and FNBC  in  effect  on  May  27,  1994.  The
          aggregate  amount  of  indemnification to which such persons  are
          entitled pursuant to the Plan is $5 million.

               The Plan also provides for indemnification of FB's officers,
          directors and controlling  persons  from  and  against  liability
          arising  under  the  Securities  Act  of  1993,  as  amended,  or
          otherwise  if  such  liability  arises  out  of or is based on an
          untrue statement or omission of a material fact  required  to  be
          stated  in  the  Registration  Statement,  of  which  this  Proxy
          Statement and Prospectus forms a part, or in any state securities
          application,  or necessary to make the statements made in any  of
          the foregoing not  misleading.   This  indemnification  does  not
          apply  to statements made in reliance on information furnished to
          FCC by FB,  Bank, or any officer, director, or controlling person
          of FB or Bank,  for  use  in the Registration Statement, of which
          this Proxy Statement and Prospectus  forms a part, or in any such
          state application.

               Certain  severance  plans  and  retention   agreements  were
          adopted  by  Bank in 1994 to encourage its employees  and  senior
          management to  continue their employment with Bank in the context
          of  ongoing  merger  discussions  between  FB  and  certain  non-
          affiliated financial institutions as described elsewhere herein.

               Mr. James  C. Piercey, President and Chief Executive Officer
          of Bank and Secretary  of  FB,  has  an employment agreement with
          Bank that provides for certain severance  payments if Mr. Piercey
          is  terminated or voluntarily resigns his employment  within  the
          four  months immediately following an "acquisition" of Bank or FB
          (such term,  as defined in such agreement, includes the Mergers).
          As a result, if  the Mergers are consummated and he is terminated
          or voluntarily resigns  his  employment  within  the  first  four
          months following consummation of the Mergers, Mr. Piercey will be
          entitled to a severance payment equal to his full base salary  at
          regular   intervals  for  the  thirty-six  months  following  his
          termination  or  resignation, and a bonus equal to the average of
          the annual incentive  compensation received by Mr. Piercey during
          each  of  the  four  fiscal   years   immediately  preceding  his
          termination or resignation, which bonus  shall  be payable at the
          conclusion of each succeeding year that ends during  the  thirty-
          six months following his termination or resignation.  Mr. Piercey
          also  has an interest in the Mergers adverse to the interests  of
          shareholders  of  FB  to  the extent that the consideration to be
          received by such shareholders  will  be  reduced  by  the  dollar
          amounts  payable  to  Mr.  Piercey  under  certain employment and
          retention agreements or severance policies of  FB  referred to in
          the  Plan,  unless  Mr.  Piercey  enters  into  a  two-year  non-
          competition agreement in form and substance satisfactory  to FCC.
          See "The Plan - Interests of Certain Persons in the Mergers."

          Shareholder's Commitment

               As  a  condition  to  consummation  of  the Mergers, each FB
          director and executive officer and each shareholder  beneficially
          owning  5%  or more of FB Common Stock has executed an individual
          agreement pursuant to which he or she has agreed (i) to vote as a
          shareholder in  favor  of the Plan and against any other proposal
          relating to the sale or  disposition  of  Bank or FB, (ii) not to
          transfer  any  shares  of FB Common Stock, except  under  certain
          conditions, (iii) not to  trade  in FCC Common Stock prior to the
          Effective  Date,  and  (iv) to release  FCC  and  FNBC  from  any
          indemnification obligation  that  either  of  them  may  have  to
          indemnify him in his capacity as an officer, director or employee
          of  any  member of FB's consolidated group except as set forth in
          the Plan.  See "The Plan - Shareholder's Commitment."

          Employee Benefits

               Pursuant  to  the  Plan, FCC has agreed that, from and after
          the Effective Date, FCC or  FNBC  will  offer  to all persons who
          were employees of FB or Bank immediately prior to  the  Effective
          Date and who become employees of FNBC following the Mergers,  the
          same employee benefits as are offered by FCC or FNBC to employees
          of  FNBC,  except  that  there  will  not be a waiting period for
          coverage  under the First Commerce Corporation  Flexible  Benefit
          Plan  or any  of  its  constituent  plans,  including  the  First
          Commerce  Corporation  Medical  and  Dental  Care  Plan,  and  no
          employee  of Bank who is an active employee on the Effective Date
          will be denied  such benefits for a pre-existing condition.  Full
          credit will be given  for prior service by such employees with FB
          or Bank for eligibility  and  vesting purposes under all of FCC's
          benefit plans and policies, except  that credit for prior service
          will  not be given for eligibility, vesting  or  benefit  accrual
          purposes under FCC's retirement plan.  FCC has also agreed to pay
          certain  additional  benefits  accrued  under plans of Bank.  See
          "The Plan - Employee Benefits."

          Material Federal Income Tax Consequences

               Consummation of the Mergers is conditioned  upon  receipt by
          the   Companies   of   opinions   from   counsel  or  accountants
          satisfactory  to  the  parties to the effect  that,  among  other
          things,  each  of  the  Mergers   will   qualify  as  a  tax-free
          reorganization under applicable law, and that each FB shareholder
          who  receives FCC Common Stock pursuant to  the  Holding  Company
          Merger will not recognize gain or loss except with respect to the
          receipt  of  cash  (i) in lieu of fractional shares of FCC Common
          Stock, or (ii) pursuant  to  the  exercise of dissenters' rights.
          Because  of  the  complexity of the tax  laws,  each  shareholder
          should consult his tax advisor concerning the applicable federal,
          state and local income  tax  consequences  of  the  Mergers.  See
          "Material Federal Income Tax Consequences."

          Dissenters' Rights

               Under certain conditions, and by complying with the specific
          procedures required by statute and described herein, shareholders
          of  FB  will  have the right to dissent from the Holding  Company
          Merger,  in  which  event,  if  the  Holding  Company  Merger  is
          consummated, they  may  be  entitled  to receive in cash the fair
          value  of  their  shares  of FB Common Stock.   See  "Dissenters'
          Rights" and Appendix C.

          Selected Financial Data of FB

               The following selected  financial data of FB with respect to
          each year in the five-year period  ended  December  31,  1993 and
          with respect to the three-month periods ended March 31, 1994  and
          1993, has been derived from the consolidated financial statements
          of  FB's consolidated group.  The selected financial data for the
          three months ended March 31, 1994 and 1993, are unaudited but, in
          the opinion  of  FB  management, reflect all adjustments that are
          necessary for a fair presentation  of  the  results of operations
          for the interim periods presented.  Results of operations for the
          three-month  period  ended  March  31,  1994 are not  necessarily
          indicative of the results for the entire  year.   The information
          set  forth  below  should  be  read  in  conjunction  with   FB's
          consolidated   financial   statements,  the  notes  thereto,  "FB
          Management's Discussion and  Analysis  of Financial Condition and
          Results of Operations for the Years Ended December 31, 1993, 1992
          and  1991"  and  "FB  Management's  Discussion  and  Analysis  of
          Financial  Condition  and  Results of Operations  for  the  Three
          Months Ended March 31, 1994 and 1993" appearing elsewhere in this
          Proxy Statement and Prospectus.







                                        (In thousands of dollars, except per share data)


                                   Three Months
                                 Ended March 31,                       Years Ended December 31,
                             _______________________   ________________________________________________________
                                1994        1993         1993        1992       1991        1990        1989
                                ____        ____         ____        ____       ____        ____        ____
                                   (unaudited)

                                                                                         
           Average Balance
             Sheet Data:
             Total assets      $240,719   $ 229,453    $ 233,291  $ 228,478  $ 199,497   $178,822    $ 183,963
             Earning assets     221,911     210,567      216,166    206,257    179,447    161,245      163,636
             Loans and leases*  154,126     139,289      148,523    145,315    136,685    128,679      129,981
             Securities          58,467      52,659       56,357     52,040     35,352     24,611       21,856
             Deposits           281,703     211,734      214,959    210,806    182,481    164,657      166,292
             Long term debt       1,290       3,662        3,006      3,662      3,662      3,662        3,662
             Shareholders'
               equity            20,563      13,757       16,562     11,070      8,235      6,736        6,171

           Income Statement Data:
             Total interest
               income          $  4,864   $   4,814    $  20,640  $  20,495  $  19,463   $ 17,759    $  17,805
             Net interest
               income             3,638       3,453       15,610     13,813     10,275      7,982        7,294
             Provision for
               loan losses           75          --       (1,300)       680      1,334      1,500        1,578
             Other income           827         645        2,544      2,106      2,169      2,026        2,007
             Operating expense    2,453       2,666       10,586      9,785      8,249      7,187        7,725
             Net income           1,296       1,693        6,621      3,680      1,990      1,009          120

           Per Share Data:
             Net income
               per share       $   1.53   $    2.00    $    7.81  $    4.34  $    2.35   $   1.19    $    0.14
             Cash dividends          --          --           --         --         --         --           --
             Book value
               (period-end)       24.67       17.22        23.84      15.23      10.89       8.54         7.35

           Key Ratios:
             Net income as a
               percent of
               average assets     2.15%       2.95%         2.84%      1.61%      1.00%      0.56%        0.07%
             Net income as a
               percent of
               average total
               equity            25.21%      49.23%        39.98%     33.24%     24.17%     14.98%        1.94%
             Net interest margin  6.56%       6.56%         7.22%      6.70%      5.73%      5.02%        4.59%
             Allowance for loan
               losses to
               period-end loans   1.42%       2.29%        (1.34%)     2.28%      2.08%      1.99%        1.42%
             Leverage ratio       8.45%       6.31%         7.21%      5.48%      5.23%      5.40%        5.35%

           __________________________
           * Net of unearned income


          

               Selected Financial Data of FCC

The following selected  financial  data with respect to each of the fiscal years
in the five-year period ended December 31, 1993 and for  the  three-month 
periods  ended  March 31, 1994 and 1993, respectively,  has been derived from
the consolidated financial statements or group and should  be  read  in  
conjunction  with  FCC's 1993 Annual Report on Quarterly Report on Form 10-Q 
for the quarter ended  March  31, 1994, by  reference in this Proxy Statement
and Prospectus.  The selected  financial adjustments that are, in the opinion
of FCC's management, necessary for a fa   results of operations for the
interim periods presented.  The results of oper   month period ended 
March 31, 1994 are not necessarily indicative of t    the entire year.




                                              (In thousands of dollars, except per share data)

                                   Three Months
                                 Ended March 31,                       Years Ended December 31,
                              ______________________   ___________________________________________________________
                                1994        1993         1993        1992       1991        1990        1989
                                ____        ____         ____        ____       ____        ____        ____
                                   (unaudited)
                                                                                                
           Average Balance
             Sheet Data:
             Total assets      $6,597,863  $6,230,743   $6,335,669 $5,741,399 $4,671,478  $4,482,019   $4,202,912
             Earning assets     6,011,953   5,715,968    5,812,761  5,280,347  4,257,388   4,035,104    3,719,972
             Loans and leases*  2,633,335   2,294,602    2,407,231  2,184,584  2,323,018   2,402,541    2,232,213
             Securities         3,287,273   3,067,975    3,110,544  2,734,925  1,515,299   1,290,487    1,061,206
             Deposits           5,276,203   5,212,500    5,176,873  4,953,572  3,931,612   3,552,578    3,343,223
             Long-term debt        89,694      95,636       95,238     97,154    101,246     103,033      104,863
             Stockholders'
               equity             518,026     439,743      469,694    355,716    235,385     239,011      231,097

           Income Statement
             Data:
             Total interest
               income            $ 97,183   $  99,061    $ 393,334  $ 398,701  $ 393,922    $408,996    $ 392,769
             Net interest
               income              62,746      63,092      250,010    235,353    191,862     168,021      156,005
             Provision for
               loan losses         (3,832)        588       (4,504)    22,040     43,734      47,425       26,220
             Other income
               (exclusive of
               securities
               transactions)       27,379      24,589      102,844     96,369     83,419      73,213       64,215
             Operating expense     56,472      52,536      221,080    203,781    185,963     165,325      155,397
             Net income            26,132      23,127       95,214     72,475     34,029      22,038       28,197
           
           Per Share Data:
             Fully diluted
               earnings
               per share         $    .86   $     .78    $    3.18  $    2.70  $    1.56    $    .94    $    1.20
             Primary earnings
               per share              .95         .85         3.48       2.88       1.56         .94         1.20
             Cash dividends<FN1>      .25         .20          .85        .70        .64         .64          .64
             Book value
               (period - end)       17.14       15.22        17.28      14.57      11.38       10.45        10.14
             High stock price       28.50       31.00        32.20      27.86      18.14       12.54        12.74
             Low stock price        24.00       25.33        23.90      16.94       7.20        6.66         9.27






                                   Three Months
                                 Ended March 31,                       Years Ended December 31,
                              _____________________    _________________________________________________________
                                1994        1993         1993        1992       1991        1990        1989
                                ____        ____         ____        ____       ____        ____        ____
                                   (unaudited)
                                                                                   
           Key Ratios:
             Net income as a
               percent of
               average assets    1.61%       1.51%         1.50%      1.26%       .73%        .49%        .67%
             Net income as a
               percent of
               average total
               equity           20.46%      21.33%        20.27%     20.37%     14.46%       9.22%      12.20%
             Net income as a
               percent of
               average common
               equity           22.17%      23.54%        22.18%     22.85%     14.46%       9.11%      12.37%
             Net interest
               margin            4.30%       4.56%         4.40%      4.58%      4.69%       4.37%       4.42%
             Allowance for loan
               losses to loans
               and leases*       2.40%       3.45%         2.55%      3.44%      3.11%       2.44%       1.91%
             Leverage ratio      7.81%       7.00%         7.63%      6.76%      4.87%       4.66%       5.06%
             Dividend payout
               ratio            26.32%      23.53%        24.27%     25.78%     41.03%      68.09%      53.33%
           
           
           _____________________
           *Net of unearned income.

              <FN1>     On  July  18,  1994,  the  Board of Directors declared
                        its regular third quarter dividend to be paid on 
                        October 3, 1994 to shareholders of record on September 
                        16, 1994, and increased the regular quarterly dividend 
                        to $.30 per share.


               Comparative Per Share Data (Unaudited)

                    The  following table presents certain  net  income,  cash 
               dividend and book value per  common share information for  FCC 
               and  FB on  an  historical,  unaudited pro forma combined  and
               unaudited pro forma equivalent basis.  The unaudited pro forma 
               combined  information is  based  upon the historical financial 
               condition  and   results of  operations   of the Companies and
               adjustments  directly  attributable to   the  proposed Holding 
               Company  Merger  based on estimates  derived  from information 
               currently available.  They do not  purport to be indicative of
               the results   that  would  actually  have been obtained if the 
               Holding   Company  Merger  had  been  in  effect  on  the date 
               or for the periods indicated below, or the results that may be
               obtained in the future.



                                         Historical       Pro Forma              FB
                                        _____________
                                        FCC       FB     Combined<FN1><FN2>  Equivalent
                                        ____      __     ____________        __________
                                                                                                     
               Primary earnings per
                  common share <FN3>:

               Years ended:
                  December 31, 1993    $ 3.48    $7.02        $ 3.34          $11.26
                  December 31, 1992      2.88     4.34          2.71            9.13
                  December 31, 1991      1.56     2.35          1.46            4.92

               Three months ended:
                  March 31, 1994       $  .95    $1.53        $  .90          $ 3.03






                                         Historical       Pro Forma              FB
                                       ______________  
                                        FCC       FB    Combined<FN1><FN2>   Equivalent
                                       _____     ____   _____________        __________
                                                                 
               Dividends declared per
                  common share <FN4>:

               Years ended:
                  December 31, 1993    $  .85    $   -        $  .77         $ 2.86
                  December 31, 1992       .70        -           .62           2.36
                  December 31, 1991       .64        -           .57           2.16

               Three months ended:
                  March 31, 1994       $  .25    $   -        $  .23         $  .84

               Book value per
                  common share <FN5>:

               As of December 31, 1993 $17.28   $23.84       $16.27          $54.83

               As of March 31, 1994    $17.14   $24.67       $16.17          $54.49
               ____________


             <FN1>  In   accordance   with  generally  accepted  accounting
                    principles, FCC will  account for the Mergers using the
                    pooling-of-interests method.

             <FN2>  To calculate pro forma  combined per share information,
                    it  has been assumed that  the  number  of  outstanding
                    shares of FCC Common Stock includes shares to be issued
                    by FCC upon consummation of the Holding Company Merger.
                    Under  the  terms  of the Plan, the number of shares of
                    FCC Common Stock to  be delivered will be determined at
                    the time the Holding Company  Merger is effected, among
                    other things, based on the Average  Sales  Price of FCC
                    Common  Stock.   The  maximum number of shares  of  FCC
                    Common Stock issuable in  the Holding Company Merger is
                    2,860,169.  For purposes of  this  table,  it  has been
                    assumed  that  the  maximum  number  of shares issuable
                    under  the  Holding  Company  Merger  will  be  issued,
                    resulting in an assumed conversion rate  of  3.37  (the
                    "Assumed Conversion Rate").

             <FN3>  Pro   forma  primary  earnings  per  common  share  was
                    calculated   by   dividing  the  combined  net  income,
                    adjusted for preferred stock dividends and, in the case
                    of FB, a 1993 accounting  change  (See  Note  6 to FB's
                    Consolidated  Financial  Statements appearing elsewhere
                    herein), of FCC and FB during  the periods presented by
                    the weighted average outstanding  shares  of FCC Common
                    Stock during such periods, after adjustment  for shares
                    of FCC Common Stock to be issued in connection with the
                    Holding  Company  Merger.   FB  adopted  Statement   of
                    Financial   Accounting   Standards  ("SFAS")  No.  109,
                    "Accounting for Income Taxes"  in 1993 and reported the
                    cumulative effect of this accounting change in its 1993
                    consolidated statement of income.   The  effect of FB's
                    adoption of SFAS No. 109 was a $672,000 increase in net
                    income for FB.  This amount is not considered  to  be a
                    component  of  ongoing  results and accordingly has not
                    been included in the historical  or  pro forma combined
                    amounts presented.  The FB equivalent data presented is
                    the  product  of  the  pro  forma  combined  per  share
                    information multiplied by the Assumed Conversion Rate.

             <FN4>  Pro  forma  dividends  were calculated  by  multiplying
                    FCC's  and  FB's  dividend   rates  by  the  applicable
                    weighted  average  outstanding shares  of  FCC  and  FB
                    common stock.  Pro forma  dividends  per  common  share
                    were  then  calculated  by  dividing  pro  forma  total
                    dividends by the weighted average outstanding shares of
                    FCC  Common Stock during such periods, after adjustment
                    for  shares  of  FCC  Common  Stock  to  be  issued  in
                    connection  with  the  Holding  Company Merger.  The FB
                    equivalent data presented was calculated by multiplying
                    the historical per share FCC Common  Stock  dividend by
                    the  Assumed  Conversion  Rate.  On July 18, 1994,  the
                    Board of Directors of FCC declared  its  regular  third
                    quarter  dividend  to  be  paid  on  October 3, 1994 to
                    shareholders  of  record  on  September 16,  1994,  and
                    increased the regular quarterly  dividend  to  $.30 per
                    share.

             <FN5>  Pro  forma  combined  book  value  per common share was
                    calculated  by  dividing the total of  FCC's  and  FB's
                    common stockholders'  equity by the total shares of FCC
                    Common Stock outstanding  as  of  December 31, 1993 and
                    March  31,  1994,  respectively, after  adjustment  for
                    unearned shares of FCC  restricted stock and for shares
                    of FCC Common Stock to be issued in connection with the
                    Holding  Company  Merger.    The   FB  equivalent  data
                    presented is the product of the pro  forma combined per
                    share information multiplied by the Assumed  Conversion
                    Rate.

               Market Prices and Dividends

                    Market Prices.  On May 26, 1994, the day preceding  the
               date  that  the Companies entered into the Plan, the closing
               sales price for  a  share  of FCC Common Stock, as quoted on
               the Nasdaq National Market, was $29.75.  No assurance can be
               given as to the market price  of FCC Common Stock on the Ef-
               fective Date.  On July 28, 1994  the closing sales price for
               a share of FCC Common Stock was $26.75 and, if such date had
               been  the Effective Date of the Mergers  the  Average  Sales
               Price would have been $26.80.

                    FB Common Stock is not actively traded, and there is no
               established  market  for FB Common Stock.  At July 29, 1994,
               there were 191 shareholders of record of FB.

                    Cash Dividends.  FB has not declared or paid a dividend
               on FB Common Stock during the last two years, and has agreed
               in the Plan that it will not declare, set aside, increase or
               pay any dividend prior  to the Effective Date of the Mergers
               without the written consent of FCC.

                    Substantially all of  the  funds available to FB to pay
               dividends  to its shareholders are  derived  from  dividends
               paid to it by  Bank,  which  are  subject  to  certain legal
               restrictions.   With respect to Bank, the prior approval  of
               the Commissioner  is  required if the total of all dividends
               declared in any one year  will  exceed  the  sum  of its net
               profits  of  that  year  and  net profits of the immediately
               preceding year.  Additionally, dividends may not be declared
               or  paid  by  a Louisiana state bank  unless  the  bank  has
               unimpaired surplus  equal  to 50% of the outstanding capital
               stock of the bank, and no dividend  payment  may  reduce the
               bank's  unimpaired  surplus  below 50%.  At March 31,  1994,
               Bank had approximately $7,278,000  available for the payment
               of dividends without prior approval of the Commissioner.

               Recent Operating Results of FCC

                    FCC reported its second quarter  results  on  July  14,
               1994.  Net income was $19.1 million, versus $25.4 million in
               1993's   second   quarter.    The  most  significant  factor
               affecting the results was a $4.3  million  after tax loss on
               securities  transactions  caused by sales of lower  yielding
               securities  made  to  take  advantage  of  opportunities  to
               acquire higher yielding securities  as  to  which the losses
               would be recouped in future periods.

                    Net  interest  income was $62.0 million in  the  second
               quarter, compared to  $62.9 million in the second quarter of
               1993.  The small decrease  was primarily attributable to the
               decline in the earning assets  yield  related to lower rates
               on new loans and securities than on the loans and securities
               which  paid  off  or  matured.  The decrease  was  partially
               offset by an improved earning assets mix resulting from loan
               growth.

                    The provision for  loan  losses  was  a  negative  $4.8
               million  for  the  second  quarter compared to negative $2.3
               million in 1993's second quarter.   Continued  loan  quality
               improvements  resulted in the negative provision again  this
               quarter.

                    Other income,  excluding  securities  transactions, was
               $27.2  million, compared to $27.0 million in  1993's  second
               quarter.   Credit  card income, trust fees and ATM fees were
               higher in the current  quarter  than  in  the prior quarter.
               These increases were partially offset by lower broker/dealer
               revenues.

                    Operating  expense  was  $59.0  million in  the  second
               quarter,  and $54.6 million in 1993's second  quarter.   The
               increase was  primarily  due  to additional employees, merit
               raises for employees, depreciation  of new branch automation
               equipment, and increased professional  fees  principally  in
               connection with efforts to improve profitability.
                     


                                     INTRODUCTORY STATEMENT

               General

                    This  Proxy Statement and Prospectus is being furnished
               on or about  ________,  1994  to  the  shareholders of First
               Bancshares, Inc. ("FB") in connection with  the solicitation
               of proxies on behalf of its Board of Directors  for use at a
               special  meeting  of shareholders of FB (the "Special  Meet-
               ing") to be held on  the  date  and  at  the  time and place
               specified in the accompanying Notice of Special  Meeting  of
               Shareholders, or any adjournment thereof.

                    Each    of    FB   and   First   Commerce   Corporation
               (collectively,   the   "Companies")    has   furnished   all
               information  included  herein with respect  to  it  and  its
               consolidated  subsidiaries.    FB  and  its  subsidiary  are
               collectively referred to herein as "FB's consolidated group"
               and First Commerce Corporation ("FCC")  and its subsidiaries
               are  collectively referred to herein as "FCC's  consolidated
               group."

               Purpose of the Special Meeting

                    The  purpose  of the Special Meeting is to consider and
               vote upon a proposal  to  approve  an  Agreement and Plan of
               Merger  between FCC and its wholly owned  subsidiary,  First
               National Bank of Commerce ("FNBC"), on the one hand, and FB,
               and its wholly owned subsidiary, First Bank ("Bank"), on the
               other, and  a  related  Agreement of Merger between FNBC and
               Bank (the "Bank Merger Agreement")  and  Joint  Agreement of
               Merger  between  FCC  and FB (the "Company Merger Agreement"
               and, together with the  Bank  Merger Agreement, the "Plan").
               Pursuant to the Plan, Bank will be merged with and into FNBC
               (the "Bank Merger") and, FB will be merged with and into FCC
               (the "Holding Company Merger" which,  together with the Bank
               Merger, are collectively referred to as  the  "Mergers") and
               each outstanding share of common stock, $1.00 par  value per
               share,  of  FB ("FB Common Stock") will be converted into  a
               number of shares of common stock, $5.00 par value per share,
               of FCC ("FCC  Common  Stock")  as  described below under the
               heading "The Plan - Conversion of FB Common Stock."

               Solicitation, Voting and Revocation of Proxies

                    When  a  proxy  in  the  form accompanying  this  Proxy
               Statement and Prospectus is properly  executed and returned,
               the shares represented thereby will be  voted  in accordance
               with  the  instructions  marked  thereon.  ALL EXECUTED  BUT
               UNMARKED PROXIES THAT ARE RETURNED  WILL  BE VOTED "FOR" THE
               PROPOSAL TO APPROVE THE PLAN.

                    No matters are expected to be considered at the Special
               Meeting other than the proposal to approve  the Plan, but if
               any  other matters should properly come before  the  Special
               Meeting,   it   is   intended   that  proxies  in  the  form
               accompanying this Proxy Statement  and  Prospectus  will  be
               voted on all such matters in accordance with the judgment of
               the person(s) voting such proxies.

                    Any  proxy  may  be  revoked  at  any  time  before its
               exercise  by  filing  with  the  Secretary  of  FB a written
               revocation or a duly executed proxy bearing a later date.  A
               shareholder who votes in person at the Special Meeting  in a
               manner  inconsistent  with  a  proxy previously filed on the
               shareholder's behalf will be deemed  to  have  revoked  such
               proxy as it relates to the matter voted upon in person.

                    The  cost  of  soliciting  proxies,  and  the  cost  of
               printing and mailing these proxy materials, will be borne by
               FB.   In  addition  to  the use of the mails, proxies may be
               solicited personally, by  telephone, telecopier, or telegram
               by directors, officers and  employees of FB.  Such officers,
               directors  and  employees  will   continue  to  receive  any
               compensation from FB to which they are entitled by virtue of
               their employment or status as an officer  or  director,  but
               will  not receive any additional fee, compensation, or other
               remuneration  for  soliciting proxies in connection with the
               Special Meeting.  An  outside  solicitation firm, The Herman
               Group,  Inc.,  has been retained by  FB  to  assist  in  the
               solicitation of  proxies  for  an aggregate fee of $________
               plus out-of-pocket expenses.

               Shares Entitled to Vote; Quorum; Vote Required

                    The Board of Directors of FB  has  fixed  the  close of
               business  on  [July  __,  1994],  as the record date for the
               determination of shareholders entitled  to  notice of and to
               vote at the Special Meeting (the "Record Date").   As of the
               Record  Date,  there were 847,658 shares of FB Common  Stock
               outstanding.  Each  share  of FB Common Stock is entitled to
               one vote on all matters to come  before the Special Meeting.
               The presence at the Special Meeting,  in person or by proxy,
               of the holders of a majority of the outstanding shares of FB
               Common Stock is necessary to constitute  a quorum.  The Plan
               must  be approved by the affirmative vote of  two-thirds  of
               the  voting  power  present  at  the  Special  Meeting.   An
               abstention  will  have the effect of a vote against the Plan
               but  will  cause  a  shareholder   otherwise   entitled   to
               dissenters' rights to forfeit any claim to such rights.  See
               "Dissenters' Rights."

                    As a condition to the consummation of the Mergers, each
               shareholder  of  FB  who  is  also  a  director or executive
               officer of FB or Bank, or who owns five  percent  or more of
               the  outstanding shares of FB Common Stock, has executed  an
               agreement  (a  "Shareholder's Commitment") pursuant to which
               such shareholder,  among other things, has committed to vote
               in favor of the approval  of  the  Plan.  The 12 persons who
               have executed Shareholder's Commitments  beneficially owned,
               as  of  July  29, 1994, an aggregate of 494,123  shares,  or
               approximately 58.29%,  of the outstanding FB Common Stock on
               that date.  See "The Plan - Shareholder's Commitment."

                    Under  Louisiana  law,  shareholders  of  FCC  are  not
               required to approve the Plan.


               

                                            THE PLAN

               General

                    The transactions contemplated  by  the  Plan  are to be
               effected  in  accordance  with the terms and conditions  set
               forth  in  the  Plan,  which  is   incorporated   herein  by
               reference.  The following brief description of the Plan does
               not purport to be complete and is qualified in its  entirety
               by reference to the Plan, a copy of which is attached hereto
               as Appendix A.

                    The ultimate result of the transactions contemplated by
               the  Plan  will be that the business and properties of  Bank
               will  become  the  business  and  properties  of  FNBC,  the
               business  and  properties of FB will become the business and
               properties of FCC  and  the  shareholders  of FB will become
               shareholders of FCC.  The steps taken to achieve this result
               involve the following transactions: (i) Bank  will be merged
               with and into FNBC and the separate existence of  Bank  will
               cease;  (ii) FB  will  be  merged  with and into FCC and the
               separate existence of FB will cease  and  (iii) shareholders
               of FB will receive the consideration described  below  under
               the heading "The Plan - Conversion of FB Common Stock."

               Background of and Reasons for the Plan

                    Background.   In  February 1994, the Board of Directors
               of  FB  engaged  Montgomery   Securities  ("Montgomery")  to
               evaluate  strategic  alternatives   for   FB.    Based  upon
               Montgomery's    presentation   of   strategic   alternatives
               available to FB,  the  Board on March 3, 1994, determined to
               solicit preliminary indications of interest for the purchase
               of  FB  from  interested  and  capable  buyers.   Montgomery
               contacted  four local and regional  financial  institutions,
               and was approached  by  three  other financial institutions.
               Four potential buyers expressed  an  acceptable  preliminary
               indication  of  interest  and  were subsequently allowed  to
               conduct document and record reviews before the submission of
               final  acquisition  proposals.   Three  of  these  financial
               institutions,  including  FCC, submitted  final  acquisition
               proposals, and one other financial  institution,  which  had
               not   submitted   a   preliminary  indication  of  interest,
               submitted  a  non-binding   indication   of  interest.   The
               proposals were considered by the Board of Directors of FB at
               a Special Meeting held for that purpose on May 26, 1994.  At
               the meeting, representatives of Montgomery advised the Board
               of Directors regarding the competing proposals.   Based upon
               the  foregoing  and its analysis of the competing proposals,
               the Board of Directors determined that the sale of FB to FCC
               pursuant  to  its  acquisition  proposal  was  in  the  best
               interests of FB and its shareholders and approved the Plan.

                    Reasons for the  Plan.   In  reaching its decision that
               the  Plan  is  in  the  best  interests  of   FB   and   its
               shareholders,  FB's  Board  of  Directors consulted with its
               financial  and  other  advisors,  as   well   as  with  FB's
               management,  and considered a number of factors,  including,
               but not limited to, the following:

                    (a)  The  financial condition and results of operations
                         of, and prospects for, each of FCC and FB;

                    (b)  The market for Bank's services and the competitive
                         pressures existing in Bank's market area;

                    (c)  FB has  not declared a dividend on FB Common Stock
                         since 1988;

                    (d)  The  amount   and  type  of  consideration  to  be
                         received  by FB's  shareholders  pursuant  to  the
                         Plan;

                    (e)  The FCC Common  Stock  to  be received pursuant to
                         the Plan will be listed for  trading on the Nasdaq
                         National   Market   and   should   provide    FB's
                         shareholders with liquidity that is unavailable to
                         holders of FB Common Stock;

                    (f)  The  Plan  will  allow FB's shareholders to become
                         shareholders of FCC,  an  institution  that is the
                         largest  bank  holding  company  headquartered  in
                         Louisiana;

                    (g)  Recent changes in the regulatory environment  will
                         result   in   FB   facing  additional  competitive
                         pressures in its market  area from other financial
                         institutions  with  greater   financial  resources
                         capable  of  offering a broad array  of  financial
                         services;

                    (h)  Each of the Mergers  is  expected  to qualify as a
                         tax-free reorganization so that neither FB nor its
                         shareholders  (except to the extent that  cash  is
                         received  in  respect   of   their   shares)  will
                         recognize   any  gain  in  the  transaction   (see
                         "Material Federal Income Tax Consequences"); and

                    (i)  The  opinion received  from  Montgomery  that  the
                         consideration  to  be received by the shareholders
                         of FB pursuant to the Plan, when taken as a whole,
                         is  fair  to  FB  and  its   shareholders  from  a
                         financial point of view, as of  the  date  thereof
                         (see "Opinion of Montgomery Securities").

                    FB's Board of Directors did not assign any specific  or
               relative   weight   to   the   foregoing   factors   in  its
               considerations.   FB's Board of Directors believes that  the
               Plan will provide significant  value  to all FB shareholders
               and  will  enable them to participate in  opportunities  for
               growth that  FB's  Board  of  Directors believes the Mergers
               make possible.

                    Based on the foregoing, the  Board  of  Directors of FB
               has approved the Plan, believes that the Plan is in the best
               interests  of  FB's  shareholders, and recommends  that  all
               shareholders vote "FOR" the approval of the Plan.

               Opinion of Montgomery Securities

                    General.   Pursuant   to  an  engagement  letter  dated
               February  2,  1994  (the "Engagement  Letter"),  FB  engaged
               Montgomery to act as  its  financial  advisor  in connection
               with its evaluation of its strategic alternatives, including
               the  possible  sale  of  FB.   Montgomery  is  a  nationally
               recognized  investment  banking  firm  and,  as part of  its
               investment banking activities, is regularly engaged  in  the
               valuation  of  businesses and their securities in connection
               with merger transactions  and  other  types of acquisitions,
               negotiated  underwritings,  placements  and  valuations  for
               corporate and other purposes.  FB selected Montgomery as its
               financial  advisor  on  the  basis  of  its  experience  and
               expertise  in  transactions  similar  to  the Plan  and  its
               reputation in the banking and investment communities.

                    At the May 26, 1994 meeting of FB's Board of Directors,
               Montgomery   delivered   its   oral   opinion,  subsequently
               confirmed in writing, that the consideration  to be received
               by the shareholders of FB pursuant to the Plan,  when  taken
               as  a  whole,  is  fair  to  FB  and its shareholders from a
               financial  point  of  view,  as  of the  date  thereof.   No
               limitations were imposed by FB on Montgomery with respect to
               the investigations made or procedures  followed in rendering
               its opinion.  The full text of Montgomery's  written opinion
               to  the  FB  Board  of  Directors,  which  sets  forth   the
               assumptions made, matters considered, and limitations of the
               review  by  Montgomery, is attached hereto as Appendix B and
               is incorporated  herein  by  reference  and  should  be read
               carefully and in its entirety in connection with this  Proxy
               Statement   and   Prospectus.    The  following  summary  of
               Montgomery's  opinion  is  qualified   in  its  entirety  by
               reference  to  the  full text of the opinion.   Montgomery's
               opinion is addressed  to  the FB Board of Directors only and
               does not constitute a recommendation  to  any shareholder of
               FB  as  to how such shareholder should vote at  the  Special
               Meeting.

                    In connection with its opinion, Montgomery, among other
               things:   (i)  reviewed certain publicly available financial
               and other data with respect to FCC and certain financial and
               other data with  respect  to  FB, including the consolidated
               financial statements for recent years and interim periods to
               March  31, 1994, and certain other  relevant  financial  and
               operating  data  relating  to  FB  and FCC made available to
               Montgomery  from  published sources and  from  the  internal
               records  of  FB; (ii)  reviewed  the  Plan;  (iii)  reviewed
               certain historical  market prices and trading volumes of FCC
               Common Stock on the Nasdaq  National  Market;  (iv) compared
               FCC  from  a  financial  point  of  view with certain  other
               companies in the banking industry that  Montgomery deemed to
               be  relevant;  (v) considered the financial  terms,  to  the
               extent  publicly  available,  of  selected  recent  business
               combinations  of  companies  in  the  banking  industry that
               Montgomery deemed to be comparable, in whole or  in part, to
               the  Plan;  (vi) reviewed and discussed with representatives
               of the management  of  FB  and  FCC certain information of a
               business  and  financial  nature  regarding   FB   and  FCC,
               furnished  to  Montgomery by FB and FCC, including financial
               forecasts  and  related   assumptions   of  FB;  (vii)  made
               inquiries regarding and discussed the Plan and other matters
               related thereto with FB's counsel; and (viii) performed such
               other   analyses  and  examinations  as  Montgomery   deemed
               appropriate.

                    In connection  with  its  review,  Montgomery  did  not
               independently  verify  any of the foregoing information, and
               relied on such information  and assumed such information was
               complete  and  accurate  in  all  material  respects.   With
               respect  to  the  financial forecasts  for  FB  provided  to
               Montgomery  by  FB's   management,  Montgomery  assumed  for
               purposes of its opinion  that such forecasts were reasonably
               prepared on bases reflecting  the  best  available estimates
               and judgments of FB's management at the time  of preparation
               as to the future financial performance of FB and  provided a
               reasonable  basis  upon  which  Montgomery  could  form  its
               opinion.    Montgomery  also  assumed  that  there  were  no
               material  changes   in   FB's  or  FCC's  assets,  financial
               condition,  results  of operations,  business  or  prospects
               since the respective dates  of the last financial statements
               made available to Montgomery.   Montgomery  relied on advice
               of counsel to FB as to all legal matters with  respect to FB
               and the Plan.  Montgomery is not expert in the evaluation of
               loan  portfolios  for purposes of assessing the adequacy  of
               the allowance for losses  with  respect  thereto and assumed
               for purposes of its opinion that such allowances for each of
               FB  and  FCC  are  in the aggregate adequate to  cover  such
               losses.   In  addition,   Montgomery   did  not  review  any
               individual  credit  files,  did  not  make  an   independent
               evaluation,  appraisal or physical inspection of the  assets
               or individual properties of FB or FCC, and was not furnished
               with any such appraisals.  Further, Montgomery's opinion was
               based on economic,  monetary  and market conditions existing
               as of May 26, 1994, and on the assumption that the Plan will
               be consummated in accordance with  its  terms,  without  any
               amendment  thereto  and  without  waiver by FB of any of the
               conditions to its obligations thereunder.

                    Set  forth  below  is  a brief summary  of  the  report
               presented by Montgomery to the  FB Board of Directors on May
               26, 1994 in connection with its opinion.

                    Comparable Company Analysis.   Using  public  and other
               available information, Montgomery compared certain financial
               ratios of FCC (including the ratio of net income to  average
               total assets ("return on average assets"), the ratio of  net
               income to average total equity ("return on average equity"),
               the  ratio of average equity to average assets, the ratio of
               noninterest  expense to revenue ("cost control") and certain
               credit ratios)  for  the  four years ended December 31, 1993
               and for the three months ended March 31, 1994, to a national
               proxy group consisting of 50  selected  national  banks (the
               "National Bank Proxy Group"), and to a southeast proxy group
               consisting of nine banks located in the Southeast region  of
               the  United  States  (the "Southeast Bank Proxy Group").  No
               company  used in the analysis  is  identical  to  FCC.   The
               analysis necessarily  involved  complex  considerations  and
               judgments  concerning differences in financial and operating
               characteristics of the companies.

                    Analysis   of   Selected   Bank   Merger  Transactions.
               Montgomery  reviewed  the  consideration  paid  in  recently
               announced transactions whereby certain banks  were acquired.
               Specifically, Montgomery reviewed 281 transactions involving
               acquisitions of banks in the Southeast region of  the United
               States   announced   since   January  1990  (the  "Southeast
               Acquisitions") and acquisitions  of  19  selected  Louisiana
               banks   announced   since  September  1990  (the  "Louisiana
               Acquisitions").  For each bank acquired or to be acquired in
               such transactions, Montgomery compiled figures illustrating,
               among other things, the ratio of the premium (i.e., purchase
               price in excess of book  value)  to  core deposits, purchase
               price to deposits, purchase price to book value and purchase
               price to last twelve-months ("LTM") earnings.

                    The figures for banks acquired or to be acquired in the
               Southeast   Acquisitions  and  the  Louisiana   Acquisitions
               produced:  (i) median return on average equity of 10.86% and
               16.09%, respectively;  (ii)  median return on average assets
               of   .92%  and  1.11%,  respectively;   and   (iii)   median
               nonperforming  assets  to  total  assets of 1.27% and 1.44%,
               respectively.  In comparison, Montgomery determined that for
               the year ended December 31, 1993 and  the three months ended
               March 31, 1994, Bank's return on average  equity  was 35.92%
               and  25.21%, respectively, its return on average assets  was
               2.50%  and 2.14%, respectively, and its nonperforming assets
               to total assets were .75% and .95%, respectively.

                    The  figures  for  the  Southeast  Acquisitions and the
               Louisiana Acquisitions produced:  (i) median  percentage  of
               premium  (purchase  price  in  excess of book value) to core
               deposits  of  6.39%  and  8.92%, respectively;  (ii)  median
               purchase   price  to  deposits   of   15.45%   and   18.17%,
               respectively;  (iii)  median ratio of purchase price to book
               value of 1.52 and 1.69,  respectively; and (iv) median ratio
               of  purchase  price  to  LTM  earnings  of  15.1  and  12.1,
               respectively.  In comparison, assuming  the consideration to
               be  paid in the Mergers for each share of  FB  Common  Stock
               equals  that  number  of  shares  of FCC Common Stock with a
               value   of   $88.47,   Montgomery   determined    that   the
               consideration  to  be  received  by the holders of FB Common
               Stock in the Mergers represented a  percentage of premium to
               core deposits of 24.21%, a percentage  of  price to deposits
               of  33.57%,  a ratio of price to book value of  3.59  and  a
               ratio of price  to FB's earnings for the twelve months ended
               March 31, 1994 of  13.5  on the basis of actual earnings and
               16.0  on the basis of earnings  as  adjusted  to  exclude  a
               negative  loss  provision  of  $1.3 million taken during the
               fourth quarter of 1993.

                    No  other  company or transaction  used  in  the  above
               analysis as a comparison  is  identical  to  FB or the Plan.
               Accordingly, an analysis of the results of the  foregoing is
               not mathematical; rather, it involves complex considerations
               and  judgments  concerning  differences  in  financial   and
               operating characteristics of the companies and other factors
               that  could affect the public trading value of the companies
               to which FB and the Plan are being compared.

                    Contribution   Analysis.    Montgomery   analyzed   the
               contribution  of  each of FB and FCC to, among other things,
               common equity and net  income  of  the  pro  forma  combined
               companies for the years ended December 31, 1993, and for the
               three-month  period  ended  March  31,  1994.  This analysis
               showed, among other things, that based on pro forma combined
               balance sheets and income statements for  FB  and  FCC as of
               December  31,  1993  and  March  31,  1994,  FB  would  have
               contributed  4.30% and 4.46%, respectively, of the pro forma
               common equity,  and for the year ended December 31, 1993 and
               the  three months  ended  March  31,  1994,  FB  would  have
               contributed  5.88% and 4.73%, respectively, of the pro forma
               net  income  of   the   combined  companies.   Assuming  the
               consideration to be paid in the Mergers for each share of FB
               Common Stock equals that  number  of  shares  of  FCC Common
               Stock with a value of $88.47, the FB shareholders would  own
               approximately  8.86%  of  the  combined  companies  based on
               common shares outstanding on March 31, 1994.

                    Dilution  Analysis.  Using estimates of future earnings
               prepared by FB management  and  analysts' estimates for FCC,
               Montgomery  compared  the  calendar   year   1994  estimated
               earnings per share of FB Common Stock and FCC  Common  Stock
               to  the  calendar  year 1994 estimated earnings per share of
               the common stock of the pro forma combined companies.  Based
               on such analysis and  assuming  the consideration to be paid
               in the Mergers for each share of FB Common Stock equals that
               number of shares of FCC Common Stock with a value of $88.47,
               the proposed transaction would be dilutive to FCC's earnings
               per share in 1994, prior to projected  revenue  enhancements
               and cost savings, and accretive to FB's earnings per share.

                    The summary set forth above does not purport  to  be  a
               complete  description  of  the presentation by Montgomery to
               the FB Board of Directors or  of  the  analyses performed by
               Montgomery.    The   preparation   of  a  fairness   opinion
               necessarily  is  not  susceptible  to  partial  analysis  or
               summary description.  Montgomery believes  that its analyses
               and  the  summary  set forth above must be considered  as  a
               whole and that selecting  a  portion  of  its  analyses  and
               factors  would  create  an  incomplete  view  of the process
               underlying the analyses set forth in its presentation to the
               FB  Board  of Directors.  In addition, Montgomery  may  have
               given certain  analyses  more  or  less  weight  than  other
               analyses,  and  may  have deemed various assumptions more or
               less probable than other  assumptions, so that the ranges of
               valuations resulting from any  particular analysis described
               above should not be taken to be  Montgomery's  view  of  the
               actual value of FB or the combined companies.  The fact that
               any  specific  analysis  has been referred to in the summary
               above is not meant to indicate  that such analysis was given
               greater weight than any other analysis.

                    In performing its analyses,  Montgomery  made  numerous
               assumptions  with  respect  to industry performance, general
               business and economic conditions  and other matters, many of
               which are beyond the control of FB  or  FCC.   The  analyses
               performed  by  Montgomery are not necessarily indicative  of
               actual  values  or  actual  future  results,  which  may  be
               significantly more  or less favorable than suggested by such
               analyses.  Such analyses  were  prepared  solely  as part of
               Montgomery's  analysis  of the fairness of the consideration
               to be received by the FB  shareholders  in  the  Mergers and
               were  provided  to  the  FB Board of Directors in connection
               with the delivery of Montgomery's  opinion.  The analyses do
               not  purport to be appraisals or to reflect  the  prices  at
               which  a  company  might  actually  be sold or the prices at
               which any securities may trade at the  present  time  or any
               time in the future.  Montgomery used in its analyses various
               projections of future performance prepared by the management
               of FB.  The projections are based on numerous variables  and
               assumptions  which  are inherently unpredictable and must be
               considered  not  certain   of   occurrence   as   projected.
               Accordingly,  actual  results could vary significantly  from
               those set forth in such projections.

                    As   described   above,    Montgomery's   opinion   and
               presentation  to the FB Board of Directors  were  among  the
               many factors taken into consideration by the Board in making
               its determination to approve the Plan.

                    Pursuant to the Engagement Letter, FB paid Montgomery a
               retainer fee of  $25,000, which will be credited against any
               other fee to be paid  to  Montgomery  under  the  Engagement
               Letter.   If  the Mergers are consummated, and assuming  the
               consideration to be paid in the Mergers for each share of FB
               Common Stock equals  that  number  of  shares  of FCC Common
               Stock with a value of $88.47, Montgomery will be  paid a fee
               equal  to  1.4%  of the total consideration involved in  the
               Mergers.  FB has also agreed to reimburse Montgomery for its
               reasonable out-of-pocket expenses in an amount not to exceed
               $15,000, excluding legal fees of up to $15,000 which FB also
               agreed to reimburse.  FB has agreed to indemnify Montgomery,
               its affiliates, and  their  respective  partners, directors,
               officers,  agents,  consultants, employees  and  controlling
               persons against certain  liabilities,  including liabilities
               under the federal securities laws.  Neither  FCC  nor FB has
               paid Montgomery any other fees during the last two years.

                    In the ordinary course of its business, Montgomery  may
               trade  equity  securities of FCC for its own account and for
               the accounts of  customers and, accordingly, may at any time
               hold a long or short position in such securities.

               Conversion of FB Common Stock

                    In consideration  of  the  Mergers, the FB Common Stock
               outstanding on the date the Mergers  become  effective  (the
               "Effective  Date") will be converted into a number of shares
               of FCC Common Stock equal to the sum of (a) 1,271,186 shares
               of FCC Common  Stock  plus  (b)  a  number  of shares of FCC
               Common Stock equal (i) to $37.5 million, less the Deductible
               Amount,  as  defined  below,  if  any, divided by  (ii)  the
               average of the closing sales price of a share of FCC  Common
               Stock on the Nasdaq National Market  for  the  five  trading
               days ending on the last trading day immediately prior to the
               Effective   Date  (the  "Average  Sales  Price"),  provided,
               however, that  if  the  Average Sales Price so determined is
               less than $23.60, then the  divisor  shall  be 23.60, and if
               such  Average Sales Price is greater than $35.40,  then  the
               divisor shall be 35.40.

                    As  defined  in  the Plan, the term "Deductible Amount"
               means the sum of (i) any  amount  in  excess of $200,000 not
               reflected or reserved for on FB's financial  statements  for
               the  period  ending  March  31, 1994 that is attributable to
               legal, accounting, investment  banking,  printing  and other
               similar fees and expenses related to the process leading  to
               the  selection  of  FCC  and  the negotiation, execution and
               consummation of the Plan, other than investment banking fees
               payable to Montgomery; (ii) any  amounts  over $1,750,000 to
               be  paid by FCC or FNBC pursuant to certain  employment  and
               retention  agreements  and severance policies of FB referred
               to in the Plan; (iii) any  payments  made  pursuant  to such
               agreements,  policies  and  arrangements set forth in clause
               (ii)  above  to  James  C.  Piercey,   President  and  Chief
               Executive  Officer  of the Bank, unless Mr.  Piercey  enters
               into  a non-competition  agreement  in  form  and  substance
               satisfactory  to  FCC; and (iv) any amounts over $540,000 to
               be paid by FCC or FNBC  pursuant  to  certain  incentive pay
               arrangements  and  budgeted  bonuses  under plans in  effect
               prior to December 31, 1993 described in  the  Plan; provided
               that the entire amount to be paid by FCC or FNBC  under such
               incentive  pay  arrangements  and  budgeted bonuses will  be
               included  in  the  Deductible  Amount  unless  FB  has  been
               accruing for those payments since December 31, 1993. Because
               the determination of the   Deductible Amount is dependent on
               facts as of the date of  closing  of  the Mergers, it is not
               possible to   estimate the  Deductible  Amount, if any, with
               certainty at this time.

                    The following table sets forth examples  of  the number
               of  shares of FCC Common Stock into which each share  of  FB
               Common  Stock  would  be  converted  on  the Effective Date,
               assuming that on such date the Average Sales  Price  for FCC
               Common Stock  is  as   specified  below.  The table does not  
               reflect any Deductive Amount,  which would reduce the number
               of FCC shares shown in each case.
               
               
                      Assumed Average                     Number of FCC
               Sales Price of FCC Common Stock         Shares Per FB Share
               _______________________________         ___________________

                            $24                                3.34
                             26                                3.20
                             28                                3.08
                             30                                2.97
                             32                                2.88
                             34                                2.80
                             36                                2.73

                    On July 28, 1994, the actual closing sales price  for a
               share  of  FCC Common Stock was $26.75 and, if such date had
               been the Effective  Date  of  the  Mergers the Average Sales
               Price would have been $26.80.

                    Shareholders who perfect dissenters'  rights  will  not
               receive  FCC  Common  Stock  but instead will be entitled to
               receive the "fair cash value"  of their shares as determined
               under Section 131 of the Louisiana  Business Corporation Law
               (the "LBCL").  See "Dissenters' Rights."

                    In lieu of the issuance of any fractional  share of FCC
               Common  Stock  to which a holder of FB Common Stock  may  be
               entitled, each shareholder  of  FB,  upon  surrender  of the
               certificate  or certificates which immediately prior to  the
               Effective Date  represented  FB  Common  Stock  held by such
               shareholder,  shall  be  entitled to receive a cash  payment
               (without interest) equal to such fractional share multiplied
               by the Average Sales Price.

