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


                                    FORM 10-Q


 (Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934

                  For the quarterly period ended June 30, 2000

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934
               For the transition period from _______ to ________

                           Commission File No. 0-8937

                            FIRST BANKS AMERICA, INC.
             (Exact name of registrant as specified in its charter)

            DELAWARE                                 75-1604965
            --------                                 ----------
(State or other jurisdiction of         (I.R.S. Employer Identification No.)
incorporation or organization)

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

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

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                             Yes    X     No
                                --------    -------


         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practical date.

                                                       Shares outstanding
                Class                                   at July 31, 2000
                -----                                  ------------------

   Common Stock, $0.15 par value                            3,085,934
   Class B Common Stock, $0.15 par value                    2,500,000









                            FIRST BANKS AMERICA, INC.

                                TABLE OF CONTENTS







                                                                                                             Page

PART I.         FINANCIAL INFORMATION

     ITEM 1.    FINANCIAL STATEMENTS - (UNAUDITED):

                                                                                                            
                CONSOLIDATED BALANCE SHEETS.........................................................           1

                CONSOLIDATED STATEMENTS OF INCOME...................................................           3

                CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                    AND COMPREHENSIVE INCOME........................................................           4

                CONSOLIDATED STATEMENTS OF CASH FLOWS...............................................           5

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS..........................................           6

     ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS.......................................................          12

     ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..........................          21

PART II.        OTHER INFORMATION

     ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K....................................................          22

SIGNATURES..........................................................................................          23







                         PART I - FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS

                            FIRST BANKS AMERICA, INC.

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





                                                                                          June 30,     December 31,
                                                                                            2000           1999
                                                                                            ----           ----

                                                  ASSETS
                                                  ------

Cash and cash equivalents:
                                                                                                    
    Cash and due from banks...........................................................  $    35,436       35,644
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less........................................        1,761          122
    Federal funds sold................................................................       54,100        8,800
                                                                                        -----------    ---------
         Total cash and cash equivalents..............................................       91,297       44,566
                                                                                        -----------    ---------

Investment securities:
    Available for sale, at fair value.................................................      109,185       90,658
    Held to maturity, at amortized cost (fair value of $1,742 and $1,757
       at June 30, 2000 and December 31, 1999, respectively)..........................        1,864        1,880
                                                                                        -----------    ---------
         Total investment securities..................................................      111,049       92,538
                                                                                        -----------    ---------
Loans:
    Commercial and financial..........................................................      239,564      216,780
    Real estate construction and development..........................................      214,072      204,832
    Real estate mortgage..............................................................      330,320      272,700
    Consumer and installment..........................................................       31,422       40,514
                                                                                        -----------    ---------
         Total loans..................................................................      815,378      734,826
    Unearned discount.................................................................       (2,655)      (2,563)
    Allowance for loan losses.........................................................      (16,567)     (14,611)
                                                                                        -----------    ---------
         Net loans....................................................................      796,156      717,652
                                                                                        -----------    ---------

Bank premises and equipment, net of accumulated depreciation..........................       13,315       13,261
Intangibles associated with the purchase of subsidiaries..............................       21,483       16,579
Accrued interest receivable...........................................................        8,096        6,244
Deferred tax assets...................................................................       15,214       11,125
Other assets..........................................................................       17,547       18,742
                                                                                        -----------    ---------
         Total assets.................................................................  $ 1,074,157      920,707
                                                                                        ===========    =========



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





                            FIRST BANKS AMERICA, INC.

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





                                                                                          June 30,     December 31,
                                                                                            2000           1999
                                                                                            ----           ----

                                   LIABILITIES
                                   -----------

Deposits:
    Demand:
                                                                                                   
      Non-interest-bearing ...........................................................  $   153,132      128,137
      Interest-bearing................................................................       84,291       74,858
    Savings...........................................................................      272,202      242,543
    Time deposits:
      Time deposits of $100 or more...................................................      116,099       94,967
      Other time deposits.............................................................      292,580      239,518
                                                                                        -----------    ---------
         Total deposits...............................................................      918,304      780,023

Note payable..........................................................................        4,200           --
Short-term borrowings.................................................................       19,069       14,940
Accrued interest payable..............................................................        2,913        1,989
Deferred tax liabilities..............................................................        2,189        2,043
Accrued expenses and other liabilities................................................        5,749        4,995
                                                                                        -----------    ---------
         Total liabilities............................................................      952,424      803,990
                                                                                        -----------    ---------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures.............................................       44,249       44,218
                                                                                        -----------    ---------

                              STOCKHOLDERS' EQUITY
                              --------------------

Common stock:
    Common stock, $0.15 par value; 6,666,666 shares authorized;
       3,881,363 shares and 3,874,697 shares issued
      at June 30, 2000 and December 31, 1999, respectively............................          582          581
    Class B common stock, $0.15 par value; 4,000,000 shares
      authorized; 2,500,000 shares issued and outstanding.............................          375          375
Capital surplus.......................................................................       69,784       69,760
Retained earnings since elimination of accumulated deficit
    of $259,117 effective December 31, 1994...........................................       21,060       15,163
Common treasury stock, at cost; 795,429 shares and 724,396
    shares at June 30, 2000 and December 31, 1999, respectively.......................      (12,633)     (11,369)
Accumulated other comprehensive loss..................................................       (1,684)      (2,011)
                                                                                        -----------    ---------
         Total stockholders' equity...................................................       77,484       72,499
                                                                                        -----------    ---------
         Total liabilities and stockholders' equity...................................  $ 1,074,157      920,707
                                                                                        ===========    =========







                            FIRST BANKS AMERICA, INC.

                 CONSOLIDATED STATEMENTS OF INCOME - (UNAUDITED)
             (dollars expressed in thousands, except per share data)





                                                                                   Three months ended      Six months ended
                                                                                        June 30,               June 30,
                                                                                ---------------------    ------------------
                                                                                  2000          1999       2000       1999
                                                                                  ----          ----       ----       ----

Interest income:
                                                                                                         
    Interest and fees on loans..............................................    $19,640       15,715      37,559     28,584
    Investment securities...................................................      1,885        1,600       3,421      3,428
    Federal funds sold and other............................................        836          126       1,355        224
                                                                                -------      -------     -------    -------
         Total interest income..............................................     22,361       17,441      42,335     32,236
                                                                                -------      -------     -------    -------
Interest expense:
    Deposits:
      Interest-bearing demand...............................................        341          285         660        553
      Savings...............................................................      2,553        2,143       4,904      3,949
      Time deposits of $100 or more.........................................      1,076          899       2,070      1,640
      Other time deposits...................................................      4,501        2,821       8,312      5,400
    Promissory note payable and short-term borrowings.......................        267          358         421        466
                                                                                -------      -------     -------    -------
         Total interest expense.............................................      8,738        6,506      16,367     12,008
                                                                                -------      -------     -------    -------
         Net interest income................................................     13,623       10,935      25,968     20,228
Provision for loan losses...................................................        370          123         712        213
                                                                                -------      -------     -------    -------
         Net interest income after provision for loan losses................     13,253       10,812      25,256     20,015
                                                                                -------      -------     -------    -------
Noninterest income:
    Service charges on deposit accounts and customer service fees...........        956          900       1,838      1,630
    Gain (loss) on sales of securities, net.................................         --           88        (177)       174
    Other income............................................................        525          516         967        855
                                                                                -------      -------     -------    -------
         Total noninterest income...........................................      1,481        1,504       2,628      2,659
                                                                                -------      -------     -------    -------
Noninterest expense:
    Salaries and employee benefits..........................................      3,559        2,907       6,661      5,202
    Occupancy, net of rental income.........................................        877          800       1,619      1,361
    Furniture and equipment.................................................        544          446         985        848
    Advertising and business development....................................        168           99         236        163
    Postage, printing and supplies..........................................        198          202         393        387
    Data processing fees....................................................      1,007          837       1,951      1,556
    Legal, examination and professional fees................................      1,273        1,144       2,476      2,247
    Communications..........................................................        128          146         260        300
    (Gain) loss on sales of other real estate, net of expenses..............        (19)           7         (33)         7
    Amortization of intangibles associated with the purchase
      of subsidiaries.......................................................        338          306         645        508
    Guaranteed preferred debentures.........................................        978          993       1,971      1,986
    Other...................................................................        816          796       1,411      1,624
                                                                                -------      -------     -------    -------
         Total noninterest expense..........................................      9,867        8,683      18,575     16,189
                                                                                -------      -------     -------    -------
         Income before provision for income tax expense.....................      4,867        3,633       9,309      6,485
Provision for income tax expense............................................      1,979        1,574       3,412      2,795
                                                                                -------      -------     -------    -------
         Net income ........................................................    $ 2,888        2,059       5,897      3,690
                                                                                =======      =======     =======    =======

Earnings per common share:
    Basic...................................................................    $  0.52         0.36        1.05       0.65
    Diluted.................................................................       0.52         0.36        1.05       0.64
                                                                                =======      =======     =======    =======

Weighted average common stock outstanding (in thousands)....................      5,595        5,713       5,612      5,717
                                                                                =======      =======     =======    =======


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




                            FIRST BANKS AMERICA, INC.

         CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND
                       COMPREHENSIVE INCOME - (UNAUDITED)
 Six months ended June 30, 2000 and 1999 and six months ended December 31, 1999

             (dollars expressed in thousands, except per share data)




                                                                                                              Accu-
                                                                                                             mulated
                                                                                                              other
                                                                                                             compre-    Total
                                                   Class B               Compre-                Common       hensive   stock-
                                         Common    common    Capital     hensive   Retained    treasury      income   holders'
                                          stock     stock    surplus     income    earnings      stock       (loss)    equity
                                          -----     -----    -------     ------    --------      -----       ------    ------

                                                                                                
Consolidated balances,
    December 31, 1998...................  $ 581     375     68,743                  5,693      (10,088)         541     65,845
Six months ended June 30, 1999:
   Comprehensive income:
    Net income..........................     --      --         --       3,690      3,690           --           --      3,690
    Other comprehensive income,
      net of tax -unrealized losses
      on securities, net of
       reclassification adjustment (1)       --      --         --      (1,683)        --           --       (1,683)    (1,683)
                                                                        ------
    Comprehensive income................                                 2,007
                                                                         =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        327                     --           --           --        327
   Repurchases of common stock..........     --      --         --                     --         (270)          --       (270)
                                          -----     ---     ------                 ------      -------       ------    -------
Consolidated balances June 30, 1999.....    581     375     69,070                  9,383      (10,358)      (1,142)    67,909
Six months ended December 31, 1999:
   Comprehensive income:
    Net income..........................     --      --         --       5,780      5,780           --           --      5,780
    Other comprehensive income,
      net of tax - unrealized losses
      on securities, net of
      reclassification adjustment (1)...     --      --         --        (869)        --           --         (869)      (869)
                                                                         -----
    Comprehensive income................                                 4,911
                                                                         =====
   Reduction of deferred tax asset
      valuation allowance...............     --      --        654                     --           --           --        654
   Compensation paid in stock...........     --      --         36                     --           --           --         36
   Repurchases of common stock..........     --      --         --                     --       (1,011)          --     (1,011)
                                          -----     ---     ------                 ------      -------       ------     ------
Consolidated balances,
     December 31, 1999..................    581     375     69,760                 15,163      (11,369)      (2,011)    72,499
Six months ended June 30, 2000:
   Comprehensive income:
    Net income..........................     --      --         --       5,897      5,897           --           --      5,897
    Other comprehensive income,
      net of tax - unrealized gains
      on securities, net of
      reclassification adjustment (1)...     --      --         --         327         --           --          327        327
                                                                         -----
    Comprehensive income................                                 6,224
                                                                         =====
   Exercise of stock options............      1      --         24                     --           --           --         25
   Repurchases of common stock..........     --      --         --                     --       (1,264)          --     (1,264)
                                          -----     ---     ------                 ------      -------       ------     ------
Consolidated balances, June 30, 2000....  $ 582     375     69,784                 21,060      (12,633)      (1,684)    77,484
                                          =====     ===     ======                 ======      =======       ======     ======



- ------------------------------------------
(1)      Disclosure of reclassification adjustment:


                                                                     Three months ended   Six months ended   Six months ended
                                                                          June 30,            June 30,         December 31,
                                                                       ---------------    ----------------
                                                                         2000     1999      2000      1999         1999
                                                                         ----     ----      ----      ----         ----

                                                                                                    
    Unrealized (losses) gains arising during the period...............  $(200)    (790)      212    (1,570)        (869)
    Less reclassification adjustment for gains (losses)
       included in net income........................................      --        5      (115)      113           --
                                                                        -----    -----      ----    ------         ----
    Unrealized (losses) gains on investment securities................  $(200)    (847)      327    (1,683)        (869)
                                                                        =====    =====      ====    ======         ====



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





                            FIRST BANKS AMERICA, INC.

               CONSOLIDATED STATEMENTS OF CASH FLOWS - (UNAUDITED)
                        (dollars expressed in thousands)




                                                                                                  Six months ended
                                                                                                      June 30,
                                                                                              -----------------------
                                                                                                 2000          1999
                                                                                                  ----          ----

Cash flows from operating activities:
                                                                                                         
    Net income............................................................................    $   5,897        3,690
    Adjustments to reconcile net income to cash provided by operating activities:
        Depreciation, amortization and accretion, net.....................................        1,195        1,036
        Provision for loan losses.........................................................          712          213
        Provision for income tax expense..................................................        3,412        2,795
        Payments of income taxes..........................................................       (1,533)        (941)
        Loss (gain) on sales of securities, net...........................................          177         (174)
        Increase in accrued interest receivable...........................................       (1,186)        (538)
        Interest accrued on liabilities...................................................       16,367       12,008
        Payments of interest on liabilities...............................................      (15,957)     (11,860)
        Other operating activities, net...................................................          986       (5,353)
                                                                                              ---------    ---------
              Net cash provided by operating activities...................................       10,070          876
                                                                                              ---------    ---------

Cash flows from investing activities:
    Cash paid for acquired entities, net of cash and cash equivalents received............       (2,709)     (17,244)
    Proceeds from sales of investment securities..........................................        4,592       54,414
    Maturities of investment securities available for sale................................       52,080       19,118
    Maturities of investment securities held to maturity..................................           15           14
    Purchases of investment securities available for sale.................................      (45,913)     (13,897)
    Net increase in loans.................................................................      (40,330)     (36,933)
    Recoveries of loans previously charged-off............................................        1,170        1,375
    Purchases of bank premises and equipment..............................................         (963)        (379)
    Proceeds from sales of other real estate..............................................          168          283
    Other investing activities, net.......................................................         (348)        (292)
                                                                                              ---------    ---------
              Net cash (used in) provided by investing activities.........................      (32,238)       6,459
                                                                                              ---------    ---------

Cash flows from financing activities: Other increases (decreases) in deposits:
      Demand and savings deposits.........................................................       19,456      (23,497)
      Time deposits.......................................................................       42,378        7,053
    (Decrease) increase in federal funds purchased and other short-term borrowings........       (9,000)       5,000
    Increase (decrease) in securities sold under agreements to repurchase.................       13,129       (1,761)
    Increase in promissory note payable...................................................        4,200           --
    Repurchases of common stock for treasury..............................................       (1,264)        (270)
                                                                                              ---------    ---------
              Net cash provided by (used in) financing activities.........................       68,899      (13,475)
                                                                                              ---------    ---------
              Net increase (decrease) in cash and cash equivalents........................       46,731       (6,140)
Cash and cash equivalents, beginning of period............................................       44,566       46,313
                                                                                              ---------    ---------
Cash and cash equivalents, end of period..................................................    $  91,297       40,173
                                                                                              =========    =========

Noncash investing and financing activities:
    Loans transferred to other real estate................................................           75           31
    Reduction of deferred tax asset valuation allowance..................................            --          327
                                                                                              =========    =========



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





                            FIRST BANKS AMERICA, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      BASIS OF PRESENTATION

         The  accompanying  consolidated  financial  statements  of First  Banks
America,  Inc. and subsidiaries (FBA or the Company) are unaudited and should be
read in conjunction with the consolidated  financial statements contained in the
1999 Annual Report on Form 10-K. The consolidated financial statements have been
prepared in accordance with generally accepted accounting principles and conform
to predominant practices within the banking industry. Management of FBA has made
a number of estimates  and  assumptions  relating to the reporting of assets and
liabilities  and the disclosure of contingent  assets and liabilities to prepare
the  consolidated  financial  statements in conformity  with generally  accepted
accounting principles. In the opinion of management, all adjustments, consisting
of normal recurring accruals considered necessary for a fair presentation of the
results of  operations  for the  interim  periods  presented  herein,  have been
included. Operating results for the three and six months ended June 30, 2000 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending December 31, 2000.