                    For information regarding  restrictions on the transfer
               of securities received pursuant to the Mergers applicable to
               certain   FB  shareholders,  see  "-Status   under   Federal
               Securities Laws; Certain Restrictions on Resales."

               Effective Date

                    The  Bank  Merger  Agreement  and  the  Company  Merger
               Agreement have  been  executed.   The  Bank Merger Agreement
               will  be  filed  with the Office of the Comptroller  of  the
               Currency  (the  "Comptroller"),   and   will  be  filed  for
               recordation  with  the Louisiana Commissioner  of  Financial
               Institutions (the "Commissioner")  and  the Bank Merger will
               be effective at the time and date specified in a certificate
               or other written record issued by the Comptroller  or in the
               Certificate  of Merger issued by the Commissioner, whichever
               date is later.   The  Company Merger Agreement will be filed
               for recordation with the  Secretary of State of Louisiana as
               soon as practicable after all conditions to the consummation
               of  the  Mergers  have been satisfied  or  waived,  and  the
               Holding Company Merger  will  be  effective  at the date and
               time specified in a certificate issued by the  Secretary  of
               State.   It  is  intended  that  the  Bank  Merger  will  be
               consummated immediately prior to consummation of the Holding
               Company  Merger.   FCC  and  FB  are not able to predict the
               effective date of the Bank Merger  or  the  Holding  Company
               Merger  and  no assurance can be given that the transactions
               contemplated by  the Plan will be effected at any time.  See
               "-  Regulatory  Approvals   and   Other  Conditions  of  the
               Mergers."

               Exchange of Certificates

                    On the Effective Date, each FB  shareholder  will cease
               to  have  any  rights  as  a  shareholder of FB and his sole
               rights will pertain to the shares  of  FCC Common Stock into
               which  his  shares  of FB Common Stock have  been  converted
               pursuant to the Holding  Company Merger, except for any such
               shareholder who exercises  statutory  dissenters' rights and
               except  for  the  right to receive cash for  any  fractional
               shares.  See "Dissenters' Rights."

                    Upon the consummation  of  the  Mergers,  a  letter  of
               transmittal,  together with instructions for the exchange of
               certificates representing  shares  of  FB  Common  Stock for
               certificates representing shares of FCC Common Stock will be
               mailed to each person who was a shareholder of record  of FB
               on  the  Effective  Date  of  the Mergers.  Shareholders are
               requested not to send in their  FB Common Stock certificates
               until they have received a letter of transmittal and further
               written instructions.

                    After  the  Effective  Date  and   until   surrendered,
               certificates representing FB Common Stock will be deemed for
               all purposes, other than the payment of dividends  or  other
               distributions,  if  any,  in respect of FCC Common Stock, to
               represent the number of whole  shares  of  FCC  Common Stock
               into  which  such  shares  of  FB  Common  Stock  have  been
               converted.   FCC,  at  its option, may decline to pay former
               shareholders of FB who become  holders  of  FCC Common Stock
               pursuant  to  the  Holding  Company Merger any dividends  or
               other distributions that may  have become payable to holders
               of record of FCC Common Stock following  the  Effective Date
               until  they  have surrendered their certificates  evidencing
               ownership of shares  of  FB Common Stock.  Any dividends not
               paid after one year from the  date of payment will revert in
               ownership to FCC and FCC will have  no further obligation to
               pay such dividends.

                    FB  shareholders who cannot locate  their  certificates
               are urged  promptly  to  contact  James  C.  Piercey,  First
               Bancshares, Inc., 1431-A Gause Boulevard, Slidell, Louisiana
               70459,  telephone  number (504) 643-2700.  A new certificate
               will be issued to replace  the lost certificate(s) only upon
               execution by the shareholder of an affidavit certifying that
               his or her certificate(s) cannot be located and an agreement
               to indemnify FB and FCC, as its successor, against any claim
               that may be made against it or FCC, as its successor, by the
               owner of the certificate(s)  alleged  to  have  been lost or
               destroyed.   FB  or FCC, as its successor, may also  require
               the shareholder to  post a bond in such sum as is sufficient
               to support the shareholder's  agreement  to indemnify FB and
               FCC, as its successor.

               Regulatory Approvals and Other Conditions of the Mergers

                    In  addition to shareholder approval,  consummation  of
               the Mergers  will  require  the  approvals  of  the Board of
               Governors  of  the  Federal  Reserve  System  (the  "Reserve
               Board")  and the Comptroller.  On August 5, 1994 FCC expects
               to file a  request  for  waiver of the prior approval of the
               Reserve Board with respect to the Holding Company Merger and
               an application seeking the  approval  of  the Comptroller of
               the  Bank  Merger.  FCC expects to receive such  waiver  and
               such approval  by November 5, 1994; however, there can be no
               assurance that the  waiver  or the approval will be obtained
               by that time or at all.

                    The obligations of the parties  to  the  Plan  are also
               subject   to   other  conditions  set  forth  in  the  Plan,
               including, among  others:   (i)  that on the date of closing
               the representations and warranties  made in the Plan by each
               party  are true and correct in all material  respects;  (ii)
               that prior  to  the  Effective  Date  there  not have been a
               material adverse change in the financial condition,  results
               of  operations or business of the other party's consolidated
               group;   (iii)   the  receipt  of  opinions  of  counsel  or
               accountants as to  certain  tax  aspects of the Mergers; and
               (iv) the receipt of customary legal opinions.

                    The  obligation  of  FCC  and FNBC  to  consummate  the
               Mergers  is also subject to the following  conditions:   (i)
               neither  FCC's   independent   public   accountants,  Arthur
               Andersen  & Co., nor the Securities and Exchange  Commission
               (the "Commission") shall have taken the position that FCC is
               not permitted  to  account  for the Mergers as a pooling-of-
               interests;  (ii)  receipt  of a  comfort  letter  from  FB's
               independent public accountants;  (iii) confirmation from the
               directors, executive officers and certain shareholders of FB
               as to certain representations and  covenants previously made
               by  them  in  certain  Shareholder's  Commitments  discussed
               further herein under "- Shareholder's Commitment;"  and (iv)
               James  C. Piercey, President and Chief Executive Officer  of
               the Bank, shall have entered into a two-year non-competition
               agreement   in  form  and  substance  satisfactory  to  FCC;
               provided that the failure to enter into such non-competition
               agreement will  not result in termination of the Plan but in
               a reduction in the  value of the shares into which FB Common
               Stock will be converted  by  the amount of any payments made
               to  Mr.  Piercey under any employment  agreement,  retention
               agreement or severance policy of FB or the Bank.

                    The Companies  intend to consummate the Mergers as soon
               as practicable after  all  of  the conditions to the Mergers
               have been met or waived; however,  there can be no assurance
               that the conditions to the Mergers will be satisfied.

               Conduct of Business Prior to the Effective Date

                    FB  and Bank have agreed pursuant  to  the  Plan  that,
               prior to the Effective Date,  each will conduct its business
               only in the  ordinary  course  and  that,  without the prior
               written consent of FCC and except as otherwise  provided  in
               the  Plan,  will not, among other things, (a) declare or pay
               any dividend  or  change the number of outstanding shares of
               its capital stock;  (b)  amend its articles of incorporation
               or  bylaws or adopt or amend  any  resolution  or  agreement
               concerning  indemnification  of  its directors and officers;
               (c) acquire another business or entity,  or  sell or dispose
               of  a  material  part of its assets, except in the  ordinary
               course  of business  consistent  with  past  practices;  (d)
               dispose of  investment securities having an aggregate market
               value greater  than  10%  of the aggregate book value of its
               investment portfolio on March  31,  1994 or make investments
               in non-investment grade securities or which are inconsistent
               with past investment practices; (e) charge  off  (except  as
               required  by  law  or  regulatory  authorities  or generally
               accepted accounting principles consistently applied) or sell
               any of its portfolio of loans, discounts or financing leases
               except for a price not less than the value thereof,  or sell
               any   asset  held  as  other  real  estate  owned  or  other
               foreclosed  assets  for  an  amount  less  than 100% of such
               asset's book value as of March 31, 1994; (f)  enter  into or
               modify any agreement pertaining to compensation arrangements
               with  its present or former directors, officers or employees
               except such agreements as are terminable at will without any
               penalty  or  other  payment, or increase by more than 5% the
               compensation of any such  person  whose  annual compensation
               would, following such increase, exceed $30,000,  or increase
               any  compensation  in  any  manner  inconsistent  with  past
               practices;   (g)  except in the ordinary course of business,
               place any mortgage,  pledge  or  other encumbrance on any of
               its assets or forgive any material  indebtedness owing to it
               or any claims in excess of $100,000 which it may possess, or
               waive any right of substantial value  in  excess of $100,000
               or  discharge or satisfy any material noncurrent  liability;
               (h) fail  to pay, or make adequate provision for the payment
               of, all taxes,  interest  payments  and  penalties  due  and
               payable,  except  those  being  contested  in  good faith by
               appropriate  proceedings  and for which sufficient  reserves
               have been established; (i)  take  or  cause  to be taken any
               action  that would disqualify the Mergers as a  "pooling-of-
               interests"  for accounting purposes or as a "reorganization"
               within the meaning of Section 368(a) of the Internal Revenue
               Code (the "Code");  or  (j)  enter  into  any  new  line  of
               business.

                    In  addition, FB and Bank have agreed that, without the
               prior approval  of  FCC  they  will not solicit or encourage
               inquiries or proposals with respect  to,  or,  except to the
               extent required in the opinion of their counsel to discharge
               properly  their fiduciary duties to FB's consolidated  group
               and its shareholders, furnish any information relating to or
               participate  in  any  negotiations or discussions regarding,
               any acquisition or purchase  of all or a substantial portion
               of the assets of, or a substantial  equity  interest  in, or
               any  business  combination  with  FB  or Bank, other than as
               contemplated by the Plan.  FB and Bank have also each agreed
               to instruct their officers, directors, agents and affiliates
               to refrain from doing any of the above  and  to  notify  FCC
               immediately  if any such inquiries or proposals are received
               by,  any  such  information   is   requested  from,  or  any
               negotiations or discussions are sought  to be initiated with
               it or any of its officers, directors, agents and affiliates.

                    Further,  FB has committed that neither  its  Board  of
               Directors nor any  committee  thereof  will  (i) withdraw or
               modify  or  propose  to  withdraw or modify the approval  or
               recommendation  to its shareholders  of  the  Plan  and  the
               Mergers, (ii) approve  or recommend, or propose to recommend
               any takeover proposal with  respect  to  FB  or Bank, except
               such action that is required in the written opinion  of  its
               counsel   to   discharge   its   fiduciary  duties  to  FB's
               consolidated group and its shareholders, or (iii) modify, or
               waive or release any party from any  provision of or fail to
               enforce  any provision of, if enforcement  is  requested  by
               FCC, any confidentiality  agreement  entered  into  by FB or
               Bank  with  any  prospective acquiror after the date of  the
               Plan or during the two years prior to such date.

               Waiver, Amendment and Termination

                    The Plan provides  that  the  parties thereto may waive
               any  of  the conditions to their respective  obligations  to
               consummate  the  Mergers other than the receipt of necessary
               regulatory approvals,  shareholder approval of the Plan, the
               satisfaction  of  all  conditions   prescribed  by  law  for
               consummation  of  the Mergers and certain  other  conditions
               that have already been  satisfied.   A  waiver  must  be  in
               writing  and  approved  by  the  Board  of  Directors of the
               waiving party.

                    The  Plan,  including  all related agreements,  may  be
               amended  or  modified  at  any time,  before  or  after  its
               approval by the shareholders  of FB, by the mutual agreement
               in writing of the Boards of Directors  of the parties to the
               Plan;  provided that any amendment made subsequent  to  such
               shareholder  approval  may  not  alter the amount or type of
               shares into which FB Common Stock  may  be  converted, alter
               any term of the Articles of Incorporation of  FCC,  or alter
               any  term  or  condition  of the Plan in a manner that would
               adversely affect any shareholders  of FB.  Additionally, the
               Plan may be amended at any time by the  sole  action  of the
               chief  executive  officers  of the respective parties to the
               Plan or their designees to correct  typographical  errors or
               other  misstatements  that are not material to the substance
               of the transactions contemplated by such parties.

                    The Plan may be terminated  at  any  time  prior to the
               Effective  Date of the Mergers by (i) the mutual consent  of
               the Boards of Directors of FCC and FB; (ii) either FCC or FB
               in the event  of  a  material  breach  by  any member of the
               consolidated   group   of   the   other   of   them  of  any
               representation,  warranty  or  covenant  in  the Plan  which
               cannot  be  cured  by  the earlier of 15 days after  written
               notice of such breach or February 28, 1995; (iii) either FCC
               or FB if by February 28,  1995 all the conditions to closing
               required by the Plan have not  been met or waived, cannot be
               met, or the Mergers have not occurred;  provided  any  party
               that  is in material violation of a representation, warranty
               or covenant  set forth in the Plan may not seek to terminate
               the Plan for the  reasons  set  forth  in this clause (iii);
               (iv)  FB  if  both (A) the quotient of the  average  closing
               price  of  FCC  Common  Stock  for  the  five  trading  days
               immediately  preceding  the  closing  date  of  the  Mergers
               divided by the  closing  price  of  such  stock  on the date
               immediately  preceding the date of the Plan, as reported  in
               the Wall Street  Journal,  is  less  than  0.75  and (B) the
               quotient  of  the  average  closing value of the Standard  &
               Poor's  Regional  Bank  Index  for  the  five  trading  days
               preceding the closing date for the  Mergers  divided  by the
               value  of the Standard & Poor's Regional Bank Index for  the
               day immediately  preceding  the date of the Plan exceeds the
               quotient set forth above for  FCC  Common Stock by more than
               0.15; (v) FCC if the number of shares  of FB Common Stock as
               to  which  holders  thereof are legally entitled  to  assert
               dissenters' rights exceeds  that  number  of  shares  of  FB
               Common  Stock that would preclude the use of the pooling-of-
               interests  method of accounting for the Mergers; (vi) FCC or
               FNBC if the  Plan or the Company Merger fails to receive the
               requisite vote  at any meeting of FB shareholders called for
               the  purpose  of voting  thereon;  or  (vii)  the  Board  of
               Directors of either  FCC  or FNBC if FB's Board of Directors
               (A) withdraws, modifies or changes its recommendation to its
               shareholders as contained herein  or  resolves to do so, (B)
               recommends   to   its   shareholders   any   other   merger,
               consolidation, share exchange, business combination or other
               similar  transaction,  any  sale, lease, transfer  or  other
               disposition of all or substantially all of the assets of any
               member of FB's consolidated group  or any acquisition of 15%
               or more of any class of FB's capital  stock or (C) makes any
               announcement of an intention or agreement  to  do any of the
               foregoing.

               Interests of Certain Persons in the Merger

                    In  considering  the  Plan, holders of FB Common  Stock
               should be aware that the FB  directors  and officers have an
               interest in the Mergers, as described below.

                    Indemnification of FB Directors and  Officers.  FCC and
               FNBC  have  agreed  that, following the Effective  Date  and
               subject to certain limitations,  they  will  indemnify  each
               person who has served as a director or officer of FB or Bank
               against   all   losses,  claims,  damages,  liabilities  and
               judgments (and related  expenses, including, but not limited
               to,  attorney's  fees  and amounts  paid  in  investigating,
               defending, or settling any  action)  based  upon  or arising
               from  such  person's  service in such capacity, to the  same
               extent as he would have  been indemnified under the Articles
               of Incorporation or Association  and By-laws of FCC and FNBC
               in effect on May 27, 1994, except that the Plan limits FCC's
               aggregate liability for such indemnification  to  $5 million
               and  requires  each  officer and director eligible for  such
               indemnification to execute  a  Shareholder's  Commitment  in
               which  each  such  person  agrees,  among  other  things, to
               release FCC and FNBC from any obligation that either of them
               may  have  to  indemnify such person for acts taken by  such
               person as an officer,  director,  or employee of FB or Bank,
               except to the extent set forth in the Plan.

                    Indemnification for Liabilities  under  the  Securities
               Act.   The  Plan  also provides for indemnification of  FB's
               officers, directors and controlling persons from and against
               liability arising under  the  Securities  Act  of  1933 (the
               "Securities Act") or otherwise if such liability arises  out
               of  or  is  based  on  an  untrue statement or omission of a
               material  fact required to be  stated  in  the  Registration
               Statement,  of  which  this  Proxy  Statement and Prospectus
               forms a part , or in any amendment or supplement thereto, or
               in   any   state  application  for  qualification,   permit,
               exemption or  registration  as  a  broker/dealer,  or in any
               amendment  or  supplement thereto, or necessary to make  the
               statements made  in  any  of  the  foregoing not misleading.
               This indemnification does not apply  to  statements  made in
               reliance on information furnished to FCC by FB, Bank, or any
               officer, director, or controlling person of FB or Bank,  for
               use  in  the  Registration  Statement,  or in any such state
               application.

                    Severance  and  Retention Benefits.  Certain  severance
               plans and retention agreements  were adopted by Bank in 1994
               to encourage its employees and senior management to continue
               their employment with Bank in the  context of ongoing merger
               discussions between FB and certain non-affiliated  financial
               institutions as described elsewhere herein.

                    Pursuant to the First Bank Employee Severance Plan (the
               "Severance  Plan"),  full-time employees of Bank other  than
               James C. Piercey, its  President,  who have been employed by
               Bank  for  at least 12 consecutive months,  will  receive  a
               severance benefit  based  upon years of service and level of
               compensation if they remain  in the employ of Bank until the
               Effective Date of the Mergers  and  either  are  not offered
               employment  by  FNBC  or  FCC following the Mergers, or  are
               offered employment by FNBC  or  FCC,  the nature of which is
               "substantially different" (as defined in the Severance Plan)
               from  the  nature  of  such  employee's position  with  Bank
               immediately prior to the Mergers.   The  Severance Plan also
               provides certain benefits to employees who  are hired by FCC
               or   FNBC  and  then  terminated  without  cause  during   a
               "Severance  Protection  Period" (as defined in the Severance
               Plan).

                    Pursuant  to  the  employee   and   senior   management
               retention   agreements,   certain   employees   and   senior
               management of Bank will receive retention pay equal to three
               months  and  six months, respectively, of each such person's
               base pay on the  closing date of the Mergers, if they remain
               in the employ of Bank until the closing date of the Mergers,
               continue to perform  their duties at the level of competence
               which Bank has come to  expect  of  such persons, and aid in
               the preparation for the Mergers, to the  extent requested by
               Bank.

                    Employment Agreement With James C. Piercey.   Mr. James
               C.  Piercey,  President and Chief Executive Officer of  Bank
               and Secretary of  FB,  currently has an employment agreement
               with Bank that provides  for  certain  severance payments if
               Mr.  Piercey  is  terminated  or  voluntarily   resigns  his
               employment  within the four months immediately following  an
               "acquisition"  of  Bank or FB (such term, as defined in such
               agreement, includes  the  Mergers).   As  a  result,  if the
               Mergers  are consummated and he is terminated or voluntarily
               resigns  his   employment   within  the  first  four  months
               following consummation of the  Mergers,  Mr. Piercey will be
               entitled  to  a  severance  payment equal to his  full  base
               salary  at  regular  intervals  for  the  thirty-six  months
               following his termination or resignation,  and a bonus equal
               to the average of the annual incentive compensation received
               by  Mr.  Piercey  during  each  of  the  four  fiscal  years
               immediately preceeding his termination or resignation, which
               bonus shall be payable at the conclusion of each  succeeding
               year  that  ends during the thirty-six months following  his
               termination  or   resignation.   Mr.  Piercey  also  has  an
               interest  in  the  Mergers   adverse  to  the  interests  of
               shareholders of FB to the extent  that  the consideration to
               be  received  by such shareholders will be  reduced  by  the
               dollar  amounts   payable   to  Mr.  Piercey  under  certain
               employment and retention agreements or severance policies of
               FB referred to in the Plan, unless Mr. Piercey enters into a
               two-year non-competition agreement  in  form  and  substance
               satisfactory to FCC.

               Shareholder's Commitment

                    Each   FB  director  and  executive  officer  and  each
               shareholder owning  5%  or  more  of  FB  Common  Stock  has
               executed a Shareholder's Commitment pursuant to which he has
               agreed  solely in his capacity as a shareholder of FB (i) to
               vote in favor  of  the  Plan  and against any other proposal
               relating to the sale or disposition of Bank or FB unless FCC
               or FNBC is in breach or default  in  any material respect of
               any covenant, representation or warranty  contained  in  the
               Plan;  (ii)  not  to transfer any of the shares of FB Common
               Stock over which he  has  dispositive  power,  or  grant any
               proxy thereto not approved by FCC, until the earlier  of the
               Effective   Date   or  the  date  that  the  Plan  has  been
               terminated, except for  transfers  by  operation  of  law or
               transfers in connection with which the transferee agrees  to
               be  bound by the Shareholder's Commitment; (iii) not to deal
               in FCC  Common  Stock  or  other securities of FCC until the
               earlier of the Effective Date  or the date the Plan has been
               terminated; and (iv) to release,  as  of the Effective Date,
               FCC  and FNBC from any obligation that either  of  them  may
               have to  indemnify  such  shareholder  for  acts taken as an
               officer,  director  or  employee  of  any  member  of   FB's
               consolidated  group,  except  to the extent set forth in the
               Plan.

               Employee Benefits

                    Pursuant to the Plan, FCC  has  agreed  that,  from and
               after  the  Effective  Date,  FCC  or FNBC will offer to all
               persons who were employees of FB or  Bank  immediately prior
               to  the  Effective  Date  and who become employees  of  FNBC
               immediately following the Effective  Date, the same employee
               benefits as are offered by FCC or FNBC to employees of FNBC,
               except that there will not be a waiting  period for coverage
               under the First Commerce Corporation Flexible  Benefit  Plan
               or  any  of  its  constituent  plans,  including  the  First
               Commerce  Corporation  Medical  and Dental Care Plan, and no
               employee of Bank who is an active  employee on the Effective
               Date  will  be  denied  such  benefits  for  a  pre-existing
               condition.  Full credit will be given for  prior  service by
               such  employees with FB or Bank for eligibility and  vesting
               purposes  under  all  of  FCC's  benefit plans and policies,
               except that credit for prior service  will  not be given for
               eligibility, vesting or benefit accrual purposes under FCC's
               retirement plan.

                    FCC  has  also agreed to pay all benefits  accrued  and
               unpaid through the Effective Date under the Bank's retention
               agreements and severance policy as in effect on May 27, 1994
               and all COBRA benefits  payable by FB or Bank under the Code
               or the Employee Retirement  Income  Security Act of 1974, to
               the  extent  such  benefits  are not otherwise  provided  to
               employees of FB or Bank under  the  benefit  plans of FCC or
               FNBC.  FB intends to amend its 401(k) plan to  provide  that
               all participants in the plan who were employed by FB or Bank
               on  May 27, 1994 will be fully vested in their plan accounts
               as of  the  Effective  Date.   FCC  has  agreed  to take all
               reasonable actions necessary after the Effective Date of the
               Mergers to maintain the qualification and tax-exempt  status
               of  FB's  401(k) plan and to meet all other requirements  of
               law and of  the plan until it is either terminated and fully
               liquidated or  combined  with  a  plan of FCC.  FCC and FNBC
               will not otherwise be required to continue  any benefit plan
               maintained by FB or Bank.

               Expenses

                    The  Plan  provides  that  regardless  of  whether  the
               Mergers  are  consummated,  expenses  incurred in connection
               with  the  Plan  and  the transactions contemplated  thereby
               shall be borne by the party that has incurred them.

               Status Under Federal Securities  Laws;  Certain Restrictions
               on Resales

                    The shares of FCC Common Stock to be  issued  to share-
               holders  of  FB  pursuant  to  the Plan have been registered
               under the Securities Act thereby  allowing such shares to be
               freely transferred without restriction  by  persons who will
               not  be "affiliates" of FCC or who were not "affiliates"  of
               FB, within the meaning of Rule 145 under the Securities Act.
               In general,  affiliates of FB include its executive officers
               and directors  and any person who controls, is controlled by
               or is under common  control  with FB.  Rule 145, among other
               things,  imposes certain restrictions  upon  the  resale  of
               securities received by affiliates in connection with certain
               reclassifications,    mergers,   consolidations   or   asset
               transfers.  FCC Common  Stock  received  by affiliates of FB
               will be subject to the applicable resale limitations of Rule
               145.

                    Such persons will not be able to resell  the FCC Common
               Stock  received  by  them  pursuant  to the Holding  Company
               Merger unless such stock is registered  for resale under the
               Securities  Act  or  an exemption from the registration  re-
               quirements of the Securities  Act  is  available.   All such
               persons should carefully consider the limitations imposed by
               Rules 144 and 145 promulgated under the Securities Act prior
               to effecting any resales of FCC Common Stock.  FB has agreed
               to  use its best efforts to cause each of its directors  and
               executive officers and each person who is a beneficial owner
               of 5%  or  more  of the outstanding FB Common Stock (each of
               whom may be deemed to be an "affiliate" under the Securities
               Act) to enter into  an  agreement  not to sell shares of FCC
               Common Stock received by him in violation  of the Securities
               Act   or   the  rules  and  regulations  of  the  Commission
               thereunder, or in a manner that would disqualify the Mergers
               from   pooling-of-interests   accounting   treatment.    The
               Commission's  pooling-of-interests  accounting  rules, among
               other things, will prohibit affiliates of FB from  disposing
               of FCC Common Stock received by them in the Holding  Company
               Merger  until  such  time  as  financial results covering at
               least 30 days of combined operations of FCC and FB have been
               published.

               Accounting Treatment

                    It is a condition to FCC's obligation to consummate the
               Mergers that neither FCC's independent  accountants  nor the
               Commission  shall  have  taken the position that the Mergers
               may not be accounted for as a pooling-of-interests under the
               requirements of Opinion No.  16 of the Accounting Principles
               Board  of  the  American  Institute   of   Certified  Public
               Accountants and the published rules and regulations  of  the
               Commission  for accounting and financial reporting purposes.
               Under the pooling-of-interests  method  of accounting, after
               certain  adjustments  necessary  to  conform  the  basis  of
               presentation  of  the FCC and FB information,  the  recorded
               assets and liabilities of FCC and FB will be carried forward
               to FCC's consolidated financial statements at their recorded
               amounts,  the consolidated  earnings  of  FCC  will  include
               earnings of  FCC  and FB for the entire fiscal year in which
               the Mergers occur and  the  reported  earnings of FCC and FB
               for  prior  periods  will  be  combined  and   restated   as
               consolidated  earnings  of FCC.  See "- Regulatory Approvals
               and Other Conditions of the  Mergers"  and  "-  Status Under
               Federal Securities Laws; Certain Restrictions on Resales."


                            MATERIAL FEDERAL INCOME TAX CONSEQUENCES

                    The  following  discussion  is  a  summary  of material
               federal  income  tax  consequences  to  holders of FB Common
               Stock resulting from the Mergers.  The discussion  set forth
               below is based upon applicable federal law and judicial  and
               administrative  interpretations  on  the date hereof, any of
               which is subject to change at any time.

                    Consummation of the Mergers is conditioned upon receipt
               by FCC and FB of an opinion from McGlinchey Stafford Lang, A
               Law Corporation, to the following effects, among others:

                    (a)  Each   of   the   Mergers   will   constitute    a
               reorganization  under  Section  368(a)(1)(A) of the Code and
               FB, Bank, FCC and FNBC each will  be  a  "party  to  a reor-
               ganization"  within  the  meaning  of  Section 368(b) of the
               Code.

                    (b)  No material gain or loss will be recognized by FB,
               Bank, FCC or FNBC as a result of the Mergers.

                    (c)  No   gain  or  loss  will  be  recognized   by   a
               shareholder of FB  on the receipt solely of FCC Common Stock
               in exchange for his shares of FB Common Stock.

                    (d)  The basis  of the shares of FCC Common Stock to be
               received  by  FB's  shareholders  pursuant  to  the  Holding
               Company Merger will,  in  each  instance, be the same as the
               basis  of  the  shares  of FB Common  Stock  surrendered  in
               exchange therefor, increased  by  any gain recognized on the
               exchange.

                    (e)  The holding period of the  shares  of  FCC  Common
               Stock  to  be  received by FB's shareholders pursuant to the
               Holding Company  Merger  will, in each instance, include the
               holding period of the respective  shares  of FB Common Stock
               exchanged therefor, provided that the shares  of  FB  Common
               Stock  are held as capital assets on the date of the Holding
               Company Merger.

                    (f)  The  payment  of cash to FB's shareholders in lieu
               of fractional share interests  of  FCC  Common Stock will be
               treated as if the fractional shares were distributed as part
               of  the  exchange  and  then  redeemed by FCC.   These  cash
               payments  will  be  treated as having  been  received  as  a
               distribution in redemption of that fractional share interest
               subject to the conditions  and limitations of Section 302 of
               the Code.  If a fractional share  of  FCC Common Stock would
               constitute  a  capital  asset in the hands  of  a  redeeming
               shareholder,   any  resulting   gain   or   loss   will   be
               characterized as capital gain or loss in accordance with the
               provisions and limitations  of  Subchapter P of Chapter 1 of
               the Code.

                    (g)  An FB shareholder who perfects his statutory right
               to dissent from the Holding Company  Merger and who receives
               solely  cash  in exchange for his FB Common  Stock  will  be
               treated  as  having   received   such   cash  payment  as  a
               distribution in redemption of his shares of FB Common Stock,
               subject to the provisions and limitations  of Section 302 of
               the  Code.   After  such  distribution,  if  the  former  FB
               shareholder does not actually or constructively own  any  FB
               Common  Stock,  the  redemption  will  constitute a complete
               termination of interest and be treated as  a distribution in
               full payment in exchange for the FB Common Stock redeemed.

                    Such  opinions are not binding on the Internal  Revenue
               Service  which   could   take   positions  contrary  to  the
               conclusions in such opinions.

                    As a result of the complexity  of  the  tax  laws,  and
               because  the  tax consequences to any particular shareholder
               may be affected  by  matters  not  discussed  herein,  it is
               recommended that each shareholder of FB consult his personal
               tax  advisor  concerning  the  applicable federal, state and
               local income tax consequences of the Mergers to him.

               

                                       DISSENTERS' RIGHTS

                    Unless the Plan is approved  by the holders of at least
               80% of the total voting power of FB, Section 131 of the LBCL
               allows  a  shareholder  of  FB who objects  to  the  Holding
               Company Merger and who complies  with the provisions of that
               section to dissent from the Holding Company Merger and to be
               paid in cash the fair cash value of  his shares of FB Common
               Stock  as  of  the  day  before  the  Special   Meeting,  as
               determined by agreement between the shareholder and  FCC  or
               by the state district court for the Parish of Orleans if the
               shareholder  and  FCC are unable to agree upon the fair cash
               value.

                    To exercise the  right  of  dissent, a shareholder must
               (i) file with FB a written objection to the Plan prior to or
               at the Special Meeting and also (ii)  vote  his  shares  (in
               person or by proxy) against the Plan at the Special Meeting.
               Neither  a  vote  against  the Plan nor a specification in a
               proxy to vote against the Plan will in and of itself consti-
               tute the necessary written objection to the Plan.  Moreover,
               by voting in favor of, or abstaining  from  voting  on,  the
               Plan, or by returning the enclosed proxy without instructing
               the  proxy  holders  to vote against the Plan, a shareholder
               waives his rights under  Section  131.  The right to dissent
               may be exercised only by the record owners of the shares and
               not   by   persons   who  hold  shares  only   beneficially.
               Beneficial owners who  wish  to  dissent  from  the  Holding
               Company  Merger  should  have  the  record  ownership of the
               shares  transferred  to their names or instruct  the  record
               owner to follow the Section 131 procedure on their behalf.

                    If the Plan is approved  by less than 80% of the number
               of  shares  of  FB Common Stock outstanding,  then  promptly
               after the Effective  Date written notice of the consummation
               of the Holding Company  Merger  will  be given by registered
               mail to each former shareholder of FB who  filed  a  written
               objection to the Plan and voted against it.  Within 20  days
               after  the mailing of such notice, the shareholder must file
               with FCC  a  written  demand  for  payment for his shares at
               their  fair  cash  value as of the day  before  the  Special
               Meeting and must state the amount demanded and a post office
               address to which FCC  may  reply.  He  must also deposit the
               certificate(s) formerly representing his shares of FB Common
               Stock  in  escrow  with a bank or trust company  located  in
               Orleans Parish, Louisiana.  With the above-mentioned demand,
               the  shareholder  must  also  deliver  to  FCC  the  written
               acknowledgement of  such bank or trust company that it holds
               the certificate(s), duly  endorsed  and  transferred to FCC,
               upon  the  sole  condition that the certificate(s)  will  be
               delivered to FCC upon  payment of the value of the shares in
               accordance with Section 131.

                    Unless the shareholder objects to and votes against the
               Holding  Company  Merger,   demands  payment,  deposits  his
               certificates  and delivers the  required  acknowledgment  in
               accordance with  the  procedures and within the time periods
               set  forth  above,  the  shareholder  will  conclusively  be
               presumed to have acquiesced  to the Mergers and will forfeit
               any right to seek payment pursuant to Section 131.

                    If FCC does not agree with  the  amount demanded by the
               shareholder, or does not agree that payment is due, it will,
               within  20  days after receipt of such demand  and  acknowl-
               edgement, notify  such  shareholder in writing of either (i)
               the value it will agree to  pay  or  (ii) its belief that no
               payment is due.  If the shareholder does not agree to accept
               the offered amount, or disagrees with  FCC's  assertion that
               no payment is due, he must, within 60 days after  receipt of
               such  notice,  file  suit  against FCC in the Civil District
               Court for the Parish of Orleans for a judicial determination
               of the fair cash value of the  shares.   Any shareholder en-
               titled to file such suit may, within such  60-day period but
               not thereafter, intervene as a plaintiff in  any  suit filed
               against FCC by another former shareholder of FB for  a judi-
               cial  determination  of  the  fair  cash value of such other
               shareholder's shares.  If a shareholder fails to bring or to
               intervene  in  such  a  suit  within  the applicable  60-day
               period, he will be deemed to have consented  to accept FCC's
               statement that no payment is due or, if FCC does not contend
               that  no  payment is due, to accept the amount specified  by
               FCC in its notice of disagreement.

                    If upon the filing of any such suit or intervention FCC
               deposits with  the court the amount, if any, which it speci-
               fied in its notice  of  disagreement,  and if in that notice
               FCC offered to pay such amount to the shareholder on demand,
               then the costs (not including legal fees)  of  the  suit  or
               intervention  will  be  taxed against the shareholder if the
               amount finally awarded to  him,  exclusive  of  interest and
               costs,  is  equal  to  or less than the amount so deposited;
               otherwise, the costs (not  including  legal  fees)  will  be
               taxed against FCC.

                    Upon  filing  a  demand  for the value of his shares, a
               shareholder  ceases  to have any  rights  of  a  shareholder
               except the rights created  by Section 131. The shareholder's
               demand may be withdrawn voluntarily  at  any time before FCC
               gives its notice of disagreement, but thereafter  only  with
               the  written  consent  of  FCC.   If  his demand is properly
               withdrawn, or if the shareholder otherwise  loses  his  dis-
               senters'  rights,  he  will  be  restored to his rights as a
               shareholder as of the time of filing  of his demand for fair
               cash value.

                    Prior to the Effective Date, dissenting shareholders of
               FB should send any communications regarding  their rights to
               James C. Piercey, Secretary, First Bancshares,  Inc., 1431-A
               Gause Boulevard, Slidell, Louisiana  70459.  On or after the
               Effective  Date,  dissenting  shareholders  should send  any
               communications   regarding   their   rights  to  Thomas   L.
               Callicutt, Jr., Senior Vice President  and Controller, First
               Commerce  Corporation,  210  Baronne  Street,  New  Orleans,
               Louisiana 70112.  All such communications  should  be signed
               by or on behalf of the dissenting shareholder in the form in
               which his shares are registered on the books of FB.  FCC has
               the  right to terminate the Plan if the number of shares  of
               FB Common  Stock  as  to  which  holders thereof are legally
               entitled to assert dissenters' rights exceeds that number of
               shares of FB Common Stock that would preclude the use of the
               pooling-of-interests method of accounting  for  the Mergers.
               See "The Plan - Waiver, Amendment and Termination."

                    The  foregoing  summary of Section 131 of the  LBCL  is
               necessarily incomplete  and  is qualified in its entirety by
               reference to excerpts from that  section set forth herein as
               Appendix C.


                                     INFORMATION ABOUT FB

               Description of the Business

                    FB, a business corporation organized  under the laws of
               Louisiana  and a registered bank holding company  under  the
               Federal Bank  Holding  Company Act of 1956, was incorporated
               in 1981 to acquire the outstanding stock of Bank.  FB has no
               other  subsidiaries.   At  March  31,  1994,  FB  had  total
               consolidated  assets  of approximately  $246.5  million  and
               shareholders' equity of  approximately  $20.9 million.  FB's
               principal  executive  office  is  located  at  1431-A  Gause
               Boulevard,  Slidell,  Louisiana   70459,  and its  telephone
               number is (504) 643-2700.

                    Bank,  a  Louisiana  state  bank  organized   in  1906,
               provides   full-service   consumer  and  commercial  banking
               services in Slidell, Louisiana  and surrounding areas of St.
               Tammany Parish, Louisiana, through  its  main banking office
               at 2200 Front Street, Slidell, Louisiana,  and  at five full
               service   branches   located   in   Slidell,  Covington  and
               Mandeville, Louisiana.  Deposits of Bank  are insured by the
               Federal  Deposit  Insurance  Corporation  ("FDIC")   up   to
               applicable  legal  limits.   Bank offers an array of deposit
               services,   including   demand   accounts,   NOW   accounts,
               certificates  of  deposit, and money  market  accounts,  and
               provides safe deposit  boxes,  night  depository, individual
               retirement accounts, and drive-in banking  services.  Bank's
               lending  activities  consist  principally  of  real  estate,
               consumer, and commercial loans.  At March 31, 1994, Bank had
               total deposits of approximately $223.7 million.

                    Bank's deposits represent a cross-section of the area's
               economy  and there is no material concentration of  deposits
               from any single  customer  or  group  of customers.   Bank's
               loan  portfolio contains a concentration  of  loans  to  the
               construction  industry.   At  December  31,  1993,  Bank had
               approximately  $45,927,000 of loans outstanding to borrowers
               in the construction  industry,  which represented 226.04% of
               Bank's Tier I Capital and 28.7% of  Bank's total outstanding
               loans on such date.  There are no material  seasonal factors
               that would have an adverse effect on Bank.

               Competition

                    FB's  general  market area is the Greater  New  Orleans
               Metropolitan Area, which  has  a population of approximately
               1,200,000 and in which there are  numerous  banks  and other
               financial  institutions.   FB's  primary  market  area,  St.
               Tammany Parish, has a population of approximately 160,000.

                    Competition among banks for loan customers is generally
               governed  by  such factors as loan terms, including interest
               charges,  restrictions   on   borrowers   and   compensating
               balances,  and  other  services  offered by such banks.   FB
               competes with numerous other commercial  banks,  savings and
               loan  associations  and credit unions for customer deposits,
               as well as with a broad  range  of financial institutions in
               consumer and commercial lending activities.   In addition to
               thrift  institutions,  other  businesses  in  the  financial
               services  industry compete with FB for retail and commercial
               deposit funds  and  for retail and commercial loan business.
               Competition for loans  and  deposits  is  intense  among the
               financial institutions in the area.

                    At  present,  several  holding  companies  with greater
               resources   than   those   of  FB  have  acquired  banks  or
               established branches in FB's  market area and are continuing
               to  do  so.  The size of these institutions  allows  certain
               economies of scale that permit their operation on a narrower
               profit margin than would be appropriate for FB.  FB has also
               experienced some competitive pressure on interest rates that
               it is able to charge on its new loans.

               Property

                    The  executive office of FB and Bank, located at 1431-A
               Gause Boulevard, Slidell, Louisiana, is owned by Bank and is
               not subject  to a mortgage.  Bank also owns the building and
               land where each  of  its branches is located, except for the
               Covington Branch, which  is located on leased premises under
               a lease that expires in 1999,  subject  to  Bank's option to
               renew  the lease for a five-year period.  Bank  also  leases
               the offices in which its Baton Rouge and Mandeville Mortgage
               Departments  and  Retail  Lending and Collections Office are
               located under leases that expire  on  various  dates through
               1996, subject in each case to renewal options.   None of the
               properties owned by Bank is subject to a mortgage.

               Employees

                    FB  and Bank have, in the aggregate, approximately  166
               full-time  and  21  part-time  employees  and  considers its
               relationship with its employees to be good.  None of FB's or
               Bank's  employees  are  subject  to  a collective bargaining
               agreement.

               Legal Proceedings

                    FB and Bank normally are parties  to  and  have pending
               routine  litigation  arising  from  their  regular  business
               activities   of  furnishing  financial  services,  including
               providing  credit   and  collecting  secured  and  unsecured
               indebtedness.  In some  instances,  such litigation involves
               claims or counterclaims against FB and  Bank,  or  either of
               them.   In the opinion of management of FB and Bank,  as  of
               the date of this Proxy Statement and Prospectus, FB and Bank
               had no litigation  pending  that if adversely decided, would
               have a material adverse effect on the financial condition or
               results of operations of FB's consolidated group.

               Security Ownership of Principal Shareholders and Management

                    The following table sets  forth, as of the Record Date,
               certain   information  with  respect   to   the   beneficial
               ownership, direct and indirect, of the outstanding shares of
               FB Common Stock  by:  (i)  each person known by FB to be the
               beneficial  owner  of  more  than   five   percent   of  the
               outstanding  FB Common Stock; (ii) each director of FB,  the
               Chief Executive Officer of FB, and each executive officer of
               FB whose total  annual  cash  compensation exceeds $100,000;
               and (iii) all directors and executive  officers  of  FB as a
               group.


                                        Number of
          Name and Address            Shares Owned             Percentage
          of Beneficial Owner         Beneficially<FN1>         of Class
          ___________________         ______________           __________

          Elton A. Arceneaux, Jr.         2,380<FN2>                *

          Linda P. Arceneaux             58,445<FN3>             6.89%

          W.A. Baker, Sr.                 9,110                  1.07%

          John J. Coerver                 1,635                     *

          Arthur B. Crow                126,575<FN4>            14.93%

          Gus A. Fritchie, Jr.            9,685                  1.14%

          Paul E. Gasser                  1,000                     *
                                       
          Timothy H. O'Neil, Jr.          1,000                     *

          James C. Piercey               30,198<FN5>             3.56%

          V.J. Scogin, Sr.                6,380                     *

          Gerald H. Smith               175,072<FN6>            20.65%

          R. Preston Wailes              72,643<FN7>             8.57%

          All Directors and             260,606                 30.74%
          Executive Officers as a
          Group (10 persons)

          _____________________

          *    Less than one percent of class

             <FN1>  Except  as  otherwise  noted,  the  shareholders listed
                    exercise sole voting and investment power,  subject  to
                    applicable community property laws.

             <FN2>  Does  not  include  58,445 shares beneficially owned by
                    Linda P. Arceneaux, Mr.  Arceneaux's  wife, as to which
                    Mr. Arceneaux disclaims beneficial ownership.

             <FN3>  Includes 9,500 shares held of record by  Ms. Arceneaux,
                    35,000 shares in seven equal lots held of record by Ms.
                    Arceneaux as usufructuary for Anna C. Arceneaux Miller,
                    Catherine  M.  Arceneaux Hetzel, Charisse M.  Arceneaux
                    Webb, Greg Thomas Arceneaux and Randal Chris Arceneaux,
                    and 13,945 shares  held  of  record by Ms. Arceneaux as
                    trustee for the Jonathan Adam  Arceneaux  Trust.   Does
                    not  include  2,380  shares  held of record by Elton A.
                    Arceneaux, Jr., Ms. Arceneaux's  husband,  as  to which
                    Ms.  Arceneaux  disclaims  beneficial  ownership.   Ms.
                    Arceneaux's   address   is   9  Wren  Road,  Covington,
                    Louisiana  70433.

             <FN4>  Includes 124,875 shares held of  record by Mr. Crow and
                    1,700 shares held of record by Leah V. Crow, Mr. Crow's
                    wife.   Mr.  Crow's address is P. O.  Box  1299,  Pearl
                    River, Louisiana  70452.

             <FN5>  Includes 24,573  shares  held  of record by Mr. Piercey
                    and 5,625 shares held of record  by  Donna E.  Piercey,
                    Mr. Piercey's wife.

             <FN6>  Includes 143,472 shares held of record by Mr. Smith and
                    31,600  shares  held  of record by Mr. Smith as trustee
                    for Elizabeth Smith.  Mr.  Smith's address is P. O. Box
                    131405, Houston, Texas  77219.

             <FN7>  Mr.  Wailes'  address  is 1528  Nashville  Avenue,  New
                    Orleans, Louisiana  70115.
          


            FB MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
       FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
     (Dollar Amounts in Thousands except per share information)

       I.   RESULTS OF OPERATIONS
            ______________________

         Overview
         ________

              FB  reported consolidated net income of  $6,621  for  the
         year ended  December 31,  1993,  compared to $3,680 during the
         year ended December 31, 1992 and $1,990  during the year ended
         December 31, 1991.  Net income per share for these periods was
         $7.81,  $4.34  and  $2.35, respectively.  The  improvement  in
         earnings over the three  years  ended  December  31,  1993 was
         principally  attributable  to  growth  in  earning  assets,  a
         favorable interest rate environment, and improved loan quality
         and  lower net charge-offs resulting in a $654 decrease in the
         provision for loan losses from 1991 to 1992 and a $1.3 million
         negative provision in 1993.  Net income for 1993 included $672
         ($.79  per  share)  of income related to the adoption of a new
         accounting standard for income taxes.  All of the consolidated
         earnings of FB are attributable to the operations of Bank.

              The  following  table   sets  forth  a  summary  of  FB's
         consolidated results of operations for each of the three years
         ended December 31, 1993.

                        CONSOLIDATED SUMMARY OF OPERATIONS
                            (in thousands of dollars)



                                  For the Years Ended December 31,
                                 ______________________________________

                                     1993            1992          1991
                                    ____            ____          ____

       Interest income        $  20,640      $  20,495     $  19,463    
       Interest expense           5,030          6,682         9,187
                                 ______         ______        ______
         Net interest income     15,610         13,813        10,276
       Provision for possible
         loan losses             (1,300)           680         1,334
                                 ______         ______        ______
         Net interest income
           after provision       16,910         13,133         8,942
       Non-interest income        2,544          2,106         2,169
       Non-interest expense      10,586          9,785         8,249
                                 ______         ______        ______
       Income before income
         taxes and cummulative
         effect of accounting
         change                   8,868          5,454         2,862
       Income taxes               2,919          1,774           872
                                 ______         ______        ______
       Income before cumulative
         effect of accounting
         change                   5,949          3,680         1,990
       Cumulative effect of
         accounting change          672              -             -
                                  ______         ______        ______
       Net income             $   6,621      $   3,680     $   1,990 
                                 ======         ======        ======
       Earnings per common
         share*:
       Income before cumulative
         effect of accounting
         change                    7.02           4.34          2.35

       Cumulative effect of
         accounting change          .79              -             -
       Net income                  7.81           4.34          2.35

           *Per share data are based upon a weighted average number of shares
            outstanding of 847,787.




                                                                     For the Years Ended December 31,
                                                                     ________________________________
                                                                        1993      1992     1991
                Ratios:                                                 ____      ____     ____  
                                                                                  

                  Net income as a percent of average assets              2.79     1.61      1.00
                  Net income as a percent of average equity             39.98    33.24     24.17
                  Average equity as a percent of average total assets    7.00     4.87      4.19
                  Dividend payout ratio                                     -        -         -



          
     A.   NET INTEREST INCOME
          ___________________

          The principal component of FB's  net earnings is net interest
     income, which is the difference between  interest  and fees earned
     on  interest-earning  assets  and  interest  paid on deposits  and
     borrowed  funds.   Net  interest  income,  when  expressed   as  a
     percentage  of  total average interest-earning assets, is referred
     to as net interest margin.  Net interest income for 1993 increased
     to $15,610 from $13,813  recorded  in  1992, an increase of 13.0%.
     Net interest income grew 34.42% in 1992  from  the  1991 amount of
     $10,276.  The improvement in 1993 was primarily the result  of  an
     increase  in  average earning assets.  Net interest income in 1993
     and  1992 was favorably  impacted  by  FB's  increase  in  interim
     residential   real  estate  construction  lending.   This  lending
     activity resulted  in  increased  average  loan volumes as well as
     additional  loan  fee  income  which favorably impacted  FB's  net
     interest  income.   Total loan fee  income  included  in  interest
     income during 1993, 1992  and  1991  was  $2,836, $1,535 and $823,
     respectively.   With  the  anticipated  increase   in  residential
     mortgage  lending  rates, FB does not expect this loan  volume  to
     continue at the pace  experienced  in 1993.  A lower interest cost
     also contributed to the increase in  net  interest  income  during
     1992.

          Average  earning  assets  were  $216,166  for  the year ended
     December  31,  1993,  $206,257  for  1992  and $179,447 for  1991.
     Earning assets were up significantly in 1993  due  to  strong loan
     demand   particularly   in   the  residential  construction  area.
     Economic  activity  remained  generally   good   throughout  1993,
     increasing the demand for loans.  As a result, funds  provided  by
     deposit  growth  were  used  to  fund  loan  growth  and  purchase
     investment  securities.   Average  loans  rose 2.21% from 1992  to
     1993.  Net interest margin decreased to 5.87%  in  1993 from 5.95%
     in 1992.  The net interest margin was 5.26% in 1991.

          FB's  net  interest income is affected by the change  in  the
     amount and mix of  interest-earning  assets  and  interest-bearing
     liabilities,  and by changes in yields earned on assets  and  rate
     paid on deposits  and  other  borrowed funds.  The following table
     sets forth certain information concerning average interest-earning
     assets  and interest-bearing liabilities,  the  yields  and  rates
     thereon for the years presented.




          SUMMARY AVERAGE BALANCE SHEETS, NET INTEREST INCOME AND INTEREST RATES


                                                                                    
                                             1993                          1992                              1991
                                 _____________________________  _____________________________   ______________________________
  Interest and Average                     Interest    Average            Interest    Average              Interest    Average
   Yield/Rates on                Average   Income/     Yield/   Average   Income/     Yield/    Average    Income/     Yield/
Taxable Equivalent Basis         Balance   Expense      Rate    Balance   Expense      Rate     Balance    Expense      Rate
_____________________________    _______   ________    _______  _______   ________    _______   _______    ________    _______
                                                                                     
ASSETS:                                                                                    
 Earning asset:
   Interest bearing deposits 
     with other banks            $    476  $    12       2.60  $    689  $    18        2.68  $    493  $     25        5.04
   U.S. treasury securities        23,509    1,307       5.56    14,160      904        6.36     6,251       483        7.73
   Federal agencies                31,024    2,035       6.47    34,964    2,641        7.43    24,720     2,163        8.63        
                                                                     
   State and municipal 
     obligations <FN1>              1,562      137       8.77     2,161      191        8.83     3,283       306        9.32
   Other securities                   262       25       9.39       755       59        7.82     1,098        86        7.80
                                  _______  _______              _______  _______               _______    ______ 
     Total investment 
       securities <FN3>            56,357    3,504       6.22    52,040    3,795        7.29    35,352     3,038        8.59
   Federal funds sold and 
     securities purchased under
     resale agreements             10,810      323       2.95     8,211      274        3.28     6,917       385        5.48
   Loans (net) <FN2>              148,523   13,945<FN4>  9.39   145,317   14,938<FN4>  10.30   136,685    15,293<FN4>  11.19
                                  _______  _______              _______  _______               _______    ______
     Total earning assets         216,166   17,784       8.23   206,257   19,025        9.22   179,447    18,741       10.44
 Non-earning assets:
   Allowance for possible 
     loan losses                   (3,304)                       (3,462)                        (2,890)
   Cash and due from banks         11,990                         9,558                          6,866
   Premises and equipment           6,409                         6,299                          5,850
   Other real estate                3,127                         5,868                          5,728
   Other assets                     2,157                         2,925                          1,640
                                  _______                       _______                        _______
     Total assets                $236,545                      $227,445                       $196,641     
     
LIABILITIES AND SHARESHOLDERS'
 EQUITY:
 Interest bearing liabilities:
   Money market deposits         $ 46,513  $   957       2.06  $ 49,812  $ 1,470        2.95  $ 40,063  $  2,005        5.00
   NOW deposits                    43,829      892       2.04    39,080    1,063        2.71    28,756     1,228        4.26
   Savings deposits                21,194      452       2.13    19,038      570        2.99    14,337       722        5.03
   Certificates of deposits
     $100,000 or more              10,042      370       3.69    12,121      515        4.24    15,363     1,018        6.63
   Other time deposits             52,241    1,982       3.79    55,278    2,565        4.64    56,854     3,679        6.47
   Federal funds purchased and
     securities sold under
     repurchase agreements             --       --         --        --       --          --        --        --          --
   Other short term borrowing         539       16       3.03       546       19        3.49       452        27        5.91
   Note payable                        --       --         --       521       41        7.87       678        69       10.18
   Subordinated debentures          3,006      361      12.00     3,662      439       12.00     3,662       439       12.00
                                  _______  _______              _______  _______               _______   _______
     Total interest bearing
       liabilities                177,364    5,030       2.84   180,058    6,682        3.71   160,165     9,187        5.74
   Non-interest bearing deposits   41,140                        35,477                         27,108
   Other liabilities                1,479                           840                          1,133
                                  _______                       _______                        _______
     Total liabilities            219,983                       216,375                        188,406
Shareholders' equity               16,562                        11,070                          8,235
                                  _______                       _______                        _______
     Total liabilities and
       shareholders' equity      $236,545                      $227,445                       $196,641
                                  =======                       =======                        =======
Net interest income (FTE)
  and margin                                12,754       5.89             12,343        5.98               9,554        5.31
                                           =======      =====            =======       =====             =======       =====
Net earning assets and spread    $ 38,802                5.39  $ 26,199                 5.51  $ 19,282                  4.69
                                  =======               =====   =======                =====   =======                 =====

_________________________

     <FN1> Determined  full  taxable  equivalent  using a 34% tax
           rate for 1993, 1992 and 1991.
     <FN2> Net of unearned income and including non-accrual loans.
     <FN3> Amounts  computed  based on historical cost  without  giving
           effect to the market  valuation for securities classified as
           available for sale.
     <FN4> Interest amounts do not include loan fee income.



            The following table  sets  forth  changes  in  interest income and
       interest expense for each major category of interest-earning assets and
       interest-bearing liabilities and the amount of change  attributable  to
       volume  change and rate change for the period indicated.  The change in
       interest  income  due  to  both  volume change and rate change has been
       allocated to volume change and rate change on a pro rata basis.


 

     RATE/VOLUME ANALYSIS
     TAXABLE EQUIVALENT BASIS
     ________________________

                                           1993/1992                              1992/1991
                               ___________________________________    ______________________________________
                                     Change              Total             Change                     Total
                                Attributable to        Increase         Attributable to             Increase
                                _________________     ___________    ____________________         ___________

                                Rate       Volume      (Decrease)      Rate          Volume       (Decrease)
                                ____       ______      _________      ______        ________      __________
                                                                                
    INTEREST EARNING ASSETS:
    Interest bearing deposits
    with
      other banks                  --         (6)          (6)           (17)           10             (7)
    Investment securities*
    Federal funds sold and       (588)       297          (291)         (512)        1,269            757
    securities
      purchased under resale
      agreements
    Loans                         (38)       87             49          (183)           72           (111)
        Total interest income  (1,323)      330           (993)       (1,321)          966           (355)
                               ______     _____        _______       _______       _______         ______
                               (1,949)      708         (1,241)       (2,033)        2,317            284

    INTEREST BEARING
    LIABILITIES:
    Money market, NOW and
    savings
      deposits                   (906)      104           (802)       (2,030)        1,193           (837)
    Certificates of deposit
      $100,000 or more            (57)      (88)          (145)         (288)         (215)          (503)
    Other time deposits          (442)     (141)          (583)       (1,026)         (103)        (1,129)
    Other borrowings               --      (122)          (122)          (29)           (7)           (36)
                               ______     _____        _______       _______       _______         ______
       Total interest expense $(1,405)   $ (247)      $ (1,652)     $ (3,373)     $    868        $ 2,505    
                               ______     _____        _______       _______       _______         ______
    NET INTEREST INCOME       $  (544)   $  955       $    411      $  1,340      $  1,449        $ 2,789
                               ======     =====        =======       =======       =======         ======   


*   Fully taxable equivalent basis using a 34% tax rate in 1993, 1992 and 1991.



     B.   PROVISION FOR LOAN LOSSES
          __________________________

          The  provision  for  loan losses is the  periodic  charge  to
     earnings for potential losses  in the loan portfolio.  The amounts
     provided  for  loan  losses  are determined  by  management  after
     evaluations  of  the  loan  portfolio.   This  evaluation  process
     requires that management apply  various judgments, assumptions and
     estimates  concerning  the  impact certain  factors  may  have  on
     amounts  provided.   Factors  considered   by  management  in  its
     evaluation process include known and inherent  losses  in the loan
     portfolio,  the  current economic environment, the composition  of
     and  risk  in  the  loan  portfolio,  prior  loss  experience  and
     underlying collateral  values.   While  management  considers  the
     amounts  provided  through  December  31,  1993  to  be  adequate,
     subsequent  changes  in these factors and related assumptions  may
     warrant significant adjustments  in  amounts  provided,  based  on
     conditions   prevailing   at   the  time.   In  addition,  various
     regulatory  agencies,  as  an integral  part  of  the  examination
     process, review Bank's allowance  for  loan losses.  Such agencies
     may require Bank to make additions to the allowance based on their
     judgments of information available to them  at  the  time of their
     examination.

          The   provision   for   loan   losses  for  the  years  ended
     December 31, 1993, 1992 and 1991 was  $(1,300),  $680  and $1,334,
     respectively.   Improving  economic conditions which led to  lower
     nonperforming loans and lower  net  charge-offs  resulted  in  the
     negative  provision  for  loan  losses in 1993.  A continuation of
     negative provisions in 1994 is unlikely, although any provision in
     1994 is expected to be low in comparison to historical levels.

     C.   NON-INTEREST INCOME
          ___________________

          Non-interest income, excluding  securities  transactions, was
     $2,544  for  1993 compared to $2,020 in 1992 and $2,169  in  1991.
     Service charges on deposit accounts, the largest component of non-
     interest income, increased 19.57% in 1993 to $2,091.  The increase
     in 1993 is due  primarily  to  the  utilization of a new method of
     calculating service charges.

     D.   NON-INTEREST EXPENSE
          _____________________

          The  following table sets forth information  by  category  of
     non-interest expense for FB for the years indicated.

         NON-INTEREST EXPENSE
         ____________________
                                                  1993    1992     1991
                                                  _____   ____     ____

             Salaries and Benefits               $ 4,796  $ 4,031 $ 3,276
             FDIC Insurance                          477      462     357
             Occupancy                             1,511    1,302   1,077
             Postage                                 271      257     204
             Ad Valorem Taxes                        518      334     174
             Stationery and Printing                 226      268     165
             Net Other Real Estate Expense           991    1,399   1,103
             Other expense                         1,796    1,732   1,893
                                                  ______   ______  ______
                  Total                           10,586    9,785   8,249
                                                  ======   ======  ======

          Non-interest  expense  for  the  year ended December 31, 1993
     increased  $801 or 8.89% over 1992 which,  in  turn,  reflected  a
     $1,536 or 18.62%  increase  over  1991.  The primary factor in the
     increase  from 1992 to 1993 was an 18.98%  increase  in  personnel
     expenses as a consequence of additional personnel due to increased
     activity by  Bank in mortgage banking and commercial lending.  The
     increase in non-interest  expense  between  1991  and 1992 was due
     primarily to increased personnel expenses and writedown  of  other
     real estate.

     II.  FINANCIAL CONDITION
          ___________________

          At   December  31,  1993,  total  assets  were  approximately
     $238,744, as  compared  to $236,577 at December 31, 1992.  Average
     total assets for these years  was  approximately $236,500 for 1993
     and  $227,400  for  1992.  The increase  from  1992  to  1993  was
     attributable  primarily   to   modest   increases   in  investment
     securities, loans, and cash and due from banks.

     A.   INVESTMENT SECURITIES
          _____________________

          At  December  31, 1993, FB's investment securities  portfolio
     aggregated  $56,146,   an   increase   of   $5,164   and   $8,213,
     respectively,  from the $50,982 reported at December 31, 1992  and
     $47,933 reported at December 31, 1991.

          The following  table  sets  forth  the  composition  of  FB's
     investment portfolio at the end of each period presented.

    INVESTMENT SECURITIES
    _____________________

                                     Available
                                     for Sale         Held to Maturity
                                     _________    _________________________
                                        1993       1993      1992      1991
                                        ____       ____      ____      ____

     U.S. Treasury                     $26,489    $    -    $16,930   $ 9,503
     U.S. Government Agencies           20,201     6,809     29,112    30,517
     State and municipal                     -     1,782      2,048     3,299
     Other Securities                      865         -      2,892     4,614
                                       _______    ______    _______   _______
              Total                    $47,555    $8,591    $50,982   $47,933
                                       =======    ======    =======   =======

          As  of  December 31,  1993,  FB  adopted Financial Accounting
     Standards  Board  Statement  of  Financial   Accounting   Standard
     ("SFAS") No. 115, "Accounting for Certain Investments in Debt  and
     Equity Securities."  Under this standard, securities classified as
     held  to  maturity  are  those  debt securities which Bank has the
     positive intent and ability to hold  to  maturity.  These criteria
     are not considered satisfied when a security would be available to
     be  sold in response to significant interest  rate  changes  which
     were  not  anticipated  in  Bank's  asset and liability management
     strategies,  changes  in the types of products  offered  by  Bank,
     changes in its deposit  structure,  or  potential liquidity needs.
     Bank has no trading securities, which are  defined  as  securities
     bought and held principally for the purpose of selling them in the
     near term.  Securities not meeting the criteria for classification
     as  held  to  maturity  or  trading  are  classified as securities
     available for sale.

          Bank holds a $1,000 investment in debentures of an affiliated
     bank, which Bank had fully reserved in prior  years.  On August 1,
     1994,  the  affiliated  bank  consummated  a merger  with  another
     financial  institution.   As  a  result, Bank expects  to  collect
     approximately $1.8 million and will  recognize  this entire amount
     as income in the third quarter of 1994.  See Notes 2 and 16 to the
     Notes to FB's Consolidated Financial Statements included elsewhere
     herein.

          At year end, the held to maturity securities  portfolio had a
     net  unrealized  gain of $193 with gross gains of $193  and  gross
     losses of $0.  There were no investment sales during 1993 or 1991.
     Gross realized gains  of  $86 and gross realized losses of $0 were
     realized on investment sales during 1992.  There are no securities
     whose book value, other than securities of the U.S. Government and
     related agencies, exceeded 10% of shareholders' equity.

          The following table presents  selected  contractual  maturity
     data   for   the   investment  securities  in  FB's  portfolio  at
     December 31, 1993.



                                One year     One to     Five to   Over Ten
     Available for Sale:        or less    Five Years  Ten Years   Years
     __________________         ________   __________  _________  ________   
             U.S. Treasury:
              Amount            $ 9,140     $17,349    $     -    $     -
              Yield                6.13%       5.15%         -          -

             U.S. Agencies:
              Amount            $     -     $ 1,894    $ 3,622    $14,685
              Yield                   -        8.33%      5.47%      6.59%

             Other Securities
              Amount            $     -     $     -    $     -    $   865
              Yield                   -           -          -       4.40%
                                 ______      ______     ______     ______
                                  9,140      19,243      3,622    $15,550
                                 ======      ======     ======     ======
     Held to Maturity:
     ________________        
     
             U.S. Agencies:
              Amount            $ 1,312     $ 2,000    $ 3,497          -
              Yield                7.97%       4.50%      5.89%         -

             State and Municipal:
              Amount            $   200     $ 1,582          -          -
              Taxable equivalent 
                yield              5.70%       6.54%         -          -
                                 ______      ______     ______     ______
                                $ 1,512     $ 3,582    $ 3,497    $     0
                                 ======      ======     ======     ======

          See  Note  2 to FB's  Consolidated  Financial  Statements  appearing
     elsewhere  in  this   Proxy  Statement  for  information  concerning  the
     amortized cost and estimated fair values of FB's investment securities at
     December 31, 1993.

     B.   LOANS
          ______

          FB engages in real  estate  lending through real estate construction
     and mortgage loans, and commercial  and  consumer  lending.   The lending
     activities  of  FB are guided by the basic lending policy established  by
     its Board of Directors.   Each  loan  is  evaluated based on, among other
     things,  character and leverage capacity of  the  borrower,  capital  and
     investment   in   a   particular  property,  if  applicable,  cash  flow,
     collateral, market conditions  for the borrower's business or project and
     prevailing economic trends and conditions.

          The  following  table  sets forth  the  type  and  amount  of  loans
     outstanding as of the date indicated:

     LOAN PORTFOLIO
     ______________                                                       

                                              

                                                       December 31,
                                    __________________________________________________  
                                      1993       1992      1991      1990       1989
                                      ____       ____      ____      ____       ____
                                                               
    Commercial and Industrial      $  8,690   $ 12,075  $ 16,784  $ 16,382   $ 20,949
    Real estate - construction       26,870     17,867    14,619     7,330      7,461    
    Real estate - mortgage           81,675     75,356    76,664    66,442     60,591
    Consumer                         44,975     41,442    41,586    40,830     40,082
    Other loans                       2,111      1,935     2,919     2,096      3,886
                                    _______    _______   _______   _______    _______
       Total loans                  164,321    148,675   152,572   133,080   $132,969  
       Unearned income             $ (3,914)  $ (3,685) $ (3,979) $ (3,864)    (3,875)
                                    =======    =======   =======   =======    =======
       Total loans (net)           $160,407   $144,990  $148,593  $129,216   $129,094
                                    =======    =======   =======   =======    =======


          FB's loan portfolio contains  a concentration of loans to the
     residential real estate construction industry.  A concentration is
     defined  as  amounts  loaned  to a multiple  number  of  borrowers
     engaged  in similar activities,  which  would  cause  them  to  be
     similarly  impacted  by  economic  or  other conditions, where the
     amount exceeds 10% of total loans.  At December 31, 1993, Bank had
     approximately $45,927 of loans outstanding  to  borrowers  in  the
     residential  real  estate construction industry, which represented
     235.16% of Bank's Tier  I  Capital  and  approximately  28.63%  of
     Bank's total outstanding loans on such date.

          Average  loans  have  increased  over  the  three years ended
     December 31, 1993 from $136,685 in 1991, to $145,317  and $148,523
     in  1992  and  1993,  respectively,  principally  as  a result  of
     increased  loan  demand in the market served by Bank as the  local
     economy strengthened  and  single-family  residential construction
     increased.  FB's loan to deposit ratio was  74.47%  and  66.53% at
     December 31, 1993 and 1992, respectively.

          The  following  table  provides  information  concerning loan
     portfolio  maturity  as  of  December  31,  1993.   Loan portfolio
     maturity  by type of loan as presented in the table above  is  not
     readily available.


     Within One Year                                $  85,376
     After One But Within                                         
      Five Years                                       71,990
     After Five Years                               $   3,041
                                                     ________
           Total                                    $ 160,407
                                                     ========


     Variable interest rates                        $  16,607
     Fixed interest rates                             143,800
                                                     ________
           Total                                    $ 160,407
                                                     ========



          Non-performing  Assets.   Management classifies loans as non-
     performing when they are either  on non-accrual, accruing and past
     due ninety days or more, or a troubled  debt restructuring.  Loans
     are automatically placed on non-accrual when principal or interest
     is  past due ninety days or more, unless the  loan  is  both  well
     secured  and  in  the  process  of being collected.  Additionally,
     loans are placed on non-accrual when  collection  of all principal
     or  interest  is  deemed  unlikely.   Loans  totaling  $297   were
     classified  as  non-performing  at year-end 1993, compared to $709
     for 1992 and $2,475 for 1991.  If  these  loans  had  performed in
     accordance  with  their original terms, interest income for  1993,
     1992 and 1991 would  have increased by approximately $36, $128 and
     $527,  respectively.   Income   recognized   on  nonaccrual  loans
     totalled approximately $6, $19 and $109 in 1993,  1992  and  1991,
     respectively.  The following table summarizes the risk element  in
     the  loan  portfolio  and  real  estate  and other assets acquired
     through foreclosures.

          Management  is  not  aware  of  any  loans   classified   for
     regulatory  purposes  as  loss,  doubtful, substandard, or special
     mention and excluded from the above  table  which:  (1) represents
     or  results  from  trends  or uncertainties that  will  materially
     impact future operating results, liquidity or capital reserves, or
     (2) represents material credits about which management is aware of
     any information which causes  doubts  as  to  the  ability of such
     borrowers to comply with the loan repayment terms.


     NON-PERFORMING ASSETS
     _____________________


                                                        
                                                      December 31,
                                   _________________________________________________
                                   1993      1992       1991        1990        1989
                                   ____      ____       ____        ____        ____

                                                                  
      Non-accrual loans          $  105    $  662      $1,527      $1,817     $1,962
      Accruing loans past due  
       ninety days or more          192        47         366       1,281        759
      Troubled debt restructing       -         -         582           -          -  
                                  _____     _____       _____       _____      _____
      Non-performing loans       $  297    $  709      $2,475      $3,098     $2,721
                                  =====     =====       =====       =====      =====
      Real estate acquired
        through foreclosure      $1,692    $4,934      $5,281      $6,441     $6,868
                                  =====     =====       =====       =====      =====
      Other assets acquired       
        through repossession     $   28    $   55      $  305      $  101     $  174
                                  =====     =====       =====       =====      =====


          Allowance  for  Loan  Losses.   A certain degree of  risk  is
     inherent  in  the  extension  of credit.   Management  has  credit
     policies in place to monitor and  attempt  to control the level of
     loan losses and nonperforming loans.  One product  of  FB's credit
     risk  management  is  the  maintenance  of the allowance for  loan
     losses  at  a level considered by management  to  be  adequate  to
     absorb  estimated  known  and  inherent  losses  in  the  existing
     portfolio,  including  commitments  and standby letters of credit.
     The allowance for loan losses is established  through  charges  to
     operations in the form of provisions for loan losses.

          The  allowance  is  based  upon  a  regular review of current
     economic conditions, which might affect a  borrower's  ability  to
     pay,  underlying collateral values, risk in and the composition of
     the loan  portfolio,  prior loss experience and industry averages.
     Loans that are deemed to  be  uncollectible  are  charged-off  and
     deducted  from  the  allowance.  The provision for loan losses and
     recoveries  on  loans previously  charged-off  are  added  to  the
     allowance.

          The following  table sets forth FB's loan loss experience and
     certain information relating  to  its allowance for loan losses as
     of the dates and for the periods indicated.
     

     ALLOWANCE FOR POSSIBLE LOAN LOSSES
     __________________________________
     



                                             1993       1992       1991       1990       1989
                                             _____      _____      _____      _____      _____

                                                                        
   Balance at beginning of year            $ 3,308    $ 3,071    $ 2,571    $ 1,828   $ 1,460
   Provision charged (credited)             
     to expense                             (1,300)       680      1,334      1,500     1,578
   Charge-offs:
     Real estate                                89        212        606        573       631
     Consumer                                  156        142        368        182       414
     Commercial and all other                    -        366        181        494       620
                                           ________   ________   ________   ________   ________
             Total charge-offs                 245        720      1,155      1,249     1,665

   Recoveries:
     Real estate                               295        104        163        252       161
     Consumer                                   80         87         80         96       105
     Commercial and all other                   19         86         78        144       189
                                          _________   _________  ________   _________  ________
            Total recoveries                   394        277        321        492       455
                                          _________   _________  _________  _________  _________
   Net loan charge-offs (recoveries)          (149)       443        834        757     1,210
                                          _________   _________  _________  _________  _________
   Balance at end of year                  $ 2,157    $ 3,308    $ 3,071    $ 2,571   $ 1,828
                                          =========   =========  =========  =========  =========
   Ratios:
     Net loan charge-offs 
       as a % of average loans 
       and leases                             0.10%      0.30%     0.61%     0.59%      0.93%
   Recoveries as a %          
      of charge-offs                        160.82%     38.47%    27.79%    39.39%     27.33%
   Allowance for possible 
      loan losses as a % 
      of year-end loans and leases            1.34%      2.28%     2.08%     1.99%      1.42%

      ________________________



          Management believes that the allowance  for  loan  losses  at
     December 31,  1993  was  adequate to absorb the known and inherent
     risks in the loan portfolio  at  that time.  However, no assurance
     can be given that future changes in economic conditions that might
     adversely  affect  FB's  principal  market   area,   borrowers  or
     collateral  values,  and  other  circumstances will not result  in
     increased losses in FB's loan portfolio in the future.

          The Financial Accounting Standards  Board issued Statement of
     Financial  Accounting Standard No. 114, "Accounting  by  Creditors
     for Impairment  of  a  Loan,"  which is effective January 1, 1995.
     This  statement  establishes  standards,   including  the  use  of
     discounted cash flow techniques, for measuring the impairment of a
     loan when it is probable that the contractual  terms  will  not be
     met.   In  management's opinion, the adoption of this standard  is
     not anticipated  to  have  a  significant impact on FB's financial
     statements based on the current loan portfolio.

          Although FB does not normally allocate the allowance for loan
     losses to specific loan categories,  an  allocation  has been made
     for purposes of this discussion as set forth below.  The following
     table  sets  forth the approximate dollar amount of the  allowance
     for loan losses  allocable  to the stated loan categories, and the
     percent  of total loans in each  such  category  for  the  periods
     presented.

     ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
     ___________________________________________



                                    
                                1993           1992           1991           1990         1989
                           ______________   _____________  ____________  _____________   ___________
                            Allow. Loans    Allow. Loans   Allow. Loans   Allow. Loans   Allow. Loans
                            ______ ______   ______ ______  ______ ______  ______ ______  ______ ______

                                                                   
   Commercial and
     Industrial            $  64   5.29%   $  61   8.11%   $  80  11.00%  $   76  12.30%  $  65  15.75%
   Real Estate 
     Construction              0  16.35%       0  12.02%       0   9.58%       0   5.51%     36   5.61%
   Real Estate Mortgage      483  49.70%     486  50.69%     449  50.25%   1,001  49.93%    598  45.57%
   Consumer                  601  28.66%     587  29.18%     624  29.17%     630  32.26%    620  33.07%
   Unallocated             1,009     -     2,174     -     1,918     -       864     -      509    -
                         _______ _______  ______ _______  ______ _______ ______ _______  ______  _______
                          $2,157 100.00%  $3,308 100.00%  $3,071   100%  $2,571   100%   $1,828    100%
                          ====== =======  ====== =======  ====== ======= ====== =======  ======  =======



          The allocation of the allowance for loan losses should not be
     interpreted  as  an  indication  of  future  credit trends or that
     losses  will occur in these amounts or proportions.   Furthermore,
     the portion  allocated  to  each  loan  category  is not the total
     amount  available for future losses that might occur  within  such
     categories,  since  even on the above basis there is a substantial
     unallocated portion of the allowance, and the total allowance is a
     general allowance applicable to the entire portfolio.

     C.   DEPOSITS
          ________

          Deposits are the  primary  source of funding for FB's earning
     assets.  Total deposits at the end  of  1993,  1992  and 1991 were
     approximately $215,391, $217,923 and $205,691, respectively.  Time
     certificates  of deposit of $100 or more, which were approximately
     $9,921 at December 31,  1993 and $10,140 at December 31, 1992, had
     remaining maturities as follows as of December 31:


            Remaining Maturity                     1993        1992
                                                  ______      ______
                                                  

            Three months or less                 $  1,300   $  1,778
            Over three through twelve months        6,020      7,071
            Over one year through five years        2,601      1,291
            Over five years                             -         -   
                                                 __________ __________
            Total                                $  9,921   $ 10,140
            

     D.   INTEREST RATE SENSITIVITY
          _________________________

          Interest rate risk is  the  potential  impact  of  changes in
     interest rates on net interest income and results from disparities
     in repricing opportunities of assets and liabilities over a period
     of  time.   Management  estimates the effects of changing interest
     rates and various balance  sheet  strategies  on  the level of net
     interest  income.   Management may alter the mix of floating-  and
     fixed-rate assets and  liabilities,  change pricing schedules, and
     adjust  maturities  through  sales  and  purchases  of  securities
     available for sale as a means of limiting interest rate risk.

          Presented below is FB's interest rate sensitivity position at
     December 31, 1993.  This profile is based  on  a point in time and
     may  not  be  meaningful  because it does not consider  subsequent
     changes  in interest rate levels  or  spreads  between  asset  and
     liability categories.

          The degree  of interest rate sensitivity is not equal for all
     types of assets and  liabilities.   FB's  experience has indicated
     that the repricing of interest-bearing demand,  savings  and money
     market  accounts  does not move with the same magnitude as general
     market rates.  Additionally,  these deposit categories, along with
     non-interest  demand, have historically  been  stable  sources  of
     funds to FB, which  indicates a much longer implicit maturity than
     their contractual availability.   The  accompanying table reflects
     cumulative  gap to total assets as a negative  21.61%  within  the
     three-month period.   A  negative  gap implies that earnings would
     increase in a falling interest rate  environment and decrease in a
     rising interest rate environment.


  INTEREST RATE SENSITIVITY ANALYSIS AT DECEMBER 31, 1993
  _______________________________________________________




                                    0-3          4-6          7-12       After One   Non-interest    
                                   Months       Months       Months        Year        bearing       Total
                                 __________    _________    __________   _________   ____________  __________

                                                                                     
   Assets:
    Loans                        $  44,411    $  11,742     $  28,962    $  75,291        -         $ 160,406
    Investments                      7,730        2,199        10,296       35,921        -            56,146
    Interest-bearing
     deposits with banks               357          -            -           -            -               357
    Fed funds                        2,000          -            -           -            -             2,000
    Other non interest -
     bearing assets                    -            -            -           -          19,835         19,835
                                ___________   __________    ___________   _________   ___________   ___________ 
                                
    Total assets
                                 $  54,498    $  13,941     $  39,258    $ 111,212   $  19,835        238,744


   Sources of funds:
    Savings and NOW
     accounts                       68,402          -            -          21,730         -           90,132
    Money Market Accounts           19,903          -            -            -            -           19,903
    CD's over $100,000               3,840        2,349         1,131        2,601         -            9,921
    Other time deposits             13,440       10,110        11,106       16,314         -           50,970
    Subordinated mandatory         
     convertible capital notes         -            -           1,451         -            -            1,451
    Other liabilities                 500           -            -            -         45,653         46,153
    Shareholders' equity               -            -            -            -         20,214         20,214
                                ___________   ___________   ____________  __________  _________     __________

    Total source
     of funds                   $ 106,085     $  12,459     $  13,688     $  40,645   $ 65,867      $  238,744
                                ___________   ____________  _____________ ___________ __________    __________

   Repricing gap                $ (51,587)    $   1,482     $  25,570     $  70,567    (46,032)
   Cumulative repricing gap       (51,587)      (50,105)      (24,535)       46,032        -
   Cumulative repricing gap/
    Total assets                   (21.61)%      (20.99)%      (10.28)%       19.28%




      E.   LIQUIDITY
           __________

          FB  seeks  to manage its liquidity  position  to  attempt  to
     ensure that sufficient  funds  are  available  to  meet customers'
     needs for borrowing and deposit withdrawals.  Liquidity is derived
     from  both  the  asset  and liability sides of the balance  sheet.
     Asset liquidity arises from  the ability to convert assets to cash
     and self-liquidation or maturity of assets.  Liquid asset balances
     include   cash,   interest-bearing    deposits    with   financial
     institutions,  short-term  investments  and  federal  funds  sold.
     Liability liquidity arises from a diversity of funding  sources as
     well  as  from  the  ability  of FB to attract deposits of varying
     maturities.  If FB were limited  to  only one source of funding or
     all  its deposits had the same maturity,  its  liquidity  position
     would be adversely impacted.

          FB's  funding  source  is primarily its deposit base which is
     comprised of interest-bearing  and  noninterest-bearing  accounts,
     augmented through securities sold under repurchase agreements  and
     other  short-term  borrowings,  which  are interest-bearing.  FB's
     non-interest bearing demand deposits are,  by  their  very nature,
     subject  to  withdrawal  upon  demand.   Declines  in one form  of
     funding source require FB to obtain funds from another source.  If
     FB  were  to  experience  a decline in noninterest-bearing  demand
     deposits and was to have a  significant  increase  in  loan volume
     without a commensurate increase in such deposits, it would utilize
     alternative sources of funds, probably at higher cost, to maintain
     its  liquidity  and  to  meet its loan funding needs.  This  would
     place downward pressure on FB's net interest margin and might have
     a negative impact on FB's liquidity position.

          Bank's liquidity expressed  as  a  percentage  of  net liquid
     assets  to  net  liabilities was 30.93% and 37.51% at December 31,
     1993 and 1992, respectively.

     F.   CAPITAL ADEQUACY
          _________________

          At December 31,  1993,  FB's  total  shareholders' equity was
     $20,214, an increase of 56.6% from $12,909  at  December 31, 1992.
     Book value per common share is presented in the table below.


                                            December 31,
                              ___________________________________________ 
                                1993               1992           1991
                                _____              _____          ______
  
  Shares Outstanding           847,787            847,787         847,787    
  Shareholders' equity      $   20,214          $  12,909       $   9,230
  Book value per
   common share                  23.84              15.23           10.89


          Adequate levels of capital are necessary over time to sustain
     growth and absorb losses.  In the case of banks and  bank  holding
     companies,  capital  levels  must  also  meet  minimum  regulatory
     requirements.   Regulatory guidelines designed to measure  capital
     adequacy in terms  of risk-weighted assets became effective at the
     end of 1990 with compliance  required  by the end of 1992 to reach
     regulatory minimum of 4% Tier I and 8% total  risk-based  capital.
     Tier  I capital consists of a certain amount of the allowance  for
     loan losses,  certain  types  of  preferred  stock  and qualifying
     subordinated  debt.   Each  tier  is then divided by risk-weighted
     assets.  The four categories of risk  weightings  are  intended to
     reflect  the creditworthiness of each asset and off-balance  sheet
     exposure.   In conjunction with the risk-based capital guidelines,
     the regulators  have  issued  capital  leverage  guidelines.   The
     minimum  for  all  banks is 3% with higher minimums dependent upon
     the  condition  of  the  individual  bank.   FB's  capital  ratios
     exceeded the regulatory minimums as indicated in the capital table
     below:



                                                  December 31,                 
                                          __________________________       Regulatory 
                                          1993             1992              Minimum
                                         _______         _________         ___________
                                                                      
  Capital:
    Tier I                             $  19,530        $  12,910                
    Tier II                                2,061            2,732
                                       __________       ___________
       Total Capital                   $  21,591           15,642                
                                       ==========       ===========
       Risk-weighted assets            $ 164,843        $ 159,983
  Ratios:
    Tier I capital to 
      risk-weighted assets                 11.85%            8.07%             4.0%       
    Tier II capital to  
      risk-weighted assets                  1.25             1.71                -
       Total capital to  
         risk-weighted assets              13.10             9.78              8.0 
    Leverage  Ratio                         5.53             8.47              3.0



          The amount of retained  earnings  that  could  be  paid to FB
     after December 31, 1993 without prior approval was $7,440  plus an
     amount equal to Bank's net income for 1994.

     G.   FAIR VALUE OF FINANCIAL INSTRUMENTS
          ___________________________________

          The fair value of certain financial assets and liabilities as
     of  December  31,  1993  is  disclosed  in Note 13 of the Notes to
     Consolidated Financial Statements for the years ended December 31,
     1993  and  1992.   Fair  values were determined  based  on  market
     quotes, where available, or  were calculated using discounted cash
     flows,  if  no  market  quotes were  available.   The  differences
     between  fair values and book  values  were  primarily  caused  by
     differences between contractual and market interest rates at year-
     end.

          Fluctuations  in  fair  value  will  occur  as interest rates
     change.   Since  FB  maintains  the  repricing  of its assets  and
     liabilities  relatively  matched, changes in fair values  are  not
     expected to have a material  impact  on  FB's financial condition,
     results of operations, liquidity or capital  resources.   Although
     FB's  balance  sheet  gap  reflects  a negative 21.58% three month
     cumulative gap, FB's stress analysis results  indicate  a slightly
     positive  gap  position due to the historical repricing experience
     on interest bearing liabilities relative to changes in movement of
     market interest rates.

     H.   NEW ACCOUNTING STANDARDS
          ________________________

          In December  1990,  the  Financial Accounting Standards Board
     issued  SFAS No. 106, "Employers'  Accounting  for  Postretirement
     Benefits  Other Than Pensions."  The Statement, which is effective
     for  fiscal  years  beginning  after  December 15,  1994  for  FB,
     requires  the  accrual  of  the  expected  costs of postretirement
     benefits  during  the  years  that  an  eligible employee  renders
     service to the employer.  FB had not adopted  the new standards as
     of  December 31,  1993.   As  of January 1, 1993, the  accumulated
     postretirement  benefit  obligation   ("APBO")  related  to  these
     benefits was approximately $278.  FB had the option, upon adopting
     SFAS No. 106, of recognizing the APBO immediately  or  over  a  20
     year  period.  Subsequent to adoption of SFAS No. 106, FB does not
     expect  the annual expense related to these benefits to materially
     differ from that recognized prior to adoption.

          In November  1992,  the  Financial Accounting Standards Board
     issued  Statement  of  Financial  Accounting  Standards  No.  112,
     "Employers'   Accounting   for  Postemployment   Benefits."    The
     Statement which is effective  January  1,  1994,  will  not have a
     material effect on FB's financial position or results of operation
     as  FB  does  not  offer  a  significant  number of postemployment
     benefits.



                 FB MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
             FOR THE THREE MONTHS ENDED MARCH 31, 1994 AND 1993
         (Dollar Amounts in Thousands except per share information)

     I.   RESULTS OF OPERATIONS
           _____________________

     Overview
     ________

          FB reported net income of $1,296 or $1.53  per  share for the
     three  months ended March 31, 1994, which was a decrease  of  $427
     from the  same  period last year.  Net income for the three months
     ended March 31, 1993  was $1,723 or $2.03 per share.  The decrease
     was due to FB's adoption  of  Statement  of  Financial  Accounting
     Standards  ("SFAS") No. 109, "Accounting for Income Taxes"  during
     the first quarter  of 1993, which had the effect of increasing net
     income for that period by $672.

          The major components  of  income  are  net  interest  income,
     provisions  for loan losses, non-interest income, and non-interest
     expense.  The following discusses certain changes in each of these
     items for the first three months of 1994 and 1993.

     A.   NET INTEREST INCOME
          ___________________

          Net interest  income  for  the first three months of 1994 was
     $3,638 as compared to $3,453 for  the  same  period  in 1993.  The
     improvement  was  due to an increase in earning assets,  primarily
     federal funds sold  and  investment  securities, and continued low
     rates on interest bearing liabilities.   The  net interest margin,
     net interest income expressed as a percentage of  average  earning
     assets,  was  6.55% for the three-months ended March 31, 1994,  as
     compared to 6.50% for the same period in 1993.  The recent general
     increase in market  interest  rates  did  not  affect net interest
     income for the first three months of 1994, however  some reduction
     is expected throughout the remainder of 1994.

     B.   PROVISION FOR LOAN LOSSES
          _________________________

          The  provision  for  loan  losses  is the periodic charge  to
     earnings  for  potential  losses  in  the  loan   portfolio.   The
     evaluation   process   to   determine  potential  losses  includes
     consideration of the industry,  the  risk  characteristics  of the
     loan  portfolio,  the  specific conditions of individual borrowers
     and the general economic  environment.   As  these factors change,
     the level of loan loss provision changes.  FB's provision for loan
     losses was $75 for the first three months of 1994 and $-0- for the
     same period last year.

     C.   NON-INTEREST INCOME
          ___________________

          Non-interest income was $827 for the first  three  months  of
     1994  compared  to  $645  for the same period a year ago.  Service
     charges on deposit accounts, the largest component of non-interest
     income, increased $9 in 1994  compared  to  the  same  period last
     year.   Increases  in ATM fees, credit card income and commissions
     on  credit  life  insurance  of  $70,  37  and  35,  respectively,
     accounted for a substantial  portion  of the remaining increase of
     $182 over the previous period amount.

     D.   NON-INTEREST EXPENSE
          ____________________

          Non-interest expense was $2,453 for the first quarter of 1994
     compared to $2,666 for the same period  last  year.  Reductions in
     other  real  estate  expenses  of  $385  offset  by  increases  in
     personnel  costs  of  $109  accounted  for  substantially all  the
     decline  from  the  prior  period.   Other  real  estate  expenses
     declined  due  to  fewer  writedowns  of  real  estate properties.
     Increases in the number of personnel accounted for the increase in
     personnel cost.  Details of the components of non-interest expense
     are listed below for the first three months of the year.

     NON-INTEREST EXPENSE
     ____________________
          
                               Three months ended March 31,
                               ____________________________

                               1994                   1993
                               _____                  _____
  
   Salaries and Benefits      $ 1,227              $  1,118           
   Occupancy                      381                   360
   FDIC Insurance                 118                   119
   Ad Valorem Taxes               135                   121
   Net other real estate
      expenses                     58                   443             
   Other Expenses                 534                   505              
                               ________             ________
      Total                   $  2,453              $ 2,666
                              =========             ========

     II.  FINANCIAL CONDITION
          ___________________

     A.   INVESTMENT SECURITIES
          ______________________

          FB  experienced an increase in its investment portfolio
     of $7,639  over the December 31, 1993 balance with $7,622 of
     the increase being in the available for sale portfolio.  The
     increase in the portfolio is attributable to the increase in
     deposits and the reduction in the loan portfolio experienced
     during the three  month  period  ended March 31, 1994.  With
     the increase in market interest rates,  FB's  available  for
     sale portfolio experienced a reduction in value of $598, net
     of  tax,  from the $684, net of taxes, of appreciation as of
     December 31, 1993.  There were no securities sold during the
     three month period.

     B.   LOANS
          ______

          At March  31,  1994,  total  loans  were  approximately
     $152,604, as compared to $160,406 at December 31, 1993.  The
     reason  for  the  decline  in  the portfolio is attributable
     primarily to loan maturities and  a sale of residential real
     estate loans in the first quarter.

          Non-performing Assets.  Management  classifies loans as
     non-performing  when  they are either non-accrual,  accruing
     and past due ninety days or more, or involve a troubled debt
     restructuring.  The detail  of nonperforming assets is given
     below.

     NON-PERFORMING ASSETS
     _____________________


                                      March 31,   December 31,
                                       1994           1993
                                   _____________  ____________
                                   
     Non-Accrual Loans                   698            105
     Accruing loans past due 90                       
      days or more                        27            192
     Trouble Debt Restructuring            -              -
                                       _______        _______
     Nonperforming Loans                 725            297
                                       =======        =======
     Real Estate Acquired                        
      Through Foreclosure              1,604          1,693
                                       =======        ======= 
     Other Assets Acquired                              
      Through Repossession                 -            28
                                       ========       =======
     Non performing loans as a                       
     percent of total loans              .5%            .2%
                                       ========       ========
            total loans


          Management  reviews the allowance  quarterly  and  will
     make changes to the  allowance  as  appropriate.   FB's loan
     portfolio   contains   a   concentration  of  loans  to  the
     residential   real   estate   construction    industry.    A
     concentration  is  defined  as amounts loaned to a  multiple
     number  of  borrowers engaged in  similar  activities  which
     would cause them  to  be  similarly  impacted by economic or
     other  conditions,  where the amount exceeds  10%  of  total
     loans.  At March 31, 1994, Bank had approximately $30,893 of
     loans outstanding to borrowers in the construction industry,
     which represented 148.5%  of Bank's Tier I Capital and 20.5%
     of Bank's total outstanding loans on such date.

          The allowance for loan  losses  totaled  $2,241  as  of
     March  31,  1994,  compared  to $2,157 at December 31, 1993.
     Net charged off loans were ($9)  for  the three months ended
     March 31, 1994 compared to $49 for the  same  period  in the
     prior year.

          The  allowance for loan losses as a percentage of total
     loans was 1.47%  at  March  31,  1994  compared  to 1.34% at
     December 31, 1993.  A lower level of loans and a decrease in
     the balance contributed to the higher percentage.

     C.   DEPOSITS
          ________

          Total deposits increased to $223,387 at March  31, 1994
     from  $215,391  at  December 31, 1993.  Non-interest bearing
     deposits increased by  $3,637 and interest bearing deposits,
     primarily time deposits, increased by $4,359.

     D.   INTEREST RATE SENSITIVITY
          _________________________

          Interest rate sensitivity  is the result of differences
     between  the dollar amount of assets  and  liabilities  that
     mature  or   reprice   within   a  period  of  time.   These
     differences,  or  interest rate "gap,"  provide  a  relative
     indication of the extent  to  which  net  interest income is
     affected by interest rate movements in future periods.

          FB's negative gap at March 31, 1994 at  the three month
     period  was  19.99%.   At December 31, 1993 the three  month
     repricing gap was a negative 21.61%.  Bancshares' goal is to
     mitigate significant exposure to changes in interest rate.
     
     E.   LIQUIDITY
          _________

          FB's primary sources of liquidity are cash, amounts due
     from banks, short term investments,  and federal funds sold.
     In  addition, liquidity is provided by  maturing  loans  and
     securities.  FB's liquidity position remained stable between
     December  31,  1993  and  March  31,  1994.   FB's liquidity
     expressed  as  the  percentage of net liquid assets  to  net
     liabilities was 30.66%  at  March  31,  1994  and  30.93% at
     December 31, 1993.

          On March 21, 1994, FB retired all of the remaining  12%
     subordinated debentures which were maturing on September 22,
     1994.   The  retirement  of  the  debentures was funded by a
     $1,500 dividend from the Bank.

     F.   CAPITAL ADEQUACY
          ________________

          At March 31, 1994, FB's total  shareholders  equity was
     $20,912,  an  increase of $698 from $20,214 at December  31,
     1993.  FB has not  declared  dividends  to  its shareholders
     during the past five years.

          FB had a Tier I capital to risk weighted asset ratio of
     14.22% and a leverage ratio of 8.45% at March 31, 1994.

          Book  value  per common share was $24.67 at  March  31,
     1994 compared to $23.84 at December 31, 1993.

          The amount of  retained  earnings that could be paid to
     FB after March 31, 1994 without  prior  approval  was $7,236
     plus an amount equal to Bank's net income for 1994.

                                INFORMATION ABOUT FCC

               The following documents, or the indicated  portions thereof,
          have been filed by FCC with the Commission, and are  incorporated
          by  reference  into  this  Proxy Statement and Prospectus:  FCC's
          Annual Report on Form 10-K for the fiscal year ended December 31,
          1993; FCC's quarterly report  on Form 10-Q for the fiscal quarter
          ended March 31, 1994; and the description of FCC Common Stock set
          forth in FCC's Applications for  Registration  on  Form 8-A filed
          with the Commission on November 9, 1972 and December 22, 1976, as
          amended by a report on Form 8 filed with the Commission  on  June
          19,  1989 and by a report on Form 8-A/A filed with the Commission
          on August 12, 1993.

               In  addition,  all other documents that will be filed by FCC
          with the Commission pursuant  to  Sections  13(a),  13(c),  14 or
          15(d)  of  the  Exchange  Act  between  the  date  of  this Proxy
          Statement  and  Prospectus  and  the  date of the Special Meeting
          shall be deemed to be incorporated herein  by  reference from the
          date of filing.  See "Available Information" for information with
          respect to securing copies of documents incorporated by reference
          in this Proxy Statement and Prospectus.

               Any statement contained in a document incorporated or deemed
          to be incorporated by reference shall be deemed to be modified or
          superseded to the extent that a statement contained  herein or in
          any other document subsequently filed and incorporated  or deemed
          to  be  incorporated  by  reference herein modifies or supersedes
          such statement.  Any statement  so  modified  or superseded shall
          not be deemed, except as so modified or superseded, to constitute
          a part of this Proxy Statement and Prospectus.

                          COMPARATIVE RIGHTS OF SHAREHOLDERS

               If the shareholders of FB approve the Plan  and  the Mergers
          are subsequently consummated, all shareholders of FB, other  than
          those  perfecting  and  not withdrawing or forfeiting dissenters'
          rights, will become shareholders  of FCC and their rights will be
          governed by and be subject to the Articles  of  Incorporation and
          By-laws of FCC rather than the Articles of Incorporation  and By-
          laws  of  FB,  as  amended.   The following is a brief summary of
          certain  of  the  principal differences  between  the  rights  of
          shareholders of FCC and FB not described elsewhere herein.

          Preferred Stock

               The Board of Directors  of FCC is authorized, without action
          of  its shareholders, to issue  FCC  preferred  stock  (the  "FCC
          Preferred Stock") from time to time and to establish the designa-
          tions, preferences and relative, optional or other special rights
          and qualifications, limitations and restrictions thereof, as well
          as to  establish  and  fix  variations  in the relative rights as
          between holders of any one or more series  of  such FCC Preferred
          Stock.  The authority of the Board of Directors  includes  but is
          not limited to the determination or fixing of the following  with
          respect  to  each  series  of  FCC  Preferred  Stock which may be
          issued:  (i) the designation of such series; (ii)  the  number of
          shares  initially  constituting  such  series; (iii) the dividend
          rate  and  conditions and the dividend preferences,  if  any,  in
          respect of the  FCC  Common  Stock  and  among  the series of FCC
          Preferred  Stock;  (iv)  whether,  and upon what terms,  the  FCC
          Preferred Stock would be convertible into or exchanged for shares
          of  any  other  class  or other series of  the  same  class;  (v)
          whether, and to what extent,  holders  of one or more shares of a
          series of FCC Preferred Stock will have  voting  rights; and (vi)
          the  restrictions,  if  any,  that are to apply on the  issue  or
          reissue of any additional FCC Preferred Stock.

               Shares of FCC Preferred Stock  that  are authorized would be
          available  for  issuance  in connection with the  acquisition  of
          other  businesses, infusion  of  capital,  or  for  other  lawful
          corporate  purposes, at the discretion of the Board of Directors.
          The Board of  Directors  could  issue  FCC  Preferred  Stock to a
          person or persons who would support management in connection with
          a proxy contest to replace an incumbent director or in opposition
          to  an unsolicited tender offer.  As a result, such proposals  or
          tender  offers  could  be  defeated  even  though  favored by the
          holders of a majority of the FCC Common Stock.  As of  March  31,
          1994,  FCC  had  2,398,170  shares of Series 1992 Preferred Stock
          outstanding.

               The  Articles  of Incorporation  of  FB  contain  a  similar
          provision; however, they  require  that such preferred stock have
          cumulative dividend rights.

          Shareholders' Meetings

               FCC's Articles of Incorporation  and  By-laws  provide  that
          upon  the  written request of holders of a majority of the voting
          power of FCC,  the  secretary  shall  call  a  special meeting of
          shareholders.  FB's By-laws provide that the President, the Board
          of Directors or any one or more shareholders owning  an aggregate
          of at least 1/5 of all outstanding stock of FB may call a special
          meeting of shareholders at any time.

          Fair Price Protection Statute

               FCC is subject to Louisiana's Fair Price Protection  Statute
          (Sections  132  -  134  of  the  LBCL),  which  requires that, in
          addition to any vote otherwise required by law or a corporation's
          articles of incorporation, any "business combination" (as defined
          in the statute) between a corporation and the holder  of  10%  or
          more   of   its   total   voting  power  be  recommended  by  the
          corporation's Board of Directors and approved by (i) at least 80%
          of the total voting power of  the  corporation  and (ii) at least
          two-thirds of the votes entitled to be cast by shareholders other
          than the 10% shareholder, unless certain minimum  price,  form of
          consideration  and  procedural requirements are satisfied by  the
          10%  shareholder,  or  if   the   Board   approves  the  business
          combination before the 10% shareholder becomes a 10% shareholder.

               The provisions of this statute are not applicable to FB.


                                    LEGAL MATTERS

               Correro, Fishman & Casteix, L.L.P., New  Orleans, Louisiana,
          has rendered its opinion that the shares of FCC  Common  Stock to
          be issued in connection with the Holding Company Merger have been
          duly authorized and, if and when issued pursuant to the terms  of
          the Plan, will be validly issued, fully paid and non-assessable.

                                       EXPERTS

               The  audited consolidated financial statements of FB and its
          subsidiaries included in this Proxy Statement and Prospectus have
          been  audited  by  Arthur  Andersen  &  Co.,  independent  public
          accountants,  as  indicated in their report with respect thereto,
          and have been included  herein  in reliance upon the authority of
          such firm as experts in accounting and auditing.

               The audited consolidated financial statements of FCC and its
          subsidiaries incorporated by reference  in  this  Proxy Statement
          and  Prospectus  have  been  audited  by Arthur Andersen  &  Co.,
          independent public accountants, as indicated in their report with
          respect thereto, and have been so incorporated  by  reference  in
          reliance upon the authority of such firm as experts in accounting
          and auditing.  With respect to the unaudited consolidated interim
          financial information of FCC and its subsidiaries incorporated by
          reference  in  this  Proxy  Statement  and  Prospectus from FCC's
          quarterly report on Form 10-Q, Arthur Andersen  & Co. has applied
          limited procedures in accordance with professional  standards for
          a  review  of  that information.  However, their separate  report
          thereon states that they did not audit and they do not express an
          opinion on that  interim financial information.  Accordingly, the
          degree of reliance  on their report on that information should be
          restricted  in  light  of   the  limited  nature  of  the  review
          procedures applied.  In addition,  Arthur  Andersen  & Co. is not
          subject  to  the  liability  provisions  of  Section  11  of  the
          Securities   Act  for  their  report  on  the  unaudited  interim
          financial information  because that report is not a "report" or a
          "part" of the registration  statement  prepared  or  certified by
          them  within  the  meaning of Sections 7 and 11 of the Securities
          Act.

                                    OTHER MATTERS

               At the time of  the  preparation of this Proxy Statement and
          Prospectus,  FB  had not been  informed  of  any  matters  to  be
          presented by or on  behalf  of FB or its management for action at
          the Special Meeting other than  those  listed  in  the  Notice of
          Special Meeting of Shareholders and referred to herein.   If  any
          other matters come before the meeting or any adjournment thereof,
          the persons named in the enclosed proxy will vote on such matters
          according to their best judgment.

               Shareholders  are urged to sign the enclosed proxy, which is
          solicited on behalf  of  the Board of Directors of FB, and return
          it at once in the enclosed envelope.