         The  consolidated  financial  statements  include  the  accounts of the
parent  company  and its  subsidiaries,  all of  which  are  wholly  owned.  All
significant intercompany accounts and transactions have been eliminated. Certain
reclassifications  of 1999  amounts  have  been  made to  conform  with the 2000
presentation.

         FBA is majority owned by First Banks, Inc., St. Louis,  Missouri (First
Banks).  Accordingly,  First Banks has effective control over the management and
policies of FBA and the election of its directors. At June 30, 2000 and December
31,  1999,  First  Banks'  ownership  interest  in FBA was  84.33%  and  83.37%,
respectively.

         FBA operates  through  three wholly owned banking  subsidiaries:  First
Bank Texas  N.A.,  headquartered  in Houston,  Texas (FB  Texas);  First Bank of
California, headquartered in Sacramento, California (FB California); and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.

 (2)     ACQUISITIONS

         On February 29, 2000, FBA completed its  acquisition of Lippo Bank, San
Francisco,  California,  in  exchange  for $17.2  million  in cash.  Lippo  Bank
operated  three banking  locations in San  Francisco,  San Jose and Los Angeles,
California.  The  acquisition was funded from available cash of $9.2 million and
from an advance of $8.0 million under FBA's $90.0 million revolving note payable
to First Banks (Note Payable) as further discussed in Note 4 to the accompanying
consolidated  financial statements.  At the time of the transaction,  Lippo Bank
had $85.3  million in total  assets,  $40.9  million in loans,  net of  unearned
discount,  $37.4  million in  investment  securities  and $76.4 million in total
deposits.  This  transaction  was  accounted  for using the  purchase  method of
accounting.  The  excess  of the  cost  over the  fair  value of the net  assets
acquired was  approximately  $5.6 million and is being  amortized over 15 years.
Lippo Bank was merged into FB California on May 31, 2000.

         On June 27, 2000, FBA and Commercial Bank of San Francisco  (Commercial
Bank)  executed  a  definitive   agreement  providing  for  the  acquisition  of
Commercial  Bank,  San  Francisco,  California,  by FBA.  Under the terms of the
agreement,  the shareholders of Commercial Bank will receive $17.75 per share in
cash, or a total of  approximately  $29.5 million.  Commercial Bank operates one
branch  office  in the San  Francisco  financial  district.  At June  30,  2000,
Commercial Bank had $178.4 million in total assets,  $97.4 million in loans, net
of unearned discount,  $63.8 million in investment securities and $132.7 million
in  deposits.  FBA  expects  this  transaction,  which is subject to  regulatory
approvals and the approval of Commercial  Bank  shareholders,  will be completed
during the first quarter of 2001.

         On June 29, 2000, FBA and First Banks  executed a definitive  agreement
providing for the  acquisition  of First Banks' wholly owned  subsidiary,  First
Bank & Trust,  headquartered in Newport Beach,  California (FB&T), by FBA. Under
the terms of the  agreement,  First Banks will  exchange all of the  outstanding
stock of FB&T for approximately 6.9 million shares of common stock of FBA, which
will increase First Banks' ownership  percentage of FBA to approximately  93.0%.
This transaction and related internal  reorganizations  will allow FBA and First
Banks to merge their Texas and  California  interests.  FB&T operates 26 banking
locations  in the counties of Los Angeles,  Orange,  Ventura and Santa  Barbara,
California  as well as  branches  in San  Jose and  Walnut  Creek,  in  Northern
California.  At June 30,  2000,  FB&T had $1.0 billion in total  assets,  $799.2
million  in  loans,  net of  unearned  discount,  $97.2  million  in  investment
securities and $875.0 million in deposits.  FBA expects this transaction,  which
is subject to regulatory and shareholder approvals, will be completed during the
fourth quarter of 2000.





         The  following  unaudited  pro  forma  combined  condensed  results  of
operations  for the six months  ended June 30,  2000 and 1999,  and for the year
ended  December  31,  1999,  have been  prepared  to reflect  the effects on the
historical  results  of FBA of the  proposed  acquisition  of FB&T as  described
above.  The proposed  acquisition  will be  accounted  for as a  combination  of
entities  under common  control.  Therefore,  the unaudited  pro forma  combined
condensed  results of operations give retroactive  effect to the transaction and
are presented as if the combining entities had been consolidated for all periods
presented. The pro forma results of operations set forth below are unaudited and
not necessarily indicative of the results that will occur in the future.



                                                                                  Six months ended           Year ended
                                                                                        June 30,             December 31,
                                                                                ---------------------     ----------------
                                                                                  2000         1999             1999
                                                                                  ----         ----             ----
                                                                                     (dollars expressed in thousands,
                                                                                          except per share data)

                                                                                                       
       Net interest income..................................................    $49,410       36,594            81,481
                                                                                =======      =======          ========

       Net income...........................................................    $12,691        6,555            17,599
                                                                                =======      =======          ========

       Earnings Per Share:
         Basic..............................................................    $  1.01         0.52              1.39
         Diluted............................................................       1.01         0.52              1.39
                                                                                =======      =======          ========


(3)      EARNINGS PER COMMON SHARE

The following is  a  reconciliation  o   the numerators and denominators of the
basic and diluted EPS computations for the periods indicated:


                                                                                Income         Shares      Per share
                                                                              (numerator)   (denominator)   amount
                                                                              -----------   -------------   ------
                                                                     (dollars expressed in thousands, except per share data)

         Three months ended June 30, 2000:
                                                                                                   
              Basic EPS-- income available to common stockholders..........     $2,888         5,595        $ 0.52
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --            --
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $2,888         5,595        $ 0.52
                                                                                ======        ======        ======

         Three months ended June 30, 1999:
              Basic EPS-- income available to common stockholders..........     $2,059         5,713        $ 0.36
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             7
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $2,059         5,720        $ 0.36
                                                                                ======        ======        ======

         Six months ended June 30, 2000:
              Basic EPS-- income available to common stockholders..........     $5,897         5,612        $ 1.05
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             3
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........     $5,897         5,615        $ 1.05
                                                                                ======        ======        ======

         Six months ended June 30, 1999:
              Basic EPS-- income available to common stockholders..........     $3,690         5,717        $ 0.65
                                                                                                            ======
              Effect of dilutive securities-- stock options................         --             7
                                                                                ------        ------
              Diluted EPS-- income available to common stockholders........   $  3,690         5,724        $ 0.64
                                                                              ========        ======        ======


(4)      TRANSACTIONS WITH RELATED PARTIES
         FBA  purchases  certain  services  and supplies  from or through  First
Banks. FBA's financial position and operating results could significantly differ
from those that would be obtained if FBA's relationship with First Banks did not
exist.  In  addition,  fees  payable to First Banks,  its  affiliates  and First
Services,  L.P.  generally  increase as FBA  expands  through  acquisitions  and
internal  growth,  reflecting the higher levels of service needed to operate the
Subsidiary Banks.


         First Banks  provides  management  services  to FBA and its  Subsidiary
Banks.  Management services are provided under management fee agreements whereby
FBA  compensates  First Banks on an hourly  basis for its use of  personnel  for
various functions including internal audit, loan review,  income tax preparation
and assistance, accounting,  asset/liability management and investment services,
loan servicing and other management and administrative services. Fees paid under
these  agreements  were  $872,000  and $1.7 million for the three and six months
ended June 30, 2000, and $724,000 and $1.4 million for the comparable periods in
1999,  respectively.  The fees  paid  for  management  services  are at least as
favorable as could have been obtained from unaffiliated third parties.

         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their California offices, FBA shares the cost of certain
personnel and services with First Banks. This includes the salaries and benefits
of certain loan and administrative personnel. The allocation of the shared costs
is charged and/or credited under the terms of cost sharing  agreements.  Because
this involves distributing  essentially fixed costs over a larger asset base, it
allows each bank to receive the benefit of  personnel  and services at a reduced
cost. Fees paid under these  agreements were $211,000 and $401,000 for the three
and six months ended June 30, 2000, and $220,000 and $432,000 for the comparable
periods in 1999, respectively.

         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman and his adult  children,  provides data  processing and various
related  services  to FB  Texas  and FB  California  under  the  terms  of  data
processing  agreements.  Fees paid under these agreements were $859,000 and $1.7
million for the three and six months ended June 30, 2000,  and $740,000 and $1.4
million for the comparable periods in 1999, respectively. The fees paid for data
processing  services are at least as favorable as could have been  obtained from
unaffiliated third parties.

         FBA's  Subsidiary  Banks had $98.2  million and $88.2  million in whole
loans and loan  participations  outstanding  at June 30, 2000 and  December  31,
1999, respectively,  that were purchased from banks affiliated with First Banks.
In addition,  FBA's  Subsidiary Banks had sold $322.1 million and $302.9 million
in whole loans and loan  participations to affiliates of First Banks at June 30,
2000 and December 31, 1999,  respectively.  These loans and loan  participations
were  acquired and sold at interest  rates and terms  prevailing at the dates of
their  purchase  or sale and under  standards  and  policies  followed  by FBA's
Subsidiary Banks.

         FBA had a $20.0 million  revolving Note Payable to First Banks on which
the outstanding  principal and accrued  interest under the Note Payable were due
and payable on October 31, 2001.  On June 30, 2000,  FBA and First Banks renewed
this Note Payable,  increasing the commitment to $90.0 million and extending the
maturity  date to June 30,  2005.  The  borrowings  under the Note  Payable bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported  in the  Wall  Street  Journal.  At  June  30,  2000,  the  outstanding
borrowings  under the Note  Payable  were $4.2  million.  There  were no amounts
outstanding  under the Note Payable at December 31, 1999.  The interest  expense
incurred by FBA on the Note  Payable was $153,000 and $214,000 for the three and
six months ended June 30, 2000.

 (5)     REGULATORY CAPITAL

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

         Quantitative  measures  established  by  regulation  to ensure  capital
adequacy  require FBA and the Subsidiary  Banks to maintain  minimum amounts and
ratios  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted  assets,  and of Tier I  capital  to  average  assets.  Management
believes,  as of June 30,  2000,  FBA and the  Subsidiary  Banks  were each well
capitalized under the applicable regulations.

         As of June 30, 2000,  the most recent  notification  from FBA's primary
regulator categorized FBA and the Subsidiary Banks as well capitalized under the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized,   FBA  and  the  Subsidiary   Banks  must  maintain  minimum  total
risk-based,  Tier I  risk-based  and Tier I leverage  ratios as set forth in the
following table.


     At June 30, 2000 and  December 31, 1999,  FBA's and the  Subsidiary  Banks'
required and actual capital ratios were as follows:


                                                                                                    To be well
                                                             Actual              For capital      capitalized under
                                                   --------------------------
                                                   June 30,      December 31,     adequacy        prompt corrective
                                                     2000           1999          purposes        action provisions
                                                     ----           ----          --------        -----------------

         Total capital (to risk-weighted assets):
                                                                                            
             FBA..................................   11.97%        13.08%            8.0%               10.0%
             FB Texas.............................   12.04         12.42             8.0                10.0
             FB California........................   11.72         10.81             8.0                10.0
             Redwood Bank.........................   11.55         11.17             8.0                10.0








                                                                                                     To be well
                                                             Actual              For capital      capitalized under
                                                   --------------------------
                                                   June 30,      December 31,     adequacy        prompt corrective
                                                     2000           1999          purposes        action provisions
                                                     ----           ----          --------        -----------------

         Tier 1 capital (to risk-weighted assets):
             FBA..................................    8.64%         9.34%            4.0%                6.0%
             FB Texas.............................   10.78         11.17             4.0                 6.0
             FB California........................   10.46          9.56             4.0                 6.0
             Redwood Bank.........................   10.34         10.15             4.0                 6.0

         Tier 1 capital (to average assets):
             FBA..................................    7.93%         8.94%            3.0%                5.0%
             FB Texas.............................   10.32         10.39             3.0                 5.0
             FB California........................    9.72          9.95             3.0                 5.0
             Redwood Bank.........................    9.17          8.48             3.0                 5.0


(6)      BUSINESS SEGMENT RESULTS

         FBA's  business  segments  are its  Subsidiary  Banks.  The  reportable
business  segments are consistent  with the management  structure of FBA and the
Subsidiary Banks, the internal  reporting system that monitors  performance and,
in all material respects, generally accepted accounting principles and practices
predominant in the banking industry.

         Through the respective  branch  networks,  the Subsidiary Banks provide
similar  products and services in their defined  geographic  areas. The products
and services  offered  include a broad range of commercial and personal  banking
services,  including  certificates of deposit,  individual  retirement and other
time deposit  accounts,  checking and other demand  deposit  accounts,  interest
checking  accounts,  savings accounts and money market  accounts.  Loans include
commercial and financial,  commercial and residential  real estate,  real estate
construction  and  development  and consumer  loans.  Other  financial  services
include  mortgage  banking,   credit  and  debit  cards,   brokerage   services,
credit-related insurance,  automatic teller machines,  telephone account access,
safe deposit  boxes,  trust and private  banking  services  and cash  management
services.  The revenues  generated by each business segment consist primarily of
interest income, generated from the loan and investment security portfolios, and
service charges and fees, generated from the deposit products and services.  The
products and services are offered to customers primarily within their respective
geographic areas, with the exception of loan participations executed between the
Subsidiary Banks and other banks affiliated with First Banks.