                                        BY ORDER OF THE BOARD OF DIRECTORS


                                        ___________________________________
                                        Elton A. Arceneaux, President

          Slidell, Louisiana
          ____________, 1994



                             FIRST COMMERCE CORPORATION

                 PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                    (Unaudited)

            In  addition  to  the  Merger  with  First Bancshares, Inc., First
      Commerce Corporation has several other transactions  pending  which  are
      described  below.   The  unaudited  pro forma condensed combined balance
      sheets as of December 31, 1993 and March  31, 1994 and the unaudited pro
      forma  condensed  combined  statements of income  for  the  years  ended
      December 31, 1993, 1992 and 1991  and  for  the three months ended March
      31, 1994 appearing on the following pages give  effect  to  the proposed
      mergers  of  Lakeside  Bancshares,  Inc.,  First Bancshares, Inc.,  City
      Bancorp,  Inc.,  and Wolcott Mortgage Group, Inc.  with  First  Commerce
      Corporation ("FCC").   A brief description of each of the proposed plans
      of merger follows.

            FCC  and  Lakeside  Bancshares,  Inc.  (Lakeside)  have  signed  a
      definitive agreement to merge  the  two  companies  and their respective
      subsidiaries,  The  First  National  Bank of Lake Charles  and  Lakeside
      National Bank.  Shareholders of Lakeside  will  receive  shares  of  FCC
      Common  Stock.   The number of shares will be determined at the time the
      mergers  are effected,  but  will  not  exceed  approximately  1,540,000
      shares.

            FCC  and  First  Bancshares,  Inc.  (FB)  have signed a definitive
      agreement to merge the two companies and their respective  subsidiaries,
      First National Bank of Commerce and First Bank.  Shareholders of FB will
      receive shares of FCC Common Stock.  The exact number of shares  will be
      determined  at  the  time the mergers are effected, but in no event will
      exceed 2,860,169 shares.

            FCC and City Bancorp,  Inc.  (City) have signed a letter of intent
      to merge the two companies and their  respective subsidiaries, The First
      National   Bank  of  Lafayette  and  City  Bank   and   Trust   Company.
      Shareholders  of  City  will  receive  approximately  4.75 shares of FCC
      Common Stock for each one share of City common stock owned.   The  total
      number of FCC shares issuable in this transaction is fixed at 475,000.

            FCC  and  Wolcott  Mortgage  Group, Inc. ("Wolcott") have signed a
      definitive agreement for FCC to acquire  Wolcott.   The  shareholders of
      Wolcott will receive $1.251 million at closing, in the form  of  51% FCC
      Common  Stock and 49% cash.  A second contingent payment, 51% FCC Common
      Stock and  49%  cash,  will  be made one year from closing, with payment
      determined by loan origination  volume  by  Wolcott.   The maximum total
      purchase price will not exceed $2.5 million.

            The Lakeside, FB, and City mergers will be accounted for under the
      pooling-of-interests method of accounting.  The Wolcott  merger  will be
      accounted  for  under  the purchase method of accounting.  The pro forma
      financial statements have  been  prepared to reflect the consummation of
      all of the mergers.  No assurance can be given, however, that any or all
      of the mergers will be consummated,  and  consummation  of  one  or more
      mergers is not a condition to the consummation of any other merger.

            No  provision  has  been  made for nonrecurring charges or credits
      directly related to the mergers, and any such charges or credits are not
      expected to be material.  Certain direct costs of the mergers which have
      been incurred and included in the  pro  forma  financial  statements are
      immaterial.   The unaudited pro forma condensed combined balance  sheets
      include adjustments  directly attributable to the proposed mergers based
      on estimates derived from information currently available.

            The proforma financial  statements do not purport to be indicative
      of the financial position or results  of  operations that would actually
      have been obtained if the mergers had been  in  effect  at such dates or
      for such periods, or of the results that may be obtained  in the future.
      These  statements  and related notes should be read in conjunction  with
      the consolidated financial  statements  of  FB  and  FCC  and  the notes
      thereto included elsewhere herein or incorporated by reference hereto.




PRO FORMA CONDENSED COMBINED BALANCE SHEET
          March 31, 1994
          (In thousands)
            (Unaudited)



                                                                                                                        
                                                                   Historical                              Pro             Pro
                                     ------------------------------------------------------------------   Forma           Forma
                                         FCC        Lakeside         FB           City        Wolcott   Adjustments<FN1>  Combined
                                     -----------   -----------   ----------   -----------   ----------- ------------    ----------
                                                                                                
ASSETS
  Cash and due from banks           $    303,760   $   15,341   $   12,491   $      4,651   $     341   $  (1,225)   $    335,359
  Interest-bearing deposits in 
    other banks                           90,430        7,159          263            495         142           -          98,489
  Securities held to maturity            446,697       48,976        8,608          4,765           -           -         509,046
  Securities available for sale        2,560,192       12,253       55,177         21,138           -           -       2,648,760
  Trading account securities                 466            -            -              -           -           -             466
  Federal funds sold and securities                        
    purchased under resale agreements    106,900        5,347        8,430         10,650           -           -         131,327
  Loans and leases, net of unearned 
    income                             2,658,134       92,943      152,604         44,950       2,454           -       2,951,085
    Allowance for loan losses            (63,844)      (2,894)      (2,241)          (556)          -           -         (69,535)
                                    ------------   ---------   ----------   ------------   ---------   ---------    ------------
     Net loans and leases              2,594,290       90,049      150,363         44,394       2,454                   2,881,550
  Premises and equipment                 106,832        8,413        6,471          2,006          40           -         123,762
  Goodwill and other intangible 
    assets                                15,494            -            -              -           -       2,141<FN6>     17,635
  Other assets                           148,063        2,586        4,725            895          58           -         156,327
                                    ------------   ---------   ----------   ------------   ---------   ---------    ------------
      Total assets                  $  6,373,124   $  190,124   $  246,528   $     88,994   $   3,035   $     916    $  6,902,721
                                    ============   ==========   ==========   ============   =========   =========    ============
LIABILITIES
  Domestic deposits
    Noninterest-bearing deposits    $  1,287,217   $   42,994   $   48,102   $     14,527   $       -   $       -    $  1,392,840
    Interest-bearing deposits          4,005,366      129,499      175,285         58,094           -           -       4,368,244
  Foreign branch interest-bearing 
    deposits                               4,979            -            -              -           -           -           4,979
                                    ------------   ----------   ----------   ------------   ---------   ---------    ------------
      Total deposits                   5,297,562      172,493      223,387         72,621           -                   5,766,063
  Short-term borrowings                  407,868            -          554          7,782       2,609           -         418,813
  Other liabilities                       70,544        1,144        1,675            752          67           -          74,182
  Long-term debt                          89,682            -            -              -                       -          89,682
                                    ------------   ----------   ----------   ------------   ---------   ---------    ------------
      Total liabilities                5,865,656      173,637      225,616         81,155       2,676                   6,348,740
                                    ------------   ----------   ----------   ------------   ---------   ---------    ------------
STOCKHOLDERS' EQUITY
  Preferred stock                         59,979            -            -              -        147         (147)<FN2>    59,979
  Common stock                           130,720        1,250          848            500          3       22,016 <FN2>   155,337
  Capital surplus                        137,406        2,500        3,823          2,504          -      (20,744)<FN2>   125,489
  Retained earnings                      202,797       12,698       16,155          4,886        209         (209)<FN2>   236,536
  Unearned restricted stock 
    compensation                          (1,191)           -            -              -          -            -          (1,191)
  Unrealized gain(loss) on 
    securities available for sale        (22,243)          39           86            (51)         -            -         (22,169)
                                    ------------   ----------   ----------   ------------   ---------   ---------    ------------
      Total stockholders' equity         507,468       16,487       20,912          7,839        359          916         553,981
                                    ------------   ----------   ----------   ------------   ---------   ---------    ------------
      Total liabilities and 
        stockholders' equity        $  6,373,124   $  190,124   $  246,528   $     88,994   $  3,035   $      916    $  6,902,721
                                    ============   ==========   ==========   ============   =========   =========    ============


(See accompanying notes)




PRO FORMA CONDENSED COMBINED BALANCE SHEET
        December 31, 1993 
          (In thousands)
            (Unaudited)



                                                            Historical                          Pro              Pro
                                 ---------------------------------------------------------     Forma            Forma 
                         
                                      FCC          Lakeside         FB            City        Adjustments<FN1>  Combined<FN7>
                                 ------------   ------------   ------------   ------------   ------------    ------------
                                                                                           
ASSETS
  Cash and due from banks        $    387,548   $     18,915   $     11,042   $      4,424   $          -    $    421,929
  Interest-bearing deposits 
    in other banks                     55,422          2,750            357            693              -          59,222
  Securities held for investment    1,523,638         58,916          8,591         24,716              -       1,615,861
  Securities held for sale          1,779,927              -         47,555              -              -       1,827,482
  Trading account securities              482              -              -              -              -             482
  Federal funds sold and 
    securities purchased under 
    resale agreements                  28,600          3,500          2,000          2,425              -          36,525
  Loans and leases, net of         
    unearned income                 2,674,697         96,827        160,406         45,557              -       2,977,487
    Allowance for loan losses         (68,302)        (2,971)        (2,157)          (590)             -         (74,020)
                                 ------------   ------------   ------------   ------------   ------------    ------------
     Net loans and leases           2,606,395         93,856        158,249         44,967                      2,903,467
  Premises and equipment              102,230          8,498          6,634          2,053              -         119,415
  Goodwill and other intangible 
   assets                              16,143              -              -              -              -          16,143
  Other assets                        159,900          2,043          4,316            918              -         167,177
                                 ------------   ------------   ------------   ------------   ------------    ------------
      Total assets               $  6,660,285   $    188,478   $    238,744   $     80,196   $               $  7,167,703
                                 ============   ============   ============   ============   ============    ============
LIABILITIES
  Domestic deposits
    Noninterest-bearing deposits $  1,196,259   $     45,691   $     44,465   $     13,565   $          -    $  1,299,980
    Interest-bearing deposits       4,107,813        125,863        170,926         53,487              -       4,458,089
  Foreign branch interest-bearing 
    deposits                            5,787              -              -              -              -           5,787
                                 ------------   ------------   ------------   ------------   ------------    ------------
      Total deposits                5,309,859        171,554        215,391         67,052                      5,763,856
  Short-term borrowings               678,316              -          1,951          4,914              -         685,181
  Other liabilities                    72,734            938          1,188            610              -          75,470
  Long-term debt                       89,704              -              -              -              -          89,704
                                 ------------   ------------   ------------   ------------   ------------    ------------
      Total liabilities             6,150,613        172,492        218,530         72,576                      6,614,211
                                 ------------   ------------   ------------   ------------   ------------    ------------
STOCKHOLDERS' EQUITY
  Preferred stock                      59,979              -              -              -              -          59,979
  Common stock                        130,311          1,250            848            500         21,778 <FN2>   154,687
  Capital surplus                     135,911          2,500          3,823          2,504        (21,778)<FN2>   122,960
  Retained earnings                   184,288         12,236         14,859          4,616              -         215,999
  Unearned restricted stock 
    compensation                         (817)             -              -              -              -            (817)
  Unrealized gain(loss) on 
    securities available for sale           -              -            684<FN3>         -              -             684
                                 ------------   ------------   ------------   ------------   ------------    ------------
      Total stockholders' equity      509,672         15,986         20,214          7,620              -         553,492
                                 ------------   ------------   ------------   ------------   ------------    ------------
      Total liabilities and 
        stockholders' equity     $  6,660,285   $    188,478   $    238,744   $     80,196   $         -     $  7,167,703
                                 ============   ============   ============   ============   ============    ============


(See accompanying notes)




PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
 Three Months Ended March 31, 1994
 (In thousands, except share data)
            (Unaudited)

                          

                                                                                                                 
                                                      Historical                                            Pro           Pro
                             ------------------------------------------------------------------------      Forma         Forma
                                 FCC          Lakeside         FB            City          Wolcott       Adjustments    Combined
                             ------------   ------------   ------------   ------------   ------------   ------------   ------------
                                                                                                
Interest income              $     97,183   $      2,902   $      4,762   $      1,434   $         39   $        -   $    106,320
Interest expense                   34,437            717          1,124            457             33            -         36,768
                             ------------   ------------   ------------   ------------   ------------   ----------   ------------
Net interest income                62,746          2,185          3,638            977              6            -         69,552
Provision for loan losses          (3,832)             -             75             20              -            -         (3,737)
Net interest income after    ------------   ------------   ------------   ------------   ------------   ----------   ------------
  provision for loan losses        66,578          2,185          3,563            957              6            -         73,289
Other income                       28,501            823            827            255            260            -         30,666
Operating expense                  56,472          2,319          2,453            803            261           27 <FN6>   62,335
                             ------------   ------------   ------------   ------------   ------------   ----------   ------------
Income before income tax 
  expense                          38,607            689          1,937            409              5          (27)        41,620
Income tax expense                 12,475            227            641            139              2            -         13,484
                             ------------   ------------   ------------   ------------   ------------   ----------   ------------
Net income                         26,132            462          1,296            270              3          (27)        28,136
Preferred dividend 
  requirements                      1,087              -              -              -              2            -          1,089
                             ------------   ------------   ------------   ------------   ------------   ----------   ------------
Income applicable to common 
  shares                     $     25,045   $        462   $      1,296   $        270   $          1   $      (27)  $     27,047
                             ============   ============   ============   ============   ============   ==========   ============

Earnings per share <FN4>   
  Primary                    $        .95   $        .92   $       1.53   $       2.70   $      33.33                $        .87
  Fully diluted              $        .86   $        .92   $       1.53   $       2.70   $      33.33                $        .80

Weighted average shares 
  outstanding <FN4)>
  Primary                      26,302,120        500,000        847,658        100,000             30                  31,224,967
  Fully diluted                32,244,994        500,000        847,658        100,000             30                  37,167,841

(See accompanying notes)





PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
   Year Ended December 31, 1993
 (In thousands, except share data)
            (Unaudited)

                                                                                                                        
                                                                                                                        
                                                                                                                      
                                                   Historical                                             Pro            Pro
                           ------------------------------------------------------------------------      Forma          Forma
                               FCC          Lakeside          FB          City           Wolcott      Adjustments     Combined
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
                                                                                                
Interest income            $    393,334   $     11,999   $     20,640   $      6,033   $        308   $          -   $    432,314
Interest expense                143,324          3,207          5,030          1,788            254              -        153,603
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
Net interest income             250,010          8,792         15,610          4,245             54              -        278,711
Provision for loan losses        (4,504)             -         (1,300)           205              -              -         (5,599)
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
Net interest income after
  provision for loan losses     254,514          8,792         16,910          4,040             54              -        284,310
Other income                    102,421          3,256          2,544            807          1,465              -        110,493
Operating expense               221,080          9,764         10,586          3,224          1,391            107 <FN6>  246,152
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
Income before income tax 
  expense                       135,855          2,284          8,868          1,623            128           (107)       148,651
Income tax expense               40,641            822          2,919            552             41              -         44,975
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
Net income <FN5>                 95,214          1,462          5,949          1,071             87           (107)       103,676
Preferred dividend 
  requirements                    4,348              -              -              -              9              -          4,357
                           ------------   ------------   ------------   ------------   ------------   ------------   ------------
Income applicable to 
  common shares            $     90,866   $      1,462   $      5,949   $      1,071   $         78   $       (107)  $     99,319
                           ============   ============   ============   ============   ============   ============   ============

Earnings per share <FN4><FN5>
  Primary                  $       3.48   $       2.92   $       7.02   $      10.71   $   2,600.00                  $       3.20
  Fully diluted            $       3.18   $       2.92   $       7.02   $      10.71   $   2,600.00                  $       2.99

Weighted average shares 
  outstanding <FN4>
  Primary                    26,132,211        500,000        847,787        100,000             30                    31,055,058
  Fully diluted              32,125,003        500,000        847,787        100,000             30                    37,047,850



(See accompanying notes)






PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
   Year Ended December 31, 1992
 (In thousands, except share data)
            (Unaudited)



                                                                                                       
                                                     Historical                                 Pro           Pro
                                ---------------------------------------------------------      Forma         Forma
                                    FCC          Lakeside          FB           City         Adjustments    Combined
                               ------------   ------------   ------------   ------------   ------------   ------------
                                                                                         
Interest income                 $    398,701   $     13,593   $     20,495   $      6,086   $          -   $    438,875
Interest expense                     163,348          4,798          6,682          2,073              -        176,901
                                ------------   ------------   ------------   ------------   ------------   ------------
Net interest income                  235,353          8,795         13,813          4,013              -        261,974
Provision for loan losses             22,040            675            680            236              -         23,631
                                ------------   ------------   ------------   ------------   ------------   ------------
Net interest income after
  provision for loan losses          213,313          8,120         13,133          3,777              -        238,343
Other income                          96,627          4,167          2,106            728              -        103,628
Operating expense                    203,781         10,383          9,785          3,113              -        227,062
                                ------------   ------------   ------------   ------------   ------------   ------------
Income before income tax 
  expense and minority 
  interest                           106,159          1,904          5,454          1,392              -        114,909
Income tax expense                    32,766            689          1,774            226              -         35,455
                                ------------   ------------   ------------   ------------   ------------   ------------
Income before minority 
  interest                            73,393          1,215          3,680          1,166              -         79,454
Earnings of minority 
  interest                               918              -              -              -              -            918
                                ------------   ------------   ------------   ------------   ------------   ------------
Net income                            72,475          1,215          3,680          1,166              -         78,536
Preferred dividend 
  requirements                         4,076              -              -              -              -          4,076
                                ------------   ------------   ------------   ------------   ------------   ------------
Income applicable to 
  common shares                 $     68,399   $      1,215   $      3,680   $      1,166   $          -$        74,460
                                ============   ============   ============   ============   ============   ============

Earnings per share <FN4>
  Primary                       $       2.88   $       2.43   $       4.34   $      11.66                  $       2.60
  Fully diluted                 $       2.70   $       2.43   $       4.34   $      11.66                  $       2.50

Weighted average shares 
  outstanding <FN4>
  Primary                         23,728,540        500,000        847,787        100,000                    28,603,274
  Fully diluted                   29,568,365        500,000        847,787        100,000                    34,443,099



(See accompanying notes)



PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
   Year Ended December 31, 1991
 (In thousands, except share data)
            (Unaudited)


                                                                                                 
                                                             Historical                                    Pro           Pro
                                          ---------------------------------------------------------       Forma         Forma
                                               FCC         Lakeside          FB           City         Adjustments    Combined
                                          ------------   ------------   ------------   ------------   ------------   ------------
                                                                                                  
Interest income                          $    393,922   $     16,779   $     19,463   $      6,549   $          -$       436,713
Interest expense                              202,060          7,986          9,187          3,031              -        222,264
                                          ------------   ------------   ------------   ------------   ------------   ------------
Net interest income                           191,862          8,793         10,276          3,518              -        214,449
Provision for loan losses                      43,734            300          1,334             80              -         45,448
                                          ------------   ------------   ------------   ------------   ------------   ------------
Net interest income after             
  provision for loan losses                   148,128          8,493          8,942          3,438              -        169,001
Other income                                   83,678          3,720          2,169            369              -         89,936
Operating expense                             185,963         10,005          8,249          3,011              -        207,228
                                          ------------   ------------   ------------   ------------   ------------   ------------
Income before income tax expense and
  minority interest                            45,843          2,208          2,862            796              -         51,709
Income tax expense                             10,936            547            872             13              -         12,368
                                          ------------   ------------   ------------   ------------   ------------   ------------
Income before minority interest                34,907          1,661          1,990            783              -         39,341
Earnings of minority interest                     878              -              -              -              -            878
                                          ------------   ------------   ------------   ------------   ------------   ------------
Net income                                     34,029          1,661          1,990            783              -         38,463
Preferred dividend requirements                     -              -              -              -              -              -

Income applicable to common shares       $     34,029   $      1,661   $      1,990   $        783   $          -$        38,463
                                          ============   ============   ============   ============   ============   ============

Earnings per share <FN4>
  Primary                                $       1.56   $       3.32   $       2.35   $       7.83                  $       1.44
  Fully diluted                          $       1.56   $       3.32   $       2.35   $       7.83                  $       1.44

Weighted average shares outstanding <FN4>
  Primary                                  21,808,941        500,000        847,787        100,000                    26,683,675
  Fully diluted                            21,808,941        500,000        847,787        100,000                    26,683,675



(See accompanying notes)



          
                       NOTES TO PRO FORMA CONDENSED COMBINED
                          FINANCIAL STATEMENTS (Unaudited)

          <FN1>   In connection with the mergers, FCC will issue shares of its
      Common Stock to the shareholders of Lakeside, FB, City, and Wolcott.  To
      calculate pro forma information, it has been assumed that the number  of
      outstanding shares of FCC Common Stock includes shares to be issued upon
      consummation  of  the  mergers.  Under the terms of the proposed mergers
      with Lakeside and FB, the  number  of  shares  of FCC Common Stock to be
      delivered will be determined at the time the mergers  are effected based
      on the closing sales price of FCC Common Stock with a maximum  number of
      shares  to  be  issued  in  the transactions of 1,540,000 and 2,860,169,
      respectively.  For purposes of  these  pro  formas,  it has been assumed
      that  the  maximum number of shares issuable under the proposed  mergers
      with Lakeside  and FB will be issued.  The total number of shares of FCC
      Common Stock issuable  in the transaction with City is fixed at 475,000.
      Under the terms of the proposed  merger  with  Wolcott,  the  number  of
      shares  to  be  delivered will be determined, among other things, by the
      average sales price  of a share of FCC Common Stock.  Upon consummation,
      the shareholders of Wolcott  will receive $1,251,000, in the form of 51%
      FCC Common Stock and 49% cash.  A second contingent payment will be made
      one  year  from closing, with payment  determined  by  loan  origination
      volume at Wolcott.  Payment of this second contingent payment will be in
      the form of 51% stock and 49% cash.  The maximum purchase price will not
      exceed $2,500,000.   For  purposes  of  these  pro  formas,  it has been
      assumed that the maximum amount of $2,500,000, 51% FCC Common Stock; 49%
      cash,  is  paid  for  Wolcott  with an average sales price of FCC Common
      Stock of $26.50 resulting in the issuance of 48,113 shares of FCC Common
      Stock.

          <FN2>   Calculation of Pro Forma  Capital.  As required by generally
      accepted accounting principles under the  pooling-of-interests method of
      accounting, FCC's Common Stock account has been decreased by the balance
      in common stock for Lakeside, FB, and City  and  increased  by  the  par
      value  of  the  FCC Common Stock assumed to be issued under the mergers.
      As  required  by generally  accepted  accounting  principles  under  the
      purchase method  of  accounting,  FCC's  stockholders'  equity  has been
      decreased by the balance in Wolcott's stockholders' equity accounts  and
      increased by the fair value of the FCC Common Stock assumed to be issued
      under  the  merger.    An  analysis  of  these  adjustments  follows (in
      thousands, except share data):




                                                                           Stockholders' Equity
                                              ___________________________________________________________________________________
                                                                                                        Unrealized
                                                                                           Unearned    Gain (Loss) On
                                    Excess                                                Restricted    Securities      Total
                                  Cost Over   Preferred  Common   Capital   Retained         Stock      Available    Stockholders'
                          Cash    Fair Value    Stock    Stock    Surplus   Earnings     Compensation    For Sale       Equity
                          ____    __________  _________  ______   _______   ________     ____________  _____________ ____________

                                                                                         
   Lakeside (A)         $     -   $     -   $     -   $  7,700  $ (3,950)   $     -    $       -    $         -    $   3,750
                                                         (1,250)   (2,500)                                (3,750)

   FB (B)                      -         -         -     14,301    (9,630)         -            -              -        4,671
                                                           (848)   (3,823)                                (4,671)

   City (C)                    -         -         -      2,375       629          -            -              -        3,004
                                                           (500)   (2,504)                                (3,004)

   Wolcott (D)            (1,225)    2,141         -        241     1,034          -            -              -        1,275
                                                (147)        (3)        -       (209)           -              -         (359)
                          ______    ______    ______    _______   _______     ______     ________       _________     _______
   Total                 $(1,225)  $ 2,141   $  (147)  $ 22,016  $(20,744)   $  (209)   $       -    $         -    $     916
                          ======    ======    ======    =======   =======     ======     ========       =========     =======


            (A)     Issuance  of  1,540,000  shares  of  FCC Common Stock  for
                    500,000 shares of Lakeside common stock  in  a transaction
                    accounted  for  as  a pooling-of-interests.  FCC's  Common
                    Stock  account  has  been  decreased  by  the  balance  in
                    Lakeside's common stock  account ($1,250) and increased by
                    the par value of the FCC Common Stock issued ($7,700).

            (B)     Issuance of  2,860,169 shares  of  FCC  Common  Stock  for
                    847,787  shares  of  FB  Common  Stock  in  a  transaction
                    accounted  for  as  a pooling-of-interests.  FCC's  Common
                    Stock account has been  decreased  by  the balance in FB's
                    Common Stock account ($848) and increased by the par value
                    of the FCC Common Stock issued ($14,301).

            (C)     Issuance  of   475,000  shares  of  FCC Common  Stock  for
                    100,000  shares  of  City  common stock in  a  transaction
                    accounted  for  as a pooling-of-interests.   FCC's  Common
                    Stock account has  been decreased by the balance in City's
                    common stock account ($500) and increased by the par value
                    of the FCC Common Stock issued ($2,375).

            (D)     Payment of $1,225 in cash and issuance of 48,113 shares of
                    FCC Common Stock in  exchange  for  30  shares  of Wolcott
                    common stock and 120 shares of Wolcott preferred  stock in
                    a  transaction  accounted for as a purchase.  Excess  cost
                    over fair value of  $2,141 will be recorded as a result of
                    this transaction.

            <FN3>   FB adopted Statement of Financial Accounting Standards No.
        115,  "Accounting  for  Certain  Investments   in   Debt   and  Equity
        Securities" as of December 31, 1993.  FCC, Lakeside, and City  adopted
        SFAS No. 115 as of January 1, 1994.

            <FN4>   Pro forma earnings per share have been computed on the pro
        forma   combined  weighted  average  shares  outstanding.   Pro  forma
        combined  weighted average shares outstanding include weighted average
        outstanding shares of FCC Common Stock, after adjustment for shares of
        FCC Common  Stock assumed to be issued in connection with the mergers.
        Income for primary  earnings per share is adjusted for preferred stock
        dividends.  Income for  fully  diluted  earnings per share is adjusted
        for interest related to convertible debentures,  net  of  the  related
        income tax effect, and preferred stock dividends.

            <FN5>   Lakeside  and FB adopted Statement of Financial Accounting
        Standards No. 109, "Accounting  for Income Taxes" in 1993 and reported
        the cumulative effect of this accounting  change  in  their respective
        1993 consolidated statements of income.  The effect of this change was
        a $131,000 decrease in net income for Lakeside and a $672,000 increase
        in  net  income  for  FB.   These  amounts  are not considered  to  be
        components of ongoing results and accordingly  have  not been included
        in the historical or combined pro forma amounts presented.

            <FN6>   To record the excess cost over fair value  for the Wolcott
        merger  of  $2,141,000.   The excess cost is being amortized  over  20
        years on a straight line basis.

            <FN7>   The  pro forma condensed  combined  balance  sheet  as  of
        December 31, 1993  reflects only those mergers accounted for under the
        pooling-of-interests method of accounting.

          

                    PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                       (Unaudited)
                           (First Bancshares Transaction Only)

               The unaudited pro forma condensed  combined  balance sheets as of
          December  31,  1993  and  March 31, 1994 and the unaudited  pro  forma
          condensed combined statements  of  income for the years ended December
          31, 1993, 1992 and 1991 and for the  three months ended March 31, 1994
          appearing on the following pages give  effect  to  the  proposed First
          Bancshares,  Inc.  (FB)  merger with First Commerce Corporation  (FCC)
          using  the  pooling-of-interests   method   of  accounting.   A  brief
          description of the proposed plan of merger follows.

               FCC  and  FB  (collectively  the  "Companies")   have   signed  a
          definitive  agreement  to merge the two companies and their respective
          subsidiaries, First National  Bank  of  Commerce  and  First Bank (the
          "Mergers").   Shareholders  of  FB  will receive shares of FCC  Common
          Stock.  The exact number of shares will  be determined at the time the
          Mergers are effected, but in no event would exceed 2,860,169 shares.

               No provision has been made for nonrecurring  charges  or  credits
          directly  related to the Mergers, and any such charges or credits  are
          not expected  to  be  material.   Certain  direct costs of the Mergers
          which  have  been  incurred and included in the  pro  forma  financial
          statements are immaterial.  The unaudited pro forma condensed combined
          balance  sheets  include  adjustments  directly  attributable  to  the
          proposed Mergers based on estimates derived from information currently
          available.

               The proforma financial statements do not purport to be indicative
          of the financial position or results of operations that would actually
          have been obtained  if the Mergers had been in effect at such dates or
          for such periods, or  of  the  results  that  may  be  obtained in the
          future.   These  statements  and  related  notes  should  be  read  in
          conjunction   with   the  consolidated  financial  statements  of  the
          Companies  and  the  notes   thereto   included  elsewhere  herein  or
          incorporated by reference hereto.



PRO FORMA CONDENSED COMBINED BALANCE SHEET
            March 31, 1994
            (In thousands)
             (Unaudited)


                                                                                       Pro              Pro
                                                              Historical              Forma            Forma
                                                    -----------------------------
                                                         FCC               FB       Adjustments<FN1>  Combined
                                                    ------------     ------------   ------------    ------------
                                                                                       
ASSETS
  Cash and due from banks                          $    303,760     $     12,491   $          -    $    316,251
  Interest-bearing deposits in other banks               90,430              263              -          90,693
  Securities held to maturity                           446,697            8,608              -         455,305
  Securities available for sale                       2,560,192           55,177              -       2,615,369
  Trading account securities                                466                -              -             466
  Federal funds sold and securities 
    purchased under resale agreements                   106,900            8,430              -         115,330
  Loans and leases, net of unearned income            2,658,134          152,604              -       2,810,738
    Allowance for loan losses                           (63,844)          (2,241)             -         (66,085)
                                                    ------------     ------------   ------------    ------------
     Net loans and leases                             2,594,290          150,363              -       2,744,653
  Premises and equipment                                106,832            6,471              -         113,303
  Goodwill and other intangible assets                   15,494                -              -          15,494
  Other assets                                          148,063            4,725              -         152,788
                                                    ------------     ------------   ------------    ------------
      Total assets                                 $  6,373,124     $    246,528   $          -    $  6,619,652
                                                    ============     ============   ============    ============
LIABILITIES
  Domestic deposits
    Noninterest-bearing deposits                   $  1,287,217     $     48,102   $          -    $  1,335,319
    Interest-bearing deposits                         4,005,366          175,285              -       4,180,651
  Foreign branch interest-bearing deposits                4,979                -              -           4,979
                                                    ------------     ------------   ------------    ------------
      Total deposits                                  5,297,562          223,387              -       5,520,949
  Short-term borrowings                                 407,868              554              -         408,422
  Other liabilities                                      70,544            1,675              -          72,219
  Long-term debt                                         89,682                 -             -          89,682
                                                    ------------     ------------   ------------    ------------
      Total liabilities                               5,865,656          225,616              -       6,091,272
                                                    ------------     ------------   ------------    ------------
STOCKHOLDERS' EQUITY
  Preferred stock                                        59,979                 -             -          59,979
  Common stock                                          130,720              848         13,453 <FN2>   145,021
  Capital surplus                                       137,406            3,823        (13,453)<FN2>   127,776
  Retained earnings                                     202,797           16,155              -         218,952
  Unearned restricted stock compensation                 (1,191)                -             -          (1,191)
  Unrealized gain(loss) on securities
    available for sale                                  (22,243)              86              -         (22,157)
                                                    ------------     ------------   ------------    ------------
      Total stockholders' equity                        507,468           20,912              -         528,380
                                                    ------------     ------------   ------------    ------------
      Total liabilities and stockholders' equity   $  6,373,124     $    246,528   $          -    $  6,619,652
                                                    ============     ============   ============    ============
(See accompanying notes)




PRO FORMA CONDENSED COMBINED BALANCE SHEET
          December 31, 1993
            (In thousands)
             (Unaudited)


                                                                                       Pro              Pro
                                                              Historical              Forma            Forma
                                                    -----------------------------
                                                         FCC              FB        Adjustments<FN1>  Combined
                                                    ------------     ------------   ------------    ------------
                                                                                       
ASSETS
  Cash and due from banks                          $    387,548     $     11,042   $          -    $    398,590
  Interest-bearing deposits in other banks               55,422              357              -          55,779
  Securities held for investment                      1,523,638            8,591              -       1,532,229
  Securities held for sale                            1,779,927           47,555              -       1,827,482
  Trading account securities                                482                -              -             482
  Federal funds sold and securities 
    purchased under resale agreements                    28,600            2,000              -          30,600
  Loans and leases, net of unearned income            2,674,697          160,406              -       2,835,103
    Allowance for loan losses                           (68,302)          (2,157)             -         (70,459)
                                                    ------------     ------------   ------------    ------------
     Net loans and leases                             2,606,395          158,249              -       2,764,644
  Premises and equipment                                102,230            6,634              -         108,864
  Goodwill and other intangible assets                   16,143                -              -          16,143
  Other assets                                          159,900            4,316              -         164,216
                                                    ------------     ------------   ------------    ------------
      Total assets                                 $  6,660,285     $    238,744   $          -    $  6,899,029
                                                    ============     ============   ============    ============
LIABILITIES
  Domestic deposits
    Noninterest-bearing deposits                   $  1,196,259     $     44,465   $          -    $  1,240,724
    Interest-bearing deposits                         4,107,813          170,926              -       4,278,739
  Foreign branch interest-bearing deposits                5,787                -              -           5,787
                                                    ------------     ------------   ------------    ------------
      Total deposits                                  5,309,859          215,391              -       5,525,250
  Short-term borrowings                                 678,316            1,951              -         680,267
  Other liabilities                                      72,734            1,188              -          73,922
  Long-term debt                                         89,704                -              -          89,704
                                                    ------------     ------------   ------------    ------------
      Total liabilities                               6,150,613          218,530              -       6,369,143
                                                    ------------     ------------   ------------    ------------
STOCKHOLDERS' EQUITY
  Preferred stock                                        59,979                -              -          59,979
  Common stock                                          130,311              848         13,453 <FN2>   144,612
  Capital surplus                                       135,911            3,823        (13,453)<FN2>   126,281
  Retained earnings                                     184,288           14,859              -         199,147
  Unearned restricted stock compensation                   (817)               -              -            (817)
  Unrealized gain(loss) on securities
    available for sale                                        -              684              -             684
                                                    ------------     ------------   ------------    ------------
      Total stockholders' equity                        509,672           20,214              -         529,886
                                                    ------------     ------------   ------------    ------------
      Total liabilities and stockholders' equity   $  6,660,285     $    238,744   $          -    $  6,899,029
                                                    ============     ============   ============    ============
(See accompanying notes)




PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
  Three Months Ended March 31, 1994
  (In thousands, except share data)
             (Unaudited)



                                                                                       Pro            Pro
                                                         Historical                   Forma          Forma
                                                 -----------------------------
                                                      FCC               FB          Adjustments     Combined
                                                 ------------     ------------     ------------   ------------
                                                                                      
Interest income                                 $     97,183     $      4,762     $           -  $    101,945
Interest expense                                      34,437            1,124                 -        35,561
                                                 ------------     ------------     ------------   ------------
Net interest income                                   62,746            3,638                 -        66,384
Provision for loan losses                             (3,832)              75                 -        (3,757)
                                                 ------------     ------------     ------------   ------------
Net interest income after
  provision for loan losses                           66,578            3,563                 -        70,141
Other income                                          28,501              827                 -        29,328
Operating expense                                     56,472            2,453                 -        58,925
                                                 ------------     ------------     ------------   ------------
Income before income tax expense                      38,607            1,937                 -        40,544
Income tax expense                                    12,475              641                 -        13,116
                                                 ------------     ------------     ------------   ------------
Net income                                            26,132            1,296                 -        27,428
Preferred dividend requirements                        1,087                -                 -         1,087
                                                 ------------     ------------     ------------   ------------
Income applicable to common shares              $     25,045     $      1,296     $           -  $     26,341
                                                 ============     ============     ============   ============

Earnings per share <FN3>
  Primary                                       $        .95     $       1.53                    $        .90
  Fully diluted                                 $        .86     $       1.53                    $        .83

Weighted average shares outstanding <FN3>
  Primary                                         26,302,120          847,658                      29,161,854
  Fully diluted                                   32,244,994          847,658                      35,104,728

(See accompanying notes)






PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
     Year Ended December 31, 1993
  (In thousands, except share data)
            (Unaudited)      

                                                                

                                                                                       Pro            Pro
                                                            Historical                Forma          Forma
                                                 -----------------------------
                                                      FCC               FB         Adjustments    Combined
                                                 ------------     ------------     ------------   ------------
                                                                                     
Interest income                                 $    393,334     $     20,640     $           -  $    413,974
Interest expense                                     143,324            5,030                 -       148,354
                                                 ------------     ------------     ------------   ------------
Net interest income                                  250,010           15,610                 -       265,620
Provision for loan losses                             (4,504)          (1,300)                -        (5,804)
                                                 ------------     ------------     ------------   ------------
Net interest income after
  provision for loan losses                          254,514           16,910                 -       271,424
Other income                                         102,421            2,544                 -       104,965
Operating expense                                    221,080           10,586                 -       231,666
                                                 ------------     ------------     ------------   ------------
Income before income tax expense                     135,855            8,868                 -       144,723
Income tax expense                                    40,641            2,919                 -        43,560
                                                 ------------     ------------     ------------   ------------
Net income <FN4>                                      95,214            5,949                 -       101,163
Preferred dividend requirements                        4,348                -                 -         4,348
                                                 ------------     ------------     ------------   ------------
Income applicable to common shares              $     90,866     $      5,949     $           -  $     96,815
                                                 ============     ============     ============   ============

Earnings per share <FN3><FN4>
  Primary                                       $       3.48     $       7.02                    $       3.34
  Fully diluted                                 $       3.18     $       7.02                    $       3.09

Weighted average shares outstanding <FN3>
  Primary                                         26,132,211          847,787                      28,991,945
  Fully diluted                                   32,125,003          847,787                      34,984,737

(See accompanying notes)






PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
     Year Ended December 31, 1992
  (In thousands, except share data)
             (Unaudited)




                                                                                       Pro            Pro
                                                          Historical                  Forma          Forma
                                                 -----------------------------
                                                     FCC               FB           Adjustments    Combined
                                                 ------------     ------------     ------------   ------------
                                                                                      
Interest income                                 $    398,701     $     20,495     $           -  $    419,196
Interest expense                                     163,348            6,682                 -       170,030
                                                 ------------     ------------     ------------   ------------
Net interest income                                  235,353           13,813                 -       249,166
Provision for loan losses                             22,040              680                 -        22,720
                                                 ------------     ------------     ------------   ------------
Net interest income after
  provision for loan losses                          213,313           13,133                 -       226,446
Other income                                          96,627            2,106                 -        98,733
Operating expense                                    203,781            9,785                 -       213,566
                                                 ------------     ------------     ------------   ------------
Income before income tax expense and
  minority interest                                  106,159            5,454                 -       111,613
Income tax expense                                    32,766            1,774                 -        34,540
                                                 ------------     ------------     ------------   ------------
Income before minority interest                       73,393            3,680                 -        77,073
Earnings of minority interest                            918                -                 -           918
                                                 ------------     ------------     ------------   ------------
Net income                                            72,475            3,680                 -        76,155
Preferred dividend requirements                        4,076                -                 -         4,076
                                                 ------------     ------------     ------------   ------------
Income applicable to common shares              $     68,399     $      3,680     $           -  $     72,079
                                                 ============     ============     ============   ============

Earnings per share <FN3>
  Primary                                       $       2.88     $       4.34                    $       2.71
  Fully diluted                                 $       2.70     $       4.34                    $       2.58

Weighted average shares outstanding <FN3>
  Primary                                         23,728,540          847,787                      26,588,274
  Fully diluted                                   29,568,365          847,787                      32,428,099

(See accompanying notes)





PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
     Year Ended December 31, 1991
  (In thousands, except share data)
             (Unaudited)




                                                                                       Pro            Pro
                                                         Historical                   Forma          Forma
                                                 -----------------------------
                                                     FCC               FB           Adjustments    Combined
                                                 ------------     ------------     ------------   ------------
                                                                                      
Interest income                                 $    393,922     $     19,463     $           -  $    413,385
Interest expense                                     202,060            9,187                 -       211,247
                                                 ------------     ------------     ------------   ------------
Net interest income                                  191,862           10,276                 -       202,138
Provision for loan losses                             43,734            1,334                 -        45,068
Net interest income after                        ------------     ------------     ------------   ------------
  provision for loan losses                          148,128            8,942                 -       157,070
Other income                                          83,678            2,169                 -        85,847
Operating expense                                    185,963            8,249                 -       194,212
                                                 ------------     ------------     ------------   ------------
Income before income tax expense and
  minority interest                                   45,843            2,862                 -        48,705
Income tax expense                                    10,936              872                 -        11,808
                                                 ------------     ------------     ------------   ------------
Income before minority interest                       34,907            1,990                 -        36,897
Earnings of minority interest                            878                -                 -           878
                                                 ------------     ------------     ------------   ------------
Net income                                            34,029            1,990                 -        36,019
Preferred dividend requirements                            -                -                 -             - 
                                                 ------------     ------------     ------------   ------------
Income applicable to common shares              $     34,029     $      1,990     $           -  $     36,019
                                                 ============     ============     ============   ============

Earnings per share <FN3>
  Primary                                       $       1.56     $       2.35                    $       1.46
  Fully diluted                                 $       1.56     $       2.35                    $       1.46

Weighted average shares outstanding <FN3>
  Primary                                         21,808,941          847,787                      24,668,675
  Fully diluted                                   21,808,941          847,787                      24,668,675

(See accompanying notes)

    

    NOTES TO PRO FORMA CONDENSED COMBINED
    FINANCIAL STATEMENTS (Unaudited)

  <FN1> In connection with the Mergers, FCC will  issue  shares of Common Stock
  to the shareholders of FB.  To calculate pro forma information,  it  has been
  assumed  that  the  number of outstanding shares of FCC Common Stock includes
  shares to be issued upon consummation of the Mergers.  Under the terms of the
  proprosed Mergers with  FB,  the  number  of shares of FCC Common Stock to be
  delivered will be determined at the time the  Mergers  are  effected based on
  the closing sales price of FCC Common Stock with a maximum number  of  shares
  of 2,860,169.  For purposes of these pro formas, it has been assumed that the
  maximum number of shares issuable under the proposed Mergers with FB will  be
  issued.

  <FN2> Calculation  of  Pro  Forma Capital.  As required by generally accepted
  accounting principles under the  pooling-of-interests  method  of accounting,
  FCC's Common Stock account has been decreased by the balance in  common stock
  for FB and increased by the par value of the FCC Common Stock assumed  to  be
  issued  under  the  Mergers.   An  analysis  of these adjustments follows (in
  thousands, except share data):



       December 31,  Preferred  Common   Capital   Retained   Unearned   Unrealized    Total
           1993        Stock      Stock    Surplus Earnings  Restricted     Gain   Stockholders'
            and                                                Stock       (Loss)      Equity
       March 31, 1994                                       Compensation     on
                                                                         Securities
                                                                         Available
                                                                         For Sale
                                                                       
     FB <FNA>        $   --    $  14,301  $  (9,630)   $     --     $     --    $    --     $  4,671
                      
                                    (848)    (3,823)                                          (4,671)
                             ________________________________________________________________________
     Total           $   --    $  13,453  $ (13,453)   $     --     $     --    $    --     $     --
                             ========================================================================


(A)  Issuance of  2,860,169 shares of FCC Common Stock for 847,787 shares of
FB Common Stock in a transaction accounted for  as  a  pooling-of-interests.
FCC's Common Stock account has been decreased by the balance  in FB's Common
Stock account ($848) and increased by the par value of the FCC  Common Stock
issued ($14,301).

<FN3>Pro  forma  earnings  per  share  have  been  computed on the pro forma
combined  weighted average shares outstanding.  Pro forma  combined  weighted
average shares outstanding include weighted average outstanding shares of FCC
Common Stock,  after  adjustment for shares of FCC Common Stock assumed to be
issued in connection with  the  Mergers.    Income  for  primary earnings per
share  is adjusted for preferred stock dividends.  Income for  fully  diluted
earnings   per   share  is  adjusted  for  interest  related  to  convertible
debentures, net of  the  related  income  tax  effect,  and  preferred  stock
dividends.

<FN4>FB  adopted  Statement  of  Financial  Accounting  Standards  No.  109,
"Accounting  for  Income Taxes" in 1993 and reported the cumulative effect of
this accounting change  in  their 1993 consolidated statement of income.  The
effect of this change was a $672,000  increase  in  net  income for FB.  This
amount is not considered to be a component of ongoing results and accordingly
has  not  been  included  in  the  historical  or combined pro forma  amounts
presented.



                      INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                                          OF
                                FIRST BANCSHARES, INC.

                                                                       Page

          Report of Independent Public Accountant......................F-19

          Consolidated Balance Sheets as of
               December 31, 1993 and 1992
               and March 31, 1994 .....................................F-20

          Consolidated Statements of Income for
               the Years Ended December 31, 1993,
               1992 and 1991 and the Three
               Months ended March 31, 1994 and 1993....................F-21

          Consolidated Statements of Shareholders'
               Equity for the Years Ended
               December 31, 1993, 1992 and 1991
               and the Three Months ended
               March 31, 1994..........................................F-22

          Consolidated Statements of Cash Flows for
               the Years Ended December 31, 1993,
               1992 and 1991 and the Three
               Months ended March 31, 1994 and 1993....................F-23

          Notes to Consolidated Financial Statements...................F-24

          

               REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




     To the Shareholders and Board of
     Directors of First Bancshares, Inc.:

     We have audited the accompanying consolidated balance sheets
     of  First  Bancshares,  Inc.  (a  Louisiana corporation) and
     subsidiary as of December 31, 1993 and 1992, and the related
     consolidated statements of income,  changes in shareholders'
     equity and cash flows for each of the  three  years  in  the
     period  ended December 31, 1993.  These financial statements
     are the responsibility  of  the  Company's  management.  Our
     responsibility  is to express an opinion on these  financial
     statements based on our audits.

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

     In our opinion, the financial  statements  referred to above
     present  fairly,  in  all  material respects, the  financial
     position of First Bancshares,  Inc.  and  subsidiary  as  of
     December 31,  1993  and  1992,  and  the  results  of  their
     operations  and their cash flows for each of the three years
     in the period  ended  December 31,  1993, in conformity with
     generally accepted accounting principles.

     As discussed in notes 1 and 6 to the  consolidated financial
     statements, the Company changed its method of accounting for
     certain  investments  in debt and equity  securities  as  of
     December 31, 1993 and its  method  of  accounting for income
     taxes as of January 1, 1993.



                                   ARTHUR ANDERSEN & CO.





     New Orleans, Louisiana,
     March 11, 1994



                           FIRST BANCSHARES, INC. AND SUBSIDIARY
                                CONSOLIDATED BALANCE SHEETS
                     AS OF DECEMBER 31, 1993 AND 1992 AND MARCH 31, 1994
                               (Dollar Amounts in Thousands)



                                                                  
                                                   (Unaudited)
                                                    March 31,
           ASSETS                                     1994         1993           1992
           ______                                   ________     _________      _________
                                                                      
CASH AND DUE FROM BANKS                           $   12,754    $   11,399     $   13,169

FEDERAL FUNDS SOLD                                     8,430         2,000         16,800

INVESTMENT SECURITIES AVAILABLE
  FOR SALE, at fair value                             55,177        47,555              _

INVESTMENT SECURITIES HELD TO MATURITY
  (fair value of approximately $8,784,334
  in 1993 and $52,340,452 in 1992)                     8,608         8,591         50,982


LOANS                                                152,604       160,406        144,989
  Less:  Reserve for possible loan losses             (2,241)       (2,157)        (3,308)
                                                    ________      ________       ________
           Net loans                                 150,363       158,249        141,681

PREMISES AND EQUIPMENT                                 6,471         6,634          6,294

OTHER REAL ESTATE                                      1,604         1,693          4,934
                                                             
ACCRUED INCOME RECEIVABLE                              1,360         1,309          1,268

OTHER ASSETS                                           1,761         1,314          1,449
                                                    ________      ________       ________
           Total assets                              246,528       238,744        236,577
                                                    ========      ========       ========


           LIABILITIES

DEPOSITS:
  Non-interest bearing                                48,102        44,465         42,378
  Interest bearing                                   175,285       170,926        175,545
                                                    ________      ________       ________
           Total deposits                            223,387       215,391        217,923

NOTE OPTION ACCOUNT                                      554           500            500

NOTE PAYABLE AND SUBORDINATED DEBENTURES                             1,451          3,932
                                                                 
ACCRUED TAXES, INTEREST AND EXPENSES                   1,675         1,188          1,313
                                                    ________      ________       ________                
           Total liabilities                         225,616       218,530        223,668
                                                    ________      ________       ________

       SHAREHOLDERS' EQUITY

COMMON STOCK, $1 par value, 907,500
  shares authorized, 847,658
  shares issued and outstanding
  at March 31, 1994, 847,787 shares
  issued and outstanding at
  December 31, 1993 and 1992                             848           848            848

PAID-IN CAPITAL                                        3,823         3,823          3,823

RETAINED EARNINGS                                     16,155        14,859          8,238

INVESTMENT SECURITIES MARKET VALUATION,
  net of tax                                              86           684              -
                                                    ________      ________       ________
       Total shareholders' equity                     20,912        20,214         12,909
                                                    ________      ________       ________
       Total liabilities and shareholders' equity    246,528       238,744        236,577
                                                    ========      ========       ========


   The accompanying notes are an integral part of these financial statements.




                               FIRST BANCSHARES, INC. AND SUBSIDIARY
                                  CONSOLIDATED STATEMENTS OF INCOME
                        FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
                         AND THE THREE MONTHS ENDED MARCH 31, 1994 AND 1993
                      (Dollar Amounts in Thousands except per share amounts)




                                                 (Unaudited)
                                         Three months ended March 31,         Year ended December 31,
                                         _____________________________    _______________________________
                                             1994           1993          1993          1992        1991 
                                             ____           ____          ____          ____        ____
                                                                                 
INTEREST INCOME:
  Interest and fees on loans             $    3,983     $   3,834     $   16,846   $  16,473    $  16,117
  Interest on securities -
    U.S. treasury securities                    369           282          1,307         904          483
    Mortgage-backed securities
     and collateral mortgage
     obligations                                412           531          2,035       2,641        2,163
    State and political obligations              29            30            117         171          264
    Banker's acceptances                                                                  14           26
  Interest on deposits with banks                 3             6             12          18           25
  Interest on Federal funds sold                 68           131            323         274          385
                                             ______        ______         ______      ______       ______
      Total interest income                   4,864         4,814         20,640      20,495       19,463
                                             ______        ______         ______      ______       ______ 
INTEREST EXPENSE:
  Interest on deposits                        1,093         1,217          4,652       6,183        8,652
  Interest on parent company                     
    borrowings                                   28           108            361         480          508
  Interest on Federal funds
    purchased and other short-term
    borrowings                                  105            36             17          19           27
                                             ______        ______         ______      ______       ______ 
      Total interest expense                  1,226         1,361          5,030       6,682        9,187
                                             ______        ______         ______      ______       ______ 
NET INTEREST INCOME                           3,638         3,453         15,610      13,813       10,276

PROVISION FOR POSSIBLE LOAN LOSSES               75             -         (1,300)        680        1,334
                                             ______        ______         ______      ______       ______ 
NET INTEREST INCOME AFTER 
  PROVISION FOR POSSIBLE LOAN
  LOSSES                                      3,563         3,453         16,910      13,133        8,942
                                             ______        ______         ______      ______       ______ 
NON-INTEREST INCOME:
  Service charges on deposits                   507           498          2,091       1,748        1,848
  Net securities gains                                                                    86 
  Net other real estate                                                                  
    gains (losses)                               19            12             90         (26)          27
  Other income                                  301           135            363         298          294
                                             ______        ______         ______      ______       ______ 
      Total non-interest income                 827           645          2,544       2,106        2,169

NON-INTEREST EXPENSE:
  Salaries and benefits                       1,227         1,118          4,796       4,031        3,276
  Occupancy                                     381           360          1,511       1,302        1,077
  Net other real estate expense                  58           443            991       1,399        1,103
  Other operating expenses                      787           745          3,288       3,053        2,793
                                             ______        ______         ______      ______       ______ 
      Total non-interest expense              2,453         2,666         10,586       9,785        8,249
                                             ______        ______         ______      ______       ______ 
INCOME BEFORE TAXES AND
  CUMULATIVE EFFECT OF
  ACCOUNTING CHANGE                           1,937         1,432          8,868       5,454        2,862
                                             ______        ______         ______      ______       ______ 
PROVISION (CREDIT) FOR INCOME
  TAXES:
  Current                                       513           297          2,272       2,109        1,108
  Deferred                                      128            84            647        (335)        (236)
                                             ______        ______         ______      ______       ______ 
      Total provision for
        income taxes                            641           381          2,919       1,774          872
                                             ______        ______         ______      ______       ______ 
INCOME BEFORE CUMULATIVE EFFECT
  OF ACCOUNTING CHANGE                        1,296         1,051          5,949       3,680        1,990
                                             ______        ______         ______      ______       ______ 
CUMULATIVE EFFECT OF ACCOUNTING
  CHANGE                                          -           672            672           -            -
                                             ______        ______         ______      ______       ______ 
NET INCOME                               $    1,296     $   1,723     $    6,621   $   3,680    $   1,990
EARNINGS PER SHARE:                          ======        ======         ======      ======       ======
  Income before cumulative                    
   effect of accounting change                $1.53         $1.24          $7.02       $4.34        $2.35
  Cumulative effect of
   accounting change                              -           .79            .79           -            -
                                              _____         _____          _____       _____        _____
  Net income per share                        $1.53         $2.03          $7.81       $4.34        $2.35
                                              =====         =====          =====       =====        =====




    The accompanying notes are an integral part of these financial statements.





                            FIRST BANCSHARES, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                   FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
                    AND THE THREE MONTHS ENDED MARCH 31, 1994 AND 1993
                               (Dollar Amounts in Thousands)



                                                                                                Investment
                                      Common Stock                                              Securities
                                   __________________           Paid-in           Retained         Market
                                   Shares      Amount           Capital           Earnings       Valuation
                                   ______      ______           _______           ________      __________
                                                                                      

BALANCE, December 31, 1990            848     $    848        $    3,823        $    2,568      $       -
  Net income - 1991                                                                  1,990
                                   ______        _____           _______          ________       ________
BALANCE, December 31, 1991            848          848             3,823             4,558      $       -
  Net income - 1992                                                                  3,680
                                   ______        _____           _______          ________       ________ 
BALANCE, December 31, 1992            848          848             3,823             8,238      $       -
  Net income - 1993                                                                  6,621
  Net change in investment
    securities market 
    valuation - net of tax                                                                      $     684
                                   ______        _____           _______          ________       ________ 

BALANCE, December 31, 1993            848     $    848        $    3,823        $   14,859      $     684
                                   ______        _____           _______          ________       ________ 
  Net income through
   March 31, 1994*                                                                   1,296
  Net change in investment
    securities market                                                                                (598)
    valuation - net of tax*        ______        _____           _______          ________       ________

BALANCE, March 31, 1994*              848     $    848        $    3,823        $   16,155      $      86
                                   ======        =====           =======          ========       ========


___________________
*  Unaudited Information


    The accompanying notes are an integral part of these financial statements.





                           FIRST BANCSHARES, INC. AND SUBSIDIARY
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                   FOR THE YEARS ENDED DECEMBER 31, 1993, 1992 AND 1991
                    AND THE THREE MONTHS ENDED MARCH 31, 1994 AND 1993
                              (Dollar Amounts in Thousands)



                                                   (Unaudited)
                                            Three months ended March 31,            Year ended December 31,
                                            ____________________________    ____________________________________
                                                 1994          1993           1993          1992          1991
                                                 ____          ____           ____          ____          ____       
                                                                                         
OPERATING ACTIVITIES:
 Net income                                    $ 1,296        $1,693       $  6,621      $  3,680       $ 1,990
 Adjustments to reconcile net 
   income to net operating 
   cash flows - 
 Provision for possible loan losses                  75             -        (1,300)          680         1,334
 Provision for other real estate
   losses                                             -           375           686         1,050           606
 Depreciation                                       198           179           791           698           610
 Net accretion of security discount
   and premium                                      (17)          (10)          (68)          (43)          (83)
 (Gains) Losses on sale of other
   real estate                                      (19)          (47)          (90)           25           (26)
 (Increase) decrease in accrued
   income receivable                                (51)         (133)          (42)          280           (83)
 Decrease in accrued liabilities                    487           458          (125)         (214)         (383)
                                                 ______        ______         _____       _______        ______
   Net operating cash flows                       1,969         2,515         6,473         6,156         3,965
                                                 ______        ______         _____       _______        ______
INVESTING ACTIVITIES:
 Proceeds from maturities of
   investment securities                          4,637         3,592        15,687        16,696         7,222
 Proceeds from sales of
   investment securities                                                          -         2,499             -
 Purchases of investment securities             (12,857)       (8,032)      (19,746)      (21,215)      (32,097)
 Net (increase) decrease in loan
   portfolio                                      7,812         4,200       (15,268)          274       (20,532)
 Net (increase) decrease in Federal
   funds sold                                    (6,430)        1,300        14,800       (13,800)          700
 Net purchase of premises and
   equipment                                        (35)         (269)       (1,131)         (610)         (788)
 Proceeds from sale of other real
   estate                                           107           703         2,646         1,917         3,256
 Net increase in other assets                      (447)         (879)         (219)         (703)         (389)
                                                 ______        ______        ______        ______        ______
   Net investing cash flows                      (7,213)          615        (3,231)      (14,942)      (42,628)
                                                 ______        ______        ______        ______        ______
FINANCING ACTIVITIES:
  Net increase (decrease) in
    interest-free, money market,
    savings and NOW deposits                   $  5,391       $(5,596)     $ (1,141)    $  24,132       $30,545
  Net increase (decrease) in
    certificate of deposit                        2,605           512        (1,391)      (11,900)        6,790
  Net increase in short-term
    borrowings                                       54             -             -             -            56
  Net decrease in note payable                   (1,451)         (269)       (2,480)         (375)          (65)
                                                 ______        ______        ______        ______        ______
   Net financing cash flows                       6,599        (5,353)       (5,012)       11,857        37,326
                                                 ______        ______        ______        ______        ______
INCREASE (DECREASE) IN CASH
  AND DUE FROM BANKS                              1,355        (2,223)       (1,770)        3,071        (1,337)
  
CASH AND DUE FROM BANKS AT
  BENINNING OF PERIOD                            11,399        13,169        13,169        10,098        11,435
                                                 ______        ______        ______        ______        ______
CASH AND DUE FROM BANKS AT 
  ENDING OF PERIOD                             $ 12,754       $10,946      $ 11,399     $  13,169       $10,098
                                                 ======        ======        ======        ======        ======
CASH PAID FOR INTEREST                         $  1,203       $ 1,412      $  5,202     $   6,996       $ 9,309
                                                 ======        ======        ======        ======        ======
CASH PAID FOR TAXES                            $      -       $     -      $  2,425     $   2,399       $ 1,377
                                                 ======        ======        ======        ======        ======



   The accompanying notes are an integral part of these financial statements.



                FIRST BANCSHARES, INC. AND SUBSIDIARY
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   DECEMBER 31, 1993, 1992 AND 1991
                    (Dollar Amounts in Thousands)



     1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
          __________________________________________

     Basis of Presentation
     ______________________

     The  accounting  principles  and reporting policies of First
     Bancshares,  Inc.  (the  Company)   conform  with  generally
     accepted  accounting  principles.   The   following   is   a
     description of the more significant of these policies.

     Consolidation
     _____________

     The  consolidated  financial statements include the accounts
     of the Company and its  wholly-owned  subsidiary, First Bank
     (the  Bank).   Intercompany  accounts and  transactions  are
     eliminated in consolidation.

     Investment Securities
     _____________________

     As of December 31, 1993, the Company  adopted  the Financial
     Accounting  Standards  Board  (FASB)  Statement of Financial
     Accounting Standard (SFAS) No. 115, "Accounting  for Certain
     Investments  in  Debt  and  Equity Securities".  Under  this
     standard, securities classified  as  held  to  maturity  are
     those  debt  securities  in  which the Bank has the positive
     intent and ability to hold to  maturity.  These criteria are
     not considered satisfied when a  security would be available
     to be sold in response to significant  interest rate changes
     which were not anticipated in the Bank's asset and liability
     management  strategies,  changes  in the types  of  products
     offered by the Bank, changes in its  deposit  structure,  or
     potential   liquidity   needs.   The  Bank  has  no  trading
     securities, which are defined  as securities bought and held
     principally  for the purpose of selling  them  in  the  near
     term.    Securities    not    meeting   the   criteria   for
     classification as held to maturity or trading are classified
     as securities available for sale.

     Securities held to maturity are stated at cost, adjusted for
     amortization of premiums and accretion  of  discounts, which
     does  not  differ  materially  from  the  interest   method.
     Available  for  sale  securities  are carried at fair value,
     with the difference between cost and fair value reflected in
     shareholders'  equity  net of tax as  investment  securities
     market valuation account.   Fair  value  for  securities  is
     determined  from  quoted  prices or quoted prices of similar
     securities of comparable risk  and  maturity where no quoted
     market  price exists.  Premiums and discounts  on  mortgage-
     backed securities  are  amortized  at  a  constant rate with
     monthly  adjustments  for  the  amount  of  prepayments   in
     relation  to  the  remaining  balance.   The  lives used are
     adjusted periodically due primarily to prepayment variations
     resulting from changes in market interest rates.

     Loans
     _____

     Loans  are stated at the principal balance outstanding  less
     unearned  discount  on  certain consumer loans.  Interest on
     loans, other than certain  consumer  loans, is recognized as
     income based on the principal balance outstanding.  Interest
     on certain consumer loans is recognized  as  income over the
     term of the loan using the sum-of-the-months' digits method,
     which  does not differ materially from the interest  method.
     Accrual   of   interest  on  a  loan  is  discontinued  when
     management believes that collection of interest is doubtful,
     after  considering  economic  and  business  conditions  and
     collection  efforts,  and reviewing the borrower's financial
     condition.  Income is recorded  on  a  cash  basis  for non-
     accrual loans.

     Nonperforming Loans
     ___________________

     Loans and leases past due 90 days or more are considered  to
     be  performing  loans  and leases until placed on nonaccrual
     status.  Loans and leases  are  placed  on nonaccrual status
     when,  in  the  opinion of management, there  is  sufficient
     uncertainty as to timely collection of interest or principal
     so as to preclude  the  recognition  in reported earnings of
     some or all of the contractual interest.   When  a  loan  is
     placed  on  nonaccrual  status,  interest  accrued  but  not
     collected  is  usually  reversed  against  interest  income.
     Generally,  any  payments  received  on nonaccrual loans and
     leases  are  first  applied to reduce outstanding  principal
     amounts.   Loans  are not  reclassified  as  accruing  until
     interest and principal  payments  are  brought  current  and
     future payments are reasonably assured.

     Reserve for Possible Loan Losses
     ________________________________

     The  provision for possible loan losses charged to operating
     expense is determined by management based on a review of the
     past loan  loss  experience and an evaluation of the quality
     of the current loan  portfolio.   The  reserve  for possible
     loan  losses  is based on estimates and ultimate losses  may
     vary from current  estimates.   These estimates are reviewed
     periodically and, as adjustments  become necessary, they are
     reported in earnings in the periods  in  which  they  become
     known.

     Premises and Equipment
     ______________________

     Premises  and equipment are stated at cost, less accumulated
     depreciation.  Depreciation expense is computed primarily on
     a straight-line basis over the estimated useful lives of the
     depreciable  assets.  Maintenance and repairs are charged to
     operating expense,  and  gains or losses on dispositions are
     reflected currently in the statements of income.

     Income Taxes
     _____________

     Effective January 1, 1993, the Company adopted SFAS No. 109,
     "Accounting for Income Taxes."   In  general, under this new
     accounting standard, deferred taxes are  recognized based on
     temporary differences between book and tax  bases  of assets
     and liabilities as of the balance sheet date.  The change in
     net  deferred  assets  or  liabilities  between  periods  is
     recognized  as  a  deferred  tax  expense  or benefit in the
     consolidated  statement  of  income.  Income taxes  and  the
     impact of adopting SFAS No. 109 are discussed in more detail
     in Note 6.  Prior to January 1,  1993,  deferred  taxes were
     recognized based on the deferred method.

     Other Real Estate
     _________________

     The cost basis of foreclosed real estate and other assets is
     established  at the lower of the loan balance or fair  value
     less estimated  costs  to  sell  the  asset  at  the time of
     foreclosure.  Any excess of the loan balance over  the  fair
     value less estimated costs to sell at foreclosure is charged
     to   the  reserve  for  possible  loan  losses.   Subsequent
     declines  in fair value of the assets below the initial cost
     basis are provided  for in the reserve for other real estate
     losses in the period  the  decline is noted.  These reserves
     are periodically adjusted as  fair  values  change; however,
     the net carrying value of each asset never exceeds  the cost
     basis.  Expenses associated with owning and operating  other
     real  estate  and  gains  and  losses on disposition of such
     assets are recorded in earnings in the period incurred.

     Reclassifications
     _________________

     Certain prior year amounts have  been  reclassified in order
     to conform with current year presentation.

     2. INVESTMENT SECURITIES:
        _____________________

     The amortized cost and estimated fair values  of investments
     in debt securities are as follows:

                                  
                                  AGGREGATE BOOK AND ESTIMATED FAIR VALUES
                                  _________________________________________



                                                                December 31, 1993
                                  ________________________________________________________________________________
                                                                                                       Fair Value/
                                                       Unrealized      Unrealized                         Book
Held to Maturity                     Book Value           Gains          Loses        Fair Value       Difference
________________                   ______________      ____________   ____________    ___________   _______________    
                                                                                     
U.S. governmental direct              
  agency obligations                $    6,809         $     110       $      -      $    6,919     $      110
State and political obligations          1,782                83              -           1,865             83
                                   _______________     ____________    ___________    ____________  _______________
        Total                       $    8,591         $     193              -      $    8,784            193
                                   ===============     ============    ===========    ============  ===============


                                                                                                       Fair Value/
                                                        Unrealized     Unrealized                         Book        
Available for Sale                   Book Value           Gains           Loses        Fair Value      Difference
________________                   ______________      ____________    ____________    ___________   _______________    

U.S. Treasury                       $  25,969          $     520        $     -      $   26,489      $     520 
U.S. government agencies:
  Mortgage-backed securities           13,600                471              5          14,066            466
  Collateral mortgage
    obligations                         6,949                 69             18           7,000             51
                                   ______________     ______________   ____________    ____________  _______________
     Total                          $  46,518          $   1,060        $    23       $  47,555      $   1,037     
                                   ==============     ==============   ============    ============  =============== 


                                           

                                                           December 31, 1992
                                  ________________________________________________________________________
                                                                           
                                                          Gross            Gross         Estimated
                                    Amortized          Unrealized       Unrealized          Fair
                                       Cost               Gains            Losses          Value
                                  _______________    _______________   _____________   _______________

U.S. Treasury                      $  16,930          $      512        $              $  17,442
U.S. government agencies:             15,476                 513              (8)         15,981
Collateral mortgage obligations       12,183                 198             (45)         12,336
Other                                  4,345                 157              (5)          4,497
State and political obligations        2,048                  48             (12)          2,084
                                  ________________   ________________   _____________   ______________
               Total              $   50,982          $    1,428        $    (70)       $  53,340
                                  ================   ================   =============   ==============


The amortized cost and estimated fair value of  debt  securities at December 31,
1993, by contractual maturity, are shown below.  Expected maturities will differ
from contractual maturities because borrowers may have  the  right  to  call  or
prepay obligations with or without call or prepayment penalties.

                    AMORTIZED COST AND ESTIMATED MARKET VALUE BY MATURITY
                    _____________________________________________________



       Held to Maturity                     Book Value          Fair Value        Difference
       ________________                    ____________         ___________       ___________
           
                                                                         
       Due in one year or less             $    1,511           $    1,551        $      40
       Due after one year through 
         five years                             3,582                3,663               81
       Due after five years through
          ten years                             3,498                3,570               72
                                           ____________         ____________      ___________
          Total                            $    8,591           $    8,784        $     193
                                           ============         ============      ===========


       Available for Sale                   Book Value          Fair Value        Difference
       ________________                    ____________         ___________       ___________
       Due in one year or less             $   9,002            $    9,140        $     138
       Due after one year through
          five years                          16,967                17,297              330
                                           _____________        ____________      ____________
                                              25,969                26,437              468
       Mortgage-backed securities             20,549                21,118              569
                                           _____________        ____________      ____________  
           Total                           $  46,518                47,555            1,037
                                           =============        ============      ============



        The Bank's mortgage-backed securities consist of ownership interests in
        pools  of  residential mortgages guaranteed by a U.S. government agency
        with contract  maturities  ranging  from  approximately  1 to 39 years;
        however,   the   underlying   mortgages   are  subject  to  significant
        prepayments,  primarily  when  contractual interest  rates  exceed  the
        current market rate on similar mortgages.   Based on current prepayment
        assumptions, the estimated average remaining  life  of these securities
        was approximately 4.1 years at December 31, 1993.

        Investment  securities  with  book  values  of  $6,978  and  $6,154  at
        December 31, 1993 and 1992, respectively, were pledged as  security for
        public deposits and other liabilities as required by law.

        During  1992,  $3,030  of the Company's securities were sold or  called
        prior to maturity resulting  in  realized  gains of $86 and no realized
        losses.  During 1993 and 1991 the Company sold no securities.

     The Bank holds a $1,000 investment in debentures  of  an  affiliated  bank
     consisting  of  12% mandatory convertible subordinated debentures of First
     Continental Bancshares,  Inc.  (FCB).   The debentures were issued in 1986
     and mature in 1996 with principal payment to be made with 78 shares of FCB
     common stock per thousand in debenture face  value.   There  is  no active
     market  for  these  debentures  or  for  the  common stock into which they
     convert.   During 1988 and 1989, a reserve equal  to  the  cost  of  these
     debentures was  recorded  due  to  FCB's  default on its then senior debt,
     which  debt was secured by 100% of the stock  of  FCB's  only  significant
     asset, the  First  National  Bank  of  Jefferson Parish.  During December,
     1993, FCB and Hibernia Corporation (Hibernia)  entered  into  a definitive
     agreement  to  merge.   Under  the  terms of the agreement, Hibernia  will
     redeem all of the outstanding principal  and  accrued  interest related to
     FCB's  outstanding  debentures.  The transaction is subject,  among  other
     things, to approval by  FCB  shareholders  and  certain regulatory bodies.
     The transaction is expected to close before the end of 1994.

     The debenture agreement requires a redemption price  of  105%  and 103% if
     redeemed during the twelve month period ending November 15, 1994 and 1995,
     respectively.   Therefore, the Bank will receive $1,000 of principal,  all
     outstanding accrued  interest,  which approximated $670 as of December 31,
     1993,  and  a  premium  of  $50  if  the   transaction  is  closed  before
     November 15, 1994.

     As discussed above, the Bank assigned no value  to  the FCB debentures and
     related  accrued  interest  in  the  accompanying  financial   statements;
     therefore,  the Bank will recognize income when it collects the principal,
     accrued  interest,   and  related  premium  upon  closing  of  the  merger
     transaction.

  3.   LOANS:
       ______

  The composition of the loan portfolio was as follows:

                                      December 31, 
                                  _________________________
                                   1993              1992
                                 ________          _______
 COMMERCIAL AND INDUSTRIAL
  LOANS, other than real
  estate                         $  8,690         $  12,075

 REAL ESTATE LOANS -
  Residential properties           55,162            52,632
  Commercial properties            55,494            42,526

  CONSUMER LOANS                   44,975            41,442
                                __________        ___________
                                  164,321           148,675
  LESS: Unearned discount          (3,914)           (3,685)
                                __________        ___________
                                $ 160,407         $ 144,990
                                ==========        ===========

     The Bank grants commercial,  real  estate  and  consumer  loans to
     customers   located   primarily  in  St. Tammany  Parish  and  the
     surrounding area.  The  Bank  evaluates  the  credit  risk of each
     customer  on  an  individual  basis and, where deemed appropriate,
     collateral  is obtained.  Collateral  varies  by  individual  loan
     customer but  may  include  accounts  receivable,  inventory, real
     estate,  equipment, deposits, personal and government  guarantees,
     and  general   security   agreements.   Access  to  collateral  is
     dependent upon the type of  collateral  obtained.   On an on-going
     basis,  the bank monitors its collateral and the collateral  value
     related to the loan balance outstanding.

     4.   RESERVE FOR POSSIBLE LOAN LOSSES
          AND OTHER REAL ESTATE LOSSES:      
          ________________________________

     The provision  for  possible  loan  losses  charged  to expense is
     determined  in  accordance  with  the policy described in  Note 1.
     Transactions in the reserve for possible  loan losses during 1993,
     1992 and 1991 were as follows:

                                     1993              1992         1991
                                    _______          _______       _______
                      
   Balance, beginning of year       $ 3,308          $ 3,071      $  2,571
   Provision for posible loan                                     
    losses                           (1,300)             680         1,334
   Losses charged to the reserve       (245)            (720)       (1,155)
   Recoveries of loans previously
    charged-off                         394              277           321
                                    _________        _________     _________
       Balance, end of year         $ 2,157          $ 3,308       $ 3,071
                                    =========        =========     =========

Transactions in the reserve for other real  estate  losses during 1993, 1992 
  and 1991 were as follows:

                                          1993          1992        1991
                                         ______        ______      ______
   Balance, beginning of year            $ 509         $   96      $   _ 

   Provision charged to expense            686          1,050         606

   Write-downs charged to the reserve     (792)          (637)       (510)
                                         ______        _______     _______
         Balance, end of year            $ 403         $  509      $   96
                                         ======        =======     =======

                               
 Nonperforming assets include loans on nonaccrual status  and  real estate  
 acquired  through foreclosure.  Loans past due 90 days or more are considered 
 to be performing assets until placed on non-accrual status.  Nonperforming 
 assets included in the accompanying consolidated balance sheets are 
 as follows:

                                                   December 31
                                            _________________________
                                               1993           1992
                                            ___________   ___________
     Nonperforming assets:
       Nonaccrual loans                    $     105       $     662
       Other real estate, net                  1,692           4,934
                                            ___________   ___________
          Total nonperforming assets       $   1,797       $   5,596
                                            ===========   ===========
          Loans past due 90 days or
           more and not on nonaccrual
           status                          $     192       $     47
                                           ============   ===========
     Nonperforming assets as a         
      percentage of loans and
      forclosed property                        1.11%          3.73%

     Reserve for loan and other 
      real estate losses as a 
      percentage of:
      Non performing assets                   142.46%         68.21%
      Gross loans                               1.60%          2.63%

 Income recognized on non-accrual loans  totaled  approximately $6, $19 and 
 $109 in 1993, 1992 and 1991, respectively.  If the accrual of interest  on  
 these  loans had not been suspended, their recorded income would have totaled 
 approximately $36, $128 and $527, respectively.  
 
 In the opinion of management, progress has been made in its credit risk 
 management process and only normal  risk  and loss potential remains in 
 the loan portfolio.  Consequently, the Company does not anticipate significant 
 increases in the level of nonperforming assets in the foreseeable future.  
 The current  level  of nonperforming assets is not anticipated to have a 
 significant, adverse affect  on the results of operations of the Company.

 The FASB has issued SFAS No. 114, "Accounting  by  Creditors for Impairment 
 of a Loan," which is effective January 1, 1995.  This statement establishes  
 standards, including the use of discounted cash flow techniques, for measuring
 the impairment of a loan when it is probable that the contractual terms will  
 not be met.  In management's opinion, the adoption of this standard  is  not  
 anticipated to have a significant impact on the Company's financial statements 
 based on the current loan portfolio.

  5.   PREMISES AND EQUIPMENT:
       ______________________

 Premises and equipment, stated at cost less accumulated depreciation, consist 
 of the following:


                                                   December 31,
                                  Estimated     ____________________   
                                 Useful Life     1993          1992
                                 ___________   _________    _________

Land                                 -         $    353     $    50
Buildings and leasehold
 improvements                    5-40 years       8,050       8,024
Furniture, fixtures and
 equipment                       3-10 years       5,547       4,752
                                              ___________   __________
                                                 13,950      12,826
Less-accumulated depreciation                    (7,316)     (6,532)
                                              ___________   __________
                                              $   6,634    $  6,294
                                              ===========   ==========


  Depreciation  included  in  occupancy  expenses totaled $791, $698 and $610 
  in 1993, 1992 and 1991, respectively.

  6. FEDERAL INCOME TAXES:
     _____________________
     
  Effective January 1, 1993, the Company adopted  SFAS  No. 109, "Accounting
  for Income Taxes." The effect of adopting this statement was to increase the
  deferred tax asset by $672, which is reflected in the consolidated statement
  of  income as the cumulative effect of an accounting  change.  Net deferred
  tax assets, which are included in other assets in the consolidated balance
  sheets, were approximately $516 and $819 as of December 31, 1993 and
  1992, respectively.  The components of the net deferred tax asset as of 
  December 31, 1993 were as follows:


      Deferred tax assets:
        Reserve for possible loan losses              $   205
        Other real estate                                 329
        Premises and equipment                            335
                                                      _________
            Total deferred tax assets                 $   869
                                                      =========
      Deferred tax liability - net unrealized 
       gain on securities available for sale          $  (353)
                                                      =========
      Net deferred tax asset                          $   516
                                                      =========
 
 In accordance with the provisions of SFAS No. 115 (Note 1), the deferred 
 provision related to the deferred tax liability above (net unrealized gain on
 securities available for sale) is not included in deferred tax provision in
 the consolidated statement of income; instead, it is included in the investment
 securities market valuation account in the consolidated balance sheet.

 Under SFAS No. 109, a valuation allowance must be established against deferred
 tax assets if, based on all available evidence, it is more likely than not
 that some or all of the assets will not be realized.  Based on income taxes
 paid during the available carryback period, a valuation allowance is not
 required as of December 31, 1993.  Also, there are no regulatory capital
 restrictions related to the Company's deferred tax assets as of December 31,
 1993.

 The effective tax rate is less than the statutory Federal income tax rate for
 each of the three years in the period ended December 31, 1993 because of the
 following:

                               1993       1992      1991
                              _______   ________  ________

  Statutory tax rate           34.0%     34.0%     34.0%
  Tax exempt income            (0.9)     (1.6)     (4.1)
  Non-deductible expenses       0.1       0.2       0.6
  Other                        (0.3)     (0.1)       -  
                              _______  _________  ________
  Effective tax rate           32.9%     32.5%     30.5%
                              =======  =========  ========

  The tax effect of temporary differences accounted for under the deferred 
  method (prior to the adoption of SFAS No. 109) was:

                                     1992           1991
                                   ________      __________

   Provision for possible 
    loan losses                   $   (139)      $   (109)
   Depreciation                         (3)           (51)
   ORE writedowns and sales           (193)          (104)
   Alternative minimum tax 
    credit utilized                     -              30
   Other                                -              (2)
                                  ___________    ___________
                                  $   (335)      $    (236)
                                  ===========    ===========



  7.  NOTE PAYABLE AND SUBORDINATED DEBENTURES:
      ________________________________________

     The note payable and subordinated debentures consist of the following:

                                               December 31,
                                     _______________________________
                                         1993              1992
                                        ______            _______
   12% subordinated debentures, 
   maturing September 22, 1994, 
   and redeemable at any time at 
   the option of the Company          $  1,451            $ 3,661

   Note payable to a bank, which 
   bears interest at the Chase 
   Manhattan Bank's prime rate plus 
   one percent (7% at December 31, 
   1992), maturing June 19, 1998,  
   secured by 50,000 shares (27.6%
   of total shares outstanding) of 
   First Bank common stock                -                 270
                                      _________         __________
                                     $   1,451           $  3,931
                                     ==========         ==========
     
 As  further discussed in Note 10, the Company's ability to service its debt
 requirements  is dependent  upon  its  cash reserves and dividends received
 from the Bank. The 12% debentures are subordinated to the senior indebtedness
 of the Company, as defined in the debenture agreement. The note payable 
 agreement provides, among other things, that the Bank may not merge or
 consolidate with another corporation or be dissolved without the lender's  
 consent, may not issue common stock warrants or rights and must maintain
 specific financial criteria.

 In January, 1994, the Company received a dividend from the Bank of $1,500.
 The Company intends to utilize this dividend to retire, in full, the
 subordinated debentures in March, 1994.

 8.   EARNINGS PER SHARE:
      ___________________

 Earnings per share are calculated based upon 847,787 weighted average shares
 outstanding in 1993, 1992 and 1991.

 9.   RELATED PARTY TRANSACTIONS:
      __________________________

 In the ordinary course of business, the Bank makes loans to its directors,
 executive officers and principal shareholders.  These loans are made on 
 substantially the same terms, including interest rates and collateral, as 
 those prevailing at the time for comparable transactions with other persons.
 Loans made to directors, executive officers and principal shareholders,
 including their family members and companies in which they have a significant
 ownership interest, amounted to $2,501 and $4,690 as of December 31, 1993
 and 1992, respectively.

 The Bank has a number of banking relationships with other banks which have 
 some directors and officers in common.  The most significant of these
 relationships relates to loan participations purchased from and sold to
 these banks.  Participations purchased from these banks amounted to 
 approximately $386 and $223 at December 31, 1993 and 1992, respectively,
 and participations sold totaled $2,424 and $2,169 at those dates.  The 
 Bank's loan participations are made without recourse, on comparable terms
 with the original loan, at market rates of interest which provide for 
 reimbursement of the originating Bank's loan origination and servicing costs.

 Affiliated banks had no deposits in the Bank at December 31, 1993 and 1992.
 The Bank held deposits in affiliated banks totaling $311 and $943 at December
 31, 1993 and 1992, respectively.

 Certain loan review, internal audit and consulting services are performed for
 the Bank by related banks.  Charges for these services are included in other
 operating expenses and totaled approximately $129, $191 and $143 in 1993,
 1992 and 1991, respectively.

 10.  REGULATORY MATTERS:
      ___________________

 The Bank is required to maintain non-interest bearing balances with 
 correspondent banks to fulfill its regulatory reserve requirements. The
 average reserve requirement was approximately $1,693 in 1993.

 Dividends from the Bank to the Company currently do not require regulatory
 approval.

 As a result of an examination of the Bank during 1989 conducted by the FDIC,
 the Bank consented to the issuance of a Regulatory Order.  This Order was
 terminated by the FDIC in June, 1992.

 11.  COMMITMENTS AND CONTINGENCIES:
      ______________________________

 The Company is involved in various litigation which is routine to the nature
 of its business. Management believes that resolution of these matters will
 not result in any material adverse effect on the financial statements.

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

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

 Standby letters of credit are commitments issued by the Company to guarantee
 the performance of a customer to a third party. Those guarantees are primarily
 issued to support public and private borrowing arrangements, including 
 commercial paper, bond financing, and similar transactions.  Most guarantees
 expire in 1994.  The credit risk involved in issuing letters of credit is
 essentially the same as that involved in extending loan facilities to 
 customers.  The Company holds collateral supporting those commitments for
 which collateral is deemed necessary. Mortgage loans sold with recourse are
 pre-sold mortgage loans (FHA and VA type loans) that the Company sells to
 various lenders.  The Company does not retain any servicing rights and
 interest rate risk is minimal as rates are locked in at closing.  The loans
 are sold with a 90-day recourse period.

 Financial instruments whose contract amounts represent credit risk as of
 December 31, 1993 and 1992 are as follows:

                                          1993         1992
                                        _________   _________

 Commitments to extend credit           $ 23,513    $ 14,910 
 Standby letters of credit                 1,394       1,502
 Mortgage loans sold with recourse         6,652       4,551


 The Bank does not maintain insurance coverage protection for losses resulting
 from actions of their directors or officers. The Bank has agreed to indemnify
 its officers and directors for personal losses from litigation while serving
 as officers and directors.

 12. EMPLOYEE BENEFIT PLANS:
     ______________________

          In  December  1990,  the  FASB  issued  SFAS No. 106, "Employers'
          Accounting for Postretirement Benefits Other Than Pensions."  The
          Statement, which is effective for fiscal  years  beginning  after
          December 15,  1994  for  the Company, requires the accrual of the
          expected costs of postretirement  benefits  during the years that
          an  eligible  employee  renders  service  to  the employer.   The
          Company has not adopted the new standard as of December 31, 1993.
          As  of  January 1,  1993, the accumulated postretirement  benefit
          obligation (APBO) related  to  these  benefits  was approximately
          $278.  The Company has the option, upon adopting SFAS No. 106, of
          recognizing  the  APBO  immediately  or  over  a 20 year  period.
          Subsequent  to adoption, the Company does not expect  the  annual
          expense related  to these benefits to materially differ from that
          recognized prior to adoption.

          Effective  January 1,   1988,   the  Company  adopted  a  defined
          contribution savings plan for its  employees.  Under the terms of
          the plan, the Company shall make a matching  contribution  of  no
          less  than  40%  of  the  first 3% of the employee's compensation
          contributed.  For 1993 and  1992,  the Company matched 40% of the
          first 4% of employee contributions representing  contributions of
          $33 and $29, respectively.  In addition, the employer  may make a
          discretionary   contribution   as  authorized  by  the  Board  of
          Directors.   In  1993 and 1992, the  Company  made  discretionary
          contributions of 110%  and  60%  of the employees' contributions,
          resulting in contributions of $107 and $46, respectively.

          13.FAIR VALUE OF FINANCIAL INSTRUMENTS:

          Fair values of financial instruments  are  based on quoted market
          prices  when  available.   If  quoted  market  prices   are   not
          available, fair values are based on estimates using present value
          or    other   valuation   techniques.    Those   techniques   are
          significantly   affected   by  assumptions  used,  including  the
          discount rate and estimates  of  future  cash flows.  The derived
          fair  value estimates cannot be substantiated  by  comparison  to
          independent  markets and, in many cases, could not be realized in
          immediate settlement of the instrument.  Further, the disclosures
          do  not  include  estimated  fair  value  for  the  core  deposit
          intangible,  which  is not a financial instrument, but represents
          significant value to  the  Company.   Accordingly,  the aggregate
          fair  value  amounts  presented  do  not represent the underlying
          value of the Company.  The carrying amount of cash and short-term
          investments, demand, money market and savings deposits and short-
          term borrowing approximates the estimated  fair  value  of  these
          financial instruments.  The estimated fair value of securities is
          based  on quoted market prices, dealer quotes and prices obtained
          from independent  pricing  services.  The estimated fair value of
          loans, time deposits and long-term  debt  is  estimated  based on
          present  values  using  applicable  risk-adjusted  spreads to the
          U. S.  Treasury  bond  yield  curve  to  approximate  entry-value
          interest  rates  applicable  to  each category of these financial
          instruments.

          Entry-value  interest  rates were not  adjusted  for  changes  in
          credit of performing commercial  loans  for  which  there  are no
          known  credit concerns.  Management believes that the risk factor
          embedded  in  the  entry-value  interest  rates results in a fair
          valuation of these loans on an entry-value basis.

          Variances  between  the  carrying amount and the  estimated  fair
          value of loans reflect both  interest  rate risk and credit risk.
          The  fair  value  estimates  presented are based  on  information
          available  to  management  as  of  December 31,  1993  and  1992,
          respectively.  Subsequent to year-end,  market  interest rates on
          the  Bank's financial instruments have increased resulting  in  a
          decline in the estimated fair values.  Although the impact of the
          change  in the rates has not been quantified, management does not
          believe that  the  increase  in  rates  will  have  a significant
          adverse effect on the Company's financial position.




                                           December 31, 1993          December 31, 1992          
                                     ___________________________  _____________________________
                                                    Estimated                      Estimated 
                                      Carrying         Fair          Carrying        Fair
                                       Amount         Value           Amount         Value
                                     ____________  _____________   ____________  _____________
                                                                     
 ASSETS: 
  Cash and short-term investments    $   13,399    $    13,399     $    29,969   $    29,969
  Securities                             56,146         56,340          50,982        52,340           
  Commercial loans                       95,885         97,723          81,474        83,402 
  Installment loans                      62,364         63,168          60,208        61,733

 LIABILITIES:
  Demand deposits                        44,465         44,465          42,579        42,579 
  Savings deposits                      110,035        110,035         113,062       113,062
  Time deposits                          60,891         61,257          62,281        62,648
  Short-term borrowings                    -               -               770           770
  Long-term debt                          1,451          1,478           3,662         3,832

 OFF-BALANCE SHEET
  FINANCIAL INSTRUMENTS:

  Commitments to extend credit           23,513         23,513          14,910        14,910           
  Standby letters of credit               1,394          1,394           1,502         1,502
  Mortgage loans sold with recourse       6,652          6,652           4,551         4,551





 14.  BANK ONLY FINANCIAL DATA:
      _________________________
     
     The balance sheet of First Bank as of December 31, 1993, and the statement
     of income for the year then ended are as follows:
                                             
                                    BALANCE SHEET
                                    _____________

                                        ASSETS
                                    _____________
                               
  CASH AND DUE FROM BANKS                                   $    11,399

  FEDERAL FUNDS SOLD                                              2,000

  INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value        47,555

  INVESTMENT SECURITIES HELD TO MATURITY
     (fair value of approximately $8,784,334)                     8,591

 LOANS                                                          160,406
   Less- Reserve for possible loan losses                        (2,157)
                                                               __________
   
   Net loans                                                    158,249

 PREMISES AND EQUIPMENT                                           6,545

 OTHER REAL ESTATE                                                1,693

 ACCRUED INCOME RECEIVABLE                                        1,309

 OTHER ASSETS                                                     1,242
                                                               __________
   Total assets                                              $  238,583
                                                               ==========

               LIABILITIES AND SHAREHOLDER'S EQUITY
               _____________________________________

 DEPOSITS:                                                  
  Non-interest bearing                                       $   44,788
  Interest bearing                                              170,926
                                                             ____________
   
   Total deposits                                               215,714

 NOTE OPTION ACCOUNT                                                500

 ACCRUED TAXES, INTEREST AND EXPENSES                             1,129
                                                             _____________
   
   Total liabilities                                            217,343
                                                             _____________

 SHAREHOLDER'S EQUITY:
   Common Stock                                                     907
   Paid-in Capital                                                4,092
   Retained earnings                                             15,557
   Investment securities market valuation, net of tax               684
                                                             ______________

   Total shareholder's equity                                    21,240
                                                             ______________

   Total liabilities and shareholder's equity                $  238,583
                                                             ==============



                          STATEMENT OF INCOME
                          ____________________

 INTEREST INCOME:
   Interest and fees on loans                                $   16,846
   Interest on securities-
     U.S. treasury securities                                     1,307
     Mortgage-backed securities and collateral 
       mortgage obligations                                       2,035
     State and political obligations                                117
   Interest on deposits with banks                                   12
   Interest on Federal funds sold                                   323
                                                             _______________

       Total interest income                                     20,640
                                                             _______________

 INTEREST EXPENSE:
   Interest on deposits                                           4,668
   Interest on short-term borrowings                                 17
                                                              ______________

       Total interest expense                                     4,685
                                                              ______________

 NET INTEREST INCOME                                             15,955

 PROVISION FOR POSSIBLE LOAN LOSSES                               1,300
                                                              ______________
 NET INTEREST INCOME AFTER PROVISION FOR POSSIBLE LOAN LOSSES    17,255

 NON-INTEREST INCOME:
   Service charges on deposits                                    2,090
   Other income                                                     453
                                                              ______________
       Total non-interest income                                  2,543 
                                                              ______________
  NON-INTEREST EXPENSE:
    Salaries and benefits                                         4,796
    Occupancy                                                     1,499
    Other operating expense                                       4,138
                                                              ______________
       Total non-interest expense                                10,433 
                                                              ______________
  INCOME BEFORE TAXES                                             9,365   
                          
                                                              ______________
  PROVISION FOR INCOME TAXES:
    Current                                                       2,441
    Deferred                                                        647
                                                              ______________
       Total provision for income taxes                           3,088
                                                              ______________
  INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE       $    6,277

  CUMULATIVE EFFECT OF ACCOUNTING CHANGE                            909
                                                              ______________
  NET INCOME                                                 $    7,186
                                                              ==============



  15.  PARENT COMPANY ONLY FINANCIAL DATA:

  The condensed balance sheet of First Bancshares, Inc. (parent company only) 
  as of December 31, 1993, and the statement of income for the year then ended 
  follow:

                                  BALANCE SHEET
  
                                     ASSETS

      INVESTMENT IN FIRST BANK                               $   21,240

      CASH                                                          323

      OTHER ASSETS                                                  161
                                                            ______________
            Total assets                                     $   21,724
                                                            ==============

                     LIABILITIES AND SHAREHOLDERS' EQUITY

     NOTE PAYABLE AND SUBORDINATED DEBENTURES                $    1,451

     ACCRUED TAXES, INTEREST AND EXPENSES                            59
                                                            ______________
            Total liabilities                                     1,510

     SHAREHOLDERS' EQUITY                                        20,214
                                                            ______________
            Total liabilities and shareholders' equity       $   21,724
                                                            ==============
                          STATEMENT OF INCOME

     REVENUES:
      Dividends received from First Bank                     $    3,000
      Undistributed earnings of First Bank                        4,186
      Interest income                                                16
                                                            ______________
            Total revenues                                        7,202
                                                            ______________
     EXPENSES:
      Interest expense                                              361
      Other expenses, net                                           152
                                                            ______________
            Total expenses                                          513
                                                            ______________
     INCOME BEFORE INCOME TAXES                                   6,689

     CREDIT FOR INCOME TAXES                                        169
                                                            ______________
     INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE    $    6,858

     CUMULATIVE EFFECT OF ACCOUNTING CHANGE                        (237)
                                                            ______________
     NET INCOME                                              $    6,621
                                                            ==============


          16.EVENT SUBSEQUENT TO DATE OF AUDITORS' REPORT:

          On May 26, 1994, the Board of Directors approved an Agreement and
          Plan  of  Merger and two related merger agreements (collectively,
          the "Plan")  pursuant  to  which (a) the Bank will be merged into
          First National Bank of Commerce,  a  wholly  owned  subsidiary of
          First  Commerce  Corporation  ("FCC"), (b) immediately thereafter
          the Company will be merged into  FCC,  and  (c)  on the effective
          date of the FCC merger, each outstanding share of common stock of
          the Company will be converted into shares of FCC common  stock as
          determined in accordance with the terms of the Plan.  The Plan is
          subject to approval by the shareholders of the Company as well as
          certain other contingencies.

          As discussed in Note 2, the Bank holds a $1,000,000 investment in
          an  affiliated  bank  which  entered into a merger agreement with
          Hibernia.  On August 1, 1994,  this merger was consummated.  As a
          result, the Bank expects to collect  approximately  $1.8 million,
          including premium and accrued interest, in the third  quarter  of
          1994,  and  will  recognize  this entire amount as income in that
          period.



                                      APPENDIX A

                                  PERTINENT PORTIONS

                                          OF

                             AGREEMENT AND PLAN OF MERGER



                             AGREEMENT AND PLAN OF MERGER

                                          OF

                              FIRST COMMERCE CORPORATION

                                         AND

                                FIRST BANCSHARES, INC.


                                  TABLE OF CONTENTS

          SECTION 1.  The Mergers.......................................1
               1.01 Mergers.............................................1

          SECTION 2.  Closing...........................................1
               2.01 The Closing.........................................1
               2.02 The Effective Date and Time.........................2

          SECTION 3.  Conversion of Stock of FB.........................2
               3.01 Conversion of Stock of FB...........................2
               3.02 Closing Transfer Books..............................2

          SECTION 4.  Representations and Warranties of FB and Bank.....2
               4.01 Consolidated Group; Organization; Qualification.....2
               4.02 Capital Stock; Other Interests......................3
               4.03 Corporate Authorization; No Conflicts...............3
               4.04 Financial Statements, Reports and Proxy Statements..4
               4.05 Loan and Investment Portfolios......................5
               4.06 Adequacy of Allowances for Loan Losses..............5
               4.07 Absence of Certain Changes or Events................6
               4.08 Taxes...............................................7
               4.09 Title to Assets.....................................8
               4.10 Litigation..........................................9
               4.11 Employee Benefit Plans..............................9
               4.12 Insurance Policies..................................11
               4.13 Agreements..........................................11
               4.14 Licenses, Franchises and Governmental
                    Authorizations......................................13
               4.15 Corporate Documents.................................13
               4.16 Certain Transactions................................13
               4.17 Broker's or Finder's Fees...........................13
               4.18 Environmental Matters...............................14
               4.19 Compliance with Laws................................16
               4.20 Intellectual Property...............................16
               4.21 Community Reinvestment Act..........................16
               4.22 Representations and Warranties......................16
               4.23 Accuracy of Statements..............................16

          SECTION 5. Representations and Warranties of Acquiror and
               Acq. Bank................................................17
               5.01 Organization and Qualification......................17
               5.02 Capital Stock: Other Interests......................17
               5.03 Corporate Authorization; No Conflicts...............17
               5.04 Financial Statements, Reports and Proxy Statements..18
               5.05 Legality of Acquiror Securities.....................19
               5.06 Broker's or Finder's Fees...........................19
               5.07 Litigation..........................................19
               5.08 Environmental Matters...............................19
               5.09 Regulatory Matters..................................20
               5.10 Accuracy of Statements..............................20

          SECTION 6.  Covenants and Conduct of Parties Prior to the
               Effective Date...........................................20
               6.01 Cooperation and Best Efforts........................20
               6.02 Information for, and Preparation of, Registration
                    Statement and Proxy Statement.......................20
               6.03 Approval of Bank Merger Agreement...................21
               6.04 Press Releases......................................21
               6.05 Investigations; Planning............................21
               6.06 Preservation of Business............................22
               6.07 Conduct of Business in the Ordinary Course..........22
               6.08 Additional Information from FB......................24
               6.09 FB Shareholder Approval.............................24
               6.10 Affiliates Letter...................................24
               6.11 Loan Policy.........................................24
               6.12 No Solicitations....................................24
               6.13 Operating Functions.................................25
               6.14 Intentionally Left Blank............................25
               6.15 Acquiror Registration Statement.....................25
               6.16 Application to Regulatory Authorities...............26
               6.17 Revenue Ruling......................................26
               6.18 Additional Information from Acquiror................26
               6.19 Indemnification of Directors and Officers of FB
                    and Bank............................................27
               6.20 Benefits Provided to Employees of FB's
                    Consolidated Group..................................28
               6.21 FB's 401(k) Plan....................................29
               6.22 Publications of Post-Merger Financial Statements....29
               6.23 Dissenters..........................................29
               6.24 Withholding.........................................29

          SECTION 7.  Conditions of Closing.............................30
               7.01 Conditions of All Parties...........................30
                    (a)  Shareholder Approval...........................30
                    (b)  Effective Registration Statement...............30
                    (c)  No Restraining Action..........................30
                    (d)  Statutory Requirements and Regulatory          
                         Approval.......................................30
               7.02 Additional Conditions of Acquiror and Acq. Bank.....30
                    (a)  Representations, Warranties and Covenants......31
                    (b)  No Material Adverse Change.....................31
                    (c)  Opinion of Counsel.............................32
                    (d)  Pooling of Interests...........................32
                    (e)  Accountant's Letters...........................32
                    (f)  Shareholder's Commitment; Confirmation.........32
                    (g)  Regulatory Action..............................32
                    (h)  First Continental Debentures...................33
                    (i)  Noncompetition Agreements......................33
               7.03 Additional Conditions of FB and Bank................33
                    (a)  Representations, Warranties and Covenants......33
                    (b)  No Material Adverse Change.....................33
                    (c)  Opinion of Counsel.............................34
                    (d)  Opinion of Investment Bankers..................34
                    (e)  Tax Opinion....................................34
               7.04 Waiver of Conditions................................34

          SECTION 8.  Termination.......................................34
               8.01 Termination.........................................34
                    (a)  Mutual Consent.................................34
                    (b)  Material Breach................................34
                    (c)  Abandonment....................................35
                    (d)  Price of Acquiror Common Stock.................35
                    (e)  Dissenting Shareholders........................35
                    (f)  Shareholder Vote...............................35
                    (g)  FB Recommendation..............................35
               8.02 Effect of Termination: Survival.....................36

          SECTION 9.  MISCELLANEOUS.....................................36
               9.01 Notices.............................................36
               9.02 Waiver..............................................37
               9.03 Expenses............................................37
               9.04 Non-Survival of Representations and Warranties......37
               9.05 Headings............................................37
               9.06 Annexes, Exhibits and Schedules.....................37
               9.07 Integrated Agreement................................37
               9.08 Choice of Law.......................................38
               9.09 Parties in Interest.................................38
               9.10 Amendment...........................................38
               9.11 Counterparts........................................38

          
          Exhibit A      Agreement of Merger of First Bank into First
                         National Bank of Commerce

          Exhibit B      Joint Agreement of Merger of First Bancshares,
                         Inc. with and into First Commerce Corporation

          Exhibit C      Shareholder's Commitment

          Exhibit D      Opinion of McGlinchey Stafford Lang to First
                         Commerce Corporation

          Exhibit E      Accountants' Letters

          Exhibit F      List of Officers

          Exhibit G      Opinion of Jones, Walker, Waechter, Poitevent,
                         Carrere & Denegre to First Bancshares, Inc.




          Annex A        List of Additional Corporations in First
                         Bancshares, Inc.'s Consolidated Group

          Annex B        Financial Statements and Documents delivered by
                         First Bancshares, Inc.

          Annex C        Financial Statements and Documents delivered by
                         First Commerce Corporation
          


                             AGREEMENT AND PLAN OF MERGER


               THIS  AGREEMENT AND PLAN OF MERGER ("Agreement") is made May
          ____, 1994,  between First Commerce Corporation ("Acquiror"), and
          its wholly-owned  subsidiary,  First  National  Bank  of Commerce
          ("Acq.  Bank"),  on  the  one  hand;  and  First Bancshares, Inc.
          ("FB"), and its wholly-owned subsidiary, First  Bank ("Bank"), on
          the other hand.

                                       PREAMBLE

               Acquiror  and  FB  desire  to effect a business  combination
          pursuant  to  which  Acquiror  and  FB,   and   their  respective
          subsidiaries, Acq. Bank and Bank, will merge and  the  holders of
          common  stock, $1 par value per share, of FB ("FB Common  Stock")
          will receive  shares  of  Acquiror  common  stock.   The Board of
          Directors of Acquiror and of FB each has approved the Mergers, as
          hereinafter  defined,  and  the  Board  of  Directors  of FB  has
          recommended that its shareholders approve the Mergers.