         The business segment results are summarized as follows:









                                                              FB California (1)                      Redwood Bank (2)
                                                        ----------------------------            -------------------------
                                                         June 30,      December 31,              June 30,    December 31,
                                                           2000            1999                    2000          1999
                                                           ----            ----                    ----          ----
                                                                        (dollars expressed in thousands)

Balance sheet information:

                                                                                                       
Investment securities................................     $ 54,250            20,743               21,242          37,539
Loans, net of unearned discount......................      445,681           379,632              143,866         138,902
Total assets.........................................      566,314           431,838              199,256         199,988
Deposits.............................................      488,729           367,563              172,369         173,703
Stockholders' equity.................................       66,373            47,990               24,893          24,275
                                                          ========         =========            =========       =========



                                                               FB California (1)                     Redwood Bank (2)
                                                        ----------------------------            -------------------------
                                                              Three months ended                    Three months ended
                                                                   June 30,                              June 30,
                                                        ----------------------------            -------------------------
                                                            2000              1999                2000             1999
                                                            ----              ----                ----             ----
                                                                        (dollars expressed in thousands)

Income statement information:

Interest income......................................     $ 12,329             8,132                3,951           3,750
Interest expense.....................................        4,622             2,996                1,534           1,393
                                                          --------         ---------            ---------       ---------
       Net interest income...........................        7,707             5,136                2,417           2,357
Provision for loan losses............................           45                20                  150              73
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................        7,662             5,116                2,267           2,284
                                                          --------         ---------            ---------       ---------
Noninterest income...................................          931               815                   69             177
Noninterest expense..................................        5,225             3,926                1,433           1,469
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................        3,368             2,005                  903             992
Provision (benefit) for income tax expense...........        1,314               866                  477             480
                                                          --------         ---------            ---------      ----------
       Net income....................................     $  2,054             1,139                  426             512
                                                          ========         =========            =========      ==========



                                                               FB California (1)                     Redwood Bank (2)
                                                        ----------------------------            -------------------------
                                                               Six months ended                      Six months ended
                                                                   June 30,                              June 30,
                                                        ----------------------------            -------------------------
                                                           2000               1999                2000              1999
                                                           ----               ----                ----              ----
                                                                        (dollars expressed in thousands)

Income statement information:

Interest income......................................     $ 22,621            16,132                7,884           4,930
Interest expense.....................................        8,349             6,075                3,108           1,835
                                                          --------         ---------            ---------       ---------
       Net interest income...........................       14,272            10,057                4,776           3,095
Provision for loan losses............................          135                80                  282              73
                                                          --------         ---------            ---------       ---------
       Net interest income after
         provision for loan losses...................       14,137             9,977                4,494           3,022
                                                          --------         ---------            ---------       ---------
Noninterest income...................................        1,723             1,424                  (49)            203
Noninterest expense..................................        9,282             7,625                2,933           1,907
                                                          --------         ---------            ---------       ---------
       Income (loss) before provision (benefit)
         for income tax expense......................        6,578             3,776                1,512           1,318
Provision (benefit) for income tax expense...........        2,577             1,653                  801             644
                                                          --------         ---------            ---------      ----------
       Net income....................................     $  4,001             2,123                  711             674
                                                          ========         =========            =========      ==========



- -----------------
(1)  Lippo Bank was acquired  by FBA on  February  29,  2000 and merged  into FB
     California  on May 31,  2000.
(2)  Redwood  Bank was acquired by FBA on March 4, 1999.
(3)  Corporate  and other  includes  $636,000  and $1.3  million  of  guaranteed
     preferred  debentures  expense,  after  applicable  income  tax  benefit of
     $342,000  and  $670,000,  for the three and six months ended June 30, 2000,
     and $645,000 and $1.3 million of guaranteed  preferred  debentures expense,
     after  applicable  income tax benefit of  $348,000  and  $695,000,  for the
     comparable periods in 1999, respectively.









                  FB Texas                           Corporate and other (3)                      Consolidated total
        ------------------------------           -------------------------------             ----------------------------
          June 30,       December 31,             June 30,         December 31,              June 30,        December 31,
           2000              1999                   2000               1999                    2000              1999
           ----              ----                   ----               ----                    ----              ----
                                                   (dollars expressed in thousands)



                                                                                                
            31,605           30,439                    3,952             3,817                  111,049           92,538
           222,995          213,731                      181                (2)                 812,723          732,263
           303,570          278,988                    5,017             9,893                1,074,157          920,707
           257,542          244,248                     (336)           (5,491)                 918,304          780,023
            30,111           30,338                  (43,893)          (30,104)                  77,484           72,499
        ==========        =========                =========          ========               ==========        =========




                  FB Texas                           Corporate and other (3)                      Consolidated total
        ------------------------------           -------------------------------             ----------------------------
             Three months ended                        Three months ended                         Three months ended
                  June 30,                                  June 30,                                   June 30,
        ------------------------------           -------------------------------             ----------------------------
           2000              1999                   2000                 1999                  2000                 1999
           ----              ----                   ----                 ----                  ----                 ----
                                                   (dollars expressed in thousands)



             5,990            5,481                       91                78                   22,361           17,441
             2,431            2,163                      151               (46)                   8,738            6,506
        ----------        ---------                ---------          --------               ----------         --------
             3,559            3,318                      (60)              124                   13,623           10,935
               175               30                       --                --                      370              123
        ----------        ---------                ---------          --------               ----------         --------

             3,384            3,288                      (60)              124                   13,253           10,812
        ----------        ---------                ---------          --------               ----------         --------
               495              513                      (14)               (1)                   1,481            1,504
             2,196            2,231                    1,013             1,057                    9,867            8,683
        ----------        ---------                ---------          --------               ----------         --------

             1,683            1,570                   (1,087)             (934)                   4,867            3,633
               570              541                     (382)             (313)                   1,979            1,574
        ----------        ---------                ---------          --------               ----------         --------
             1,113            1,029                     (705)             (621)                   2,888            2,059
        ==========        =========                =========          ========               ==========         ========



                 FB Texas                            Corporate and other (3)                      Consolidated total
        ---------------------------              -------------------------------             ----------------------------
             Six months ended                           Six months ended                           Six months ended
                 June 30,                                   June 30,                                   June 30,
        ---------------------------              -------------------------------             ----------------------------
           2000              1999                   2000                 1999                  2000                 1999
           ----              ----                   ----                 ----                  ----                 ----
                                                   (dollars expressed in thousands)

            11,658           11,023                      172               151                   42,335           32,236
             4,720            4,325                      190              (227)                  16,367           12,008
        ----------        ---------                ---------          --------               ----------         --------
             6,938            6,698                      (18)              378                   25,968           20,228
               295               60                       --                --                      712              213
        ----------        ---------                ---------          --------               ----------         --------

             6,643            6,638                      (18)              378                   25,256           20,015
        ----------        ---------                ---------          --------               ----------         --------
               986            1,056                      (32)              (24)                   2,628            2,659
             4,305            4,510                    2,055             2,147                   18,575           16,189
        ----------        ---------                ---------          --------               ----------         --------

             3,324            3,184                   (2,105)           (1,793)                   9,309            6,485
             1,157            1,096                   (1,123)             (598)                   3,412            2,795
        ----------        ---------                ---------          --------               ----------         --------
             2,167            2,088                     (982)           (1,195)                   5,897            3,690
        ==========        =========                =========          ========               ==========         ========










                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

             The discussion set forth in Management's Discussion and Analysis of
Financial Condition and Results of Operations  contains certain  forward-looking
statements  with respect to the financial  condition,  results of operations and
business of FBA. These  forward-looking  statements are subject to certain risks
and  uncertainties,  not all of which can be predicted or  anticipated.  Factors
that may cause actual results to differ  materially  from those  contemplated by
the  forward-looking  statements  herein  include  market  conditions as well as
conditions  affecting  the  banking  industry  generally  and  factors  having a
specific  impact on FBA,  including but not limited to  fluctuations in interest
rates and in the economy;  the impact of laws and regulations  applicable to FBA
and changes therein; competitive conditions in the markets in which FBA conducts
its operations,  including  competition  from banking and non-banking  companies
with  substantially  greater  resources  than  FBA,  some of which may offer and
develop  products and services not offered by FBA; the ability of FBA to control
the  composition  of the loan portfolio  without  adversely  affecting  interest
income; and the ability of FBA to respond to changes in technology.  With regard
to FBA's  efforts to grow  through  acquisitions,  factors that could affect the
accuracy or completeness of forward-looking  statements contained herein include
the  potential  for higher than  acceptable  operating  costs  arising  from the
geographic  dispersion  of the  offices of FBA,  as  compared  with  competitors
operating solely in contiguous markets; the competition of larger acquirers with
greater  resources  than FBA;  fluctuations  in the prices at which  acquisition
targets may be available  for sale and in the market for FBA's  securities;  and
the potential for difficulty or unanticipated costs in realizing the benefits of
particular acquisition  transactions.  Readers of the Form 10-Q should therefore
not place undue reliance on forward-looking statements.

                                     General

                  FBA is a  registered  bank  holding  company  incorporated  in
Delaware and headquartered in St. Louis County,  Missouri. At June 30, 2000, FBA
had $1.07  billion  in total  assets,  $812.7  million  in total  loans,  net of
unearned  discount,  $918.3 million in total deposits and $77.5 million in total
stockholders' equity. FBA operates through three wholly owned bank subsidiaries,
First Bank Texas N.A., headquartered in Houston, Texas (FB Texas); First Bank of
California, headquartered in Sacramento, California (FB California); and Redwood
Bank,  headquartered in San Francisco,  California (Redwood Bank),  collectively
referred to as the Subsidiary Banks.

         Through the  Subsidiary  Banks' 17 banking  locations in California and
six banking  locations  in the greater  Houston and Dallas,  Texas  metropolitan
areas,  FBA offers a broad range of commercial  and personal  banking  services,
including certificate of deposit accounts,  individual retirement and other time
deposit accounts,  checking and other demand deposit accounts, interest checking
accounts,  savings accounts and money market accounts.  Loans include commercial
and financial,  commercial and residential real estate, real estate construction
and development and consumer loans.  Other financial  services  include mortgage
banking, credit and debit cards, brokerage services,  credit-related  insurance,
automatic  teller machines,  telephone  banking,  safe deposit boxes,  trust and
private banking services and cash management services.

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

         The following table summarizes selected data about the Subsidiary Banks
at June 30, 2000:



                                                                             Loans, net of
                                              Number of        Total           unearned          Total
                                              Locations        assets          discount        deposits
                                              ---------        ------          --------        --------
                                                                               (dollars expressed in thousands)

                                                                                    
           FB California....................      13        $ 566,314          445,681          488,729
           FB Texas.........................       6          303,570          222,995          257,542
           Redwood Bank.....................       4          199,256          143,866          172,369
                                                 ===        =========          =======          =======









                               Financial Condition

         FBA's total  assets were $1.07  billion and $920.7  million at June 30,
2000 and  December  31,  1999,  respectively.  The  increase in total  assets is
primarily attributable to FBA's acquisition of Lippo Bank, which provided assets
of $85.3 million. Offsetting this increase and providing an additional source of
funds  for  continued  internal  loan  growth  was  a  reduction  in  investment
securities  of $18.9  million,  after  consideration  of the  $37.4  million  of
investment  securities  provided  by Lippo Bank,  to $111.0  million at June 30,
2000.  Total deposits,  excluding the $76.4 million of deposits  provided by the
acquisition of Lippo Bank,  increased by $61.9 million to $918.3 million at June
30, 2000. The funds generated from the deposit growth were temporarily  invested
in cash and cash equivalents.  In addition,  short-term  borrowings increased by
$4.1 million to $19.1 million at June 30, 2000,  reflecting an increase of $13.2
million in retail repurchase  agreements offset by a decrease of $9.0 million in
federal  funds  purchased.  Furthermore,  FBA's note  payable  increased to $4.2
million at June 30, 2000 and is reflective  of FBA's $8.0 million  advance under
its $90.0  million  revolving  note payable to First Banks  utilized to fund the
Lippo Bank acquisition.  This increase was partially offset by repayments on the
note payable during the six months ended June 30, 2000. See Notes 2 and 4 to the
accompanying consolidated financial statements.

         During the three and six  months  ended June 30,  2000,  FBA  purchased
$384,000 and $1.3 million of its common stock for treasury at an average cost of
$17.42 per share and $17.80 per share, respectively. FBA utilized available cash
to fund its  repurchases  of common  stock.  In 1998,  FBA's Board of  Directors
authorized a fourth  stock  repurchase  program  allowing for the purchase of an
additional 5% of common stock for treasury  representing  approximately  261,418
shares of common stock.  At June 30, 2000, FBA has purchased an aggregate  total
of 795,429  common shares for treasury and could purchase  approximately  21,449
additional shares under the existing  authorization.  In addition,  on April 28,
2000,  FBA's  Board of  Directors  approved  a fifth  stock  repurchase  program
allowing for the  repurchase  of an  additional  5% of common stock for treasury
representing 277,891 shares of common stock.

                              Results of Operations

Net Income

         Net income was $2.89  million,  or $0.52 per share on a diluted  basis,
for the three months ended June 30, 2000,  in  comparison  to $2.1  million,  or
$0.36 per share on a diluted basis,  for the comparable  period in 1999. For the
six months ended June 30, 2000 and 1999, net income was $5.90 million,  or $1.05
per share on a diluted basis, and $3.70 million, or $0.64 per share on a diluted
basis, respectively. The earnings progress was primarily driven by increased net
interest income generated from the acquisition of Redwood Bank, increased yields
on earning assets and internal loan growth.  In addition,  FB  California's  net
income  increased  to $2.1 million and $4.0 million for the three and six months
ended June 30,  2000,  in  comparison  to $1.1  million and $2.1 million for the
comparable  periods in 1999,  respectively.  This  increase is reflective of the
progress FBA has made in the last year in  assimilating  the cultures of several
acquired  banks  into  FB  California  to  create  a  single  effective  banking
franchise.

         The increase in net interest  income for the three and six months ended
June 30,  2000 was  partially  offset by  increased  operating  expenses  and an
increase  in  the  provision  for  loan  losses  as  further   discussed   under
"--Provision  for Loan Losses." The increased  operating  expenses are primarily
attributable to the operating expenses of Lippo Bank and Redwood Bank subsequent
to their respective  acquisition dates, increased salaries and employee benefits
expenses,   increased  data  processing  fees  and  increased   amortization  of
intangibles associated with the purchase of subsidiaries.

Net Interest Income

         Net   interest   income  was  $13.6   million,   or  5.70%  of  average
interest-earning assets, for the three months ended June 30, 2000, in comparison
to  $10.9  million,  or  5.46%  of  average  interest-earning  assets,  for  the
comparable  period in 1999. For the six months ended June 30, 2000 and 1999, net
interest income was $26.0 million, or 5.65% of average  interest-earning assets,
in comparison to $20.2  million,  or 5.45% of average  interest-earning  assets,
respectively.  The improved net interest income is primarily attributable to the
net  interest-earning  assets  provided  by the  acquisitions  of Lippo Bank and
Redwood Bank, internal loan growth and increases in the prime lending rate.

         The improved yield earned on the interest-earning  assets was partially
offset by an increased rate paid on interest-bearing  liabilities. For the three
and six months ended June 30, 2000, the aggregate  weighted average rate paid on
the deposit portfolio increased to 4.50% and 4.42%, respectively, from 4.00% and
4.04% for the comparable periods in 1999,  reflecting FBA's increased rates paid
to  provide a funding  source  for  continued  loan  growth.  In  addition,  the
aggregate  weighted average rate paid on promissory notes payable and short-term
borrowings  for the three and six months ended June 30, 2000  increased to 6.62%
and  6.28%,  respectively,  from 5.10% and 5.29% for the  comparable  periods in
1999,  reflecting  an  increase  in the average  balance of the  revolving  note
payable to First Banks  utilized  to fund the  acquisition  of Lippo  Bank.  The



revolving note payable bears interest at one quarter percent less than the prime
lending rate (which has increased during the six months ended June 30, 2000) and
represents a higher-cost  funding source,  thus  contributing to the increase in
the aggregate weighted average rate paid on these financial instruments.

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




                                              Three months ended June 30,                    Six months ended June 30,
                                    ---------------------------------------------- ----------------------------------------------
                                             2000                    1999                  2000                  1999
                                    ----------------------  ---------------------- --------------------- ------------------------
                                            Interest               Interest                Interest              Interest
                                    Average  income/ Yield/ Average  income/ Yield/  Average Income/ Yield/ Average Income/ Yield/
                                    balance  expense rate   balance  expense rate    balance expense rate   balance expense rate
                                    -------  -----------   -------- -------- -----   ------- ------- -----  ------- ------- -----
                                                                       (dollars expressed in thousands)

             Assets
             ------

Interest-earning assets:
                                                                                           
   Loans (1)(2)(3)(4)........... $  794,161  19,640 9.95% $690,199 15,715  9.13%$  773,506  37,559 9.76%  $628,205 28,584   9.18%
   Investment securities (3)....    112,523   1,885 6.74   101,681  1,600  6.31    105,206   3,421 6.54    110,189  3,428   6.27
   Federal funds sold ..........     53,369     819 6.17    10,547    126  4.79     44,842   1,322 5.93      9,046    214   4.77
   Other........................      1,066      17 6.41       370     --    --        876      33 7.58        399     10   5.05
                                 ----------  ------       -------- ------       ----------  ------        -------- ------
     Total interest-
       earning assets...........    961,119  22,361 9.36   802,797 17,441  8.71    924,430  42,335 9.21    747,839 32,236   8.69
                                             ------                ------                   ------                 ------
Nonearning assets...............     99,319                 85,850                  93,672                  79,921
                                 ----------               --------              ----------                --------
     Total assets............... $1,060,438               $888,647              $1,018,102                $827,760
                                 ==========               ========              ==========                ========

      Liabilities and
   Stockholders' Equity
   --------------------

Interest-bearing liabilities:
   Interest-bearing
     demand deposit............. $   97,495     341 1.41% $ 84,133    285  1.36%   $93,839     660 1.41%  $ 79,987    553   1.39%
   Savings deposits.............    255,887   2,553 4.01   237,084  2,143  3.63    248,650   4,904 3.97    218,676  3,949   3.64
   Time deposits of $100 or more     78,949   1,076 5.48    69,514    899  5.19     76,735   2,070 5.42     63,287  1,640   5.23
   Other time deposits..........    325,021   4,501 5.57   226,319  2,821  5.00    306,812   8,312 5.45    213,807  5,400   5.09
                                 ----------  ------        ------- ------       ----------  ------        -------- ------
     Total interest-
       bearing deposits.........    757,352   8,471 4.50   617,050  6,148  4.00    726,036  15,946 4.42    575,757 11,542   4.04
   Promissory notes payable and
    short-term borrowings.......     16,231     267 6.62    28,139    358  5.10     13,472     421 6.28     17,775    466   5.29
                                 ----------  ------        ------- ------       ----------  ------        -------- ------
     Total interest-bearing
        liabilities.............    773,583   8,738 4.54   645,189  6,506  4.04    739,508  16,367 4.45    593,532 12,008   4.08
                                             ------
Noninterest-bearing liabilities:
   Demand deposits..............    148,240                119,033                 141,669                 111,782
   Other liabilities............     61,831                 55,690                  60,805                  55,130
                                 ----------               --------              ----------                --------
     Total liabilities..........    983,654                819,912                 941,982                 760,444
Stockholders' equity............     76,784                 68,735                  76,120                  67,316
                                 ----------               --------              ----------                --------
     Total liabilities and
        stockholders' equity.... $1,060,438               $888,647              $1,018,102                $827,760
                                 ==========               ========              ==========                ========

Net interest income.............             13,623                10,935                   25,968                 20,228
                                             ======                ======                   ======                 ======
Interest rate spread............                    4.82                   4.67                    4.76                     4.61
Net interest margin.............                    5.70%                  5.46%                   5.65%                    5.45%
                                                    ====                   ====                    ====                     ====


- -------------------------
(1)  For purposes of these computations, nonaccrual loans  are  included in  the
     average loan amounts.
(2)  Interest income on loans includes loan fees.
(3)  FBA has no tax-exempt income.
(4)  Includes the effects of interest rate exchange agreements.






Provision for Loan Losses

         The  provision  for loan losses was $370,000 and $712,000 for the three
and six months ended June 30, 2000,  in  comparison to $123,000 and $213,000 for
the comparable periods in 1999, respectively.  The increase in the provision for
loan losses reflects  continued growth in the loan portfolio,  both internal and
through  acquisitions;  increased risk  associated  with the continued  changing
composition of the loan portfolio;  an increase in nonperforming  assets; and, a
reduction  in loan  recoveries  for the six  months  ended June 30,  2000.  Loan
charge-offs  were  $83,000 and  $725,000 for the three and six months ended June
30, 2000, in comparison to $318,000 and $798,000 for the  comparable  periods in
1999.  For the six  months  ended June 30,  2000,  loan  charge-offs  included a
charge-off of $457,000 on a single loan purchased from an affiliated  bank. Loan
recoveries  were  $649,000  and $1.2  million for the three and six months ended
June 30, 2000,  in  comparison  to $541,000 and $1.4 million for the  comparable
periods in 1999,  reflecting lower charge-off  experience in recent years, which
reduced the amount of recovery  opportunities.  The  acquisitions of Lippo Bank,
completed on February 29, 2000,  and Redwood  Bank,  completed on March 4, 1999,
provided $799,000 and $1.5 million,  respectively,  in additional  allowance for
loan losses.

         Tables summarizing  nonperforming assets, past due loans and charge-off
and recovery  experience  are  presented  under  "--Loans and Allowance for Loan
Losses."

Noninterest Income

         Noninterest income was $1.5 million and $2.6 million for the three and
six months ended June 30, 2000,  in  comparison to $1.5 million and $2.7 million
for the comparable  periods in 1999,  respectively.  Noninterest income consists
primarily of service charges on deposit accounts and customer service fees.

         Service charges on deposit accounts and customer service fees increased
to $956,000  and $1.8  million for the three and six months ended June 30, 2000,
in comparison to $900,000 and $1.6 million for the  comparable  periods in 1999,
respectively.  The increase in service  charges  corresponds  to the increase in
deposit balances provided by internal growth, the acquisitions of Lippo Bank and
Redwood  Bank  and the  additional  services  available  and  utilized  by FBA's
expanding base of retail and corporate customers.

         Noninterest income for the six months ended June 30, 2000 also included
a net loss on the sale of available-for-sale  investment securities of $177,000,
in  comparison  to a net  gain  on the  sale  of  available-for-sale  investment
securities  of $88,000 and  $174,000 for the three and six months ended June 30,
1999,  respectively.  The net  loss in  2000  resulted  from  sales  of  certain
investment  securities  held by  acquired  institutions  that did not meet FBA's
overall investment objectives, whereas the net gains in 1999 resulted from sales
of certain investment securities to facilitate the funding of FBA's loan growth.

         Other  income was  $525,000  and  $967,000 for the three and six months
ended June 30, 2000, in  comparison to $516,000 and $855,000 for the  comparable
periods in 1999,  respectively.  The primary  components of the increase are the
increased  income earned on FBA's  investment in bank-owned  life  insurance and
earnings  associated  with  FBA's  International  Banking  Division,  which  was
initially  acquired  in  conjunction  with the Lippo  Bank  acquisition  and has
subsequently  been  expanded to offer these  services to FBA's  entire  customer
base.

Noninterest Expense

         Noninterest  expense was $9.9  million and $18.6  million for the three
and six months ended June 30,  2000,  in  comparison  to $8.7 million from $16.2
million  for the  comparable  periods in 1999,  respectively.  The  increase  is
reflective  of:  (a) the  noninterest  expense of Lippo  Bank and  Redwood  Bank
subsequent to their respective acquisition dates, including certain nonrecurring
expenses associated with those acquisitions; (b) increased salaries and employee
benefits  expenses;  (c)  increased  data  processing  fees;  and (d)  increased
amortization of intangibles associated with the purchase of subsidiaries.

         Salaries and employee  benefits  were $3.6 million and $6.7 million for
the three and six months ended June 30, 2000,  in comparison to $2.9 million and
$5.2 million for the comparable periods in 1999,  respectively.  The increase is
attributable  to the  acquisitions  of Lippo Bank and  Redwood  Bank and is also
reflective of the  competitive  environment  in the  employment  market that has
resulted in a higher  demand for limited  resources,  thus  escalating  industry
salary and employee  benefit  costs  associated  with  employing  and  retaining
qualified personnel.





         Data  processing  fees were $1.0 million and $2.0 million for the three
and six months ended June 30, 2000,  in  comparison to $837,000 and $1.6 million
for the comparable periods in 1999, respectively.  The increased data processing
fees are attributable to growth and technological  advancements  consistent with
FBA's product and services offerings,  and upgrades to technological  equipment,
networks and communication channels.

         Amortization   of   intangibles   associated   with  the   purchase  of
subsidiaries  was  $338,000 and $645,000 for the three and six months ended June
30, 2000, in comparison to $306,000 and $508,000 for the  comparable  periods in
1999, respectively. The increase is attributable to the amortization of the cost
in excess of the fair value of the net assets acquired of Lippo Bank and Redwood
Bank, which were acquired in February 2000 and March 1999, respectively.

         Other  expense  was  $816,000  and $1.4  million  for the three and six
months ended June 30, 2000,  in  comparison to $796,000 and $1.6 million for the
comparable periods in 1999, respectively. Other expense is comprised of numerous
general  administrative  expenses including but not limited to travel, meals and
entertainment,  freight and courier  services,  correspondent  bank  charges and
sales taxes. The overall decrease in such  expenditures for the six months ended
June 30, 2000 is reflective of management's  continued  efforts to control these
costs.

Provision for Income Tax Expense

         The  provision for income tax expense was $2.0 million and $3.4 million
for the three and six months  ended June 30,  2000,  representing  an  effective
income tax rate of 40.7% and 36.7%, respectively,  in comparison to $1.6 million
and $2.8 million,  representing an effective  income tax rate of 43.3% and 43.1%
for the comparable periods in 1999, respectively.  The decrease in the effective
income tax rate is  primarily  attributable  to a reduction  in the deferred tax
asset valuation  reserve of $404,000 related to the utilization of net operating
losses associated with a previously acquired entity.

                          Interest Rate Risk Management

         FBA utilizes  off-balance-sheet  derivative  financial  instruments  to
assist  in the  management  of  interest  rate  sensitivity  and to  modify  the
repricing,  maturity and option  characteristics of on-balance-sheet  assets and
liabilities.  The use of  such  derivative  financial  instruments  is  strictly
limited to reducing  the interest  rate  exposure of FBA.  Derivative  financial
instruments  held by FBA  for  purposes  of  managing  interest  rate  risk  are
summarized as follows:


                                                                       June 30, 2000            December 31, 1999
                                                                   --------------------      ----------------------
                                                                   Notional    Credit        Notional       Credit
                                                                    amount    exposure        amount       exposure
                                                                    ------    --------        ------       --------
                                                                            (dollars expressed in thousands)

         Interest rate swap agreements - pay
                                                                                                    
           adjustable rate, receive fixed rate....................   $120,000        634        120,000         614
         Interest rate swap agreements - pay
           adjustable rate, receive adjustable rate...............         --         --         75,000          --
         Interest rate cap agreement..............................         --         --         10,000          26
                                                                     ========       ====       ========       =====


         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
FBA's credit exposure through its use of derivative financial  instruments.  The
amounts and the other terms of the  derivatives  are  determined by reference to
the notional amounts and the other terms of the derivatives. The credit exposure
represents the accounting  loss FBA would incur in the event the  counterparties
failed completely to perform according to the terms of the derivative  financial
instruments  and the  collateral  held to support the credit  exposure was of no
value.

         During 1998, FBA entered into $65.0 million  notional  amount  interest
rate swap agreements to effectively  lengthen the repricing  characteristics  of
certain  interest-earning  assets to  correspond  more  closely with its funding
source  with the  objective  of  stabilizing  cash flow,  and  accordingly,  net
interest income, over time. These swap agreements  initially provided for FBA to
receive  a  fixed  rate  of  interest  and pay an  adjustable  rate of  interest
equivalent to the 90-day London Interbank Offering Rate (LIBOR).  In March 2000,
the terms of the swap  agreements  were modified such that FBA currently pays an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending rate minus 2.705%. The terms of these swap agreements provide for FBA to
pay quarterly and receive  payment  semiannually.  The amount  receivable by FBA
under  these swap  agreements  was  $808,000  and  $805,000 at June 30, 2000 and
December 31, 1999, respectively,  and the amount payable by FBA under these swap
agreements  was  $170,000  and  $185,000 at June 30, 2000 and December 31, 1999,
respectively.






         During  May 1999,  FBA  entered  into  $75.0  million  notional  amount
interest rate swap agreements with the objective of stabilizing the net interest
margin  during the  six-month  period  surrounding  the Year 2000  century  date
change.  These swap agreements provided for FBA to receive an adjustable rate of
interest  equivalent  to the  daily  weighted  average  30-day  LIBOR and pay an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending  rate minus  2.665%.  The terms of these swap  agreements,  which had an
effective  date of  October  1,  1999 and a  maturity  date of March  31,  2000,
provided  for FBA to pay and  receive  interest on a monthly  basis.  In January
2000, FBA determined  these swap agreements were no longer  necessary based upon
the results of the Year 2000  transition  and terminated  these  agreements at a
cost of $23,000.

         During  September 1999, FBA entered into $55.0 million  notional amount
interest   rate  swap   agreements   to   effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time. These swap agreements provide for
FBA to receive a fixed rate of interest and pay an  adjustable  rate of interest
equivalent to the weighted  average prime lending rate minus 2.70%. The terms of
these swap agreements provide for FBA to pay and receive interest on a quarterly
basis.  The amount  receivable by FBA under these swap agreements was $38,000 at
June 30, 2000 and December 31, 1999,  and the amount  payable by FBA under these
swap  agreements was $42,000 and $44,000 at June 30, 2000 and December 31, 1999,
respectively.

         The maturity dates, notional amounts,  interest rates paid and received
and fair value of interest rate swap agreements  outstanding as of June 30, 2000
and December 31, 1999 were as follows:



                                                          Notional     Interest rate     Interest rate   Fair value
                         Maturity date                     amount          paid            received      gain (loss)
                         -------------                    --------      -----------     -------------    -----------
                                                                      (dollars expressed in thousands)

         June 30, 2000:
                                                                                              
             September 27, 2001.......................  $  40,000           6.80%             6.14%       $    (464)
             September 27, 2001.......................     15,000           6.80              6.14             (174)
             June 11, 2002............................     15,000           6.80              6.00             (330)
             September 16, 2002.......................     20,000           6.80              5.36             (754)
             September 18, 2002.......................     30,000           6.80              5.33           (1,155)
                                                        ---------                                          --------
                                                        $ 120,000           6.80              5.79         $ (2,877)
                                                        =========         ======            ======         ========

         December 31, 1999:
             March 31, 2000 ..........................  $  50,000           5.84%             6.45%        $     12
             March 31, 2000 ..........................     25,000           5.84              6.45                6
             September 27, 2001.......................     40,000           5.80              6.14             (365)
             September 27, 2001.......................     15,000           5.80              6.14             (137)
             June 11, 2002............................     15,000           6.12              6.00             (291)
             September 16, 2002.......................     20,000           6.12              5.36             (751)
             September 18, 2002.......................     30,000           6.14              5.33           (1,157)
                                                        ---------                                          --------
                                                        $ 195,000           5.93              6.04         $ (2,683)
                                                        =========         ======            ======         ========


         In the event of early termination of the interest rate swap agreements,
the net proceeds received or paid are deferred and amortized over the shorter of
the remaining  contract life or the maturity of the related asset.  If, however,
the  amount of the  underlying  asset is repaid,  then the fair  value  gains or
losses on the interest rate swap  agreements are  recognized  immediately in the
consolidated statements of income.