               ACCORDINGLY,  in  consideration of the mutual covenants  and
          agreements set forth herein, the parties hereto agree as follows:

          SECTION 1.  The Mergers

               1.01 Mergers.   Before  the  Closing  Date,  as  hereinafter
          defined, (i) Acq. Bank  and Bank shall enter into an agreement of
          merger, substantially in  the  form  attached hereto as Exhibit A
          (the "Bank Merger Agreement"), pursuant  to which Bank will merge
          with and into Acq. Bank (the "Bank Merger"),  and  (ii)  Acquiror
          and   FB   shall   enter   into  a  joint  agreement  of  merger,
          substantially  in the form attached  hereto  as  Exhibit  B  (the
          "Company Merger  Agreement"  and  together  with  the Bank Merger
          Agreement  the  "Merger Agreements"), pursuant to which  FB  will
          merge with and into  Acquiror  (the "Company Merger" and together
          with the Bank Merger the "Mergers")  in  each case subject to the
          conditions set forth in Section 7 hereof.

          SECTION 2.  Closing

               2.01 The Closing.  The "Closing" of the  Mergers  will  take
          place  at  the  Board  Room of Acq. Bank, 210 Baronne Street, New
          Orleans, Louisiana, at 10:00  a.m.,  Central  Time, on a mutually
          agreeable date as soon as practicable following  satisfaction  of
          the  conditions  in  subparagraphs (a), (b) and (d) of subsection
          7.01 hereof, or if no  date  has  been  agreed  to,  on  any date
          specified  by  any  party  to  the  others  upon  10  days notice
          following satisfaction of such conditions.  The date on which the
          Closing  occurs  is  herein  called  the "Closing Date".  If  all
          conditions in Section 7 hereof are satisfied  or  waived  by  the
          party  entitled to grant such waiver, at the Closing (a) Acquiror
          and Acq.  Bank,  on  the  one hand, and FB and Bank, on the other
          hand, shall each provide to  the other such proof of satisfaction
          of the conditions in Section 7 as the party whose obligations are
          conditioned upon such satisfaction  may   reasonably request, (b)
          the  certificates,  letters and opinions required  by  Section  7
          shall be delivered, (c)  the  appropriate officers of the parties
          shall execute, deliver and acknowledge the Merger Agreements, and
          (d) the parties shall take such  further action as is required to
          consummate the transactions contemplated  by  this  Agreement and
          the  Merger  Agreements.   If  on  any  date established for  the
          Closing  all  conditions  in  Section  7  hereof  have  not  been
          satisfied or waived by the party entitled to  grant  such waiver,
          then any party, on one or more occasions, may declare  a delay of
          the Closing of such duration, not exceeding 10 business  days, as
          the  declaring  party shall select but no such delay shall extend
          beyond the date set forth in subparagraph (c) of subsection 8.01,
          and no such delay  shall interfere with the right of any party to
          declare a termination pursuant to Section 8 hereof.

               2.02 The Effective Date and Time.  Immediately following (or
          concurrently with) the  Closing  (i)  the  Bank  Merger Agreement
          shall be filed with the Office of the Comptroller of the Currency
          (the  "OCC")  as  provided  by  law and the Bank Merger  will  be
          effective  at the date and time of  such  filing;  and  (ii)  the
          Company Merger  Agreement shall be filed with and recorded by the
          Secretary of State  of  Louisiana and the Company Merger shall be
          effective at the date and  time  specified  in the Company Merger
          Agreement.  The date on which and the time at  which  the Company
          Merger becomes effective are herein referred to as the "Effective
          Date" and the "Effective Time," respectively.

          SECTION 3.  Conversion of Stock of FB

               3.01 Conversion  of  Stock of FB.  Except for shares  as  to
          which dissenters' rights have been perfected and not withdrawn or
          otherwise forfeited under Section  131  of the Louisiana Business
          Corporation Law (the "BCL"), on the Effective  Date, by reason of
          the  Company  Merger,  each issued and outstanding  share  of  FB
          Common Stock shall be converted  as set forth in Section 4 of the
          Company Merger Agreement.

               3.02 Closing Transfer Books.At the Effective Time, the stock
          transfer books of FB shall be closed and no transfer of shares of
          FB Common Stock shall be made thereafter.

          SECTION 4.  Representations and Warranties of FB and Bank

               FB and Bank represent and warrant  to Acquiror and Acq. Bank
          that, except as set forth in the corresponding  subsection of the
          Schedule  of  Exceptions  that  FB  and  Bank  have delivered  to
          Acquiror and Acq. Bank:

               4.01 Consolidated Group; Organization; Qualification.   FB's
          "consolidated  group,"  as  such  term is used in this Agreement,
          consists of FB, Bank and those corporations  listed  on  Annex A.
          FB is a corporation duly organized, validly existing and in  good
          standing  under the laws of the State of Louisiana, and is a bank
          holding company  within  the  meaning of the Bank Holding Company
          Act of 1956, as amended (the "Bank  Holding  Company Act").  Bank
          is a state chartered bank duly organized, validly existing and in
          good  standing  under  the laws of the State of Louisiana.   Each
          corporation listed on Annex A is duly organized, validly existing
          and  in  good  standing under  the  laws  of  the  state  of  its
          incorporation.   Each  member  of FB's consolidated group has all
          requisite corporate power and authority  to  own  and  lease  its
          property  and  to  carry on its business as it is currently being
          conducted and is qualified  and  in  good  standing  as a foreign
          corporation  in  all  jurisdictions  in which the failure  to  so
          qualify would have a material adverse  effect  on  such  member's
          financial condition, results of operations or business.

               4.02 Capital Stock; Other Interests.  The authorized capital
          stock (i) of FB consists of 907,500 shares of FB Common Stock, of
          which  847,668  shares are issued and outstanding, and 119 shares
          are held in its treasury,  and   (ii) of Bank consists of 181,500
          shares of common stock, $5 par value  per share, of which 181,500
          shares are issued and outstanding and no  shares  are held in its
          treasury.  All issued and outstanding shares of capital  stock of
          each  member of FB's consolidated group have been duly authorized
          and are  validly  issued,  fully  paid and (except as provided in
          La.R.S. 6:262) non-assessable, and  all of the outstanding shares
          of each such member (other than FB) are owned by FB or Bank, free
          and clear of all liens, charges, security  interests,  mortgages,
          pledges  and  other encumbrances.  No member of FB's consolidated
          group has outstanding  any  stock  options  or  other  rights  to
          acquire any shares of its capital stock.  The outstanding capital
          stock  of  each member of FB's consolidated group has been issued
          in compliance  with  all legal requirements and any preemptive or
          similar rights.  No member  of  FB's  consolidated  group  has  a
          subsidiary  or direct or indirect ownership interest exceeding 5%
          in any corporation, partnership or other entity.

               4.03 Corporate  Authorization; No Conflicts.  Subject to the
          approval of this Agreement  and  the  Company Merger Agreement by
          the shareholders of FB, all corporate acts  and  other  corporate
          proceedings  required  of each member of FB's consolidated  group
          for  the  due and valid authorization,  execution,  delivery  and
          performance  of  this  Agreement  and  the  Merger Agreements and
          consummation of the Mergers have been validly  and  appropriately
          taken.    Subject  to  such  shareholder  approval  and  to  such
          regulatory  approvals  as are required by law, this Agreement and
          the Merger Agreements are legal, valid and binding obligations of
          FB and Bank, as the case may be, and are enforceable against them
          in  accordance  with the respective  terms  hereof  and  thereof,
          except  that  enforcement   may   be   limited   by   bankruptcy,
          reorganization,  insolvency  and  other  similar  laws  and court
          decisions  relating to or affecting the enforcement of creditors'
          rights generally  and  by  general  equitable  principles  and by
          provisions  of  United  States  and  Louisiana  laws  relating to
          deceptive practices, misstatements or omissions of material facts
          in  the sale of securities, fraud and gross fault.  With  respect
          to each member of FB's consolidated group, neither the execution,
          delivery   or   performance  of  this  Agreement  or  the  Merger
          Agreements, nor the consummation of the transactions contemplated
          hereby or thereby will (i) violate, conflict with, or result in a
          breach of any provision  of,  (ii)  constitute  a  default (or an
          event  which,  with  notice  or  lapse  of  time  or  both, would
          constitute  a default) under, (iii) result in the termination  of
          or accelerate  the performance required by, or (iv) result in the
          creation of any  lien,  security  interest, charge or encumbrance
          upon any of its properties or assets  under,  any  of  the terms,
          conditions  or  provisions  of  its articles of incorporation  or
          association  or  by-laws or any material  note,  bond,  mortgage,
          indenture, deed of  trust,  lease,  license,  agreement  or other
          instrument  or  obligation to or by which it or any of its assets
          is  bound;  or  violate  any  order,  writ,  injunction,  decree,
          statute, rule or  regulation  of any governmental body applicable
          to it or any of its assets.

               4.04 Financial Statements, Reports and Proxy Statements.

                    (a)  FB has delivered  to  Acquiror  true  and complete
          copies of the Financial Statements, Interim Financial  Statements
          and other documents listed on Annex B.

                    (b)  The Financial Statements and the Interim Financial
          Statements  have been (and all financial statements delivered  to
          Acquiror as required  by  this  Agreement  will  be)  prepared in
          conformity with generally accepted accounting principles ("GAAP")
          applied  on  a  basis  consistent with prior periods, and present
          fairly, in conformity with  GAAP,  the  consolidated  results  of
          operations  of FB's consolidated group for the respective periods
          covered thereby  and  the consolidated financial condition of its
          consolidated group as of  the respective dates thereof.  All call
          and other regulatory reports  have  been filed on the appropriate
          form and prepared in accordance with such form's instructions and
          the applicable rules and regulations  of  the  regulating federal
          agency.  As of the date of the latest balance sheet  forming part
          of the Interim Financial Statements (the "Latest Balance Sheet"),
          no  member  of FB's consolidated group had, nor were any  of  any
          such  member's   assets   subject  to,  any  material  liability,
          commitment, indebtedness or  obligation,  which  is not reflected
          and  adequately reserved against in the Latest Balance  Sheet  in
          accordance with GAAP.  No report, including any report filed with
          the Federal  Reserve  Board,  or other report, proxy statement or
          registration statement filed by  any  member of FB's consolidated
          group with the Securities and Exchange Commission ("SEC"), and no
          report  made to shareholders of FB, as of  the  respective  dates
          thereof,   contained   and   no  such  report,  proxy  statement,
          registration  statement  or  report   to  shareholders  filed  or
          disseminated after the date of this Agreement  will  contain, any
          untrue statement of a material fact or omitted, or will  omit, to
          state  a material fact required to be stated therein or necessary
          to make  the  statements  therein,  in light of the circumstances
          under  which  they  were  made,  not misleading.   The  Financial
          Statements and Interim Financial Statements  are supported by and
          consistent with a general ledger and detailed  trial  balances of
          investment   securities,   loans   and  commitments,  depositors'
          accounts and cash balances on deposit  with  other  institutions,
          copies of which have been made available to Acquiror.

               4.05 Loan  and Investment Portfolios.  All loans,  discounts
          and financing leases  (in  which  a  member  of FB's consolidated
          group is lessor) reflected on the Latest Balance  Sheet (a) were,
          at the times and under the circumstances in which made,  made for
          good, valuable and adequate consideration in the ordinary  course
          of  business  of  its  consolidated  group,  (b) are evidenced by
          genuine notes, agreements or other evidences of  indebtedness and
          (c) to the extent secured, have been secured by valid  liens  and
          security  interests which have been perfected.  Accurate lists of
          all such loans,  discounts and financing leases as of the date of
          the Latest Balance  Sheet  (or  a  more  recent date), and of the
          investment portfolios of each member of FB's  consolidated  group
          as  of  such  date,  have  been delivered to Acquiror.  Except as
          specifically noted on the loan  schedule attached to the Schedule
          of Exceptions, Bank is not a party  to  any  written or oral loan
          agreement,  note  or  borrowing arrangement, including  any  loan
          guaranty,  that  was,  as   of  the  most  recent  month-end  (i)
          delinquent by more than 30 days  in  the  payment of principal or
          interest, (ii) known by Bank to be otherwise  in material default
          for  more  than  30  days,  (iii)  classified  as  "substandard,"
          "doubtful,"  "loss," "other assets especially mentioned"  or  any
          comparable  classification   by   Bank  or  the  Federal  Deposit
          Insurance  Corporation,  (iv)  an  obligation  of  any  director,
          executive  officer  or 10% shareholder  of  any  member  of  FB's
          consolidated group who  is subject to Regulation O of the Federal
          Reserve Board (12 C.F.R. Part 215), or any person, corporation or
          enterprise controlling, controlled  by  or  under  common control
          with  any  of  the  foregoing,  or  (v) in violation of any  law,
          regulation  or  rule of any governmental  authority,  other  than
          those that are immaterial in amount.

               4.06 Adequacy  of  Allowances  for Loan Losses.  Each of the
          allowances for losses on loans, financing  leases  and other real
          estate  owned  shown  on the Latest Balance Sheet is adequate  in
          accordance with applicable  regulatory guidelines and GAAP in all
          material respects, and there  are no facts or circumstances known
          to  any executive officer of FB  or  Bank  which  are  likely  to
          require  in  accordance  with applicable regulatory guidelines or
          GAAP a future material increase  in  any  of  such provisions for
          losses  or  a  material  decrease  in  the  allowances   therefor
          reflected  in  the  Latest Balance Sheet.  Each of the allowances
          for losses on loans, financing leases and other real estate owned
          reflected on the books  of  FB's  consolidated group at all times
          from and after the date of the Latest  Balance Sheet has been and
          will  be  adequate  in  accordance  with  applicable   regulatory
          guidelines and GAAP in all material respects.

               4.07 Absence  of  Certain Changes or Events.  Since December
          31, 1993, neither FB nor  any  member  of FB's consolidated group
          has  declared,  set  aside for payment or paid  any  dividend  to
          holders of, or declared  or  made any distribution on, any shares
          of FB's capital stock.  Since  the  date  of  the  Latest Balance
          Sheet,  there  has  been  no  event or condition of any character
          (whether actual or to the knowledge  of  any executive officer of
          FB  or  Bank  threatened)  that  has  had, or can  reasonably  be
          anticipated to have, a material adverse  effect  on the financial
          condition,  results  of operations or business of any  member  of
          FB's consolidated group,  taken as a whole.  Except as may result
          from the transactions contemplated  by  this  Agreement,  no such
          member has, since the date of the Latest Balance Sheet:

                    (a)  borrowed  any  money  or  entered into any capital
          lease  or leases or, except in the ordinary  course  of  business
          consistent with past practices, (i) lent any money or pledged any
          of its credit in connection with any aspect of its business, (ii)
          mortgaged  or  otherwise  subjected  to  any lien, encumbrance or
          other  liability  any  of  its  assets, (iii) sold,  assigned  or
          transferred  any  of its assets in  excess  of  $100,000  in  the
          aggregate, except for  the sale of raw land behind the Mandeville
          Branch  Office,  or  (iv)  incurred   any   material   liability,
          commitment,  indebtedness  or obligation (of any kind whatsoever,
          whether absolute or contingent);

                    (b)  suffered any material damage, destruction or loss,
          whether or not covered by insurance;

                    (c)  experienced   any   material   change   in   asset
          concentrations as to customers or industries or in the nature and
          source  of  its liabilities or in  the  mix  of  interest-bearing
          versus non-interest bearing deposits;

                    (d)  received  notice  or  had  knowledge  or reason to
          believe  that any material labor unrest exists among any  of  its
          employees  or that any group, organization or union has attempted
          to organize any of its employees;

                    (e)  received  notice  or  had  knowledge  or reason to
          believe  that any of its substantial customers has terminated  or
          intends to terminate such customer's relationship with it;

                    (f)  failed  to  operate  its  business in the ordinary
          course consistent with past practices, or  failed to preserve its
          business organization intact or to preserve  the  goodwill of its
          customers and others with whom it has business relations;

                    (g)  incurred  any  material  loss  except  for  losses
          adequately  reserved  against  on  the date of this Agreement  or
          waived any material right in connection  with  any  aspect of its
          business, whether or not in the ordinary course of business;

                    (h)  forgiven  any  debt  owed  to  it  in  excess   of
          $100,000, or canceled any of its claims in excess of $100,000, or
          paid  any  of its noncurrent obligations or liabilities in excess
          of $25,000;

                    (i)  made  any  capital expenditure or capital addition
          or betterment in excess of $25,000 each;

                    (j)  entered into  any agreement requiring the payment,
          conditionally  or  otherwise,  of   any   salary,   bonus,  extra
          compensation, pension or severance payment to any of  its present
          or former directors, officers or employees, except for  (i)  that
          certain  Executive  Employment  Agreement,  dated as of April 19,
          1994, between the Bank and James C. Piercey,  (ii)  those certain
          retention agreements between the Bank and its executive  officers
          and  its  department  and  branch managers and lending personnel,
          (iii) the adoption of a severance  policy  in  the  event  of  an
          acquisition  transaction, (iv) incentive pay arrangements for the
          Bank's lenders  and  branch  management, (v) budgeted bonuses for
          the Bank's senior management consistent  with  past practices and
          (vi)  such  agreements  as  are  terminable  at will without  any
          penalty  or  other  payment  by  it,  or  increased  (except  for
          increases of not more than 5% consistent with past practices) the
          compensation (including salaries, fees, bonuses, profit  sharing,
          incentive, pension, retirement or other similar payments)  of any
          such  person  whose  annual  compensation  would,  following such
          increase,  exceed  $30,000,  except  as  may be provided  in  the
          exceptions to the first clause of this paragraph (j);

                    (k)  changed  any  accounting  practice   followed   or
          employed   in  preparing  the  Financial  Statements  or  Interim
          Financial Statements  except  changes  required  to  be  made  in
          accordance with GAAP;

                    (l)  made  any loan, given any discount or entered into
          any financing lease which  has not been (i) made, at the time and
          under the circumstances in which  made,  for  good,  valuable and
          adequate  consideration in the ordinary course of business,  (ii)
          evidenced by genuine notes or other evidences of indebtedness and
          (iii)  fully   reserved   against  in  an  amount  sufficient  in
          accordance with applicable  regulatory  guidelines to provide for
          all charge-offs reasonably anticipated in  the ordinary course of
          business  after  taking  into  account all recoveries  reasonably
          anticipated in the ordinary course of business; or

                    (m)  entered into any agreement, contract or commitment
          to do any of the foregoing.

               4.08 Taxes.   Each member of  FB's  consolidated  group  has
          timely filed all federal,  state  and  local  income,  franchise,
          excise,  real  and  personal  property, employment and other  tax
          returns,  tax information returns  and  reports  required  to  be
          filed, has  paid  all  taxes,  interest payments and penalties as
          reflected  therein  which  have become  due,  has  made  adequate
          provision for the payment of  all  such  taxes  for  all  periods
          ending  on  or  before  the date of this Agreement (and will make
          such accruals through the  Closing  Date)  to  any  city, parish,
          state,  the United States or any other taxing authority,  and  is
          not delinquent in the payment of any tax or material governmental
          charge of any nature. The consolidated federal income tax returns
          of FB's consolidated  group have not been audited by the Internal
          Revenue Service for the  last seven years.  No audit, examination
          or  investigation  is  presently   being  conducted  or,  to  the
          knowledge  of  FB's  executive  officers,   is   presently  being
          threatened  by  any  taxing  authority,  no  material unpaid  tax
          deficiencies  or  additional liabilities of any  sort  have  been
          proposed  to  any  member  of  FB's  consolidated  group  by  any
          governmental representative,  and  no agreements for extension of
          time for the assessment of any tax have  been  entered into by or
          on  behalf of any member of FB's consolidated group.   Each  such
          member  has  withheld  from its employees (and timely paid to the
          appropriate governmental  entity) proper and accurate amounts for
          all periods in compliance with  all tax withholding provisions of
          applicable  federal,  state and local  laws  (including,  without
          limitation,   income,  social   security   and   employment   tax
          withholding for all forms of compensation).

               4.09 Title to Assets.  (a) On the date of the Latest Balance
          Sheet, each member  of  FB's  consolidated  group had and, except
          with respect to assets disposed of for adequate  consideration in
          the  ordinary course of business since such date, now  has,  good
          and  merchantable  title  to  all  real  property  and  good  and
          merchantable  title  to  all other material properties and assets
          reflected  on  the  Latest  Balance   Sheet,  and  has  good  and
          merchantable title to all real property and good and merchantable
          title to all other material properties  and assets acquired since
          the date of the Latest Balance Sheet, in each case free and clear
          of   all   mortgages,  liens,  pledges,  restrictions,   security
          interests, charges  and encumbrances of any nature except for (i)
          mortgages and encumbrances  which  secure  indebtedness  which is
          properly  reflected  in  the Latest Balance Sheet or which secure
          deposits of public funds as required by law; (ii) liens for taxes
          accrued but not yet payable;  (iii)  liens arising as a matter of
          law  in  the  ordinary  course  of  business   with   respect  to
          obligations incurred after the date of the Latest Balance  Sheet,
          provided  that  the  obligations  secured  by  such liens are not
          delinquent  or  are  being  contested  in good faith;  (iv)  such
          imperfections  of  title and encumbrances,  if  any,  as  do  not
          materially detract from  the  value  or materially interfere with
          the  present  use  of any of such properties  or  assets  or  the
          potential sale of any of such owned properties or assets; and (v)
          capital leases and leases,  if any, to third parties for fair and
          adequate consideration.  Each  member  of FB's consolidated group
          owns,  or  has  valid  leasehold  interests  in,   all   material
          properties  and assets used in the conduct of its business.   Any
          real property  and  other material assets held under lease by any
          such member are held  under  valid,  subsisting  and  enforceable
          leases  with  such  exceptions  as  are  not material and do  not
          interfere with the use made or proposed to be made by such member
          of such property.

                    (b)  With respect to each lease of any real property or
          a material amount of personal property to  which  any  member  of
          FCB's  consolidated group is a party, except for financing leases
          in which  a member of such consolidated group is lessor, (i) such
          lease is in  full  force and effect in accordance with its terms;
          (ii) all rents and other  monetary  amounts  that have become due
          and  payable  thereunder  have been paid; (iii) there  exists  no
          default, or event, occurrence,  condition  or act, which with the
          giving  of  notice,  the  lapse of time or the happening  of  any
          further  event, occurrence,  condition  or  act  would  become  a
          default under such lease; and (iv) neither the Company Merger nor
          the  Bank Merger  will  constitute  a  default  or  a  cause  for
          termination or modification of such lease.

                    (c)  No member of FB's consolidated group has any legal
          obligation,  absolute  or contingent, to any other person to sell
          or otherwise dispose of any substantial part of its assets; or to
          sell or dispose of any of  its  assets  except  in  the  ordinary
          course of business consistent with past practices.

               4.10 Litigation.   (a) Except for the actions listed on  the
          subsection of the Schedule of Exceptions that corresponds to this
          subsection,  there  are  no   material  claims,  actions,  suits,
          proceedings, arbitrations or investigations  pending  or,  to the
          knowledge  of any executive officer of FB, threatened against  FB
          or any member  of  its  consolidated group nor does any executive
          officer of FB have knowledge  of  any facts or circumstances that
          would be likely to form the basis for  any material claim, in any
          court or before or by any governmental agency  or instrumentality
          or  arbitration  panel or otherwise, against any member  of  FB's
          consolidated group.

               (b)  The subsection  of  the  Schedule  of  Exceptions  that
          corresponds  to  this  subsection lists each claim, action, suit,
          proceeding, arbitration, or investigation, pending or known to be
          threatened, in which any  material claim or demand is made or, to
          the knowledge of any executive  officer  of  FB, threatened to be
          made against any member of FB's consolidated group  or any person
          by  reason  of  his  or  her  being  or  having  been an officer,
          director, advisory director or employee of any such member.

               4.11 Employee  Benefit  Plans.   (a)  Except for  the  plans
          listed  on  the  subsection of the Schedule  of  Exceptions  that
          corresponds to this  subsection (the "ERISA Plans"), no member of
          FB's consolidated group  sponsors,  maintains  or contributes to,
          and  no  such  member  has  at any time sponsored, maintained  or
          contributed to, any employee  benefit plan that is subject to any
          of the provisions of the Employee  Retirement Income Security Act
          of 1974, as amended ("ERISA"), in which  any employee of any such
          member is or was a participant (whether or  not  on  an active or
          frozen   basis).    Except  as  set  forth  in  the  Schedule  of
          Exceptions, all contributions  required  to be made by any member
          of FB's consolidated group have been made, all insurance premiums
          required  have  been paid and each of the ERISA  Plans  has  been
          maintained  and  administered   in   all   material  respects  in
          compliance with its terms, the provisions of  ERISA and all other
          applicable  laws,  and, where applicable, the provisions  of  the
          Internal Revenue Code  of  1986,  as  amended (the "Code").  With
          respect to each of the ERISA Plans, no  transaction  has occurred
          that  could  result  in  the  imposition  of a tax or penalty  on
          prohibited   transactions   or   party-in-interest   transactions
          pursuant to Section 4975 of the Code  or Section 502(i) of ERISA;
          there is no matter relating to any of the ERISA Plans pending or,
          to the knowledge of any executive officer of FB, threatened, nor,
          to the knowledge of any executive officer  of  FB,  are there any
          facts  or  circumstances existing that could lead to (other  than
          routine filings  such  as  qualification  determination  filings)
          proceedings   before,   or   administrative   actions   by,   any
          governmental  agency;  there  are  no  actions,  suits  or claims
          pending  or,  to  the  knowledge of any executive officer of  FB,
          threatened (including, without  limitation,  breach  of fiduciary
          duty  actions,  but  excluding  routine  uncontested  claims  for
          benefits)  against any of the ERISA Plans or the assets  thereof.
          Each member  of  FB's  consolidated  group  has  complied  in all
          material  respects with the reporting and disclosure requirements
          of ERISA and  the  Code.   None  of  the  ERISA  Plans are multi-
          employer  plans  within  the meaning of Section 3(37)  of  ERISA.
          Except as set forth on the  Schedule  of  Exceptions, a favorable
          determination  letter  has  been issued by the  Internal  Revenue
          Service with respect to each  ERISA  Plan  that is intended to be
          qualified under Section 401(a) of the Code,  the Internal Revenue
          Service has taken no action to revoke any such letter and nothing
          has occurred, whether by action or failure to  act,  which  would
          cause the loss of such qualification.  Except as set forth on the
          Schedule of Exceptions, no member of FB's consolidated group  has
          sponsored,  maintained or made contributions to any plan, fund or
          arrangement subject  to  Title IV of ERISA or the requirements of
          Section 412 of the Code or  providing for post-retirement medical
          benefits or insurance coverage or other similar benefits.

                    (b)  Set forth on the  subsection  of  the  Schedule of
          Exceptions  corresponding  to  this  subsection  is  a  true  and
          complete  list and description of each and every benefit plan and
          benefit arrangement  of  any  member  of  FB's consolidated group
          other than the ERISA Plans.  True and complete copies of all plan
          (including   ERISA   Plan)   documents  and  written   agreements
          (including all amendments and  modifications  thereof),  together
          with  copies  of any tax determination letters, trust agreements,
          summary  plan  descriptions,   insurance   contracts,  investment
          management agreements and the three most recent annual reports on
          form  series 5500 with respect to such plan or  arrangement  have
          been delivered  to  Acquiror.   No  such ERISA Plan or other plan
          constitutes  a  defined  benefit  pension   plan   or   has   any
          "accumulated funding deficiency" within the meaning of the Code.

                    (c)  All  group  health  plans  of  any  member of FB's
          consolidated  group  to  which  Section 4980B(f) of the  Code  or
          Section 601 of ERISA applies are  in  compliance  in all material
          respects  with  continuation  coverage  requirements  of  Section
          4980B(f)  of  the  Code  and  Section  601 of ERISA and any prior
          violations of such sections have been cured  prior  to  the  date
          hereof.

                    (d)  Except  as  contemplated by Sections 6.20 and 6.21
          hereof,  the  consummation  of   the   transactions  contemplated
          hereunder will not (i) result in the imposition of any obligation
          or liability on any member of FB's consolidated  group,  Acquiror
          or  Acq.  Bank  to  any  such plan, fund or arrangement or to any
          employee or former employee  of  any  member of FB's consolidated
          group or (ii) result in a prohibited transaction  as such term is
          used in Code Section 4975 or ERISA Section 406.

                    (e)  Each   plan,   fund   or   arrangement  previously
          sponsored or maintained by any member of FB's consolidated group,
          or to which any member of FB's consolidated group previously made
          contributions which has been terminated by  any  member  of  FB's
          consolidated  group  was terminated in accordance with ERISA, the
          Code and the terms of such plan, fund or arrangement and no event
          has  occurred and no condition  exists  that  would  subject  any
          member  of FB's consolidated group, Acquiror, or Acq. Bank to any
          tax, penalty, fine or other liability as a result of, directly or
          indirectly, the termination of such plan, fund or arrangement.

               4.12 Insurance  Policies.   Each member of FB's consolidated
          group maintains in force insurance  policies  and  bonds  in such
          amounts   and   against  such  liabilities  and  hazards  as  are
          considered by it  to  be  adequate.  An accurate list of all such
          insurance policies is attached to the Schedule of Exceptions.  No
          member of FB's consolidated  group  is  now  liable, nor will any
          such  member become liable, for any material retroactive  premium
          adjustment.   All  policies are valid and enforceable and in full
          force and effect, and  no  member  of FB's consolidated group has
          received   any   notice  of  a  material  premium   increase   or
          cancellation with  respect  to  any  of its insurance policies or
          bonds.   Within  the  last  three  years,  no   member   of  FB's
          consolidated  group has been refused any basic insurance coverage
          sought or applied for (other than certain exclusions for coverage
          of certain events  or  circumstances  as stated in such polices),
          and  no  such  member  has reason to believe  that  its  existing
          insurance coverage cannot  be  renewed  as  and  when  same shall
          expire, upon terms and conditions standard in the market  at  the
          time renewal is sought.

               4.13 Agreements.   (a)  No member of FB's consolidated group
          is a party to:

                         (i)  any collective bargaining agreement;

                         (ii) other than  the  employee  benefits and plans
                    referred   to  in  the  section  of  the  Schedule   of
                    Exceptions that  corresponds to subsection 4.11 of this
                    Agreement,  any  employment   or   other  agreement  or
                    contract with or commitment to any employee  except the
                    agreements,   arrangements,   policies   and  practices
                    referred  to  in  the  exceptions to paragraph  (j)  of
                    subsection 4.07 of this  Agreement  and such agreements
                    as are terminable without penalty upon not more than 30
                    days notice by the employer;

                         (iii)    any    obligation    of    guaranty    or
                    indemnification   except   such   indemnification    of
                    officers,  directors,  employees  and  agents  of  FB's
                    consolidated group as on the date of this Agreement may
                    be   provided   in   their   respective   articles   of
                    incorporation   or  association  and  by-laws  (and  no
                    indemnification of any such officer, director, employee
                    or agent has been authorized, granted or awarded except
                    as  set forth in the  subsection  of  the  Schedule  of
                    Exceptions  that corresponds with this subsection), and
                    except  if entered  into  in  the  ordinary  course  of
                    business  with  respect  to  customers of any member of
                    FB's consolidated group, letters  of credit, guaranties
                    of endorsements and guaranties of signatures;

                         (iv) any agreement, contract or  commitment  which
                    is  or  if  performed will be materially adverse to the
                    financial condition,  results of operations or business
                    of any member of FB's consolidated group;

                         (v)  any   agreement,   contract   or   commitment
                    containing any covenant  limiting  the  freedom  of any
                    member of FB's consolidated group to engage in any line
                    of business or to compete with any person in a line  of
                    business  permitted by applicable regulatory guidelines
                    to be engaged in by bank holding companies or Louisiana
                    state banks, or their subsidiaries; or

                         (vi) any  written  agreement,  memorandum, letter,
                    order or decree, formal or informal,  with  any federal
                    or state regulatory agency.

               (b)  The  subsection  of  the  Schedule  of Exceptions  that
          corresponds to this subsection contains a list  of  each material
          agreement, contract or commitment (except those entered  into  in
          the  ordinary  course of business with respect to loans, lines of
          credit, letters  of credit, depositor agreements, certificates of
          deposit and similar  banking activities and equipment maintenance
          agreements which are not  material)  to  which any member of FB's
          consolidated group is a party or which affects  any  such member.
          No member of FB's consolidated group has in any material  respect
          breached,  nor  is  there  any pending or to any of its executive
          officers'  knowledge threatened  claim  that  it  has  materially
          breached,  any  of  the  terms  or  conditions  of  any  of  such
          agreements,   contracts   or   commitments  or  of  any  material
          agreement, contract or commitment  that  it enters into after the
          date of this Agreement.  No member of FB's  consolidated group is
          in  material  violation  of  any  written agreement,  memorandum,
          letter, order or decree, formal or  informal, with any federal or
          state regulatory agency.

               4.14 Licenses,  Franchises and Governmental  Authorizations.
          Each member of FB's consolidated  group  possesses  all licenses,
          franchises,   permits   and   other  governmental  authorizations
          necessary  for  the continued conduct  of  its  business  without
          interference or interruption.   The  deposits of Bank are insured
          by the FDIC to the extent provided by  applicable  law, and there
          are no pending or to any of Bank's executive officers'  knowledge
          threatened proceedings to revoke or modify that insurance  or for
          relief under 12 U.S.C. Section 1818.

               4.15 Corporate  Documents.   FB  has  delivered to Acquiror,
          with respect to each member of FB's consolidated  group, true and
          correct  copies of its articles of incorporation or  association,
          and its by-laws, all as amended.  All of the foregoing and all of
          the corporate  minutes  and stock transfer records of each member
          of FB's consolidated group  are  current, complete and correct in
          all material respects.

               4.16 Certain  Transactions.   Except  as  disclosed  in  the
          subsection of the Schedule of Exceptions that corresponds to this
          subsection,  no past or present director,  executive  officer  or
          five percent shareholder  of  FB  has,  since  January  1,  1990,
          engaged in any transaction or series of transactions which, if FB
          had been subject to Section 14(a) of the Securities Exchange  Act
          of  1934,  as  amended  (the  "Exchange  Act"),  would  have been
          required  to be disclosed pursuant to Item 404 of Regulation  S-K
          of the Rules and Regulations of the Securities Exchange Committee
          (the "SEC"),  and  no  director or executive officer of Bank has,
          since January 1, 1990, engaged  in  any  transaction or series of
          transactions which, if Bank had been subject  to Section 14(a) of
          the Exchange Act, would have been required to be  disclosed under
          Item  404 of Regulation S-K of the Rules and Regulations  of  the
          SEC.

               4.17 Broker's   or   Finder's   Fees.    No  agent,  broker,
          investment  banker,  investment  or  financial advisor  or  other
          person acting on behalf of any member  of FB's consolidated group
          is entitled to any commission, broker's  or finder's fee from any
          of the parties hereto in connection with any  of the transactions
          contemplated by this Agreement, except for the  financial advisor
          retained by FB pursuant to the written agreement  which  has been
          delivered to Acquiror.

               4.18 Environmental Matters.

                    (a)  (i)    Each member of FB's consolidated group  has
                    obtained  all  material  permits,  licenses  and  other
                    authorizations  that  are required to be obtained by it
                    under any applicable Environmental Law Requirements (as
                    hereinafter defined) in  connection  with the operation
                    of  its  businesses  and  ownership  of its  properties
                    (collectively,  the  "Subject  Properties"),  including
                    without limitation properties acquired  by  foreclosure
                    or in settlement of loans;

                         (ii) Except as disclosed in the subsection  of the
                    Schedule   of   Exceptions  that  corresponds  to  this
                    subsection, FB and  each  member  of  its  consolidated
                    group  is  in compliance in all material respects  with
                    all terms and  conditions of such permits, licenses and
                    authorizations and  with  all  applicable Environmental
                    Law Requirements;

                         (iii) Except as disclosed in the subsection of the
                    Schedule  of  Exceptions  that  corresponds   to   this
                    subsection,  there  are  no  past  or  present  events,
                    conditions,  circumstances, activities or plans by  any
                    member of FB's consolidated group related in any manner
                    to FB or any member  of  its  consolidated group or the
                    Subject Properties that did or  would,  in any material
                    respect,  violate  or  prevent compliance or  continued
                    compliance   with   any   of  the   Environmental   Law
                    Requirements   or  give  rise  to   any   Environmental
                    Liability, as hereinafter defined;

                         (iv) Except  as  set  forth  in  the  Schedule  of
                    Exceptions  pursuant to clause (iii) above, there is no
                    civil, criminal or administrative action, suit, demand,
                    claim,  order,  judgment,  hearing,  notice  or  demand
                    letter,   notice   of   violation,   investigation   or
                    proceeding pending or to the knowledge of the executive
                    officers of  FB's  consolidated group threatened by any
                    person against FB or  any  member  of  its consolidated
                    group,  or  any  prior  owner  of  any  of the  Subject
                    Properties and relating to the Subject Properties,  and
                    relating   in   any   way   to  any  Environmental  Law
                    Requirement,  or  seeking to impose  any  Environmental
                    Liability; and

                         (v)  No  member  of  FB's  consolidated  group  is
                    subject   to   or   responsible    for   any   material
                    Environmental  Liability  which is not  set  forth  and
                    adequately  reserved  against  on  the  Latest  Balance
                    Sheet.

                    (b)  "Environmental   Law    Requirement"   means   all
               applicable statutes, regulations, rules,  ordinances, codes,
               licenses, permits, orders, approvals, plans, authorizations,
               concessions,   franchises   and   similar  items,   of   all
               governmental  agencies,  departments,  commissions,  boards,
               bureaus, or instrumentalities  of  the United States, states
               and  political  subdivisions  thereof  and   all  applicable
               judicial, administrative, and regulatory decrees,  judgments
               and orders relating to the protection of human health or the
               environment,   including   without   limitation:   (A)   all
               requirements,  including  but  not  limited  to,  those  (i)
               pertaining     to    reporting,    licensing,    permitting,
               investigation, and  remediation  of  emissions,  discharges,
               releases  or threatened releases of Hazardous Materials  (as
               such   term  is   defined   below),   chemical   substances,
               pollutants,  contaminants, or hazardous or toxic substances,
               materials or wastes  whether  solid,  liquid,  or gaseous in
               nature, into the air, surface water, groundwater,  or  land,
               or  relating  to  the manufacture, processing, distribution,
               use, treatment, storage, disposal, transport, or handling of
               Hazardous  Materials,   chemical   substances,   pollutants,
               contaminants, or hazardous or toxic substances, materials or
               wastes, whether solid, liquid, or gaseous in nature; (B) all
               requirements  pertaining  to  protection  of the health  and
               safety of employees or the public; and (C)  all requirements
               pertaining to the (i) drilling, production, and  abandonment
               of  oil  and  gas wells, (ii) the transportation of produced
               oil and gas, and  (iii)  the remediation of sites related to
               that drilling, production or transportation.

                    (c)  "Hazardous  Materials"   shall   mean:    (A)  Any
               "hazardous substance" as defined by either the Comprehensive
               Environmental  Response,  Compensation and Liability Act  of
               1980 (42 USC Section 9601, et seq.)  ("CERCLA"), as  amended
               from time to time, or regulations promulgated thereunder; (B)
               asbestos; (C) polychlorinated  byphenyls; (D) any "regulated
               substance" as defined by 40  C.F.C.  Section  280.12, or La.
               Admin.  Code  33:XI.103;  (E)   any   naturally    occurring  
               radioactive  material ("NORM"), as defined  by  La.   Admin. 
               Code  33:XV,     Chapter  14,  as amended from time to time,
               irrespective   of   whether  the    NORM   is   located   in  
               Louisiana  or  another  jurisdiction; (F) any  non-hazardous
               oilfield wastes ("NOW")  defined  under  La.  R.R. 30:1,  et
               seq.,  and  regulations promulgated thereunder, irrespective
               of whether those wastes are located in Louisiana  or another
               jurisdiction; (G) any substance the presence of which on the
               Subject Properties  is  prohibited  by any lawful rules  and
               regulations  of  legally constituted authorities  from  time
               to  time  in  force and   effect  relating  to  the  Subject
               Properties; and (H) any other substance which  by  any  such
               rule  or  regulation  requires   special  handling  in   its
               collection,  storage,  treatment  or disposal.

                    (d)  "Environmental   Liability"  shall  mean  (i)  any
               liability or obligation arising  under any Environmental Law
               Requirement, or (ii) any liability  or  obligation under any
               other  current  theory of law or equity (including,  without
               limitation,  any liability  for  personal  injury,  property
               damage or remediation)  that  results from, or is based upon
               or  related to, the manufacture,  processing,  distribution,
               use, treatment, storage, disposal, transport or handling, or
               the emission,  discharge, release or threatened release into
               the  environment,  of  any  Hazardous  Material,  pollutant,
               contaminant,  chemical,  or  industrial,  toxic or hazardous
               substance or waste.

               4.19 Compliance with Laws.  The business of  each  member of
          FB's consolidated group has been conducted in compliance with all
          applicable laws, rules, regulations, orders, writs, judgments and
          decrees  the  noncompliance  with  which  could  cause a material
          adverse change with respect to FB's consolidated group  or  could
          have  a  material  adverse  effect  on  the  financial condition,
          results  of  operations  or  business of FB's consolidated  group
          taken  as  a  whole.   There are no  governmental  investigations
          pending or known by any  executive  officer of any member of FB's
          consolidated  group  to be threatened against  any  such  member.
          There are no material  uncured  violations,  or  violations  with
          respect to which material refunds or restitution may be required,
          cited in any compliance report to any member of FB's consolidated
          group  as  a  result  of  examination by any bank or bank holding
          company regulatory authority,  except  those cited in examination
          reports previously submitted to, and reviewed by, Acquiror.

               4.20 Intellectual   Property.    Each   member    of    FB's
          consolidated group owns all trademarks, tradenames, service marks
          and  other  intellectual property that is material to the conduct
          of its business.

               4.21 Community  Reinvestment  Act.  Bank has complied in all
          material   respects  with  the  provisions   of   the   Community
          Reinvestment   Act   ("CRA")   and   the  rules  and  regulations
          thereunder, has a CRA rating of not less than "satisfactory," has
          received no material criticism from regulators  with  respect  to
          discriminatory  lending  practices,  and  has no knowledge of any
          conditions or circumstances that are likely  to  result  in a CRA
          rating  of  less  than  "satisfactory" or material criticism from
          regulators with respect to discriminatory lending practices.

               4.22 Representations    and   Warranties.    Each   of   the
          representations and warranties contained in Section 4 is true and
          correct  on  the date of this Agreement  and  will  be  true  and
          correct on the  Closing  Date,  as if made again on and as of the
          Closing Date.

               4.23 Accuracy of Statements.   No warranty or representation
          made or to be made by any member of FB's  consolidated  group  in
          this Agreement or in any document furnished or to be furnished by
          any member of FB's consolidated group pursuant to this Agreement,
          and  no information furnished by any such member pursuant to this
          Agreement,  contains  or  will  contain,  as  of the date of this
          Agreement, the effective date of the Registration  Statement,  as
          defined in subsection 6.15 hereof, or the Closing Date, an untrue
          statement  of  a  material fact or an omission of a material fact
          necessary to make the statements contained herein and therein, in
          light  of  the  circumstances   in   which  they  are  made,  not
          misleading.

          SECTION 5. Representations and Warranties of  Acquiror  and  Acq.
          Bank

                    Acquiror and Acq. Bank represent and warrant to  FB and
          Bank that:

               5.01 Organization   and   Qualification.    Acquiror   is  a
          corporation duly organized and validly existing under the laws of
          the  State  of Louisiana and is a bank holding company within the
          meaning of the Bank Holding Company Act.  Acq. Bank is a national
          banking association duly organized and validly existing under the
          laws of the United  States.   Each  of Acquiror and Acq. Bank has
          all requisite corporate power and authority  to own and lease its
          property  and to carry on its business as it is  currently  being
          conducted and,  as to Acquiror, is qualified and in good standing
          as  a foreign corporation  in  all  jurisdictions  in  which  the
          failure to so qualify would have a material adverse effect on its
          financial condition, results of operations or business.

               5.02 Capital Stock: Other Interests.  The authorized capital
          stock  of  Acquiror  consists  of  100,000,000 shares of Acquiror
          Common Stock, $5 par value per share,  of  which,  at  March  31,
          1994, 26,144,036 shares were issued and outstanding and no shares
          were  held  in  its  treasury;  and 5,000,000 shares of preferred
          stock, no par value per share, of  which  2,399,170  shares  were
          issued  and  outstanding and no shares were held in its treasury.
          All issued and  outstanding  shares  of capital stock of Acquiror
          and Acq. Bank have been duly authorized  and  are validly issued,
          fully paid and non-assessable.  The outstanding  capital stock of
          each of Acquiror and Acq. Bank has been issued in compliance with
          all  legal  requirements  and  any preemptive or similar  rights.
          Acquiror owns all of the issued and outstanding shares of capital
          stock of Acq. Bank free and clear of all liens, charges, security
          interests, mortgages, pledges and  other  encumbrances.   Neither
          Acquiror  nor Acq. Bank has outstanding as of March 31, 1994  any
          stock options  or  other  rights  to  acquire  any  shares of its
          capital stock, other than (i) stock options and restricted  stock
          granted  or  issued under existing stock compensation plans, (ii)
          Acquiror's 12  3/4%  convertible  debentures and (iii) Acquiror's
          convertible preferred stock.

               5.03 Corporate Authorization;  No Conflicts.  Subject to the
          approval  of  this  Agreement and the Bank  Merger  Agreement  by
          Acquiror as sole shareholder of Acq. Bank, all corporate acts and
          other proceedings required  of Acquiror and Acq. Bank for the due
          and valid authorization, execution,  delivery  and performance of
          this Agreement and the Merger Agreements and consummation  of the
          Mergers  have  been validly and appropriately taken.  Subject  to
          such shareholder approval and to such regulatory approvals as are
          required by law,  this  Agreement  and  the Merger Agreements are
          legal, valid and binding obligations of Acquiror  and  Acq. Bank,
          as  the  case  may  be,  and  are  enforceable  against  them  in
          accordance  with  the respective terms of such agreements, except
          that enforcement may  be  limited  by bankruptcy, reorganization,
          insolvency and other similar laws and court decisions relating to
          or affecting the enforcement of creditors'  rights  generally and
          by  general  equitable  principles  and  by provisions of  United
          States  and  Louisiana  laws  relating  to  deceptive  practices,
          misstatements  or  omissions of material facts  in  the  sale  of
          securities, fraud and  gross  fault.   With  respect  to  each of
          Acquiror  and  Acq.  Bank,  neither  the  execution,  delivery or
          performance of this Agreement or the Merger Agreements,  nor  the
          consummation  of  the transactions contemplated hereby or thereby
          will (i) violate, conflict  with,  or  result  in a breach of any
          provision of, (ii) constitute a default (or an event  which, with
          notice  or  lapse  of  time  or both, would constitute a default)
          under,  (iii)  result in the termination  of  or  accelerate  the
          performance required  by,  or  (iv) result in the creation of any
          lien, security interest, charge  or  encumbrance  upon any of its
          properties  or  assets  under,  any  of the terms, conditions  or
          provisions of its articles of incorporation or association or by-
          laws  or any material note, bond, mortgage,  indenture,  deed  of
          trust,   lease,   license,   agreement  or  other  instrument  or
          obligation to or by which it or  any  of  its assets is bound; or
          violate  any order, writ, injunction, decree,  statute,  rule  or
          regulation  of  any  governmental body applicable to it or any of
          its assets.

               5.04 Financial Statements, Reports and Proxy Statements.

                    (a)  Acquiror  has  delivered  to  FB true and complete
          copies of the Financial Statements, Interim Financial  Statements
          and other documents listed on Annex C.

                    (b)  The Financial Statements and the Interim Financial
          Statements have been prepared in conformity with GAAP applied  on
          a  basis  consistent  with  prior periods, and present fairly, in
          conformity with GAAP, the consolidated  results  of operations of
          Acquiror's consolidated group for the respective periods  covered
          thereby   and   the   consolidated  financial  condition  of  its
          consolidated group as of  the respective dates thereof.  All call
          reports have been filed on  the  appropriate form and prepared in
          accordance with such form's instructions and the applicable rules
          and regulations of the regulating federal agency.  As of the date
          of the latest balance sheet forming part of the Interim Financial
          Statements (the "Latest Balance Sheet"),  no member of Acquiror's
          consolidated  group  had, nor were any of any  of  such  member's
          assets   subject   to,  any   material   liability,   commitment,
          indebtedness or obligation, which is not reflected and adequately
          reserved against in  the  Latest Balance Sheet in accordance with
          GAAP.

               5.05 Legality  of  Acquiror   Securities.    All  shares  of
          Acquiror Common Stock to be issued pursuant to the Company Merger
          have  been  duly  authorized  and,  when issued pursuant  to  the
          Company  Merger Agreement, will be validly  and  legally  issued,
          fully paid  and non-assessable, and will be, at the time of their
          delivery,  free   and  clear  of  all  liens,  charges,  security
          interests, mortgages,  pledges  and  other  encumbrances  and any
          preemptive or similar rights.

               5.06 Broker's   or   Finder's   Fees.    No  agent,  broker,
          investment  banker,  investment  or  financial advisor  or  other
          person acting on behalf of Acquiror or  Acq.  Bank is entitled to
          any commission, broker's or finder's fee from any  of the parties
          hereto in connection with any of the transactions contemplated by
          this Agreement.

               5.07 Litigation.   Except  as disclosed by Acquiror  in  any
          report  filed  by  it with the SEC prior  to  the  date  of  this
          Agreement, there are  no  material  actions,  suits, proceedings,
          arbitrations  or  investigations  pending  or,  to its  executive
          officers'   knowledge,   threatened  against  Acquiror   or   its
          consolidated subsidiaries  which  are  required  to  be disclosed
          pursuant to Items 3 and 5 of Form 8-K, Items 1 and 5 of Form 10-Q
          and Item 103 of Regulation S-K of the SEC's Rules and Regulations
          nor does any executive officer of Acquiror or any member  of  its
          consolidated  group  have knowledge of any facts or circumstances
          that would be likely to form the basis for any material claim, in
          any  court  or  before  or   by   any   governmental   agency  or
          instrumentality  or  arbitration panel or otherwise, against  any
          member of Acquiror's consolidated group.

               5.08 Environmental  Matters.  (a)  Each of Acquiror and Acq.
          Bank  has  obtained  all material  permits,  licenses  and  other
          authorizations that are  required  to be obtained by it under any
          applicable Environmental Law Requirements  in connection with the
          operation  of  its  businesses and ownership of  its  properties,
          including without limitation  properties  acquired by foreclosure
          or in settlement of loans (collectively, the  "Acquiror's Subject
          Properties").

                    (b)    Acquiror  and  each  member of its  consolidated
          group is in compliance in all material  respects  with  all terms
          and  conditions of such permits, licenses and authorizations  and
          with all applicable Environmental Law Requirements.

                    (c)   There  are no past or present events, conditions,
          circumstances, activities  or  plans  by  Acquiror  or  Acq. Bank
          related   in  any  manner  to  Acquiror  or  any  member  of  its
          consolidated  group or the Acquiror's Subject Properties that did
          or would, in any  material respect, violate or prevent compliance
          or  continued  compliance  with  any  of  the  Environmental  Law
          Requirements, or give rise to any Environmental Liability.

                    (d)    There  is  no  civil, criminal or administrative
          action, suit, demand, claim, order,  judgment, hearing, notice or
          demand letter, notice or violation, investigation  or  proceeding
          pending or, to the knowledge of any of the executive officers  of
          Acquiror's  consolidated  group, threatened by any person against
          Acquiror or any member of its  consolidated  group,  or any prior
          owner  of the Acquiror's Subject Properties and relating  to  the
          Acquiror's  Subject  Properties,  and  relating in any way to any
          Environmental  Law  Requirement,  or  seeking   to   impose   any
          Environmental Liability.