         FBA had a $10.0  million  interest rate cap  agreement  outstanding  to
limit the interest expense associated with certain interest-bearing liabilities.
The interest rate cap  agreement  matured on May 15, 2000. At December 31, 1999,
the  unamortized  costs  associated  with this  agreement  were $19,000 and were
included in other  assets.  The net amount due to FBA under this  agreement  was
$7,000 at December 31, 1999.

                       Loans and Allowance for Loan Losses

         Interest earned on the loan portfolio  represents the principal  source
of income  for FBA and its  Subsidiary  Banks.  Interest  and fees on loans were
87.8% and 90.1% of total  interest  income for the three  months  ended June 30,
2000 and 1999,  respectively,  and 88.7% for the six months  ended June 30, 2000
and 1999. Total loans, net of unearned discount,  were $812.7 million,  or 75.7%
of total assets, at June 30, 2000, compared to $732.3 million, or 79.5% of total
assets,  at December  31,  1999.  The increase in loans,  as  summarized  on the
consolidated  balance  sheets,  is primarily  attributable to the acquisition of
Lippo Bank,  which provided loans, net of unearned  discount,  of $40.9 million,
and the continued  growth of the commercial  and financial and  commercial  real



estate  mortgage  loan  portfolios.  This  increase  was  partially  offset by a
decrease in the  consumer and  installment  loan  portfolio,  which is primarily
comprised of indirect  automobile  loans, to $31.4 million at June 30, 2000 from
$40.5  million  at  December  31,  1999.   Such  decrease  is  consistent   with
management's  efforts to reduce the indirect loan portfolio.  Commensurate  with
the growth in corporate lending and FBA's prescribed credit exposure  guidelines
for extending credit to an individual borrower,  loan participations sold to and
purchased from banks  affiliated  with First Banks were $322.1 million and $98.2
million at June 30, 2000,  respectively,  in  comparison  to $302.9  million and
$88.2 million at December 31, 1999, respectively. See Note 2 to the accompanying
consolidated  financial statements for a further discussion of transactions with
related parties.

         FBA's nonperforming assets include nonaccrual loans, restructured loans
and  other  real  estate.   The  following  table  presents  the  categories  of
nonperforming assets and certain ratios as of the dates indicated:


                                                                                         June 30,      December 31,
                                                                                           2000            1999
                                                                                           ----            ----
                                                                                    (dollars expressed in thousands)

                                                                                                     
         Nonperforming loans........................................................   $    5,417          3,337
         Other real estate, net.....................................................           --             60
                                                                                       ----------       --------
                  Total nonperforming assets........................................   $    5,417          3,397
                                                                                       ==========       ========

         Loans, net of unearned discount............................................   $  812,723        732,263
                                                                                       ==========       ========

         Loans past due:
             Over 30 days to 90 days................................................   $    5,922          2,696
             Over 90 days and still accruing........................................           73          2,944
                                                                                       ----------       --------
                  Total past-due loans..............................................   $    5,995          5,640
                                                                                       ==========       ========

         Allowance for loan losses to loans.........................................         2.04%          2.00%
         Nonperforming loans to loans...............................................         0.67           0.46
         Allowance for loan losses to nonperforming loans...........................       305.83         437.85
         Nonperforming assets to loans and other real estate........................         0.67           0.46
                                                                                       ==========       ========


         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
certain restructured loans, were $5.4 million at June 30, 2000, in comparison to
$3.3  million at December  31,  1999.  The  increase in  nonperforming  loans is
primarily  related to a single  loan in the  amount of $2.4  million at FB Texas
that was placed on nonaccrual in May 2000.  FBA recently  initiated  foreclosure
proceedings  with  respect  to  this  relationship  and  is in  the  process  of
liquidating  the underlying  collateral in settlement of this loan. In addition,
the decline in the ratio of the allowance for loan losses to nonperforming loans
is attributable to the increase in nonperforming  loans,  partially offset by an
increase in the allowance for loan losses.

         Impaired loans,  consisting of loans on nonaccrual  status and indirect
consumer and  installment  loans 60 days or more past due, were $5.5 million and
$3.6 million at June 30, 2000 and December 31, 1999, respectively.

         The following  table presents a summary of loan loss experience for the
periods indicated:


                                                                         Three months ended      Six months ended
                                                                              June 30,               June 30,
                                                                       ----------------------  --------------------
                                                                        2000          1999       2000        1999
                                                                        ----          ----       ----        ----
                                                                            (dollars expressed in thousands)

                                                                                                 
         Allowance for loan losses, beginning of period............    $  15,631      14,037       14,611    12,127
             Acquired allowances for loan losses...................           --          --          799     1,466
                                                                       ---------    --------    ---------  --------
                                                                          15,631      14,037       15,410    13,593
                                                                       ---------    --------    ---------  --------
             Loans charged-off.....................................          (83)       (318)        (725)     (798)
             Recoveries of loans previously charged-off............          649         541        1,170     1,375
                                                                       ---------    --------    ---------  --------
             Net loan recoveries...................................          566         223          445       577
                                                                       ---------    --------    ---------  --------
             Provision for loan losses.............................          370         123          712       213
                                                                       ---------    --------    ---------  --------
         Allowance for loan losses, end of period..................    $  16,567      14,383       16,567    14,383
                                                                       =========    ========    =========  ========







         The  allowance  for loan losses is monitored on a monthly  basis.  Each
month,  the credit  administration  department  provides FBA's  management  with
detailed  lists of loans on the watch  list and  summaries  of the  entire  loan
portfolio  of each  Subsidiary  Bank by risk  rating.  These are  combined  with
analyses of changes in the risk profiles of the portfolios,  changes in past-due
and  nonperforming  loans and  changes in watch list and  classified  loans over
time. In this manner,  the overall  increases or decreases in the levels of risk
in the  portfolios  are monitored  continually.  Factors are applied to the loan
portfolios  for each  category of loan risk to  determine  acceptable  levels of
allowance for loan losses.  These factors are derived  primarily from the actual
loss experience of the Subsidiary  Banks and from published  national surveys of
norms in the industry. The calculated allowances required for the portfolios are
then  compared to the actual  allowance  balances to  determine  the  provisions
necessary  to maintain  the  allowances  at  appropriate  levels.  In  addition,
management  exercises  judgment in its analysis of determining the overall level
of the allowance  for loan losses.  In its  analysis,  management  considers the
change in the  portfolio,  including  growth,  composition  and the ratio of net
loans to total assets,  and the economic  conditions of the regions in which FBA
operates.  Based on this quantitative and qualitative  analysis,  provisions are
made to the  allowance  for loan losses.  Such  provisions  are reflected in the
consolidated statements of income.

                                    Liquidity

         The  liquidity  of FBA and  the  Subsidiary  Banks  is the  ability  to
maintain  a cash  flow  which  is  adequate  to fund  operations,  service  debt
obligations and meet other  commitments on a timely basis.  The Subsidiary Banks
receive funds for liquidity from customer deposits, loan payments, maturities of
loans and investments,  sales of investments and earnings. In addition,  FBA and
the  Subsidiary  Banks may avail  themselves of more  volatile  sources of funds
through the issuance of certificates of deposit in  denominations of $100,000 or
more,  federal funds borrowed,  securities sold under  agreements to repurchase,
borrowings from the Federal Home Loan Banks and other borrowings,  including the
revolving  Note Payable.  The aggregate  funds acquired from these more volatile
sources were $139.6 million and $109.9 million at June 30, 2000 and December 31,
1999, respectively.

         The following table presents the maturity  structure of volatile funds,
which  consists of  certificates  of deposit of $100,000 or more,  the revolving
Note Payable and other short-term borrowings, at June 30, 2000:

                                             (dollars expressed in thousands)

          3 months or less..........................  $   66,291
          Over 3 through 6 months...................      27,391
          Over 6 through 12 months..................      31,216
          Over 12 months............................      14,470
                                                      ----------
            Total...................................  $  139,368
                                                      ==========

         FBA has periodically borrowed from First Banks under the revolving Note
Payable.  Borrowings  under the  revolving  Note Payable  have been  utilized to
facilitate the funding of FBA's  acquisitions  (including  Lippo Bank),  support
repurchases of common stock from time to time and for other corporate  purposes.
As  further  discussed  in  Note 4 to the  accompanying  consolidated  financial
statements,  the increase to $90.0 million of the maximum amount available under
the Note Payable is intended to provide FBA with sufficient additional liquidity
to pursue acquisition opportunities.  The borrowings under the Note Payable bear
interest at an annual rate of one-quarter  percent less than the "Prime Rate" as
reported in the Wall Street  Journal.  The principal and accrued  interest under
the Note  Payable is due and payable on June 30,  2005.  At June 30,  2000,  the
outstanding  borrowings under the Note Payable were $4.2 million.  There were no
amounts outstanding under the Note Payable at December 31, 1999.

         In 1999, FB Texas and FB California established borrowing relationships
with the Federal Reserve Banks in their  respective  districts.  These borrowing
relationships,  which are secured by  commercial  loans,  provide an  additional
liquidity  facility that may be utilized for contingency  purposes.  At June 30,
2000 and December 31, 1999, FBA's borrowing  capacity under these agreements was
approximately $280.9 million and $255.4 million,  respectively. In addition, the
Subsidiary  Banks'  borrowing  capacity  through  their  relationships  with the
Federal Home Loan Banks was  approximately  $20.5  million and $35.3  million at
June 30, 2000 and December 31, 1999, respectively.

         Management  believes the available  liquidity and operating  results of
the  Subsidiary  Banks will be  sufficient  to  provide  funds for growth and to
permit the distribution of dividends to FBA sufficient to meet its operating and
debt service requirements, both on a short-term and long-term basis.






                             Year 2000 Compatibility

         FBA and the Subsidiary  Banks were subject to risks associated with the
"Year 2000" issue, a term which referred to  uncertainties  about the ability of
various  data  processing  hardware  and  software  systems to  interpret  dates
correctly  surrounding  the beginning of the Year 2000.  Financial  institutions
were  particularly  vulnerable to Year 2000 issues  because of heavy reliance in
the industry on electronic data processing and funds transfer systems.

         FBA  successfully  completed  all  phases  of  its  Year  2000  program
(Program)  within  the  appropriate  timeframes  established  by the  regulatory
agencies.   In  addition,   FBA  did  not  encounter  any  significant  business
disruptions  or  processing  problems as a result of the Year 2000  century date
change.  Furthermore,  management is unaware of any Year 2000 issues encountered
by FBA's more significant borrowers and vendors that would inhibit their ability
to repay obligations or provide goods or services. The total cost of the Program
was $2.2 million,  comprised of capital  improvements of $1.4 million and direct
expenses   reimbursable  to  First  Services  L.P.  of  $774,000.   The  capital
improvements are being charged to expense in the form of depreciation expense or
lease  expense,  generally  over a period  of 60  months.  FBA  incurred  direct
expenses  related to the  Program of  approximately  $3,000 and  $54,000 for the
three and six months  ended June 30,  2000,  and  $135,000  and $270,000 for the
comparable  periods  in 1999,  respectively,  and  $540,000  for the year  ended
December 31, 1999.

                       Effect of New Accounting Standards

          In June 1998, the Financial  Accounting  Standards Board (FASB) issued
Statement of Financial  Accounting  Standards  (SFAS) No. 133 -- Accounting  for
Derivative  Instruments and Hedging  Activities (SFAS 133). SFAS 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
SFAS 133 requires that an entity  recognize all  derivatives as either assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated as a hedge in one of three categories.  The accounting for changes in
the fair  value of a  derivative  (that is,  gains and  losses)  depends  on the
intended use of the derivative and the resulting designation. Under SFAS 133, an
entity that elects to apply hedge  accounting is required to  establish,  at the
inception of the hedge,  the method it will use for assessing the  effectiveness
of the hedging  derivative  and the  measurement  approach for  determining  the
ineffective  aspect of the hedge.  Those  methods  must be  consistent  with the
entity's approach to managing risk. SFAS 133 applies to all entities.
          In June 1999, the FASB issued SFAS No. 137 - Accounting for Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement  No. 133, an Amendment  of FASB  Statement  No. 133,  which defers the
effective  date of SFAS 133 from fiscal years  beginning  after June 15, 1999 to
fiscal years beginning after June 15, 2000. Initial  application should be as of
the beginning of an entity's fiscal quarter; on that date, hedging relationships
must be designated  and  documented  pursuant to the  provisions of SFAS 133, as
amended.  Earlier  application  of all of the  provisions is  encouraged  but is
permitted  only as of the beginning of any fiscal  quarter that begins after the
issuance  date of SFAS 133,  as  amended.  Additionally,  SFAS 133,  as amended,
should not be applied retroactively to financial statements of prior periods.
          In June 2000, the FASB issued SFAS No. 138 - Accounting for Derivative
Instruments  and Hedging  Activities,  an Amendment of FASB  Statement  No. 133,
which addresses a limited number of issues causing  implementation  difficulties
for  numerous  entities  that apply SFAS 133,  as  amended.  SFAS 138 amends the
accounting  and  reporting  standards  of SFAS  133,  as  amended,  for  certain
derivative instruments, certain hedging activities and for decisions made by the
FASB relating to the Derivatives Implementation Group (DIG) process.
          FBA is currently  evaluating the requirements of SFAS 133, as amended,
to determine its potential impact on the consolidated financial statements.






       ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          At December 31, 1999, FBA's risk management program's simulation model
indicated a loss of projected  net interest  income in the event of a decline in
interest rates.  While a decline in interest rates of less than 100 basis points
was  projected  to have a minimal  impact on the  earnings  of FBA, a decline in
interest rates of 100 basis points indicated a projected pre-tax loss equivalent
to approximately  8.0% of net interest income based on assets and liabilities at
December  31,  1999.  At June 30,  2000,  FBA  remains  in an  "asset-sensitive"
position  and thus,  remains  subject to a higher  level of risk in a  declining
interest-rate   environment.   FBA's  asset-sensitive  position,   coupled  with
increases in the prime lending rate throughout the last six months, is reflected
in FBA's  increased net interest  income for the three and six months ended June
30, 2000 as further discussed under "--Results of Operations."  During the three
and six months ended June 30, 2000, FBA's  asset-sensitive  position and overall
susceptibility to market risks have not changed materially.









                           PART II - OTHER INFORMATION


                    ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a)   The exhibits are numbered in accordance with the Exhibit Table of Item 60
      of Regulation S-K.



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

                           
                   10(cc)        Promissory  note  payable to First Banks, Inc., dated June 30, 2000 - filed herewith.

                   10(dd)        Agreement  and Plan  of Reorganization  by and  between First Banks America, Inc. and
                                 Commercial Bank of San Francisco, dated June 27, 2000 - filed herewith.

                   10(ee)        Agreement and  Plan of Reorganization by and among First Banks America, Inc., Redwood
                                 Bank, First Banks, Inc. and First Bank & Trust, dated June 29, 2000 - filed herewith.

                   27            Article 9 - Financial Data Schedule (EDGAR only)

(b)   FBA filed no reports on Form 8-K during the three months ended June 30, 2000.






                                   SIGNATURES


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

                                   FIRST BANKS AMERICA, INC.



                                   By: /s/ James F. Dierberg
                                       ---------------------
                                          James F. Dierberg
                                          Chairman of the Board of Directors,
                                          President and Chief Executive Officer
August 8, 2000                            (Principal Executive Officer)



                                   By: /s/ Frank H. Sanfilippo
                                       -----------------------
                                          Frank H. Sanfilippo
                                          Executive Vice President and
                                          Chief Financial Officer
August 8, 2000                            (Principal Financial and
                                          Accounting Officer)






                                                                 Exhibit 10(cc)

                                 PROMISSORY NOTE


$90,000,000.00                  CLAYTON, MISSOURI                June 30, 2000


         On or before June 30,  2005,  First  Banks  America,  Inc.,  a Delaware
corporation  (hereinafter  called  "Borrower"),  promises to pay to the order of
First Banks, Inc., a Missouri  corporation  (hereinafter called "Lender") at its
offices at 135 North Meramec,  Clayton,  Missouri, in lawful money of the United
States of America,  the sum of Ninety Million  Dollars  ($90,000,000.00),  or so
much thereof as is advanced from time to time and remains outstanding,  together
with interest  thereon from the date hereof until maturity at a varying rate per
annum which is  one-quarter  percent ((0)%) per annum less than the "Prime Rate"
as  hereinafter  defined  (but  in no  event  to  exceed  the  maximum  rate  of
non-usurious  interest allowed from time to time by law,  hereinafter called the
"Highest Lawful Rate"),  with adjustments in such varying rate to be made on the
first day of each  month  beginning  on July 1,  2000,  and  adjustments  due to
changes  in the  Highest  Lawful  Rate to be made on the  effective  date of any
change in the Highest Lawful Rate. All past due principal and interest shall, at
the option of Lender,  bear  interest at the Highest  Lawful Rate from  maturity
until  paid.  Interest  shall be  computed on a per annum basis of a year of 365
days and for the actual  number of days  (including  the first but excluding the
last day) elapsed.

         Principal  and  accrued  interest  owing on this  Promissory  Note (the
"Note") shall be due and payable on June 30, 2005.

         If any default shall occur in the payment of any amount due pursuant to
this Note,  then,  at the option of Lender,  the unpaid  principal  balance  and
accrued,  unpaid  interest  shall become due and payable  forthwith  without any
further demand, notice of default,  notice of acceleration,  notice of intent to
accelerate the maturity hereof,  notice of nonpayment,  presentment,  protest or
notice of dishonor, all of which are hereby expressly waived by Borrower. Lender
may waive any default without waiving any prior or subsequent default.

         If this Note is not paid at  maturity  and is placed in the hands of an
attorney for  collection,  or suit is filed hereon,  or  proceedings  are had in
probate, bankruptcy,  receivership,  reorganization,  arrangement or other legal
proceedings for collection hereof,  Borrower agrees to pay Lender its collection
costs,  including a  reasonable  amount for  attorneys'  fees.  Borrower  hereby
expressly  waives bringing of suit and diligence in taking any action to collect
any sums owing hereon.

         Borrower  reserves the option of prepaying  the principal of this note,
in whole or in part, at any time after the date hereof without  penalty.  Unless
otherwise agreed at the time of payment, the amount of any partial payment shall
be  applied  first  to  accrued  unpaid  interest,  then  to any  amount  due as
collection costs, and then to the unpaid principal of the Note.

         This Note is given by  Borrower in  replacement  of that  certain  Note
dated  November  4,  1997 in the  principal  amount of  twenty  million  dollars
($20,000,000.00) (the "1997 Note"), and the accrued interest on the 1997 Note as
of the date of this Note shall  become  accrued  interest  on this Note from and
after the date hereof.  This Note shall be  construed  under and governed by the
laws of the State of Missouri.

         "Prime Rate" shall mean at any time that  variable rate of interest per
annum  published  under  "Money  Rates" in the Wall  Street  Journal and defined
therein  as "the  base  rate on  corporate  loans  posted by at least 75% of the
nation's 30 largest  banks," or any successor to such rate  announced as such by
the Wall Street  Journal.  If the foregoing rate ceases to be published,  Lender
will choose a new basis for the prime rate,  based upon comparable  information,
and Lender will give Borrower notice of such change.

EXECUTED effective as of the 30th day of June, 2000.


                                                BORROWER:

                                                FIRST BANKS AMERICA, INC.




ADDRESS:                                        By:/s/ Allen H. Blake
- --------                                           ------------------
                                                        Allen H. Blake
                                                        Executive Vice President
135 North Meramec
Clayton, Missouri 63105







                                                                EXHIBIT 10(dd)








                      AGREEMENT AND PLAN OF REORGANIZATION





                                 by and between




                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,


                                       and


                        COMMERCIAL BANK OF SAN FRANCISCO,
                        a California banking corporation













                                  June 27, 2000








                                TABLE OF CONTENTS




ARTICLE I - TERMS OF THE MERGER & CLOSING; CONVERSION OF SHARES

                                                                                                            
         Section 1.01.     The Merger...........................................................................  1
         Section 1.02.     Effect of the Merger.................................................................  1
         Section 1.03.     Conversion of Shares.................................................................  1
         Section 1.04.     The Closing........................................................................... 2
         Section 1.05.     The Closing Date...................................................................... 2
         Section 1.06.     Actions At Closing.................................................................... 3
         Section 1.07.     Exchange Procedures; Surrender of Certificates........................................ 3

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF COMMERCIAL BANK

         Section 2.01.     Organization and Capital Stock........................................................ 4
         Section 2.02.     Authorization; No Defaults............................................................ 4
         Section 2.03.     Commercial Bank Subsidiaries.......................................................... 5
         Section 2.04.     Financial Information................................................................. 5
         Section 2.05.     Absence of Changes.................................................................... 5
         Section 2.06.     Regulatory Enforcement Matters........................................................ 5
         Section 2.07.     Tax Matters..........................................................................  6
         Section 2.08.     Litigation............................................................................ 6
         Section 2.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements.................... 6
         Section 2.10.     Reports............................................................................... 8
         Section 2.11.     Investment Portfolio.................................................................. 8
         Section 2.12.     Loan Portfolio........................................................................ 8
         Section 2.13.     Employee Matters and ERISA............................................................ 8
         Section 2.14.     Title to Properties; Licenses; Insurance............................................. 10
         Section 2.15.     Environmental Matters................................................................ 10
         Section 2.16.     Compliance with Laws and Regulations................................................. 11
         Section 2.17.     Brokerage............................................................................ 11
         Section 2.18.     No Undisclosed Liabilities........................................................... 11
         Section 2.19.     Statements True and Correct.......................................................... 11
         Section 2.20.     Commitments and Contracts............................................................ 11
         Section 2.21.     Material Interest of Certain Persons................................................. 12
         Section 2.22.     Conduct to Date...................................................................... 12








ARTICLE III - REPRESENTATIONS AND WARRANTIES OF FBA

                                                                                                           
         Section 3.01.     Organization......................................................................... 14
         Section 3.02.     Authorization........................................................................ 14
         Section 3.03.     Litigation........................................................................... 14
         Section 3.04.     Statements True and Correct.......................................................... 14

ARTICLE IV - AGREEMENTS OF COMMERCIAL BANK

         Section 4.01.     Business in Ordinary Course.......................................................... 15
         Section 4.02.     Breaches............................................................................. 17
         Section 4.03.     Meeting of Shareholders.............................................................. 18
         Section 4.04.     Consummation of Agreement............................................................ 18
         Section 4.05.     Environmental Reports................................................................ 18
         Section 4.06.     Access to Information................................................................ 19
         Section 4.07.     Consents of Third Parties............................................................ 19
         Section 4.08.     Subsequent Financial Statements...................................................... 19
         Section 4.09.     Merger Agreement......................................................................19

ARTICLE V - AGREEMENTS OF FBA

         Section 5.01.     Regulatory Approvals................................................................. 19
         Section 5.02.     Breaches............................................................................. 20
         Section 5.03.     Consummation of Agreement............................................................ 20
         Section 5.04.     Employee Benefits.................................................................... 20
         Section 5.05.     Merger Agreement..................................................................... 20
         Section 5.06.     Indemnification...................................................................... 20

ARTICLE VI - CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.     Conditions to the Obligations of FBA................................................. 21
         Section 6.02.     Conditions to the Obligations of Commercial Bank..................................... 22









ARTICLE VII - TERMINATION

                                                                                                           
         Section 7.01.     Mutual Agreement..................................................................... 23
         Section 7.02.     Breach of Agreements................................................................. 23
         Section 7.03.     Failure of Conditions................................................................ 23
         Section 7.04.     Denial of Regulatory Approval........................................................ 23
         Section 7.05.     Environmental Reports................................................................ 24
         Section 7.06.     Regulatory Enforcement Matters....................................................... 24
         Section 7.07.     Unilateral Termination............................................................... 24
         Section 7.08.     Acquisition Proposal................................................................. 24
         Section 7.09.     Liquidated Damages................................................................... 24
         Section 7.10.     Break-up Fee......................................................................... 24

ARTICLE VIII - GENERAL PROVISIONS

         Section 8.01.     Confidential Information............................................................. 27
         Section 8.02.     Publicity............................................................................ 27
         Section 8.03.     Return of Documents.................................................................. 27
         Section 8.04.     Notices.............................................................................. 27
         Section 8.05.     Nonsurvival of Representations, Warranties and Agreements............................ 28
         Section 8.06.     Costs and Expenses................................................................... 28
         Section 8.07.     Entire Agreement..................................................................... 28
         Section 8.08.     Headings and Captions................................................................ 28
         Section 8.09.     Waiver, Amendment or Modification.................................................... 28
         Section 8.10.     Rules of Construction................................................................ 29
         Section 8.11.     Counterparts......................................................................... 29
         Section 8.12.     Successors and Assigns............................................................... 29
         Section 8.13.     Governing Law........................................................................ 29

         Signatures............................................................................................. 30







                      AGREEMENT AND PLAN OF REORGANIZATION


         This Agreement and Plan of Reorganization, dated as of June 27, 2000 is
by and between First Banks America,  Inc., a bank holding company organized as a
Delaware corporation ("FBA"), and Commercial Bank of San Francisco, a California
banking   corporation   ("Commercial   Bank").   This   Agreement  and  Plan  of
Reorganization is hereinafter referred to as the "Agreement."

         In consideration of the mutual representations,  warranties, agreements
and covenants contained herein, FBA and Commercial Bank hereby agree as follows:


                                    ARTICLE I

                    TERMS OF THE MERGER & CLOSING; CONVERSION
                                    OF SHARES

         Section 1.01.  The Merger. Pursuant to the terms and provisions of this
Agreement and the Agreement and Plan of Merger between Commercial Bank and Newco
(the "Merger  Agreement")  attached  hereto as Exhibit "A," FBA will organize an
interim subsidiary as a California corporation ("Newco"). Subject to the receipt
of  required  regulatory  approvals  and  the  satisfaction  or  waiver  of  the
conditions set forth in Article VI of this Agreement, Newco shall merge with and
into  Commercial  Bank  (the  "Merger")   pursuant  to  the  California  General
Corporation Law (collectively referred to herein as the "Corporate Law").

         Section  1.02. Effect of the Merger.   The Merger shall have all of the
effects provided in the Corporate Law, this Agreement and the Merger  Agreement,
and the separate corporate existence of Newco shall cease on consummation of the
Merger and be combined in Commercial Bank. Following the Merger, the Articles of
Association  and Bylaws of the  resulting  bank shall be as stated in the Merger
Agreement,  and the directors  and officers of the  resulting  bank shall be the
persons  serving as  directors  and officers of Newco  immediately  prior to the
Merger.

         Section 1.03.  Conversion of Shares

         (a) At the Effective Time (as defined in Section 1.05 hereof),  subject
to the remaining provisions of this Section 1.03, each share of common stock, no
par value, of Commercial Bank ("Commercial Bank Common") outstanding immediately
prior to the  Effective  Time shall be  converted  into the right to receive the
price per share (the "Per Share Merger Price") equal to the sum of (i) seventeen
dollars and seventy five cents ($17.75),  plus (ii) the amount per fully diluted
share of the gain, if any,  realized by Commercial Bank on the sale prior to the
Closing (as defined herein) of the business of its International  Banking Group.
Such gain shall be determined net of the costs incurred in selling such business
and the net book value of any assets  transferred  in such sale,  in  accordance
with generally accepted accounting principles.








         (b) Each  share of  Commercial  Bank  Common  held in the  treasury  of
Commercial  Bank or by any direct or  indirect  subsidiary  of  Commercial  Bank
immediately  prior to the  Effective  Time  shall be  canceled  and shall not be
considered in determining the allocation of any consideration in the Merger.

         (c) The stock transfer books of Commercial Bank shall be closed, and no
share  transfers  will be permitted  after the Effective  Time. At the Effective
Time,  by virtue of the Merger and without any action on the part of the holders
thereof,  all  of the  shares  of  Commercial  Bank  Common  shall  cease  to be
outstanding and be canceled.

         (d) If holders  of  Commercial  Bank  Common  are  entitled  to require
appraisal of their shares under applicable Corporate Law, issued and outstanding
shares of Commercial  Bank Common held by a dissenting  holder who has perfected
the  right to obtain an  appraisal  of his  shares  shall  not be  converted  as
described  in this Section  1.03,  but from and after the  Effective  Time shall
represent  only the right to receive  such  consideration  as may be  determined
pursuant to applicable  Corporate  Law;  provided,  however,  that each share of
Commercial Bank Common  outstanding  immediately prior to the Effective Time and
held by a dissenting  holder who shall,  after the Effective Time,  withdraw his
demand for appraisal or lose his right of appraisal  shall  thereafter have only
such rights as are provided under applicable Corporate Law.

         (e)  Any  options  to  purchase   shares  of  Commercial   Bank  Common
("Commercial  Bank  Options")  which are  outstanding  immediately  prior to the
Effective  Time and  exercisable at a price less than the Per Share Merger Price
may be surrendered to Commercial  Bank as of the Closing Date. FBA shall pay for
each share of Commercial  Bank Common  covered by such a  surrendered  option an
amount  equal to the  difference  between  the Per  Share  Merger  Price and the
exercise price per share of the options surrendered. All Commercial Bank Options
that are not exercised or surrendered in accordance with the preceding  sentence
shall be canceled as of the Effective Time.

         (f) At the Effective  Time, the  outstanding  shares of common stock of
Newco  shall be  converted  into an equal  number of shares of  Commercial  Bank
Common,  so that  immediately  following the effective  time of the Merger,  the
number of outstanding  shares of common stock of Commercial  Bank shall be equal
to the number of outstanding  shares of common stock of Newco  immediately prior
to the Merger.

         Section 1.04.  The Closing.  The closing of the Merger (the  "Closing")
shall take place at the location  mutually  agreeable  to the parties  hereto at
10:00 a.m. local time on the Closing Date.

         Section 1.05.  The Closing Date. At FBA's  election,  the Closing shall
take place on either (i) one of the last five (5) business  days of the month or
(ii) the first  business day of the month  following  the month,  in either case
during which each of the  conditions  in Sections  6.01 and 6.02 is satisfied or
waived by the  appropriate  party,  or on such other date as Commercial Bank and
FBA may agree (the  "Closing  Date").  The Merger  shall be  effective  upon the
filing  of the  Merger  Agreement  with the  Secretary  of State of the State of
California in accordance with the California  Corporations  Code (the "Effective
Time").