               5.09  Regulatory  Matters.   During  the  last  five  years,
          neither Acquiror nor any of its banking subsidiaries has received
          a  Community  Reinvestment Act rating of less than "satisfactory"
          and, during the  same  period,  neither  Acquiror  nor any of its
          banking  subsidiaries  has been cited for discriminatory  lending
          practices by any of its regulatory authorities.

               5.10 Accuracy of Statements.   No warranty or representation
          made or to be made by Acquiror or Acq.  Bank in this Agreement or
          in any document furnished or to be furnished  by Acquiror or Acq.
          Bank pursuant to this Agreement, and no information  furnished by
          either  pursuant to this Agreement, contains or will contain,  as
          of  the date  of  this  Agreement,  the  effective  date  of  the
          Registration Statement, as defined in subsection 6.15 hereof, and
          the Closing  Date,  an  untrue statement of a material fact or an
          omission of a material fact  necessary  to  make  the  statements
          contained  herein  and therein, in light of the circumstances  in
          which they are made, not misleading.

          SECTION 6.Covenants and Conduct of Parties Prior to the Effective
                    Date

               The parties further covenant and agree as follows:

               6.01 Cooperation  and  Best  Efforts.   Each  of the parties
          hereto  will  cooperate with the other parties and use  its  best
          efforts to (a)  procure  all  necessary consents and approvals of
          third parties, (b) complete all necessary filings, registrations,
          applications,  schedules  and  certificates,   (c)   satisfy  all
          requirements prescribed by law for, and all conditions  set forth
          in  this  Agreement  to, the consummation of the Mergers and  the
          transactions contemplated  hereby  and  by the Merger Agreements,
          and (d) effect the transactions contemplated  by  this  Agreement
          and the Merger Agreements at the earliest practicable date.

               6.02 Information   for,  and  Preparation  of,  Registration
          Statement and Proxy Statement.   Each  of the parties hereto will
          cooperate  in  the  preparation  of  the  Registration  Statement
          referred to in subsection 6.15 hereof and a proxy statement of FB
          (the "Proxy Statement") which complies with  the  requirements of
          the Securities Act of 1933 (the "Securities Act"),  the rules and
          regulations  promulgated thereunder and other applicable  federal
          and state laws, for the purpose of submitting this Agreement, the
          Company Merger Agreement and the transactions contemplated hereby
          and thereby, and any amendments to FB's articles of incorporation
          required by the  aforesaid  agreements  and  transactions to FB's
          shareholders for approval.  Each of the parties  hereto  will  as
          promptly  as  practicable  after the date hereof furnish all such
          data and information relating  to  it and its subsidiaries as any
          of the other parties may reasonably  request  for  the purpose of
          including such data and information in the Registration Statement
          and the Proxy Statement.

               6.03 Approval  of Bank Merger Agreement.  Acquiror,  as  the
          sole shareholder of Acq. Bank, and FB, as the sole shareholder of
          Bank,  shall take all  action  necessary  to  effect  shareholder
          approval of the Bank Merger Agreement.

               6.04 Press  Releases.   Acquiror  and FB will cooperate with
          each  other in the preparation of any press  releases  announcing
          the execution  of  this  Agreement  or  the  consummation  of the
          transactions  contemplated  hereby.   Without  the  prior written
          consent  of  Acquiror, no member of FB's consolidated group  will
          issue any press  release  or  other written statement for general
          circulation  relating  to the transactions  contemplated  hereby,
          except as may otherwise be required by law.

               6.05 Investigations;   Planning.    Each   member   of  FB's
          consolidated group shall continue to provide to Acquiror and Acq.
          Bank  and  to their authorized representatives full access during
          all reasonable  times  to  its  premises,  properties,  books and
          records (including, without limitation, all corporate minutes and
          stock  transfer  records), and to furnish Acquiror and Acq.  Bank
          and such representatives  with  such financial and operating data
          and other information of any kind  respecting  its  business  and
          properties  as  Acquiror  and  Acq.  Bank shall from time to time
          reasonably request.  Any investigation  shall  be  conducted in a
          manner  which does not unreasonably interfere with the  operation
          of the business  of FB's consolidated group.  Each member of FB's
          consolidated group  agrees  to  cooperate  with Acquiror and Acq.
          Bank  in connection with planning for the efficient  and  orderly
          combination of the parties and the operation of Acquiror and Acq.
          Bank  after  consummation  of  the  Mergers.   In  the  event  of
          termination  of  this  Agreement  prior  to  the  Effective Date,
          Acquiror and Acq. Bank shall, except to any extent  necessary  to
          assert  any rights under this Agreement or the Merger Agreements,
          return, without retaining copies thereof, or destroy (and certify
          to same under  penalty of perjury) all confidential or non-public
          documents, work  papers  and  other  materials obtained from FB's
          consolidated   group   in   connection  with   the   transactions
          contemplated hereby and shall keep such information confidential,
          not disclose such information  to  any  other  person  or  entity
          except  as  may  be  required  by legal process, and not use such
          information in connection with its  business, and shall cause all
          of  its  employees,  agents  and  representatives  to  keep  such
          information confidential and not to  disclose such information or
          to use it in connection with its business,  in  each  case unless
          and  until  such  information  shall  come into the public domain
          through no fault of Acquiror or Acq. Bank.

               6.06 Preservation  of  Business.   Each   member   of   FB's
          consolidated  group  will  use  its  best efforts to preserve the
          possession  and  control of all of its assets  other  than  those
          consumed or disposed  of  for  value  in  the  ordinary course of
          business or pursuant to the terms of this Agreement,  to preserve
          the  goodwill  of  customers and others having business relations
          with it and to do nothing knowingly to impair its ability to keep
          and preserve its business  as  it  exists  on  the  date  of this
          Agreement.

               6.07 Conduct  of  Business  in  the  Ordinary  Course.  Each
          member of FB's consolidated group shall conduct its business only
          in  the  ordinary  course  consistent  with past practices,  and,
          except as otherwise provided herein, it  shall  not,  without the
          prior written consent of Acquiror:

                    (a)  declare, set aside, increase or pay any  dividend,
          or declare or make any distribution on, or directly or indirectly
          combine, redeem, reclassify, purchase, or otherwise acquire,  any
          shares of its capital stock or authorize the creation or issuance
          of  or  issue  any  additional shares of its capital stock or any
          securities or obligations  convertible  into  or exchangeable for
          its  capital  stock,  provided that this subparagraph  shall  not
          apply to prevent dividends  or  distributions  from any member of
          FB's consolidated group to any other member of such  consolidated
          group;

                    (b)  amend its articles of incorporation or association
          or  by-laws,  or  adopt  or  amend  any  resolution  or agreement
          concerning indemnification of its directors or officers;

                    (c)  enter  into  or  modify  any  agreement  so as  to
          require  the  payment, conditionally or otherwise, of any salary,
          bonus, extra compensation, pension or severance payment to any of
          its present or  former  directors,  officers  or employees except
          such agreements as are terminable at will without  any penalty or
          other payment by it, or increase by more than 5% the compensation
          (including  salaries,  fees, bonuses, profit sharing,  incentive,
          pension, retirement or other  similar  benefits  and payments) of
          any  such person whose annual compensation would, following  such
          increase,  exceed  $30,000,  or increase any such compensation in
          any manner inconsistent with its past practices;

                    (d)  except as described  in the Schedule of Exceptions
          or except in the ordinary course of business,  place or suffer to
          exist  on  any of its assets or properties any mortgage,  pledge,
          lien, charge  or other encumbrance, except those of the character
          described in subsection  4.09  hereof,  or  forgive  any material
          indebtedness  owing  to  it  or  any claims in excess of $100,000
          which it may have possessed, or waive  any  right  of substantial
          value in excess of $100,000 or discharge or satisfy  any material
          noncurrent liability;

                    (e)  acquire  another  business or entity, or  sell  or
          otherwise dispose of a material part of its assets, except in the
          ordinary course of business consistent  with past practices or as
          described in the Schedule of Exceptions;

                    (f)  knowingly commit or omit to  do  any act which act
          or omission would cause a breach of any covenant  of  FB  or Bank
          contained in this Agreement or would cause any representation  or
          warranty  of  FB  or  Bank  contained in this Agreement to become
          untrue,  as  if  each  such  representation   and  warranty  were
          continuously made from and after the date hereof;

                    (g)  violate  in  any material respect  any  applicable
          law, statute, rule, governmental regulation or order;

                    (h)  fail to maintain  its  books, accounts and records
          in the usual manner on a basis consistent  with  that  heretofore
          employed;

                    (i)  fail to pay, or to make adequate provision  in all
          material  respects  for  the  payment  of,  all  taxes,  interest
          payments and penalties due and payable (for all periods up to the
          Effective Date, including that portion of its fiscal year  to and
          including  the  Effective  Date)  to any city, parish, state, the
          United States or any other taxing authority,  except  those being
          contested in good faith by appropriate proceedings and  for which
          sufficient reserves have been established;

                    (j)  enter into any new line of business;

                    (k)  except as described in the Schedule of Exceptions,
          charge  off  (except  as  may otherwise be required by law or  by
          regulatory  authorities  or  by   generally  accepted  accounting
          principles consistently applied) or  sell (except for a price not
          less  than  the  value thereof) any of its  portfolio  of  loans,
          discounts or financing  leases,  or  sell any asset held as other
          real estate owned or other foreclosed  assets  for an amount less
          than 100% of its book value at the Latest Balance Sheet;

                    (l)  dispose   of  investment  securities   having   an
          aggregate market value greater  than  10%  of  the aggregate book
          value of its investment securities portfolio on  the  date of the
          Latest Balance Sheet; or make investments in non-investment grade
          securities   or  which  are  inconsistent  with  past  investment
          practices;

                    (m)  take  or  cause to be taken any action which would
          disqualify the Mergers as a "pooling of interests" for accounting
          purposes or as a "reorganization"  within  the meaning of Section
          368(a) of the Code; or

                    (n)  agree or commit to do any of the foregoing.

               6.08 Additional  Information  from  FB.   FB   will  provide
          Acquiror  and  Acq.  Bank (a) with prompt written notice  of  any
          material adverse change  in  the  financial condition, results of
          operations or business of any member  of  its consolidated group,
          any material breach by any such member of any  of its warranties,
          representations or covenants in this Agreement,  or  any material
          action  taken or proposed to be taken with respect to any  member
          of FB's consolidated  group by any regulatory agency, (b) as soon
          as they become available,  copies  of  any  financial statements,
          reports and other documents of the type referred to in subsection
          4.04 hereof with respect to FB and Bank, and  (c)  promptly  upon
          its dissemination, any report disseminated to shareholders of FB.

               6.09 FB Shareholder Approval.  FB's Board of Directors shall
          submit  this  Agreement  and  the Company Merger Agreement to its
          shareholders for approval in accordance with the BCL at a special
          meeting of shareholders duly called and convened for that purpose
          as soon as practicable.

               6.10 Affiliates Letter.  FB  will  use  its  best efforts to
          obtain by the Closing Date an agreement from each person who is a
          director, executive officer or 5% beneficial owner  of securities
          of FB who will receive shares of Acquiror Common Stock  by virtue
          of  the  Company  Merger to the effect that such person will  not
          dispose of any Acquiror  Common  Stock  received  pursuant to the
          Company Merger in violation of Rule 145 of the Securities  Act or
          the  rules  and  regulations of the SEC thereunder or in a manner
          that would disqualify  the  transactions contemplated hereby from
          pooling of interests accounting treatment.

               6.11 Loan Policy.No member  of  FB's consolidated group will
          make  any  loans, or enter into any commitments  to  make  loans,
          which vary other  than  in  immaterial  respects from its written
          loan  policies, a true and correct copy of  which  loan  policies
          have been provided to Acquiror, provided that this covenant shall
          not prohibit  Bank  from extending or renewing credit or loans in
          the ordinary course of  business  consistent  with  past  lending
          practices  or in connection with the workout or renegotiation  of
          loans currently in its loan portfolio.

               6.12 No  Solicitations.   (a) Prior to the Effective Date or
          until  the  termination  of this Agreement,  no  member  of  FB's
          consolidated group shall, without the prior approval of Acquiror,
          solicit or encourage inquiries  or proposals with respect to, or,
          except to the extent required in  the  opinion  of its counsel to
          discharge  properly  its  fiduciary  duties  to FB's consolidated
          group and its shareholders, furnish any information  relating  to
          or participate in any negotiations or discussions concerning, any
          acquisition  or  purchase  of all or a substantial portion of its
          assets,  or  of a substantial  equity  interest  in  it,  or  any
          business combination  with it, other than as contemplated by this
          Agreement (and in no event  will any such information be supplied
          except  pursuant  to  a confidentiality  agreement  in  form  and
          substance substantially the same as the confidentiality agreement
          between FB and Acquiror); and each such member shall instruct its
          officers, directors, agents  and affiliates to refrain from doing
          any of the above, and will notify  Acquiror  immediately  if  any
          such  inquiries  or  proposals  are  received  by  it,  any  such
          information  is  requested  from  it, or any such negotiations or
          discussions  are  sought  to  be  initiated  with  it;  provided,
          however,  that  nothing  contained  herein  shall  be  deemed  to
          prohibit any officer or director of FB  or  Bank  from taking any
          action  that  is required by law or is required to discharge  his
          fiduciary duties to FB's consolidated group and its shareholders.

                    (b)  Neither  the  Board  of  Directors  of  FB nor any
          committee  thereof  shall  (i) withdraw or modify, or propose  to
          withdraw or modify, in a manner adverse to Acquiror, the approval
          or  recommendation  to shareholders  of  this  Agreement  or  the
          Mergers, (ii) approve  or  recommend, or propose to recommend any
          takeover proposal with respect  to FB or Bank, except such action
          that  is  required  in  the written opinion  of  its  counsel  to
          discharge its fiduciary duties to FB's consolidated group and its
          shareholders, or (iii) modify, or waive or release any party from
          any  provision  of, or fail  to  enforce  any  provision  of,  if
          Acquiror  so  requests   such  enforcement,  any  confidentiality
          agreement  entered  into by  FB  or  Bank  with  any  prospective
          acquiror after the date  of  this  Agreement  or within two years
          prior to such date.

               6.13 Operating Functions.  Each member of  FB's consolidated
          group  agrees  to  cooperate in the consolidation of  appropriate
          operating functions  with  Acquiror and Acq. Bank to be effective
          on the Effective Date, provided  that  the foregoing shall not be
          deemed  to  require  any  action which, in the  opinion  of  such
          member's  Board  of  Directors,   would   adversely   affect  its
          operations if the Mergers were not consummated.

               6.14 Intentionally Left Blank.

               6.15 Acquiror  Registration  Statement.  (a)  Acquiror  will
          promptly prepare and file on Form S-4  a  registration  statement
          (the  "Registration  Statement")  under the Securities Act (which
          will  include  the  Proxy  Statement)  complying   with  all  the
          requirements  of the Securities Act applicable thereto,  for  the
          purpose, among  other  things, of registering the Acquiror Common
          Stock which will be issued  to  the  holders  of  FB Common Stock
          pursuant  to  the  Company Merger.  Acquiror shall use  its  best
          efforts to cause the  Registration  Statement to become effective
          as  soon  as practicable, to qualify the  Acquiror  Common  Stock
          under the securities  or  blue  sky laws of such jurisdictions as
          may be required and to keep the Registration  Statement  and such
          qualifications  current and in effect for so long as is necessary
          to consummate the transactions contemplated hereby.

                    (b)  Acquiror  will  indemnify  and  hold harmless each
          member  of  FB's consolidated group and each of their  respective
          directors, officers  and  other  persons,  if any, who control FB
          within  the meaning of the Securities Act from  and  against  any
          losses, claims,  damages,  liabilities  or  judgments,  joint  or
          several,  to  which they or any of them may become subject, under
          the Securities  Act  or  any state securities or blue sky laws or
          otherwise, insofar as such  losses, claims, damages, liabilities,
          or judgments (or actions in respect  thereof) arise out of or are
          based upon an untrue statement or alleged  untrue  statement of a
          material fact contained in the Registration Statement,  or in any
          amendment or supplement thereto, or in any state application  for
          qualification,   permit,   exemption   or   registration   as   a
          broker/dealer,  or  in  any  amendment  or supplement thereto, or
          arise out of or are based upon the omission  or  alleged omission
          to state therein a material fact required to be stated therein or
          necessary to make the statements therein not misleading, and will
          reimburse  each  such  person  for  any  legal or other  expenses
          reasonably   incurred   by   such   person  in  connection   with
          investigating or defending any such action  or  claim;  provided,
          however, that Acquiror shall not be liable, in any such case,  to
          the  extent  that  any  such  loss,  claim, damage, liability, or
          judgment (or action in respect thereof) arises out of or is based
          upon any untrue statement or alleged untrue statement or omission
          or alleged omission made in the Registration  Statement,  or  any
          such  amendment  or  supplement  thereto,  or  in  any such state
          application,  or  in  any  amendment  or  supplement thereto,  in
          reliance  upon  and in conformity with information  furnished  to
          Acquiror by or on behalf of any member of FB's consolidated group
          or any officer, director  or affiliate of any such member for use
          therein.

               6.16 Application to Regulatory  Authorities.  Acquiror shall
          prepare, as promptly as practicable, all  regulatory applications
          and  filings which are required to be made with  respect  to  the
          Mergers  and  provide  copies thereof to FB at least five days in
          advance of filing for FB's prior review and approval.

               6.17 Revenue Ruling.   Acquiror  or  FB may elect to prepare
          (and  in  that  event  the  other  party shall cooperate  in  the
          preparation of) a request for a ruling  from the Internal Revenue
          Service with respect to certain tax matters  in  connection  with
          the  transactions  contemplated  by this Agreement and the Merger
          Agreements.

               6.18 Additional Information from  Acquiror.   Acquiror  will
          provide  FB  with:   (a)  prompt  written  notice of any material
          adverse change in the financial condition, results  of operations
          or business of Acquiror or Acq. Bank, (b) as soon as  they become
          available  and  are  publicly  disclosed, copies of any financial
          statements, reports and other documents  of  the type referred to
          in  subsection 5.04(a) hereof with respect to Acquiror  and  Acq.
          Bank   and  (c)  promptly  upon  its  dissemination,  any  report
          disseminated to the shareholders of Acquiror.

               6.19 Indemnification  of  Directors  and  Officers of FB and
          Bank.   (a)   From and after the Effective Time of  the  Mergers,
          Acquiror agrees  to  indemnify  and hold harmless each person who
          from time to time has served or who  shall  hereafter serve as an
          officer or director of FB and Acq. Bank agrees  to  indemnify and
          hold harmless each person who from time to time has served or who
          shall hereafter serve as an officer or director of Bank,  in each
          case  from  and  against all losses, claims, damages, liabilities
          and judgments (and  related  expenses  including, but not limited
          to,  attorney's  fees  and  amounts  paid  in   investigating  or
          defending any action in respect thereof or in settlement  of  any
          such  action)  based  upon  or  arising  from  his capacity as an
          officer  or director of FB or Bank, as the case may  be,  to  the
          same extent  he would have been indemnified under the articles of
          incorporation  or  association  and  by-laws  of Acquiror or Acq.
          Bank,  as appropriate, as such documents were in  effect  on  the
          date of  this  Agreement  as if he were an officer or director of
          Acquiror  and/or  Acq.  Bank at  all  relevant  times;  provided,
          however,  that  such indemnification  shall  be  subject  to  the
          limitations  set  forth   in   subparagraph   (c)   below.    Any
          indemnification  to  which  subparagraph  (b)  of subsection 6.15
          applies shall be paid pursuant thereto and shall  not  be payable
          under   this   subsection   6.19.    The   persons   entitled  to
          indemnification hereunder and their respective heirs,  executors,
          estates  and  assigns are hereinafter referred to as "Indemnified
          Persons."

                    (b)  The  rights  granted  to  the  Indemnified Persons
          hereby shall be contractual rights inuring to the  benefit of all
          Indemnified  Persons  and  shall  survive  the  Mergers, and  any
          merger, consolidation or reorganization of Acquiror or Acq. Bank.

                    (c)  The  rights  to  indemnification granted  by  this
          subsection 6.19 shall be subject to the following limitation: the
          total aggregate indemnification to  be  provided  by Acquiror and
          Acq. Bank, collectively, pursuant to this subsection  6.19  shall
          not  exceed,  as  to  all  of the Indemnified Persons as a group,
          $5,000,000 (less any amount paid as indemnification by any member
          of FB's consolidated group to  any  Indemnified  Person after the
          date of this Agreement and less any indemnification  required  to
          be  paid  to  any  Indemnified  Person  by  Acquiror or Acq. Bank
          otherwise  than  pursuant  to  subsection 6.15 or  6.19  of  this
          Agreement by reason of such person's  service  as  an  officer or
          director  of  any  member  of  FB's consolidated group).  Neither
          Acquiror  nor  Acq. Bank shall have  any  responsibility  to  any
          Indemnified  Person  for  the  manner  in  which  indemnification
          payments are made or allocated among the Indemnified Persons, and
          Acquiror and Acq.  Bank  shall be entitled to pay indemnification
          claims   in   the  order  in  which   they   are   approved   for
          indemnification  or  in  which  reimbursements  are  requested or
          pursuant to any other reasonable method in their sole  discretion
          (but   the   Indemnified  Persons  may  seek  reallocation  among
          themselves).   A  director  or  officer  of  FB or Bank who would
          otherwise  be  an Indemnified Person under this  subsection  6.19
          shall not be entitled  to the benefits thereof unless such person
          has executed a Shareholder's  Commitment  in the form required of
          such  person  pursuant to Exhibit C hereto, and  an  officer  who
          would otherwise  be  an Indemnified Person and is not required to
          execute a Shareholder's  Commitment  shall not be entitled to the
          benefits of this subsection 6.19 until  he  or she has executed a
          waiver of all indemnification obligations of  Acquiror, Acq. Bank
          and each member of FB's consolidated group except for obligations
          arising under subsection 6.15 or 6.19 hereof.   Amounts otherwise
          required  to  be paid by Acquiror or Acq. Bank to an  Indemnified
          Person pursuant  to  this subsection 6.19 shall be reduced by any
          amounts that such Indemnified  Person  recovers  by virtue of the
          claim for which indemnification is sought, and no indemnification
          shall  be provided to any person with respect to any  pending  or
          threatened  claim of which such person has knowledge and which is
          not set forth in the Schedule of Exceptions to this Agreement.

                    (d)  An Indemnified Person shall give Acquiror and Acq.
          Bank prompt notice  of  any matter as to which indemnification is
          provided, shall employ counsel  that  is reasonably acceptable to
          Acquiror  and Acq. Bank (and no more than  one  counsel  for  all
          Indemnified Persons shall be employed in any one matter or series
          of related  matters except to the extent that actual conflicts of
          interest require  otherwise) and shall not settle any such matter
          unless Acquiror or  Acq.  Bank,  as  the case may be, shall first
          consent thereto in writing.

               6.20 Benefits  Provided to Employees  of  FB's  Consolidated
          Group.  From and after  the Effective Date, Acquiror or Acq. Bank
          shall offer to all persons  who  were  employees  of  FB  or Bank
          immediately  prior to the Effective Date and who become employees
          of Acq. Bank immediately  following  the Effective Date, the same
          employee   benefits   (including   benefits    under   Acquiror's
          retirement,  401(k),  flexible benefit, vacation,  severance  and
          sick leave plans or policies)  as are offered by Acquiror or Acq.
          Bank to similarly situated employees  of  Acq.  Bank, except that
          there  shall  be no waiting period for coverage under  Acquiror's
          Flexible Benefit  Plan or any of its constituent plans (including
          Acquiror's Medical  and  Dental  Care  Plan)  and no employee who
          becomes  an  active employee of Acq. Bank on the  Effective  Date
          shall be denied  benefits  under  such  plans  for a pre-existing
          condition.  Full credit shall be given for prior  service by such
          employees  with  FB or Bank for eligibility and vesting  purposes
          under all of Acquiror's  benefit  plans and policies, except that
          credit  for prior service shall not  be  given  for  eligibility,
          vesting or  benefit  accrual purposes under Acquiror's Retirement
          Plan.  Neither Acquiror  not  Acq.  Bank  shall  be  obligated to
          continue any ERISA plan or other employee benefit plan maintained
          by  FB  or  any member of its consolidated group, except  to  the
          limited  extent   provided  in  the  following  sentence  and  in
          subsection 6.21; and  FB shall, prior to the Effective Date, take
          all action necessary for  all  such  plans  to  terminate  at the
          Effective Time and be of no force or effect thereafter except  as
          otherwise  specifically provided in the following sentence and in
          subsection 6.21.   All  benefits  accrued  and unpaid through the
          Effective   Date  under  the  Bank's  retention  agreements   and
          severance policy  as  in effect on the date of this Agreement and
          all COBRA benefits payable  by  FB or Bank under Section 4980B(f)
          of the Code and Section 601 of ERISA,  shall  be paid by Acquiror
          or Acq. Bank after the Effective Date to the extent such benefits
          are  not otherwise provided to such employees under  the  benefit
          plans of Acquiror or Acq. Bank.

               6.21 FB's  401(k)  Plan.   FB shall amend its 401(k) plan to
          provide that all participants in such plan who are employed by FB
          or Bank on the date of this Agreement  shall  be  fully vested in
          their  accounts in such plan as of the Effective Date.   Acquiror
          shall take  all  reasonable actions necessary after the Effective
          Date to maintain the  qualification and tax-exempt status of FB's
          401(k) plan and to meet  all other requirements of applicable law
          and regulations and the provision  of  such plan until such plans
          are either terminated and fully liquidated  or  combined  with  a
          plan of Acquiror.

               6.22 Publications   of   Post-Merger  Financial  Statements.
          Acquiror shall file all Form 10-Qs and 10-Ks required to be filed
          by  it  with  the  SEC  timely  and  will  issue  press  releases
          concerning earnings in accordance with its established practice.

               6.23 Dissenters.  FB shall give Acquiror  (i) prompt written
          notice  of,  and a copy of, any instrument received  by  FB  with
          respect to the  assertion or perfection of dissenters rights, and
          (ii) the opportunity  to  participate  in  all  negotiations  and
          proceedings  with  respect  to dissenters rights, should Acquiror
          desire to do so.

               6.24 Withholding.  Acquiror  shall be entitled to deduct and
          withhold from the consideration otherwise  payable  to any holder
          of  FB  Common  Stock  after  the Effective Time such amounts  as
          Acquiror may be required by law to deduct and withhold therefrom.
          All such deductions and withholdings  shall  be  deemed  for  all
          purposes  of  this  Agreement and the Company Merger Agreement to
          have been paid to the  person with respect to whom such deduction
          and withholding was made.

          SECTION 7.  Conditions of Closing

               7.01 Conditions of  All Parties.  The obligations of each of
          the parties hereto to consummate  the  Mergers are subject to the
          satisfaction  of the following conditions  at  or  prior  to  the
          Closing:

                    (a)  Shareholder  Approval.   This  Agreement  and  the
          Company  Merger  Agreement  shall  have been duly approved by the
          shareholders  of  FB  and  this Agreement  and  the  Bank  Merger
          Agreement shall have been duly  approved  by  the shareholders of
          Bank and Acq. Bank.

                    (b)  Effective     Registration     Statement.      The
          Registration Statement shall have become effective  prior  to the
          mailing  of  the  Proxy  Statement, no stop  order suspending the
          effectiveness  of  the Registration  Statement  shall  have  been
          issued, and no proceedings  for  that  purpose  shall  have  been
          instituted   or,   to  the  knowledge  of  any  party,  shall  be
          contemplated,  and  Acquiror   shall   have  received  all  state
          securities   laws   permits  and  authorizations   necessary   to
          consummate the transactions contemplated hereby.

                    (c)  No Restraining  Action.   No  action or proceeding
          shall have been threatened or instituted before  a court or other
          governmental  body  to  restrain  or  prohibit  the  transactions
          contemplated  by  the Merger Agreements or this Agreement  or  to
          obtain damages or other  relief  in connection with the execution
          of  such  agreements  or  the consummation  of  the  transactions
          contemplated hereby or thereby;  and no governmental agency shall
          have  given  notice  to  any  party hereto  to  the  effect  that
          consummation  of  the transactions  contemplated  by  the  Merger
          Agreements or this  Agreement would constitute a violation of any
          law  or  that it intends  to  commence  proceedings  to  restrain
          consummation of either of the Mergers.

                    (d)  Statutory  Requirements  and  Regulatory Approval.
          All  statutory  requirements  for the valid consummation  of  the
          transactions  contemplated  by the  Merger  Agreements  and  this
          Agreement  shall  have been fulfilled;  all  appropriate  orders,
          consents and approvals  from  all  regulatory  agencies and other
          governmental  authorities  whose  order, consent or  approval  is
          required  by  law  for  the  consummation   of  the  transactions
          contemplated  by this Agreement and the Merger  Agreements  shall
          have been received;  and  the  terms  of  all  requisite  orders,
          consents and approvals shall then permit the effectuation of  the
          Mergers  without  imposing  any  material conditions with respect
          thereto except for any such conditions  that  are  acceptable  to
          Acquiror.

               7.02 Additional  Conditions  of  Acquiror and Acq. Bank. The
          obligations of Acquiror and Acq. Bank to  consummate  the Mergers
          are  also subject to the satisfaction of the following additional
          conditions at or prior to the Closing:

                    (a)  Representations,  Warranties  and Covenants.  Each
          of the representations and warranties of FB and Bank contained in
          this Agreement shall be true and correct in all material respects
          on  and  as of the Closing Date, with the same effect  as  though
          made on and  as  of  such  date,  except to the extent of changes
          permitted  by the terms of this Agreement  (it  being  understood
          that exceptions  noted  in  the  certificate  referred  to in the
          following  sentence or in any notice given by any member of  FB's
          consolidated  group  do  not  constitute changes permitted by the
          terms of this Agreement), and each  of  FB and Bank shall have in
          all material respects performed all obligations and complied with
          all  covenants  required  by  this  Agreement   and   the  Merger
          Agreements to be performed or complied with by it at or  prior to
          the  Closing.   In  addition,  each  of  FB  and  Bank shall have
          delivered to Acquiror and Acq. Bank its certificate  dated  as of
          the  Closing  Date  and signed by its chief executive officer and
          chief financial officer  to  the effect that, except as specified
          in  such certificate, such persons  do  not  know,  and  have  no
          reasonable  grounds to know, of any material failure or breach of
          any representation,  warranty  or  covenant  made  by  it in this
          Agreement.  Without limiting what would constitute, for  purposes
          of this subparagraph and all other purposes of this Agreement,  a
          material  event or amount with respect to FB's consolidated group
          taken as a  whole,  any  single event or series of related events
          (excluding unrealized gains and losses on securities and expenses
          incurred  in  connection  with  this  Agreement  and  the  Merger
          Agreements, and the transactions  contemplated hereby or thereby)
          that exceeds, or the effect or result  of which can reasonably be
          expected to exceed, singly or in the aggregate, $500,000 shall be
          deemed  to be material with respect to such  consolidated  group.
          In determining whether a representation or warranty of any member
          of FB's consolidated  group  is  true and correct in all material
          respects for purposes of this subparagraph or other provisions of
          this Agreement, all references in such representation or warranty
          to  the  word "material" shall be ignored,  and  any  untruth  or
          incorrectness  shall  be  measured,  if  measurable  as  a dollar
          amount,  against  the  definition of materiality in the preceding
          sentence.

                    (b)  No Material  Adverse Change.  There shall not have
          occurred any material adverse  change from the date of the Latest
          Balance Sheet to the Closing Date  in  the  financial  condition,
          results  of  operations  or  business  of FB's consolidated group
          taken as a whole.  Without limiting the  occurrences  that  would
          constitute  such  a  material adverse change with respect to FB's
          consolidated group, each  of  the  following  shall  be deemed to
          constitute  such  a  change  with  respect to such group for  all
          purposes of this Agreement: (i) any  change  or changes which, in
          the aggregate, involve or have resulted or are  likely  to result
          in a reduction of earnings before securities gains and losses and
          provisions  for  loan  losses,  financing  leases  and other real
          estate  owned,  or  of  net  earnings,  of  10%  or  more, or  in
          stockholder's  equity  of  5% or more from the amount or  amounts
          contained in FB's budget for  its fiscal year ending December 31,
          1994, a copy of which has been provided to Acquiror (excluding in
          each relevant case unrealized gains  and losses on securities and
          all expenses incurred in connection with  this  Agreement and the
          Merger  Agreements and the transactions contemplated  hereby  and
          thereby); and (ii) any net decrease in the core deposits (meaning
          all deposits  other  than  public  funds  and  time deposits that
          exceed  $100,000 each) of FB's consolidated group,  if  such  net
          decrease exceeds by more than 5% the amount of such core deposits
          at the date of the Latest Balance Sheet.

                    (c)  Opinion  of Counsel.  Acquiror shall have received
          from McGlinchey Stafford Lang, A Law Corporation, special counsel
          to FB, an opinion, dated  as  of  the  Closing  Date, in form and
          substance satisfactory to Acquiror, to the effect  set  forth  in
          Exhibit  D  to  this  Agreement.   In  giving  such opinion, such
          counsel may rely as to questions of fact upon certificates of one
          or more officers of FB or members of FB's consolidated group, and
          governmental  officials  and  as  to  matters of law  other  than
          Louisiana,  Delaware or federal law on the  opinions  of  foreign
          counsel retained by them or FB.

                    (d)  Pooling  of  Interests.   Neither Acquiror's inde-
          pendent  accountants nor the SEC shall have  taken  the  position
          that the transactions  contemplated  by  this  Agreement  and the
          Merger  Agreements  do  not  qualify  for  pooling  of  interests
          accounting treatment.

                    (e)  Accountant's  Letters.   Acquiror  and  Acq.  Bank
          shall  have  received  letters from Arthur Andersen & Co., in its
          capacity as independent  public  accountants  for  FB  and  Bank,
          dated,   respectively,  the  date  of  the  Proxy  Statement  and
          immediately  prior  to  the  Closing  Date, in form and substance
          satisfactory to Acquiror and Acq. Bank,  to  the effect set forth
          in Exhibit E to this Agreement.

                    (f)  Shareholder's Commitment; Confirmation.   A Share-
          holder's  Commitment  in  the  form specified on Exhibit C hereto
          shall  have  been  executed  by each  person  who  serves  as  an
          executive officer or director  of  FB  or  Bank or who owns 5% or
          more of the FB Common Stock outstanding; and  Acquiror  and  Acq.
          Bank  shall  have  received  from  each  such  person  a  written
          confirmation  dated  not  earlier  than  five  days  prior to the
          Closing Date, to the effect that each representation made in such
          person's Shareholder's Commitment is true and correct  as  of the
          date of such confirmation and that such person has complied  with
          all  of  his  or  her  covenants therein through the date of such
          confirmation.

                    (g)  Regulatory  Action.   No adverse regulatory action
          shall  be  pending  or  threatened against  any  member  of  FB's
          consolidated group, including  (without  limitation) any proposed
          amendment to any existing agreement, memorandum, letter, order or
          decree, formal or informal, between any regulator  and any member
          of FB's consolidated group, if such action would or  could impose
          any material liability on Acquiror or Acq. Bank or interfere with
          their  conduct  of  the  businesses  of  FB's  consolidated group
          following the Mergers.

                    (h)  First Continental Debentures.  FB  shall  not have
          sold or otherwise disposed of the debentures of First Continental
          Bancshares, Inc. held as assets of FB's consolidated group  as of
          the date of the Latest Balance Sheet.

                    (i)  Noncompetition Agreements.  The officers of FB and
          Bank  listed on Exhibit F hereto shall have entered into two-year
          noncompetition  agreements  in form and substance satisfactory to
          Acquiror; provided that in lieu  of termination of this Agreement
          pursuant  to subsection 8.01 hereof  if  this  condition  is  not
          satisfied, Acquiror shall reduce the number of shares of Acquiror
          Common Stock  into which the FB Common Stock will be converted as
          set forth in subsection 4.1 of the Company Merger Agreement.

                    (j)  Tax  Opinion.   Acquiror  shall  have  received an
          opinion  of  counsel or accountants as to certain tax aspects  of
          the transactions  contemplated  by  this Agreement and the Merger
          Agreements.

               7.03 Additional Conditions of FB  and Bank.  The obligations
          of FB and Bank to consummate the Mergers  are also subject to the
          satisfaction of the following additional conditions  at  or prior
          to the Closing:

                    (a)  Representations,  Warranties and Covenants.   Each
          of the representations and warranties  of  Acquiror and Acq. Bank
          contained  in  this Agreement shall be true and  correct  in  all
          material respects  on  the  Closing Date, with the same effect as
          though made on and as of such  date,  except  to  the  extent  of
          changes  permitted  by  the  terms of this Agreement, and each of
          Acquiror  and  Acq.  Bank shall have  in  all  material  respects
          performed  all  obligations   and  complied  with  all  covenants
          required  by  this Agreement and  the  Merger  Agreements  to  be
          performed or complied  with by it at or prior to the Closing.  In
          addition, each of Acquiror  and Acq. Bank shall have delivered to
          FB and Bank its certificate dated  as  of  the  Closing  Date and
          signed by its chief executive officer and chief financial officer
          to the effect that, except as specified in such certificate, such
          persons  do not know, and have no reasonable grounds to know,  of
          any material failure or breach of any representation, warranty or
          covenant made by it in this Agreement.

                    (b)  No  Material Adverse Change.  There shall not have
          occurred any material  adverse change from the date of the Latest
          Balance Sheet to the Closing  Date  in  the  financial condition,
          results  of  operations  or  business of Acquiror's  consolidated
          group taken as a whole.

                    (c)  Opinion of Counsel.   FB  shall have received from
          counsel for Acquiror, an opinion, dated as  of  the Closing Date,
          in  form  and  substance satisfactory to Acquiror and  Acquiror's
          consolidated group,  to the effect set forth in Exhibit G to this
          Agreement.  In giving  such  opinion, such counsel may rely as to
          questions of fact upon certificates  of  one  or more officers of
          Acquiror  or  members  of  Acquiror's  consolidated   group,  and
          governmental  officials  and  as  to  matters  of  law other than
          Louisiana,  Delaware  or  federal law on the opinions of  foreign
          counsel retained by them or Acquiror.

                    (d)  Opinion  of Investment  Bankers.   FB  shall  have
          received  a letter from its  financial  advisor  referred  to  in
          subsection  4.17  hereof, dated on or within 10 days prior to the
          date of mailing the  Proxy Statement to its shareholders, in form
          and  substance satisfactory  to  FB,  confirming  such  financial
          advisor's  prior  oral opinion to the Board of Directors of FB to
          the effect that the  consideration  to  be paid in the Mergers is
          fair to it and its shareholders from a financial point of view.

                    (e)  Tax Opinion.  FB shall have  received  the opinion
          of McGlinchey Stafford Lang, A Law Corporation, as to certain tax
          aspects  of  the transactions contemplated by this Agreement  and
          the Merger Agreements.

               7.04 Waiver  of  Conditions.   Any  condition  to  a party's
          obligations hereunder may be waived by that party, other than the
          conditions  specified  in  subparagraphs  (a),  (b)  and  (d)  of
          subsection   7.01   hereof   and   the   condition  specified  in
          subparagraph (d) of subsection 7.03 hereof.  The failure to waive
          any  condition  hereunder  shall  not  be  deemed   a  breach  of
          subsection 6.01 hereof.

          SECTION 8.  Termination

               8.01 Termination.  This Agreement and the Merger  Agreements
          may  be  terminated and the Mergers contemplated herein abandoned
          at any time  before  the  Effective Time, whether before or after
          approval by the shareholders of FB:

                    (a)  Mutual Consent.   By  the  mutual  consent  of the
          Boards of Directors of Acquiror and FB.

                    (b)  Material Breach.  By either Acquiror or FB in  the
          event  of  a  material  breach  by any member of the consolidated
          group  of  the other of them of any  representation  or  warranty
          contained in  this Agreement or of any covenant contained in this
          Agreement, which in either case cannot be, or has not been, cured
          within 15 days  after  written  notice of such breach is given to
          the entity committing such breach,  provided  that  the  right to
          effect  such  cure shall not extend beyond the date set forth  in
          subparagraph (c)  below.  Acq. Bank and Bank shall be entitled to
          terminate  this  Agreement  for  any  reason  that  would  permit
          Acquiror or FB, respectively, to terminate it.

                    (c)  Abandonment.   By either Acquiror or FB if (i) all
          conditions to Closing required  by Section 7 hereof have not been
          met by or waived by February 28,  1995,  (ii)  any such condition
          cannot be met by such date and has not been waived  by each party
          in  whose  favor such condition inures, or (iii) the Bank  Merger
          has not occurred  by  such  date; provided, however, that neither
          Acquiror nor FB shall be entitled  to  terminate  this  Agreement
          pursuant  to  this  subparagraph (c) if such party is in material
          violation of any of its  representations, warranties or covenants
          in this Agreement.

                    (d)  Price of Acquiror Common Stock.  By FB if both (i)
          the quotient of the average  closing  price  of  Acquiror  Common
          Stock for the five trading days immediately preceding the Closing
          Date  divided  by  the  closing  price  of  such stock on the day
          immediately preceding the date of this Agreement,  as reported in
          The Wall Street Journal, (the "Acquiror Quotient") is  less  than
          0.75  and  (ii)  the quotient of the average closing value of the
          Standard & Poors Regional  Bank  Index  for the five trading days
          preceding the Closing Date divided by the value of the Standard &
          Poors Regional Bank Index for the day immediately  preceding  the
          date  of this Agreement (the "S&P Quotient") exceeds the Acquiror
          Quotient by more than 0.15.

                    (e)  Dissenting  Shareholders.   By  Acquiror,  if  the
          number  of  shares  of  FB  Common  Stock as to which the holders
          thereof are, at the time of Closing,  legally  entitled to assert
          dissenting shareholders rights exceeds that number  of  shares of
          FB   Common  Stock  that  would  preclude  pooling  of  interests
          accounting for the Mergers.

                    (f)  Shareholder  Vote.   By  Acquiror  or Acq. Bank if
          this  Agreement  or  the  Company  Merger  fail  to  receive  the
          requisite vote at any meeting of FB shareholders called  for  the
          purpose of voting on any thereof.

                    (g)  FB  Recommendation.   By  Acquiror or Acq. Bank if
          the Board of Directors of FB (A) shall withdraw, modify or change
          its recommendation of this Agreement or the Mergers or shall have
          resolved  to  do  any  of  the  foregoing;  or  (B)   shall  have
          recommended   to   the   shareholders   of  FB  (i)  any  merger,
          consolidation,  share  exchange,  business combination  or  other
          similar transaction (other than the  transactions contemplated by
          this  Agreement);  (ii)  any  sale,  lease,   transfer  or  other
          disposition  of  all or substantially all of the  assets  of  any
          material  member  of   FB's  consolidated  group;  or  (iii)  any
          acquisition, by any person  or group, of the beneficial ownership
          of 15% or more of any class of  FB's  capital stock; or (C) shall
          have made any announcement of a proposal, plan or intention to do
          any of the foregoing or any agreement to  engage  in  any  of the
          foregoing.

               8.02 Effect  of Termination: Survival.  Upon termination  of
          this Agreement pursuant  to this Section 8, the Merger Agreements
          shall  also  terminate,  and   this   Agreement  and  the  Merger
          Agreements shall be void and of no effect,  and there shall be no
          liability by reason of this Agreement or the  Merger  Agreements,
          or  the  termination  thereof, on the part of any party or  their
          respective directors, officers, employees, agents or shareholders
          except for any liability  of  a  party  hereto  arising out of an
          intentional breach of any representation, warranty or covenant in
          this Agreement prior to the date of termination,  except  if such
          breach was required by law or by any bank or bank holding company
          regulatory  authority,  or of any covenant that survives pursuant
          to  the  following sentence.    The  following  provisions  shall
          survive any  termination  of this Agreement: the last sentence of
          subsection 6.05; subsection 8.02; and Section 9.

          SECTION 9.  MISCELLANEOUS

               9.01 Notices.  Any notice,  communication,  request,  reply,
          advice  or  disclosure  (hereinafter  severally  and collectively
          referred  to as "notice") required or permitted to  be  given  or
          made by any party to another in connection with this Agreement or
          the Merger  Agreements  or  the  transactions  herein  or therein
          contemplated  must  be  in writing and may be given or served  by
          depositing the same in the  United  States  mail, postage prepaid
          and registered or certified with return receipt  requested, or by
          delivering the same to the address of the person or  entity to be
          notified, or by sending the same by a national commercial courier
          service  (such  as  Federal  Express,  Emery Air Freight, Network
          Courier,  Purolator or the like) for next-day  delivery  provided
          such delivery  is  confirmed  in writing by such courier.  Notice
          deposited in the mail in the manner  hereinabove  described shall
          be effective 48 hours after such deposit, and notice delivered in
          person or by commercial courier shall be effective at the time of
          delivery.  A party delivering notice shall endeavor  to  obtain a
          receipt  therefor.  For purposes of notice, the addresses of  the
          parties shall,  until  changed  as  hereinafter  provided,  be as
          follows:

               If to Acquiror or Acq. Bank:

                    First Commerce Corporation
                    210 Baronne Street
                    New Orleans, Louisiana
                    Attn: David Kelso

                    With a copy to:

                    Jones, Walker, Waechter, Poitevent, Carrere & Denegre
                    201 St. Charles Avenue
                    New Orleans, Louisiana  70170-5100
                    Attn:  Anthony J. Correro, III, Esq.

               If to FB or Bank:

                    First Bancshares, Inc.
                    1431-A Gause Boulevard
                    Slidell, LA 70459
                    Attn:  Mr. Elton A. Arceneaux, Jr., President

                    With a copy to:

                    McGlinchey Stafford Lang
                    A Law Corporation
                    643 Magazine Street
                    New Orleans, LA 70130
                    Attn:  B. Franklin Martin, III, Esq.

          or  such  substituted  persons  or  addresses of which any of the
          parties hereto may give notice to the other in writing.

               9.02 Waiver.  The failure by any party to enforce any of its
          rights hereunder shall not be deemed  to  be  a  waiver  of  such
          rights, unless such waiver is an express written waiver which has
          been signed by the waiving party.  Waiver of any one breach shall
          not  be  deemed to be a waiver of any other breach of the same or
          any other provision hereof.

               9.03 Expenses. Regardless   of   whether   the  Mergers  are
          consummated,  all  expenses  incurred  in  connection  with  this
          Agreement   and  the  Merger  Agreements  and  the   transactions
          contemplated  hereby  and  thereby  shall  be  borne by the party
          incurring them.

               9.04 Non-Survival  of Representations and Warranties.   None
          of the representations and  warranties  in  this  Agreement shall
          survive  the Effective Time, or the earlier termination  of  this
          Agreement pursuant to Section 8 hereof.

               9.05 Headings.   The  headings  in  this Agreement have been
          included solely for reference and shall not  be considered in the
          interpretation or construction of this Agreement.

               9.06 Annexes, Exhibits and Schedules.  The annexes, exhibits
          and schedules to this Agreement are incorporated  herein  by this
          reference and expressly made a part hereof.

               9.07 Integrated   Agreement.   This  Agreement,  the  Merger
          Agreements, the exhibits  and  schedules  hereto  and  all  other
          documents  and instruments delivered in accordance with the terms
          hereof constitute  the  entire  understanding and agreement among
          the parties hereto with respect to the subject matter hereof, and
          there    are   no   agreements,   understanding,    restrictions,
          representations  or warranties among the parties other than those
          set  forth  herein  or   therein,   all   prior   agreements  and
          understandings being superseded hereby.

               9.08 Choice of Law.  The validity of this Agreement  and the
          Merger  Agreements,  the  construction  of  their  terms  and the
          determination  of the rights and duties of the parties hereto  in
          accordance therewith  shall  be  governed  by  and  construed  in
          accordance  with  the  laws of the United States and those of the
          State  of  Louisiana applicable  to  contracts  made  and  to  be
          performed wholly within such State.

               9.09 Parties  in  Interest.   This  Agreement shall bind and
          inure to the benefit of the parties hereto  and  their respective
          successors  and assigns, except that this Agreement  may  not  be
          transferred or  assigned  by any member of the consolidated group
          of Acquiror or FB without the  prior written consent of the other
          parties hereto including any transfer  or assignment by operation
          of law.  Nothing in this Agreement or the  Merger  Agreements  is
          intended  or  shall  be  construed  to confer upon or to give any
          person other than the parties hereto any rights or remedies under
          or by reason of this Agreement or the  Merger  Agreements, except
          as expressly provided for herein and therein.

               9.10 Amendment.   The  parties  may,  by  mutual  agreement,
          amend,   modify   or   supplement  this  Agreement,  the   Merger
          Agreements, or any exhibit  or  schedule  of any of them, in such
          manner as may be agreed upon by the parties  in  writing,  at any
          time  before  or  after approval of this Agreement and the Merger
          Agreements and the  transactions  contemplated hereby and thereby
          by the shareholders of the parties  hereto.   This  Agreement and
          any exhibit or schedule to this Agreement may be amended  at  any
          time and, as amended, restated by the chief executive officers of
          the  respective  parties  (or their respective designees) without
          the  necessity  for  approval   by  their  respective  Boards  of
          Directors or shareholders, to correct  typographical errors or to
          change erroneous references or cross references,  or in any other
          manner which is not material to the substance of the transactions
          contemplated hereby.

               9.11 Counterparts.   This Agreement may be executed  by  the
          parties in any number of counterparts,  all  of  which  shall  be
          deemed  an  original,  but  all  of  which  taken  together shall
          constitute one and the same document.



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

               FIRST COMMERCE CORPORATION         FIRST BANCSHARES, INC.

          By:  ________________________      By: __________________________
                                                  Elton A. Arceneaux, Jr.
                                                  President


               FIRST NATIONAL BANK                     FIRST BANK
               OF COMMERCE

          By:  ________________________      By: __________________________
                                                  James C. Piercey
                                                  President




          
                                                                  EXHIBIT A



                                 AGREEMENT OF MERGER
                                          OF
                                      FIRST BANK
                                         INTO
                           FIRST NATIONAL BANK OF COMMERCE


               This  Agreement  of  Merger  (this  "Agreement") is made and
          entered  into  as of this ______ day of ________,  1994,  between
          First  Bank,  a  Louisiana   state  bank  domiciled  at  Slidell,
          Louisiana  ("Bank"),  and First  National  Bank  of  Commerce,  a
          national banking association  domiciled at New Orleans, Louisiana
          ("FNBC" or the "Receiving Association").

               WHEREAS, the respective Boards of Directors of Bank and FNBC
          (collectively  called  the  "Merging   Associations")   deem   it
          advisable  that  Bank  be  merged  with  and into FNBC (the "Bank
          Merger"), as provided in this Agreement and  in the Agreement and
          Plan  of  Merger  dated  ________, 1994 (the "Plan"),  among  the
          Merging Associations, First  Commerce  Corporation,  a  Louisiana
          corporation  ("FCC")  of which FNBC is a wholly-owned subsidiary,
          and First Bancshares, Inc.,  a  Louisiana  corporation  ("FB") of
          which Bank is a wholly-owned subsidiary, which sets forth,  among
          other things, certain representations, warranties, covenants  and
          conditions relating to the Bank Merger; and

               WHEREAS,  the  respective Boards of Directors of the Merging
          Associations wish to  enter  into this Agreement and submit it to
          the  respective  shareholders of  the  Merging  Associations  for
          approval in the manner  required  by  law  and,  subject  to said
          approval  and  to approval by the Comptroller of the Currency  of
          the United States  (the  "Comptroller")  being  duly given and to
          such  other  approvals as may be required by law, to  effect  the
          Bank Merger, all  in  accordance  with  the  provisions  of  this
          Agreement.