         Section 1.06.  Actions At Closing (a) At the Closing,  Commercial  Bank
shall deliver to FBA:

                  (i)   certified  copies  of  the Articles of Incorporation and
         Bylaws of Commercial Bank;

                  (ii)  a  certificate  signed  by  an  appropriate  officer  of
         Commercial  Bank  stating  that  (A)  each of the  representations  and
         warranties  contained in Article II is true and correct in all material
         respects at the time of the  Closing  with the same force and effect as
         if such  representations  and  warranties had been made at the Closing,
         and (B) all of the  conditions  set  forth in  Section  6.01  have been
         satisfied or waived as provided therein;

                  (iii) certified copies of the resolutions of Commercial Bank's
         Board  of  Directors  and  shareholders,   establishing  the  requisite
         approvals under applicable Corporate Law of this Agreement,  the Merger
         and the other transactions contemplated hereby;

                  (iv) tax  clearance  certificates  with  regard to  Commercial
         Bank,  issued by the  Franchise  Tax Board of the State of  California,
         dated a recent date, satisfactory in form and substance to FBA; and

                  (v) a legal  opinion  from  counsel for  Commercial  Bank with
         respect  to the  matters  listed in  Exhibit  1.06(a)  hereto,  in form
         reasonably satisfactory to FBA and its counsel.

         (b)  At the Closing, FBA shall deliver to Commercial Bank:

                  (i) a  certificate  signed by an  appropriate  officer  of FBA
         stating that (A) each of the representations  and warranties  contained
         in Article III is true and correct in all material respects at the time
         of  the   Closing   with  the  same   force  and   effect  as  if  such
         representations  and warranties  had been made at the Closing,  and (B)
         all of the  conditions set forth in Section 6.02 have been satisfied or
         waived as provided therein;

                  (ii)  certified  copies  of the  resolutions  of the  Board of
         Directors  of  each  of  FBA  and  Newco,  establishing  the  requisite
         approvals  of each  of  them  under  applicable  Corporate  Law of this
         Agreement,  the Merger and the other transactions  contemplated hereby;
         and

                  (iii) a legal opinion from counsel for FBA with respect to the
         matters  listed  in  Exhibit   1.06(b)   hereto,   in  form  reasonably
         satisfactory to Commercial Bank and its counsel.






         Section 1.07. Exchange Procedures; Surrender of Certificates As soon as
reasonably  practicable  after the Effective Time, FBA shall mail to each record
holder of shares  of  Commercial  Bank  Common a letter of  transmittal  in form
reasonably  satisfactory  to Commercial  Bank (which shall specify that delivery
shall be effected,  and risk of loss and title to certificates  shall pass, only
upon proper  delivery of the  certificates  to FBA and shall be in such form and
have such other  provisions as FBA may reasonably  specify) and instructions for
use in effecting the surrender of  certificates,  and FBA shall promptly pay the
appropriate  consideration  to former holders of Commercial Bank Common who make
proper delivery of certificates or comply with FBA's reasonable instructions and
requirements with respect to any certificate that has been lost or stolen.


                                   ARTICLE II

                REPRESENTATIONS AND WARRANTIES OF COMMERCIAL BANK

         Commercial Bank represents and warrants to FBA as follows:

         Section 2.01.  Organization  and Capital Stock (a) Commercial Bank is a
banking association duly organized,  validly existing and in good standing under
the laws of the State of California  and has the  corporate  power to own all of
its property  and assets,  to incur all of its  liabilities  and to carry on its
business as now being conducted.  Commercial  Bank's deposits are insured by the
Federal Deposit Insurance Corporation ("FDIC").

         (b) As of the date hereof,  the authorized  capital stock of Commercial
Bank  consists of (i)  4,000,000  shares of  Commercial  Bank  Common,  of which
1,389,372  shares  are  outstanding,  duly and  validly  issued,  fully paid and
non-assessable, and 2,000,000 shares of serial preferred stock, none of which is
outstanding.  None of the outstanding  shares of Commercial Bank Common has been
issued in violation of any  preemptive  rights.  Each  certificate  representing
shares of  Commercial  Bank  Common  issued in  replacement  of any  certificate
theretofore  issued by it which was claimed by the record holder thereof to have
been lost,  stolen or destroyed was issued by Commercial  Bank only upon receipt
of an affidavit of lost stock  certificate  and a bond  sufficient  to indemnify
Commercial  Bank against any claim that may be made against it on account of the
alleged  loss,  theft or  destruction  of a  certificate  or the  issuance  of a
replacement certificate.

         (c) Except as  disclosed in Section  2.01(c) of that  certain  document
delivered by Commercial Bank to FBA entitled "Disclosure  Schedule" and executed
by both Commercial Bank and FBA concurrently  with the execution and delivery of
this Agreement (the "Disclosure Schedule"), there are no shares of capital stock
or other equity  securities  of  Commercial  Bank issued or  outstanding  and no
outstanding options,  warrants, rights to subscribe for, calls or commitments of
any character  whatsoever  relating to, or securities or rights convertible into
or  exchangeable  for,  shares  of the  capital  stock  of  Commercial  Bank  or
contracts, commitments,  understandings or arrangements by which Commercial Bank
is or may be obligated to issue additional shares of its capital stock.






         Section 2.02.  Authorization;  No Defaults.  Commercial Bank's Board of
Directors has by all requisite action approved this Agreement and the Merger and
authorized the execution on its behalf by its duly  authorized  officers of this
Agreement and the performance by Commercial  Bank of its obligations  hereunder.
Nothing in the Articles of  Incorporation  or Bylaws of  Commercial  Bank or any
other agreement,  instrument,  decree,  proceeding, law or regulation (except as
specifically  referred to in this  Agreement) by or to which  Commercial Bank or
any of its assets is bound or subject prohibits or inhibits Commercial Bank from
consummating  this Agreement and the Merger on the terms and  conditions  herein
contained.  This  Agreement has been duly and validly  executed and delivered by
Commercial  Bank and  constitutes  the legal,  valid and binding  obligation  of
Commercial  Bank,  enforceable  against  Commercial  Bank in accordance with its
terms. Commercial Bank is not in default under nor in violation of any provision
of its articles or  certificates  of  incorporation,  bylaws,  or any promissory
note,  indenture or any evidence of  indebtedness or security  therefor,  lease,
contract,  purchase or other commitment or any other agreement which is material
to Commercial Bank.

         Section 2.03.  Commercial  Bank  Subsidiaries.  Commercial  Bank has no
direct and  indirect  subsidiaries.  Except as  disclosed in Section 2.03 of the
Disclosure Schedule,  Commercial Bank is not a party to any partnership or joint
venture  or nor  does  it own an  equity  interest  in  any  other  business  or
enterprise.

         Section 2.04.  Financial  Information.  The audited  balance  sheets of
Commercial  Bank as of  December  31,  1999 and related  income  statements  and
statements  of changes in  shareholders'  equity and of cash flows for the three
years ended  December 31, 1999,  together  with the notes  thereto,  in the form
previously  furnished to FBA; and  Commercial  Bank's  year-end and  quarter-end
Reports of  Condition  and  Reports  of Income for 1999 and for the three  month
period  ended March 31,  2000,  respectively,  as filed with the  Department  of
Financial  Institutions of the State of California (the "Financial  Institutions
Department")  (such  financial  statements  and notes  collectively  referred to
herein as the  "Commercial  Bank  Financial  Statements"),  have been or will be
prepared in accordance with generally accepted accounting  principles applied on
a consistent basis (except as may be disclosed therein and except for regulatory
reporting differences required for Commercial Bank's reports) and fairly present
or will fairly  present the  financial  position and the results of  operations,
changes in  shareholders'  equity and cash  flows of  Commercial  Bank as of the
dates and for the periods indicated.

         Section  2.05.  Absence of Changes.  Since March 31, 2000 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations or the business or prospects of Commercial  Bank, nor have there been
any events or transactions having such a material adverse effect which should be
disclosed  in  order  to make  the  Commercial  Bank  Financial  Statements  not
misleading.  Since November 15, 1999 (the date of the most recent examination of
Commercial Bank by the Financial Institutions Department and/or the FDIC), there
has been no material adverse change in Commercial  Bank's  financial  condition,
results of operations  or business  except for any such changes as are disclosed
in Commercial  Bank's  Reports of Condition and Income filed with the FDIC since
such date.





         Section 2.06.  Regulatory  Enforcement Matters.  Except as disclosed in
Section 2.06 of the Disclosure Schedule,  Commercial Bank is not subject to, nor
has it received  any notice or advice that it may become  subject to, any order,
agreement, memorandum of understanding or other regulatory enforcement action or
proceeding  with or by any federal or state agency charged with the  supervision
or regulation of banks or bank holding  companies or engaged in the insurance of
bank deposits or any other governmental  agency having supervisory or regulatory
authority with respect to Commercial Bank.

         Section 2.07. Tax Matters.  (a) Commercial  Bank has filed all federal,
state,  local and  foreign  income,  franchise,  excise,  sales,  use,  real and
personal  property and other tax returns  required to be filed. All such returns
fairly reflect the information  required to be presented therein. All provisions
for  accrued  but  unpaid  taxes  contained  in the  Commercial  Bank  Financial
Statements were made in accordance with generally accepted accounting principles
and in the  aggregate  do not  materially  fail to  provide  for  potential  tax
liabilities.

         (b) Commercial Bank has not (i) executed an extension or waiver that is
currently in effect with respect to any statute of limitations on the assessment
or collection  of any tax;  (ii) entered into any tax sharing or tax  allocation
agreement  or been a part of a  consolidated  group  filing a  consolidated  tax
return  (other  than a group of which  Commercial  Bank was the  parent);  (iii)
become  liable  for a tax of any other  person or entity  pursuant  to  Treasury
Regulation  1.1502-6 (or any similar provision of state,  local or foreign laws)
as a  transferee  or  successor  or by contract or  otherwise;  or (iv) made any
payment,  become  obligated  to make any  payment or been party to a contract or
agreement that would obligate it to make any payment that would be disallowed as
a deduction under Section 280G or 162(m) of the Internal Revenue Code.

         (c) All material  elections with respect to taxes affecting  Commercial
Bank have been and will be timely made.

         Section  2.08.  Litigation.  Except as disclosed in Section 2.08 of the
Disclosure Schedule, there is no litigation, claim, investigation,  governmental
inquiry  or  other  proceeding  pending  or,  to the best of  Commercial  Bank's
knowledge,  threatened  against  Commercial  Bank,  or to which the  property of
Commercial Bank is or would be subject.

         Section 2.09. Properties,  Contracts,  Employee Benefit Plans and Other
Agreements.  Section 2.09 of the Disclosure Schedule specifically identifies the
following:

         (a) all real  property  owned  by  Commercial  Bank  and the  principal
buildings and structures  located thereon,  together with a legal description of
such  property,  and each lease of real property to which  Commercial  Bank is a
party,   identifying  the  parties  thereto,  the  annual  rental  payable,  the
expiration date thereof and a brief description of the property covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed by Commercial Bank,  exclusive of deposit  agreements with customers of
Commercial  Bank,  agreements  for the purchase of federal funds and  repurchase
agreements, in each case entered into in the ordinary course of business;

         (c) all agreements,  loans, contracts,  leases, guaranties,  letters of
credit,  lines of credit or  commitments  of  Commercial  Bank not  referred  to
elsewhere in this Section 2.09 which:





                  (i) involve  payment by Commercial  Bank of more than $150,000
         (other than loans, loan commitments or letters of credit);

                  (ii) involve payments based on profits of Commercial Bank;

                  (iii)  relate to the future  purchase  of goods or services in
         excess of the requirements of its respective business at current levels
         or for normal operating purposes;

                  (iv) were not made in the ordinary course of business;

                   (v) materially affect the business or financial  condition of
         Commercial Bank; or

                  (vi) require  the consent or  approval  of any third party for
         the Merger to be consummated.

         (d) all  contracts,  agreements,  plans and  arrangements  by which any
profit  sharing,  group  insurance,  hospitalization,   stock  option,  pension,
retirement,   bonus,  deferred   compensation,   stock  bonus,  stock  purchase,
collective  bargaining   agreements,   contracts  or  arrangements  under  which
pensions,  deferred  compensation or other retirement benefits is being paid, or
plans or  arrangements  established  or  maintained,  sponsored or undertaken by
Commercial Bank for the benefit of officers,  directors or employees,  including
each trust or other  agreement  with any custodian or any trustee for funds held
under any such agreement,  plan or  arrangement,  and in respect to any of them,
the latest  reports or forms,  if any,  filed with the  Department  of Labor and
Pension Benefit Guaranty Corporation under ERISA (as defined below), any current
financial or actuarial reports and any currently effective IRS private ruling or
determination letters obtained by or for the benefit of Commercial Bank;

         (e) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $75,000;

         (f) all agreements for the employment, retention or engagement, or with
respect to the severance, of any officer,  employee,  agent, consultant or other
person or entity  which by its terms is not  terminable  by  Commercial  Bank on
thirty (30) days  written  notice or less  without any payment by reason of such
termination; and

         (g) the name and annual salary as of December 31, 1999 of each director
or employee of Commercial Bank with a salary in excess of $100,000.

         Copies of each document,  plan and contract  identified in Section 2.09
of the  Disclosure  Schedule  are  appended  to such  Schedule  and  are  hereby
incorporated into and constitute a part of the Disclosure Schedule.

         Section  2.10.  Reports.  Commercial  Bank has  filed all  reports  and
statements,  together  with any  amendments  required  to be made  with  respect
thereto,  required to be filed with the Financial Institutions  Department,  the
FDIC and all other federal and state banking or securities  authorities  and any
other  governmental  authority with jurisdiction over Commercial Bank. As of the
dates thereof,  such reports and documents,  including any financial statements,
exhibits  and  schedules,  complied in all  material  respects  with  applicable
statutes,  rules and regulations  and did not contain any untrue  statement of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances under which they were made, not misleading.

         Section  2.11.  Investment   Portfolio.   All  United  States  Treasury
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other investment  securities held by Commercial Bank, as reflected in
the latest  balance sheet of Commercial  Bank  included in the  Commercial  Bank
Financial  Statements,   are  carried  in  accordance  with  generally  accepted
accounting principles.


         Section 2.12. Loan Portfolio.  (a) All loans and discounts shown on the
Commercial Bank Financial  Statements at March 31, 2000 or which were or will be
entered  into after March 31, 2000 but before the Closing  Date were and will be
made in all material respects for good,  valuable and adequate  consideration in
the ordinary course of the business, in accordance with sound lending practices,
and they are not  subject  to any  known  defenses,  setoffs  or  counterclaims,
including  without  limitation  any  such as are  afforded  by usury or truth in
lending laws;

         (b) the notes and other evidences of indebtedness evidencing such loans
and all forms of pledges,  mortgages and other collateral documents and security
agreements are and will be  enforceable,  valid,  true and genuine and what they
purport to be;

         (c)  Commercial  Bank has  complied  and will  through the Closing Date
comply with all laws and  regulations  relating to such loans,  or to the extent
there has not been such  compliance,  such failure to comply will not  interfere
with the  collection  of any loan.  All loans and loan  commitments  extended by
Commercial Bank and any extensions,  renewals or continuations of such loans and
loan commitments were made in accordance with its customary lending standards in
the ordinary  course of business.  Such loans are evidenced by  appropriate  and
sufficient  documentation  based upon Commercial  Bank's  customary and ordinary
past practices; and

         (d) the  reserve  for loan  losses  reflected  in the  Commercial  Bank
Financial  Statements as of March 31, 2000 is adequate in all material  respects
under the requirements of generally  accepted  accounting  principles to provide
for losses on loans outstanding as of March 31, 2000.

         Section 2.13.     Employee Matters and ERISA.

         (a)  Commercial  Bank has not entered  into any  collective  bargaining
agreement  with any labor  organization  with respect to any group of employees,
and to the best of Commercial  Bank's  knowledge  there is no present effort nor
existing  proposal to attempt to unionize any group of  employees of  Commercial
Bank.