               NOW THEREFORE, in consideration of the mutual benefits to be
          derived  from  this  Agreement  and  the Bank Merger, the parties
          hereto agree as follows:

               1.   The Bank Merger.  At the Effective  Time (as defined in
          Section 2 hereof), Bank shall be merged with and  into FNBC under
          the Articles of Association of FNBC, as amended, existing Charter
          No.  13689,  pursuant to the provisions of, and with  the  effect
          provided in, 12  U.S.C.  Section  215a and La. R.S. 6:351 et seq.
          At the   Effective Time, FNBC, the  Receiving  Association, shall
          continue to be a national banking association, and  its  business
          shall continue to be conducted at its  main office in New Orleans,
          Louisiana,  and at its legally established  branches  (including,
          without limitation,  the  legally  established offices from which
          Bank conducted business immediately prior to the Effective Time).
          The  Articles of Association of FNBC  shall  not  be  altered  or
          amended  by  virtue of the Bank Merger, and the incumbency of the
          directors and  officers of FNBC shall not be affected by the Bank
          Merger nor shall  any  person succeed to such positions by virtue
          of the Bank Merger.

               2.   Effective  Time.    FNBC  will  file  the  Bank  Merger
          Agreement   with   the   Louisiana  Commissioner   of   Financial
          Institutions (the "Commissioner")  pursuant to La. R.S. 6:352 and
          make  appropriate  filings  with the Comptroller,  and  the  Bank
          Merger  will  be effective at the  time  (the  "Effective  Time")
          specified  in  the   Certificate   of   Merger   issued   by  the
          Commissioner,  or  in  the  certificate  or  other written record
          issued by the Comptroller, whichever date is later.

               3.   Cancellation  of  Capital  Stock  of  Bank.    At   the
          Effective  Time,  by virtue of the Bank Merger, all shares of the
          capital stock of Bank shall be cancelled.

               4.   Capital Stock of the Receiving Association.  The shares
          of the capital stock  of  FNBC, the Receiving Association, issued
          and outstanding immediately prior to the Effective Time shall, at
          the Effective Time, continue to be issued and outstanding, and no
          additional shares of FNBC shall be issued as a result of the Bank
          Merger.  Therefore, at the  Effective Time, the amount of capital
          stock of FNBC, the Receiving  Association,  shall  be $9,275,000,
          divided into 927,500 shares of common stock, par value $10.00 per
          share.

               5.   Assets and Liabilities of the Merging Associations.  At
          the  Effective  Time,  the  corporate  existence of each  of  the
          Merging Associations shall be merged into  and continued in FNBC,
          the Receiving Association, and such Receiving  Association  shall
          be  deemed  to  be  the  same corporation as each bank or banking
          association  participating  in  the  Bank  Merger.   All  rights,
          franchises, and  interests of the individual Merging Associations
          in and to every type  of  property (real, personal and mixed) and
          choses  in  action shall be transferred  to  and  vested  in  the
          Receiving Association  by  virtue  of the Bank Merger without any
          deed or other transfer.  The Receiving Association, upon the Bank
          Merger and without any order or other  action  on the part of any
          court or otherwise, shall hold and enjoy all rights  of property,
          franchises,  and interests, including appointments, designations,
          and nominations,  and  all other rights and interests as trustee,
          executor, administrator,  registrar of stocks and bonds, guardian
          of estates, and in every other  fiduciary  capacity,  in the same
          manner  and  to  the same extent as such rights, franchises,  and
          interests  were held  or  enjoyed  by  any  one  of  the  Merging
          Associations  at  the  time  of  the  Bank Merger, subject to the
          conditions   specified  in  12  U.S.C.  Section 215a(f).      The 
          Receiving  Association shall, from and after the Effective  Time,
          be liable for all liabilities of the Merging Associations.

               6.   Shareholder   Approval;   Conditions;   Filing.    This
          Agreement  shall  be submitted to the shareholders of the Merging
          Associations for ratification and confirmation in accordance with
          applicable provisions  of  law.   The  obligations of the Merging
          Associations to effect the Bank Merger shall  be  subject  to all
          the terms and conditions of the Plan.  If the shareholders of the
          Merging Associations ratify and confirm this Agreement, then  the
          fact  of such approval shall be certified hereon by the Secretary
          of each  of  the  Merging  Associations  and  this  Agreement, so
          approved  and  certified,  shall,  as soon as is practicable,  be
          signed  and acknowledged by the President  or  Vice-President  of
          each of them.   As  soon  as  may be practicable thereafter, this
          Agreement,  so  certified,  signed  and  acknowledged,  shall  be
          delivered to the Commissioner  and  to the Comptroller for filing
          in the manner required by law.

               7.   Miscellaneous.  This Agreement  may,  at any time prior
          to  the Effective Time, be amended or terminated as  provided  in
          the Plan.   This  Agreement may be executed in counterparts, each
          of  which  shall  be deemed  to  constitute  an  original.   This
          Agreement shall be  governed  and  interpreted in accordance with
          federal law and the applicable laws  of  the  State of Louisiana.
          This Agreement may be assigned only to the extent  that the party
          seeking to assign it is permitted to assign its interests  in the
          Plan, and subject to the same effect as any such assignment.  The
          headings in this Agreement are inserted for convenience only  and
          are  not  intended  to  be  a part of or to affect the meaning or
          interpretation of this Agreement.

               IN WITNESS WHEREOF, this  Agreement  has  been executed by a
          majority of the directors of each of the Merging Associations, as
          of the day and year first above written.


                            FOR THE BOARD OF DIRECTORS OF
                                     FIRST BANK:


          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________



                            FOR THE BOARD OF DIRECTORS OF
                           FIRST NATIONAL BANK OF COMMERCE:


          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________
          
          ______________________________     ______________________________

          ______________________________     ______________________________

          ______________________________     ______________________________



                             CERTIFICATE OF SECRETARY OF
                                      FIRST BANK
                               (a Louisiana state bank)


               I  hereby  certify that I am the duly elected  Secretary  of
          First Bank, a Louisiana  state  bank,  presently  serving in such
          capacity  and  that  the  foregoing Agreement was, in the  manner
          required by law, duly approved,  without alteration or amendment,
          by the sole shareholder of First Bank.


          Certificate dated                , 1994.



                                            _______________________________

                                            ____________________, Secretary



                             CERTIFICATE OF SECRETARY OF
                           FIRST NATIONAL BANK OF COMMERCE
                           (a national banking association)


               I  hereby  certify  that  I am the duly elected Secretary of
          First National Bank of Commerce,  a national banking association,
          presently  serving  in  such  capacity  and  that  the  foregoing
          Agreement  was, in the manner required  by  law,  duly  approved,
          without alteration or amendment, by the sole shareholder of First
          National Bank of Commerce.



          Certificate dated               , 1994.



                                             ______________________________
                                             Michael A. Flick, Secretary




                                  EXECUTION BY BANKS


               Considering   the   approval   of   this  Agreement  by  the
          shareholders  of  the  parties hereto, as certified  above,  this
          Agreement  is executed by  such  parties,  acting  through  their
          respective Presidents, this _____ day of _______________, 1994.


                                             FIRST BANK


                                        By: _______________________________
                                             President


          Attest:


          ___________________________________
          Secretary



                                             FIRST NATIONAL BANK OF
                                               COMMERCE



                                        By: ______________________________
                                             President



          Attest:



          ___________________________________
          Secretary
          



                                 ACKNOWLEDGMENT AS TO
                                      FIRST BANK



          STATE OF LOUISIANA

          PARISH OF _______________


               BEFORE  ME,  the  undesigned  authority, personally came and
          appeared ____________________, who,  being  duly  sworn, declared
          and acknowledged before me that he is the President of First Bank
          and  that  in  such  capacity he was duly authorized to  and  did
          execute the foregoing  Agreement  on behalf of such bank, for the
          purposes therein expressed and as his  and  such  bank's free act
          and deed.



                                             _____________________________
                                             Appearer



          Sworn to and subscribed before me
          this _____ day of __________, 1994.



          ___________________________________
          Notary Public
          


                                 ACKNOWLEDGMENT AS TO
                           FIRST NATIONAL BANK OF COMMERCE



          STATE OF LOUISIANA

          PARISH OF ____________________



               BEFORE  ME, the undersigned authority, personally  came  and
          appeared Ashton  J. Ryan, Jr. who, being duly sworn, declared and
          acknowledged before me that he is the President of First National
          Bank of Commerce and that in such capacity he was duly authorized
          to and did execute  the  foregoing  Agreement  on  behalf of such
          bank,  for  the  purposes therein expressed and as his  and  such
          bank's free act and deed.



                                             _____________________________
                                             Appearer



          Sworn to and subscribed before me
          this _____ day of __________, 1994.



          ___________________________________
          Notary Public

          


                                                                  EXHIBIT B


                              JOINT AGREEMENT OF MERGER
                                         OF
                               FIRST BANCSHARES, INC.
                                    WITH AND INTO
                             FIRST COMMERCE CORPORATION


               This Joint Agreement  of  Merger (this "Joint Agreement") is
          dated as of the ____ day of May,  1994, between First Bancshares,
          Inc.,  a  Louisiana  corporation  ("FB"),   and   First  Commerce
          Corporation, a Louisiana corporation ("Acquiror"); and is entered
          into  pursuant to the provisions of Sections 111 et  seq  of  the
          Louisiana Business Corporation Law ("BCL").

                                  W I T N E S E T H:

               WHEREAS,  the  respective  Boards  of  Directors  of  FB and
          Acquiror  (collectively,  the  "Merging  Corporations")  deem  it
          advisable   that  FB  be  merged  with  and  into  Acquiror  (the
          "Merger"), as  provided  in  this  Joint  Agreement  and  in  the
          Agreement  and Plan of Merger, dated May ____, 1994 (the "Plan"),
          among the Merging  Corporations,  [Acq. Bank] (which is a wholly-
          owned subsidiary of Acquiror), and First Bank (which is a wholly-
          owned subsidiary of FB), which sets  forth,  among  other things,
          certain  representations,  warranties,  covenants  and conditions
          relating to the Merger; and

               WHEREAS, the respective Boards of Directors of  the  Merging
          Corporations  wish  to enter into this Joint Agreement and submit
          it to the shareholders  of FB for approval in the manner required
          by  law  (approval  by the shareholders  of  Acquiror  not  being
          required by virtue of  Section  112E  of the BCL) and, subject to
          such approval and to such other approvals  as may be required, to
          effect the Merger, all in accordance with the  provisions of this
          Joint Agreement;

               NOW, THEREFORE, in consideration of the mutual  benefits  to
          be  derived from this Joint Agreement and the Merger, the parties
          hereto agree as follows:

                                SECTION 1:  The Merger

               In  accordance with the applicable provisions of the BCL, FB
          shall be merged with and into Acquiror; the separate existence of
          FB shall cease;  and  Acquiror shall be the corporation surviving
          the Merger.

                       SECTION 2:  Effectiveness of the Merger

               2.1  Effective Time  of the Merger.  The Merger shall become
          effective at the time (the  "Effective Time") at which this Joint
          Agreement, having been executed  and  acknowledged  in the manner
          required by law, is filed in the office of the Secretary of State
          of Louisiana.

               2.2  Effect of the Merger.  At the Effective Time,  (i)  the
          separate  existence of FB shall cease and FB shall be merged with
          and into Acquiror; (ii) Acquiror shall continue to possess all of
          the rights,  privileges and franchises possessed by it and shall,
          at the Effective Time, become vested with and possess all rights,
          privileges and  franchises  possessed by FB; (iii) Acquiror shall
          be responsible for all of the  liabilities  and obligations of FB
          in  the  same  manner  as  if Acquiror had itself  incurred  such
          liabilities or obligations,  and  the  Merger shall not affect or
          impair the rights of the creditors or of any persons dealing with
          the  Merging Corporations; (iv) the Merger  will  not  of  itself
          cause  a  change,  alteration  or  amendment  to  the Articles of
          Incorporation or the By-Laws of Acquiror; (v) the Merger will not
          of itself affect the tenure in office of any officer  or director
          of  Acquiror  and  no  such person will succeed to such positions
          solely by virtue of the  Merger;  and (vi) the Merger shall, from
          and after the Effective Time, have  all  the  effects provided by
          applicable Louisiana law.

               2.3  Additional  Actions.   If,  at  any  time   after   the
          Effective  Time,  Acquiror  shall consider or be advised that any
          further assignments or assurances  in  law  or any other acts are
          necessary or desirable (a) to vest, perfect or confirm, of record
          or  otherwise,  in  Acquiror, title to or the possession  of  any
          property or right of  FB acquired or to be acquired by reason of,
          or as a result of, the  Merger, or (b) otherwise to carry out the
          purposes of this Joint Agreement,  FB and its proper officers and
          directors  shall  be  deemed  to  have  granted  to  Acquiror  an
          irrevocable power of attorney to execute  and  deliver  all  such
          proper  deeds,  assignments  and  assurances in law and to do all
          acts necessary or proper to vest, perfect or confirm title to and
          possession of such property or rights  in  Acquiror and otherwise
          to carry out the purposes of this Joint Agreement; and the proper
          officers and directors of Acquiror are fully  authorized  in  the
          name of FB to take any and all such action.

                  SECTION 3:  Method of Carrying Merger Into Effect

               This  Joint Agreement shall be submitted to the shareholders
          of FB for their  approval.   If  such approval is given, then the
          fact of such approval shall be certified  hereon by the Secretary
          of FB.  Approval of this Joint Agreement by  the  shareholders of
          Acquiror is not required by virtue of Section 112E  of  the  BCL,
          and  that  fact  shall  be  certified  hereon by the Secretary of
          Acquiror.  This Joint Agreement, so approved and certified shall,
          as  soon  as is practicable, be signed and  acknowledged  by  the
          President or  Vice President of each of the Merging Corporations.
          As soon as may  be  practicable thereafter, this Joint Agreement,
          so certified, signed  and acknowledged, shall be delivered to the
          Secretary of State of Louisiana for filing in the manner required
          by  law  and  shall  be effective  at  the  Effective  Time;  and
          thereafter, as soon as  practicable, a copy of the Certificate of
          Merger  issued  by  the Secretary  of  State  of  Louisiana,  and
          certified by him to be  a true copy, shall be filed for record in
          the Office of the Recorder  of Mortgages of the parishes in which
          the Merging Corporations have their respective registered offices
          and in the Office of the Recorder  of  Conveyances of each parish
          in which FB has immovable property.

                           SECTION 4:  Conversion of Shares

               4.1  Conversion of FB Shares.  (a)   Except for shares as to
          which dissenters' rights have been perfected and not withdrawn or
          otherwise  forfeited  under  Section  131  of  the  BCL,  on  the
          Effective  Date,  by  reason  of  the  Merger,  the  issued   and
          outstanding shares of Common Stock, $1 par value per share, of FB
          ("FB  Common  Stock"), other than any such shares which are owned
          by Acquiror or any of its subsidiaries or affiliates, or are held
          in the treasury  of  FB,  shall  be converted into that number of
          shares of common stock, $    par value  per  share,  of  Acquiror
          ("Acquiror  Common  Stock")  equal  to  the  sum of (i) 1,271,186
          shares of Acquiror Common Stock plus (ii) a number  of  shares of
          Acquiror   Common   Stock   equal  to  $37.5  million,  less  the
          "Deductible  Amount," defined  below,  if  any,  divided  by  the
          average of the  closing sales price of a share of Acquiror Common
          Stock on The NASDAQ Stock Market for the five trading days ending
          on the last trading  day immediately prior to the Effective Date,
          provided, however, that  if  the  average  closing sales price so
          determined is less than $23.60, then the divisor shall be $23.60,
          and if such average closing sales price is greater  than  $35.40,
          then  the  divisor  shall be $35.40.  On the Effective Date, each
          share  of  FB Common Stock  owned  by  Acquiror  or  any  of  its
          subsidiaries or held in the treasury of FB shall be cancelled.

                    (b)  The term "Deductible Amount" shall mean the sum of
          (i) any amount  in  excess  of $200,000 not reflected or reserved
          for on the Financial Statements  for  the period ending March 31,
          1994  that  is  attributable  to  legal,  accounting,  investment
          banking, printing and other similar fees and  expenses related to
          the  process  leading  to  the  selection  of  Acquiror  and  the
          negotiation, execution and consummation of this  Joint  Agreement
          and  the  Plan  other  than  investment  banking  fees payable to
          Montgomery  Securities,  Inc.  pursuant  to the letter  agreement
          previously   furnished  to  Acquiror;  (ii)  any   amounts   over
          $1,750,000 to  be paid by Acquiror or Acq. Bank pursuant to those
          certain employment agreements, retention agreements and severance
          policies referred  to  in paragraph (j) of subsection 4.07 of the
          Plan;  (iii)  any payments  made  pursuant  to  such  agreements,
          policies and arrangements  set  forth  in  clause  (ii)  above to
          officers of FB or First Bank who do not enter into noncompetition
          agreements as provided by subparagraph (i) of subsection 7.03  of
          the  Plan;  and  (iv)  any  amounts  over  $540,000 to be paid by
          Acquiror   or   Acq.   Bank  pursuant  to  those  incentive   pay
          arrangements and budgeted  bonus  under  plans in effect prior to
          December 31, 1993 and referred to in paragraph  (j) of subsection
          4.07 of the Plan; provided that the entire amount  to  be paid by
          Acquiror  or Acq. Bank under such incentive pay arrangements  and
          budgeted bonuses  shall  be  deducted unless FB has been accruing
          for these payments since December 31, 1993.

               4.2  Fractional Shares.   In  lieu  of  the  issuance of any
          fractional share of Acquiror Common Stock to which a holder of FB
          Common Stock may be entitled (after aggregation of all fractional
          shares to which such holder is entitled), each shareholder of FB,
          upon   surrender   of   the  certificate  or  certificates  which
          immediately prior to the  Effective  Time  represented  FB Common
          Stock  held  by such shareholder, shall be entitled to receive  a
          cash payment (without  interest)  equal  to such fractional share
          multiplied by the Conversion Price.

               4.3  Exchange of Certificates.  After  the  Effective  Time,
          each   holder  of  an  outstanding  certificate  or  certificates
          theretofore  representing  shares  of FB Common Stock (other than
          shares as to which dissenters' rights have been perfected and not
          withdrawn or otherwise forfeited under  Section  131 of the BCL),
          upon surrender thereof to Acquiror, shall be entitled  to receive
          the  property  into  which  such  shares  have been converted  as
          provided in Section 4.1 and cash in lieu of  any fractional share
          as   provided   in  Section 4.2.   Until  so  surrendered,   each
          outstanding certificate  shall  be deemed for all purposes, other
          than as provided below with respect  to  the payment of dividends
          or  other distributions, if any, in respect  of  Acquiror  Common
          Stock, to represent the number of whole shares of Acquiror Common
          Stock  into  which  the  shares  of  FB  Common Stock theretofore
          represented thereby shall have been converted.   Acquiror may, at
          its option, refuse to pay any dividend or other distribution,  if
          any,  payable  on  or  in respect of Acquiror Common Stock to the
          holders of certificates evidencing unsurrendered FB Common Stock,
          provided, however, that upon surrender of such certificates there
          shall be paid to the record  holders  of the stock certificate or
          certificates  issued  in exchange therefor  the  amount,  without
          interest, of dividends  and  other  distributions,  if any, which
          have become payable with respect to the number of whole shares of
          Acquiror  Common  Stock into which the shares of FB Common  Stock
          theretofore represented  thereby  shall  have  been converted and
          which  have  not previously been paid.  Whether or  not  a  stock
          certificate representing FB Common Stock is surrendered, from and
          after  the  Effective   Time  such  certificate  shall  under  no
          circumstances evidence, represent  or  otherwise  constitute  any
          stock  or  other  interest  in  FB  or  any other person, firm or
          corporation (other than Acquiror).

               4.4  Shares of Acquiror.  The shares  of  capital  stock  of
          Acquiror  outstanding  immediately  prior  to  the Effective Time
          shall not be changed or converted by virtue of the Merger.

                              SECTION 5:  Miscellaneous

               5.1  Termination.   Prior to the Effective Time  this  Joint
          Agreement may be terminated,  and  the  Merger  abandoned, as set
          forth in the Plan.

               5.2  Headings. The descriptive headings of the  sections  of
          this Joint Agreement are inserted for convenience only and do not
          constitute a part thereof for any other purpose.

               5.3  Modifications,  Amendments  and  Waivers.   At any time
          prior  to  the  Effective  Time  (notwithstanding any shareholder
          approval that may have already been  given),  the  parties hereto
          may,  to  the  extent  permitted by and as provided in the  Plan,
          modify, amend or supplement  any  term or provision of this Joint
          Agreement.

               5.4  Governing Law.  This Joint  Agreement shall be governed
          by  the laws of the State of Louisiana (regardless  of  the  laws
          that might be applicable under principles of conflicts of law) as
          to  all   matters,  including  but  not  limited  to  matters  of
          validity, construction, effect and performance.

               IN  WITNESS  WHEREOF,  the  parties have executed this Joint
          Agreement as of the day and year first above written.



               FIRST COMMERCE CORPORATION         FIRST BANCSHARES, INC.


          BY:  _________________________By:  __________________________
                                                  Elton A. Arceneaux, Jr.
               President                     President




                             CERTIFICATE OF SECRETARY OF
                                FIRST BANCSHARES, INC.


               I hereby certify that I am the  duly  elected  Secretary  of
          First   Bancshares,  Inc.,  a  Louisiana  corporation,  presently
          serving in such capacity and that the foregoing Agreement was, in
          the manner  required by law, duly approved, without alteration or
          amendment, by  a  majority  of  the voting power present of First
          Bancshares, Inc.


          Certificate dated ________________, 1994.



                                                  _________________________
                                                             , Secretary



                             CERTIFICATE OF SECRETARY OF
                             FIRST COMMERCE CORPORATION


               I hereby certify that I am the  duly  elected  Secretary  of
          First  Commerce  Corporation,  a Louisiana corporation, presently
          serving in such capacity and that  the  foregoing  Agreement  was
          adopted  pursuant to La. R.S. 12:112E and that, as of the date of
          this certificate,  First  Commerce  Corporation  had a sufficient
          number of shares of Acquiror Common Stock outstanding  to  render
          La. R.S. 12:112E applicable to this Agreement.


          Certificate dated ________________, 1994.



                                                 ___________________________
                                                              , Secretary



          
                              EXECUTION BY CORPORATIONS

               Considering   the   approval   of   this  Agreement  by  the
          shareholders of First Bancshares, Inc., as  certified above, this
          Agreement is executed by such corporation and  by  First Commerce
          Corporation,  acting  through  their respective Presidents,  this
          ______ day of ________________, 1994.


                                                  FIRST BANCSHARES, INC.

          (Seal)
                                             By: __________________________

                                                  President

          Attest:



          ______________________________
                          , Secretary



                                                  FIRST COMMERCE CORPORATION


          (Seal)
                                             By: _________________________

                                                  Chief Executive Officer

          Attest:



          ______________________________
                           , Secretary




          
                                 ACKNOWLEDGMENT AS TO
                                FIRST BANCSHARES, INC.


          STATE OF LOUISIANA

          PARISH OF __________


               BEFORE  ME,  the  undersigned authority, personally came and
          appeared Elton A. Arceneaux,  Jr. who, being duly sworn, declared
          and acknowledged before me that  he  is  the  President  of First
          Bancshares, Inc. and that in such capacity he was duly authorized
          to  and  did  execute  the  foregoing Agreement on behalf of such
          corporation, for the purposes  therein  expressed  and as his and
          such corporation's free act and deed.



                                              _________________________
                                                       Appearer



          Sworn to and subscribed before me
          this _____ day of ________, 1994.



          ______________________________
               Notary Public



          
          
                               ACKNOWLEDGMENT AS TO
                             FIRST COMMERCE CORPORATION


          STATE OF LOUISIANA

          PARISH OF _____________


               BEFORE  ME, the undersigned authority, personally  came  and
          appeared                    who  being  duly  sworn, declared and
          acknowledged before me that he is the Chief Executive  Officer of
          First Commerce Corporation and that in such capacity he  was duly
          authorized  to  and did execute the foregoing Agreement on behalf
          of such corporation,  for  the  purposes therein expressed and as
          his and such corporation's free act and deed.



                                               ________________________
                                                       Appearer



          Sworn to and subscribed before me
          this _____ day of ________, 1994.



          ______________________________
               Notary Public



          


                                      APPENDIX B

                                MONTGOMERY SECURITIES

                                   FAIRNESS OPINION













                                     May 26, 1994


          Members of the Board of Directors
          First Bancshares, Inc.
          1431-A Gause Boulevard
          Slidell, Louisiana  70459



          Gentlemen:

               We  understand  that  First Bancshares,  Inc.,  a  Louisiana
          corporation ("FBCI"), and its wholly-owned subsidiary, First Bank
          ("FB")  on  the  one  hand, and  First  Commerce  Corporation,  a
          Louisiana corporation ("FCOM"),  and its wholly-owned subsidiary,
          First  National  Bank of Commerce ("FNBC")  on  the  other  hand,
          propose to enter into  an  Agreement and Plan of Merger dated May
          27, 1994 (the "Merger Agreement"),  pursuant  to  which  FB  will
          merge  with and into FNBC (the "Bank Merger") and FBCI will merge
          with and  into  FCOM (the "Company Merger").  The Bank Merger and
          the  Company Merger  are  together  referred  to  herein  as  the
          "Merger".  Pursuant to the Merger, as more fully described in the
          Merger  Agreement,  we  understand  that, except for shares as to
          which  dissenter's rights have been perfected,  each  outstanding
          share of  the  common  stock,  $1.00 par value per share, of FBCI
          (the "FBCI Common Stock") will be  converted  into that number of
          shares  of  common stock, $5 par value per share,  of  FCOM  (the
          "FCOM Common  Stock") equal to the sum of (i) 1,271,186 shares of
          FCOM Common Stock  plus  (ii)  a  number of shares of FCOM Common
          Stock equal to $37.5 million, less  the  "Deductible  Amount" (as
          defined in the Merger Agreement), if any, divided by the  average
          of  the  closing  sale  prices of FCOM Common Stock on the Nasdaq
          National Market for the five  trading  days  ending  on  the last
          trading  day  immediately prior to the Effective Date (as defined
          in  the Merger Agreement)  (subject  to  certain  adjustments  as
          provided for in the Merger Agreement) (the "Consideration").

               You   have   asked   for  our  opinion  as  to  whether  the
          Consideration to be received by the shareholders of FBCI pursuant
          to  the  Merger  is  fair to the  shareholders  of  FBCI  from  a
          financial point of view, as of the date hereof.

               In connection with our opinion, we have, among other things:
          (i) reviewed certain publicly  available financial and other data
          with respect to FCOM and certain  financial  and  other data with
          respect to FBCI, including the consolidated financial  statements
          for  recent  years and the interim period to March 31, 1994,  and
          certain other  relevant  financial and operating data relating to
          FBCI and FCOM made available  to  us  from  published sources and
          from the internal records of FBCI; (ii) reviewed  the form of the
          Merger Agreement; (iii) reviewed certain historical market prices
          and  trading  volumes of the common stock of FCOM on  the  Nasdaq
          National Market  as  reported by NASDAQ, Inc.; (iv) compared FBCI
          

          Members of the Board of Directors
          May 26, 1994
          Page 2


          and  FCOM from a financial  point  of  view  with  certain  other
          companies in the banking industry which we deemed to be relevant;
          (v) considered  the  financial  terms,  to  the  extent  publicly
          available,  of selected recent business combinations of companies
          in the banking  industry  which  we  deemed  to be comparable, in
          whole or in part, to the Merger; (vi) reviewed and discussed with
          representatives  of  the  management  of  FBCI and  FCOM  certain
          information of a business and financial nature regarding FBCI and
          FCOM, furnished to us by them, including financial  forecasts and
          related  assumptions of FBCI; (vii) made inquiries regarding  and
          discussed  the  Merger and the Merger Agreement and other matters
          related thereto with  FBCI's  counsel;  and (viii) performed such
          other analyses and examinations as we have deemed appropriate.

               In  connection  with our review, we have  not  independently
          verified any of the foregoing information with respect to FBCI or
          FCOM, have relied on all  such information, and have assumed that
          all such information is complete  and  accurate  in  all material
          respects.   With  respect  to  the  financial forecasts for  FBCI
          provided to us by its management, we have assumed for purposes of
          our opinion that the forecasts have been  reasonably  prepared on
          bases  reflecting  the best available estimates and judgments  of
          its management at the  time  of  preparation  as  to  the  future
          financial  performance of FBCI and that they provide a reasonable
          basis upon which  we  can form our opinion.  We have also assumed
          that there have been no  material  changes  in  FBCI's  or FCOM's
          assets,  financial condition, results of operations, business  or
          prospects  since  the  respective  dates  of their last financial
          statements  made available to us.  We have relied  on  advice  of
          counsel to FBCI as to all legal matters with respect to FBCI, the
          Merger and the  Merger  Agreement.   We  are  not  experts in the
          evaluation  of  loan  portfolios  for  purposes of assessing  the
          adequacy of the allowances for losses with  respect  thereto  and
          have assumed, with your consent, that such allowances for each of
          FBCI and FCOM are in the aggregate adequate to cover such losses.
          In  addition,  we  have not reviewed any individual credit files,
          and we have not made  an  independent  evaluation,  appraisal  or
          physical  inspection  of  the  assets or individual properties of
          FBCI  or  FCOM,  nor  have  we  been  furnished   with  any  such
          appraisals.  Finally, our opinion is based on economic,  monetary
          and  market  and  other  conditions  as  in  effect  on,  and the
          information made available to us as of, the date hereof.

               We  have further assumed, with your consent, that the Merger
          will be consummated in accordance with the terms described in the
          form of the  Merger  Agreement,  without  any  further amendments
          thereto, and without waiver by FBCI of any of the  conditions  to
          its obligation thereunder.

               In  the  ordinary  course  of our business, we may trade the
          equity  securities  of FCOM for our  own  accounts  and  for  the
          accounts of customers  and,  accordingly,  may at any time have a
          long or short position in such securities.
               
               
               

          Member of the Board of Directors
          May 26, 1994
          Page 3
               
               
               
               Based upon the foregoing and in reliance  thereon, it is our
          opinion that the Consideration to be received by the shareholders
          of FBCI pursuant to the Merger is fair to such shareholders  from
          a financial point of view, as of the date hereof.

               This opinion is furnished pursuant to our engagement letter,
          dated  February  2,  1994,  and  is solely for the benefit of the
          Board  of  Directors  of  FBCI.   Except   as  provided  in  such
          engagement letter, this opinion may not be used or referred to by
          FBCI, or quoted or disclosed to any person in  any manner without
          our prior written consent.  This opinion is not  intended  to  be
          and shall not be deemed to be a recommendation to any shareholder
          as  to  how  such  shareholder  should  vote  with respect to the
          Merger.

                                             Very truly yours,



                                             MONTGOMERY SECURITIES

         

                                      APPENDIX C

                           EXCERPT FROM SECTION 131 OF THE

                          LOUISIANA BUSINESS CORPORATION LAW





                                                                 APPENDIX C

                             EXCERPT FROM SECTION 131 OF
                        THE LOUISIANA BUSINESS CORPORATION LAW

               C.   [A]ny shareholder electing to exercise  such  right  of
          dissent  shall  file  with  the  corporation,  prior to or at the
          meeting  of shareholders at which such proposed corporate  action
          is submitted  to  a  vote,  a  written objection to such proposed
          corporate action, and shall vote  his shares against such action.
          If such proposed corporate action be  taken by the required vote,
          but by less than eighty percent of the  total  voting  power, and
          the  merger,  consolidation or sale, lease or exchange of  assets
          authorized thereby  be  effected,  the corporation shall promptly
          thereafter give written notice thereof,  by  registered  mail, to
          each  shareholder who filed such written objection to, and  voted
          his shares  against,  such  action,  at  such  shareholder's last
          address on the corporation's records.  Each such shareholder may,
          within twenty days after the mailing of such notice  to  him, but
          not thereafter, file with the corporation a demand in writing for
          the fair cash value of his shares as of the day before such  vote
          was  taken;  provided  that  he  state  in  such demand the value
          demanded, and a post office address to which  the  reply  of  the
          corporation  may  be sent, and at the same time deposit in escrow
          in a chartered bank or trust company located in the parish of the
          registered   office  of   the   corporation,   the   certificates
          representing his  shares,  duly  endorsed  and transferred to the
          corporation upon the sole condition that said  certificates shall
          be delivered to the corporation upon payment of  the value of the
          shares  determined  in  accordance  with the provisions  of  this
          section.  With his demand the shareholder  shall  deliver  to the
          corporation,  the  written  acknowledgment  of such bank or trust
          company that it so holds his certificates of  stock.   Unless the
          objection,  demand  and  acknowledgment  aforesaid  be  made  and
          delivered  by the shareholder within the period above limited, he
          shall  conclusively   be  presumed  to  have  acquiesced  in  the
          corporate action proposed or taken....

               D.   If the corporation  does  not  agree  to  the  value so
          stated and demanded, or does not agree that a payment is due,  it
          shall,  within  twenty  days  after  receipt  of  such demand and
          acknowledgment,  notify  in  writing  the  shareholder,   at  the
          designated  post  office  address, of its disagreement, and shall
          state in such notice the value  it  will  agree  to  pay  if  any
          payment  should  be  held to be due; otherwise it shall be liable
          for, and shall pay to  the  dissatisfied  shareholder,  the value
          demanded by him for his shares.

               E.   In case of disagreement as to such fair cash value,  or
          as to whether any payment is due, after compliance by the parties
          with  the  provisions of subsections C and D of this section, the
          dissatisfied  shareholder,  within  sixty  days  after receipt of
          notice  in  writing  of the corporation's disagreement,  but  not
          thereafter, may file suit  against the corporation, or the merged
          or consolidated corporation,  as the case may be, in the district
          court of the parish in which the  corporation  or  the  merged or
          consolidated  corporation, as the case may be, has its registered
          office, praying  the  court to fix and decree the fair cash value
          of the dissatisfied shareholder's  shares  as  of  the day before
          such  corporate  action  complained  of was taken, and the  court
          shall, on such evidence as may be adduced  in  relation  thereto,
          determine summarily whether any payment is due, and, if so,  such
          cash  value,  and  render  judgment accordingly.  Any shareholder
          entitled to file such suit may,  within such sixty-day period but
          not thereafter, intervene as a plaintiff  in  such  suit filed by
          another  shareholder,  and  recover therein judgment against  the
          corporation for the fair cash  value  of his shares.  No order or
          decree shall be made by the court staying  the proposed corporate
          action,  and  any  such  corporate  action  may  be   carried  to
          completion   notwithstanding  any  such  suit.   Failure  of  the
          shareholder to bring suit, or to intervene in such a suit, within
          sixty  days after  receipt  of  notice  of  disagreement  by  the
          corporation  shall  conclusively  bind the shareholder (1) by the
          corporation's statement that no payment  is  due,  or  (2) if the
          corporation  does  not contend that no payment is due, to  accept
          the value of his shares as fixed by the corporation in its notice
          of disagreement.

               F.   When the fair  value of the shares has been agreed upon
          between the shareholder and the corporation, or when the corpora-
          tion has become liable for  the value demanded by the shareholder
          because of failure to give notice  of  disagreement  and  of  the
          value  it  will  pay, or when the shareholder has become bound to
          accept the value the  corporation  agrees  is  due because of his
          failure to bring suit within sixty days after receipt  of  notice
          of  the corporation's disagreement, the action of the shareholder
          to recover  such value must be brought within five years from the
          date  the  value  was  agreed  upon,  or  the  liability  of  the
          corporation became fixed.

               G.   If  the  corporation  or  the  merged  or  consolidated
          corporation,  as  the  case  may  be,  shall,  in  its notice  of
          disagreement, have offered to pay the dissatisfied shareholder on
          demand an amount in cash deemed by it to be the fair  cash  value
          of  his  shares,  and  if,  on  the  institution of a suit by the
          dissatisfied  shareholder claiming an amount  in  excess  of  the
          amount so offered, the corporation, or the merged or consolidated
          corporation, as the case may be, shall deposit in the registry of
          the court, there  to  remain until the final determination of the
          cause, the amount so offered, then, if the amount finally awarded
          such shareholder, exclusive  of  interest and costs, be more than
          the amount offered and deposited as  aforesaid,  the costs of the
          proceeding shall be taxed against the corporation,  or the merged
          or  consolidated  corporation, as the case may be; otherwise  the
          costs of the proceeding shall be taxed against such shareholder.

               H.   Upon filing  a  demand for the value of his shares, the
          shareholder  shall  cease  to   have  any  of  the  rights  of  a
          shareholder except the rights accorded  by  this section.  Such a
          demand may be withdrawn by the shareholder at any time before the
          corporation  gives  notice  of  disagreement,  as   provided   in
          subsection  D of this section.  After such notice of disagreement
          is given, withdrawal  of  a  notice of election shall require the
          written consent of the corporation.   If  a notice of election is
          withdrawn,  or  the  proposed corporate action  is  abandoned  or
          rescinded, or a court shall determine that the shareholder is not
          entitled to receive payment  for  his  shares, or the shareholder
          shall otherwise lose his dissenter's rights,  he  shall  not have
          the   right   to  receive  payment  for  his  shares,  his  share
          certificates shall  be  returned to him (and, on his request, new
          certificates shall be issued  to him in exchange for the old ones
          endorsed to the corporation), and  he  shall be reinstated to all
          his rights as a shareholder as of the filing  of  his  demand for
          value, including any intervening preemptive rights, and the right
          to payment of any intervening dividend or other distribution, or,
          if  any  such  rights  have  expired  or  any  such  dividend  or
          distribution  other  than  in  cash  has  been completed, in lieu
          thereof,  at  the  election of the corporation,  the  fair  value
          thereof in cash as determined by the board as of the time of such
          expiration or completion,  but without prejudice otherwise to any
          corporate proceedings that may have been taken in the interim.




                               PART II

                INFORMATION NOT REQUIRED IN PROSPECTUS


     Item 20.  Indemnification of Directors and Officers

          Section  83  of  the Louisiana Business Corporation Law
     provides  in  part  that a  corporation  may  indemnify  any
     director, officer, employee  or  agent  of  the  corporation
     against  expenses  (including  attorneys'  fees), judgments,
     fines and amounts paid in settlement actually and reasonably
     incurred  by  him  in  connection with any action,  suit  or
     proceeding to which he is or was a party or is threatened to
     be made a party (including  any action by or in the right of
     the corporation) if such action  arises out of the fact that
     he is or was a director, officer,  employee  or agent of the
     corporation and he acted in good faith and in  a  manner  he
     reasonably  believed  to  be in, or not opposed to, the best
     interests  of the corporation,  and,  with  respect  to  any
     criminal action  or  proceeding,  had no reasonable cause to
     believe his conduct was unlawful.

          The  indemnification  provisions   of   the   Louisiana
     Business  Corporation  Law  are  not exclusive; however,  no
     corporation  may  indemnify  any  person   for   willful  or
     intentional  misconduct.   A  corporation  has the power  to
     obtain and maintain insurance, or to create  a form of self-
     insurance on behalf of any person who is or was  acting  for
     the  corporation,  regardless of whether the corporation has
     the legal authority  to indemnify the insured person against
     such liability.

          Section 11 of FCC's  by-laws  (the "Indemnification By-
     Law") provides for mandatory indemnification  for  directors
     and officers or former directors and officers of FCC  to the
     full  extent  permitted  by  Louisiana  law.   The  right to
     indemnification   provided  by  the  Indemnification  By-law
     applies to all covered  claims,  whether  such  claims arose
     before  or  after  the  date the Indemnification By-law  was
     adopted.

          As permitted by FCC's  Articles  of  Incorporation, FCC
     has entered into contracts with its directors  and  officers
     providing   for   indemnification   to  the  fullest  extent
     permitted by law ("Indemnification Contracts").   The rights
     of  the  directors  and  officers  under the Indemnification
     Contracts  substantially  mirror  those  granted  under  the
     Indemnification By-law.

          FCC   maintains  an  insurance  policy   covering   the
     liability of its directors and officers for actions taken in
     their official capacity.

          The Indemnification  Contracts  provide  that,  to  the
     extent  insurance is reasonably available, FCC will maintain
     comparable  insurance coverage for each contracting party as
     long as he or  she  serves  as  an  officer  or director and
     thereafter for so long as he or she is subject  to  possible
     personal  liability  for  actions  taken in such capacities.
     The Indemnification Contracts also provide  that if FCC does
     not maintain comparable insurance, it will hold harmless and
     indemnify  a  contracting  party to the full extent  of  the
     coverage that would otherwise  have been provided for his or
     her benefit.

     Item 21.  Exhibits and Financial Statement Schedules

          (a)  Exhibits.  The following  Exhibits  are  filed  as
     part of this Registration Statement:

            Exhibit No.                        Description

                 2            Agreement  and  Plan  of Merger dated May 27,
                              1994  included in the Registration  Statement
                              as Appendix A.

                4.1           Indenture  between First Commerce Corporation
                              and  Republic  Bank  Dallas,  N.A.,  Trustee,
                              including  the  form  of  12 3/4% Convertible
                              Debenture  due  2000, Series  A  included  as
                              Exhibit 4.1 to First  Commerce  Corporation's
                              Annual Report on Form 10-K for the year ended
                              December 31, 1985 and incorporated  herein by
                              reference.

                4.2           Indenture  between First Commerce Corporation
                              and  Republic  Bank  Dallas,  N.A.,  Trustee,
                              including  the  form  of  12 3/4% Convertible
                              Debenture  due  2000, Series  B  included  as
                              Exhibit 4.2 to First  Commerce  Corporation's
                              Annual Report on Form 10-K for the year ended
                              December 31, 1986 and incorporated  herein by
                              reference.

                 5            Opinion of Correro, Fishman & Casteix, L.L.P.

                 8            Form  of opinion of McGlinchey Stafford Lang,
                              A Law Corporation as to certain tax matters.*

                 15           Letter  of  Arthur  Andersen  & Co. regarding
                              unaudited interim financial information.

                23.1          Consent of Arthur Andersen & Co.

                23.2          Consent of Arthur Andersen & Co.

                23.3          Consent   of   Correro,  Fishman  &  Casteix,
                              L.L.P., included in Exhibit 5.

                 24           Powers  of  Attorney  of  directors  of First
                              Commerce Corporation contained on page S-1 of
                              the registration statement.

                 99           Form of Proxy of First Bancshares, Inc.
          _________________
          *  To be filed by amendment.

          (b)  Financial Statement Schedules

               None.


     Item 22.  Undertakings

          The  undersigned   Registrant   hereby   undertakes  as
     follows:

               (1)  To  respond to requests for information  that
          is  incorporated   by  reference  into  the  Prospectus
          pursuant to Items 4,  10(b),  11,  or  13  of Form S-4,
          within one business day of receipt of such request, and
          to send the incorporated documents by first  class mail
          or   other   equally   prompt   means.   This  includes
          information contained in documents  filed subsequent to
          the  effective  date  of  the  Registration   Statement
          through the date of responding to the request.

               (2)  To   supply  by  means  of  a  post-effective
          amendment all information concerning a transaction, and
          the company being  acquired  involved therein, that was
          not  the subject of and included  in  the  Registration
          Statement when it became effective.

               (3)  That   for   purposes   of   determining  any
          liability under the Securities Act, each  filing of the
          Registrant's annual report pursuant to Section 13(a) or
          Section  15(d) of the Securities Exchange Act  of  1934
          (the  "Exchange  Act")  (and,  where  applicable,  each
          filing  of  an  employee  benefit  plan's annual report
          pursuant to Section 15(d) of the Exchange  Act) that is
          incorporated by reference in the Registration Statement
          shall  be  deemed  to  be  a new registration statement
          related  to  the securities offered  therein,  and  the
          offering of such  securities  at  that  time  shall  be
          deemed to be the initial bona fide offering thereof.

               (4)  That  prior  to  any public reoffering of the
          securities  registered  hereunder   through  use  of  a
          prospectus   which  is  a  part  of  this  registration
          statement, by  any  person or party who is deemed to be
          an underwriter within  the  meaning of Rule 145(c), the
          Registrant undertakes that such  reoffering  prospectus
          will   contain   the  information  called  for  by  the
          applicable   registration    form   with   respect   to
          reofferings by persons who may  be deemed underwriters,
          in addition to the information called  for by the other
          Items of the applicable form.

               (5)  That  every  prospectus  (i)  that  is  filed
          pursuant  to  paragraph  (4) immediately preceding,  or
          (ii) that purports to meet  the requirements of Section
          10(a)(3)  of  the  Securities  Act   and   is  used  in
          connection  with  an offering of securities subject  to
          Rule 415, will be filed  as  a  part of an amendment to
          the registration statement and will  not  be used until
          such amendment is effective, and that, for  purposes of
          determining  any  liability  under the Securities  Act,
          each such post-effective amendment  shall  be deemed to
          be  a  new  registration  statement  relating  to   the
          securities  offered  therein,  and the offering of such
          securities  at  that time shall be  deemed  to  be  the
          initial bona fide offering thereof.

               (6)  Insofar  as  indemnification  for liabilities
          arising  under  the Securities Act may be permitted  to
          directors, officers  and  controlling  persons  of  the
          Registrant, the Registrant has been advised that in the
          opinion  of the Securities and Exchange Commission such
          indemnification  is  against public policy as expressed
          in the Securities Act and is, therefore, unenforceable.
          In the event that a claim  for  indemnification against
          such  liabilities  (other  than  the   payment  by  the
          Registrant of expenses incurred or paid  by a director,
          officer or controlling person of the Registrant  in the
          successful  defense  of any action, suit or proceeding)
          is asserted by such director,  officer  or  controlling
          person   in   connection   with  the  securities  being
          registered, the Registrant will,  unless in the opinion
          of  its  counsel  the  matter  has  been   settled   by
          controlling precedent, submit to a court of appropriate
          jurisdiction  the question whether such indemnification
          by it is against  public  policy  as  expressed  in the
          Securities  Act  and  will  be  governed  by  the final
          adjudication of such issue.



                              Signatures

          Pursuant to the requirements of the Securities Act, the
     Registrant has duly caused this Registration Statement to be
     signed  on  its  behalf  by  the undersigned, thereunto duly
     authorized in the City of New Orleans, State of Louisiana on
     the 29th day of July, 1994.

                                       FIRST COMMERCE CORPORATION


                                   By:  /s/  THOMAS  L. CALLICUTT, JR.
                                           Thomas L. Callicutt, Jr.
                                    Senior Vice President and Controller
                                      (Principal Accounting Officer and
                                       Acting Chief Financial Officer)



          Pursuant  to  the  requirements  of the Securities Act,
     this  Registration Statement has been signed  below  by  the
     following  persons  in  the  capacities  and  on  the  dates
     indicated.  Each person whose signature appears below hereby
     constitutes  and  appoints  David  B.  Kelso  and  Thomas L.
     Callicutt,  Jr.,  or  either  of  them,  his true and lawful
     attorney-in-fact and agent, with full power  of substitution
     and  resubstitution,  for  him  and  in his name, place  and
     stead,  in  any  and  all  capacities, to sign  any  or  all
     amendments to such Registration  Statement,  including post-
     effective  amendments,  and  to  file  the  same,  with  all
     exhibits   thereto,   and   other  documents  in  connection
     therewith,  with  the Securities  and  Exchange  Commission,
     granting unto said attorney-in-fact and agent full power and
     authority to do and  perform  each  and  every act and thing
     requisite and necessary to be done as fully  to  all intents
     and  purposes  as  he  might  or  could do in person, hereby
     ratifying and confirming all that said  attorney-in-fact  or
     agent,  or his substitute or substitutes, may lawfully do or
     cause to be done by virtue hereof.

                  Signature                    Title               Date

          /s/ IAN ARNOF                President  and  Chief     July 29, 1994
                  Ian Arnof            Executive Officer and   
                                       Director

          /s/ HERMANN MOYSE, JR.       Chairman of the Board     July 29, 1994
              Hermann Moyse, Jr.                              

                                       Executive        Vice     July   , 1994
                David B. Kelso         President  and  Chief
                                       Financial Officer

          /s/ THOMAS L. CALLICUTT, JR. Senior Vice President     July 29, 1994
             Thomas L. Callicutt, Jr.  and     Controller  
           Thomas L. Callicutt, Jr.    (Principal Accounting
                                       Officer   and  Acting
                                       Chief       Financial
                                       Officer)

                                              Director           July   , 1994
             James J. Bailey III                             

          /s/ JOHN W. BARTON                  Director           July  29, 1994
                John W. Barton                                

                                              Director           July    , 1994
            Sydney J. Bestoff III                             

          /s/ ROBERT H. BOLTON                Director           July  29, 1994
               Robert H. Bolton                               

          /s/ FRANCES B. DAVIS                Director           July  29, 1994
               Frances B. Davis                               

          /s/ LAURANCE EUSTIS, JR.            Director           July  29, 1994
             Laurance Eustis, Jr.                             
             
          /s/ WILLIAM P. FULLER               Director           July  29, 1994
              William P. Fuller                               

          /s/ ARTHUR HOLLINS III              Director           July  29, 1994
              Arthur Hollins III                              

          /s/ F. BEN JAMES, JR.               Director           July  29, 1994
              F. Ben James, Jr.                                

          /s/ ERIK F. JOHNSEN                 Director           July  29, 1994
               Erik F. Johnsen                                 

          /s/ JOSEPH MERRICK JONES, JR.       Director           July  29, 1994
               Joseph Merrick Jones, Jr.

                                              Director           July    , 1994
               Edwin Lupberger                                
               
          /s/ O. MILES POLLARD, JR.           Director           July  29, 1994
               O. Miles Pollard, Jr.

          /s/ G. FRANK PURVIS, JR.            Director           July  29, 1994
          G. Frank Purvis, Jr.                             

          /s/ EDWARD M. SIMMONS               Director           July  29, 1994
              Edward M. Simmons                               

          /s/ H. LEIGHTON STEWARD             Director           July  29, 1994
             H. Leighton Steward                               

          /s/ JOSEPH B. STOREY                Director           July  29, 1994
               Joseph B. Storey                               

          /s/ ROBERT A. WEIGLE                Director           July  29, 1994
               Robert A. Weigle                                





                                EXHIBIT INDEX
                                                                 Sequentially
                                                                   Numbered
     Exhibits                                                        Pages

            2       Agreement  and Plan of Merger dated May 27,
                    1994 included in the Registration Statement
                    as Appendix A.

           4.1      Indenture     between     First    Commerce
                    Corporation and Republic Bank Dallas, N.A.,
                    Trustee,  including  the form  of  12  3/4%
                    Convertible Debenture  due  2000,  Series A
                    included  as  Exhibit 4.1 to First Commerce
                    Corporation's Annual  Report  on  Form 10-K
                    for  the  year ended December 31, 1985  and
                    incorporated herein by reference.

           4.2      Indenture     between     First    Commerce
                    Corporation and Republic Bank Dallas, N.A.,
                    Trustee,  including  the form  of  12  3/4%
                    Convertible Debenture  due  2000,  Series B
                    included  as  Exhibit 4.2 to First Commerce
                    Corporation's Annual  Report  on  Form 10-K
                    for  the  year ended December 31, 1986  and
                    incorporated herein by reference.

            5       Opinion  of  Correro,  Fishman  &  Casteix,
                    L.L.P.

            8       Form  of  opinion  of  McGlilnchey Stafford
                    Lang, A Law Corporation  as  to certain tax
                    matters.*

            15      Letter  of  Arthur Andersen & Co. regarding
                    unaudited interim financial information.

           23.1     Consent of Arthur Andersen & Co.

           23.2     Consent of Arthur Andersen & Co.

           23.3     Consent  of  Correro,  Fishman  &  Casteix,
                    L.L.P. included in Exhibit 5.

            24      Powers  of  Attorney  of directors of First
                    Commerce Corporation contained  on page S-1
                    of the registration statement.

            99      Form of Proxy of First Bancshares, Inc.

          _________________
          *  To be filed by amendment.