         (b)(i)  Commercial  Bank  has  been  and  is  in  compliance  with  all
applicable  laws  respecting  employment  and  employment  practices,  terms and
conditions of employment and wages and hours, including, without limitation, any
laws respecting  employment  discrimination  and occupational  safety and health
requirements,  and Commercial  Bank is not engaged in any unfair labor practice;
(ii) there is no unfair labor practice complaint against Commercial Bank pending
or, to the best of Commercial Bank's  knowledge,  threatened before the National
Labor  Relations  Board;  (iii) there is no labor dispute,  strike,  slowdown or
stoppage  actually  pending  or,  to the best of  Commercial  Bank's  knowledge,
threatened  against or directly  affecting  Commercial Bank; and (iv) Commercial
Bank has not  experienced  any work stoppage or other material labor  difficulty
during the past five years.

         (c) Except as disclosed in Section 2.13(c) of the Disclosure  Schedule,
Commercial  Bank does not maintain,  contribute to or participate in or have any
liability  under any employee  benefit plans,  as defined in Section 3(3) of the
Employee  Retirement Income Security Act of 1974, as amended  ("ERISA"),  or any
nonqualified  employee benefit plans or deferred  compensation,  bonus, stock or
incentive plans, or other employee  benefit,  fringe benefit or other written or
oral  benefit,  contract  or  arrangement  with one or more  former  or  current
employees of Commercial Bank (collectively, the "Employee Plans"). No present or
former  employee of  Commercial  Bank has been  charged with  breaching  nor has
breached a fiduciary  duty under any  Employee  Plan.  Commercial  Bank does not
participate  in, nor has it in the past five years  participated  in, nor has it
any present or future obligation or liability under, any multiemployer  plan (as
defined at Section 3(37) of ERISA).  Except as  separately  disclosed in Section
2.13(c) of the Disclosure Schedule, Commercial Bank doe not maintain, contribute
to, or participate in any plan that provides health, major medical,  disability,
life insurance,  severance, salary continuation or other benefits to one or more
former employees of Commercial Bank.






         (d) All liabilities of the Employee Plans have been funded on the basis
of  consistent  methods in  accordance  with  sound  actuarial  assumptions  and
practices,  and no Employee  Plan,  at the end of any plan year, or at March 31,
2000, had an accumulated funding deficiency.  No actuarial assumptions have been
changed since the last written  report of actuaries on the Employee  Plans.  All
insurance  premiums   (including   premiums  to  the  Pension  Benefit  Guaranty
Corporation)  have  been  paid in full,  subject  only to  normal  retrospective
adjustments in the ordinary  course.  Except as reflected in the Commercial Bank
Financial  Statements,  Commercial Bank has no contingent or actual  liabilities
under Title IV of ERISA. No accumulated  funding  deficiency (within the meaning
of Section 302 of ERISA or Section 412 of the Internal  Revenue Code of 1986, as
amended (the  "Code"))  has been  incurred  with  respect to any Employee  Plan,
whether or not waived. No reportable event (as defined in Section 4043 of ERISA)
has occurred  with  respect to any  Employee  Plan as to which a notice would be
required to be filed with the Pension Benefit Guaranty Corporation.  No claim is
pending,  threatened or imminent with respect to any Employee Plan (other than a
routine claim for benefits for which plan administrative  review procedures have
not been  exhausted)  for which  Commercial  Bank would be liable,  except as is
reflected in the Commercial  Bank Financial  Statements.  Commercial Bank has no
liability for excise taxes under Sections 4971,  4975, 4976, 4977, 4979 or 4980B
of the  Code or for a fine  under  Section  502 of  ERISA  with  respect  to any
Employee Plan.  All Employee Plans have in all material  respects been operated,
administered  and  maintained  in  accordance  with  the  terms  thereof  and in
compliance with the  requirements  of all applicable  laws,  including,  without
limitation, ERISA.

         Section 2.14. Title to Properties;  Licenses; Insurance. (a) Commercial
Bank has marketable  title,  insurable at standard rates,  free and clear of all
liens, charges,  encumbrances (except taxes which are not yet payable and liens,
charges or encumbrances  reflected in the Commercial Bank Financial Statements),
easements,  rights-of-way,  and other restrictions  which are not material,  and
further excepting in the case of other Real Estate Owned ("OREO"),  as such real
estate is  internally  classified  on the books of  Commercial  Bank,  rights of
redemption under applicable law, to all of their real properties;

         (b) all leasehold  interests  for real  property and material  personal
property  used by  Commercial  Bank in its business  are held  pursuant to lease
agreements which are valid and enforceable in accordance with their terms;

         (c) all  such  properties  comply  in all  material  respects  with all
applicable private  agreements,  zoning requirements and other governmental laws
and regulations  relating  thereto,  and there are no  condemnation  proceedings
pending or, to the best of Commercial Bank's knowledge,  threatened with respect
to any of such properties;

         (d)  Commercial  Bank has valid title or other  ownership  rights under
licenses to all material  intangible  personal or intellectual  property used in
its  business,  free and clear of any  material  claim,  defense or right of any
other  person or entity,  subject  only to rights of the  licensors  pursuant to
applicable  license  agreements,  which rights do not  materially  and adversely
interfere with the use of such property; and

         (e) all material insurable  properties owned or held by Commercial Bank
are  adequately  insured by  financially  sound and  reputable  insurers in such
amounts and against fire and other risks  insured  against by extended  coverage
and public liability insurance, as is customary with banks of similar size.

         Section  2.15.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and regulations in all  jurisdictions  in which  Commercial Bank
has done  business or owned,  leased or operated  property,  including,  without
limitation,  the Federal  Resource  Conservation  and Recovery  Act, the Federal
Comprehensive  Environmental  Response,  Compensation  and  Liability  Act,  the
Federal Clean Water Act, the Federal Clean Air Act, and the Federal Occupational
Safety and Health Act.






         During the period of Commercial  Bank's  ownership,  lease or operation
(on its own behalf or in a fiduciary  capacity) of all  properties  (and, to the
best of Commercial  Bank's  knowledge,  during periods prior to such  ownership,
lease or  operation),  neither the conduct nor operation of Commercial  Bank nor
any condition of any property  violates or violated any Environmental Law in any
respect  material to the business of Commercial  Bank, and no condition or event
has occurred  with respect to any of them or any property  that,  with notice or
the passage of time,  or both,  would  constitute  a  violation  material to the
business  of  Commercial  Bank,  of  any   Environmental  Law  or  obligate  (or
potentially  obligate)  Commercial  Bank to  remedy,  stabilize,  neutralize  or
otherwise alter the environmental condition of any property, where the aggregate
cost of such actions would be material to Commercial  Bank.  Commercial Bank has
not  received  notice  from any  person or entity  that  Commercial  Bank or the
operation  or  condition  of any  property  ever  owned,  leased or  operated by
Commercial  Bank on its own behalf or in a  fiduciary  capacity,  are or were in
violation of any  Environmental  Law, or that Commercial Bank is responsible (or
potentially  responsible)  for  remedying,  or the cleanup  of, any  pollutants,
contaminants,  or hazardous or toxic  wastes,  substances or materials at, on or
beneath any such property.

         Section 2.16. Compliance with Laws and Regulations. Commercial Bank has
all licenses, franchises, permits and other governmental authorizations that are
legally  required to enable them to conduct  their  respective  businesses,  are
qualified to conduct business in every  jurisdiction in which such qualification
is legally  required and are in  compliance  in all material  respects  with all
applicable laws and regulations.

         Section  2.17.  Brokerage.  Except as  disclosed in Section 2.17 of the
Disclosure  Schedule,  there  are  no  claims,  agreements  or  obligations  for
brokerage  commissions,  finders'  fees,  financial  advisory  fees,  investment
banking  fees or  similar  compensation  in  connection  with  the  transactions
contemplated by this Agreement payable by Commercial Bank.

         Section 2.18. No Undisclosed Liabilities. Commercial Bank does not have
any  material  liability,  whether  known or unknown,  asserted  or  unasserted,
absolute or contingent,  accrued or unaccrued,  liquidated or unliquidated,  and
whether due or to become due (and there is no past or present  fact,  situation,
circumstance, condition or other basis for any present or future action, suit or
proceeding,  hearing, charge, complaint, claim or demand against Commercial Bank
giving rise to any such  liability),  except (i)  liabilities  reflected  in the
Commercial  Bank  Financial  Statements  and (ii)  liabilities  of the same type
incurred in the ordinary course of business since March 31, 2000.

         Section  2.19.  Statements  True and Correct.  None of the  information
supplied or to be supplied by  Commercial  Bank for inclusion in any document to
be filed with any  regulatory  authority  in  connection  with the  transactions
contemplated hereby or in the Proxy Statement described in Section 4.03 will, at
the  respective  times  such  documents  are filed or  distributed,  be false or
misleading with respect to any material fact, or omit to state any material fact
necessary in order to make the statements therein not misleading.  All documents
that Commercial Bank is responsible for filing with any regulatory  authority in
connection with the transactions contemplated hereby will comply with applicable
laws, rules and regulations.

         Section 2.20. Commitments and Contracts. Except as disclosed in Section
2.20  of the  Disclosure  Schedule  (and  with a true  and  correct  copy of the
document  or other  item in  question  having  been  made  available  to FBA for
inspection),  Commercial  Bank is not a party or subject to any of the following
(whether written or oral, express or implied):





                  (i) any agreement, arrangement or commitment not  made  in the
         ordinary course of business;

                  (ii)  any  agreement,   indenture  or  other   instrument  not
         reflected in the Commercial Bank Financial  Statements  relating to the
         borrowing of money by  Commercial  Bank or the  guarantee by Commercial
         Bank of any  obligation  (other  than  trade  payables  or  instruments
         related  to  transactions  entered  into  in  the  ordinary  course  of
         business,  such as deposits,  federal funds  borrowings  and repurchase
         agreements), other than agreements, indentures or instruments providing
         for annual payments of less than $75,000; or

                  (iii)  any  contract  containing  covenants  which  limit  the
         ability of  Commercial  Bank to compete in any line of business or with
         any person or containing any  restriction of the  geographical  area in
         which, or method by which, Commercial Bank may carry on its business.

         Section 2.21. Material Interest of Certain Persons. Except as disclosed
in Section 2.21 of the Disclosure Schedule:

         (a) no officer or director of Commercial  Bank or any  "associate"  (as
such term is defined in Rule 14a-1 under the Securities Exchange Act of 1934, as
amended (the "Exchange  Act")), of any such officer or director has any material
interest in any material  contract or property  (real or  personal,  tangible or
intangible) used in or pertaining to the business of Commercial Bank; and

         (b) all outstanding  loans from Commercial Bank to any present officer,
director,  principal shareholder,  employee or any associate or related interest
of any such person were  approved  by or reported to the Board of  Directors  in
accordance with all applicable laws and regulations.

         Section 2.22. Conduct to Date. From and after December 31, 1999 through
the  date  of  this  Agreement,  except  as  disclosed  in  Section  2.22 of the
Disclosure Schedule, Commercial Bank has not done the following:

                   (i) failed to conduct its business in  the ordinary and usual
         course consistent with past practices;

                  (ii) issued, sold, granted, conferred or awarded any common or
         other stock, or any corporate debt securities properly classified under
         generally accepted accounting  principles applied on a consistent basis
         as long-term debt on the balance sheets of Commercial Bank;

                 (iii) effected   any   stock  split   or  adjusted,   combined,
         reclassified or otherwise changed its capitalization;

                  (iv) declared, set aside or paid any cash or stock dividend or
         other  distribution  in respect of its  capital  stock,  or  purchased,
         redeemed, retired,  repurchased, or exchanged, or otherwise directly or
         indirectly acquired or disposed of any of its capital stock;





                  (v) incurred any material obligation or liability (absolute or
         contingent), except normal trade or business obligations or liabilities
         incurred in the ordinary  course of business,  or subjected to lien any
         of its  assets  or  properties  other  than in the  ordinary  course of
         business consistent with past practice;

                  (vi)  discharged  or satisfied  any material  lien or paid any
         material obligation or liability  (absolute or contingent),  other than
         in accordance with its terms in the ordinary course of business;

                  (vii)  sold,  assigned,  transferred,  leased,  exchanged,  or
         otherwise  disposed of any of its properties or assets other than for a
         fair consideration in the ordinary course of business;

                  (viii) except as required by contract,  (A) increased the rate
         of  compensation  of,  or paid  any  bonus  to,  any of its  directors,
         officers,  or other employees,  except merit or promotion  increases in
         accordance with existing  policy,  (B) entered into any new, or amended
         or  supplemented  any  existing,  employment,  management,  consulting,
         deferred compensation, severance or other similar contract, (C) entered
         into, terminated or substantially modified any of the Employee Plans or
         (D) agreed to do any of the foregoing;

                  (ix)  suffered  any  material  damage,  destruction,  or loss,
         whether  as  the  result  of  fire,  explosion,  earthquake,  accident,
         casualty,  labor  trouble,  taking  of  property  by  any  governmental
         authority,  flood, windstorm,  embargo, riot, act of God, act of war or
         other casualty or event, whether or not covered by insurance;

                   (x) canceled  or  compromised  any  debt,  except  for  debts
         charged off or compromised in accordance with past practice;

                  (xi) entered   into  any material  transaction,  contract   or
         commitment outside the ordinary course of its business; or

                 (xii) made or guaranteed any loan to any of the Employee Plans.







                                   ARTICLE III

                      REPRESENTATIONS AND WARRANTIES OF FBA

         FBA represents and warrants to Commercial Bank as follows:

         Section 3.01. Organization FBA is a corporation duly organized, validly
existing and in good standing  under the laws of the State of Delaware.  FBA has
the corporate  power to own all of its property and assets,  to incur all of its
liabilities  and to carry on its  business  as now  being  conducted,  and it is
registered as a bank holding  company with the Board of Governors of the Federal
Reserve System (the "Federal Reserve").

         Section 3.02.  Authorization.  The Board of Directors of FBA has by all
requisite  action  approved  this  Agreement and the Merger and  authorized  the
execution  hereof  on its  behalf  by  its  duly  authorized  officers  and  the
performance  by FBA of its  obligations  hereunder.  Nothing in the  Articles of
Incorporation  or  Bylaws  of FBA or any other  agreement,  instrument,  decree,
proceeding,  law or  regulation  (except  as  specifically  referred  to in this
Agreement)  by or to which  FBA any of its  subsidiaries  is  bound  or  subject
prohibits or inhibits FBA from consummating this Agreement and the Merger on the
terms and conditions herein contained.  This Agreement has been duly and validly
executed  and  delivered  by FBA and  constitutes  a legal,  valid  and  binding
obligation of FBA, enforceable against FBA in accordance with its terms.

         Section  3.03.  Litigation.  There  is no  litigation,  claim  or other
proceeding  pending or, to the best of FBA's  knowledge,  threatened  that would
prohibit FBA from consummating the transactions contemplated by this Agreement.

         Section  3.04.  Statements  True and Correct.  None of the  information
supplied or to be supplied by FBA for inclusion in any document to be filed with
any regulatory authority in connection with the transactions contemplated hereby
will, at the  respective  times such  documents are filed be false or misleading
with respect to any material  fact, or omit to state any material fact necessary
in order to make the statements  therein not misleading.  All documents that FBA
is responsible for filing with any other regulatory authority in connection with
the transactions contemplated hereby will comply with applicable laws, rules and
regulations.







                                   ARTICLE IV

                          AGREEMENTS OF COMMERCIAL BANK

         Section 4.01.     Business in Ordinary Course.

         (a)  Commercial  Bank shall  continue to carry on after the date hereof
its business and the discharge or incurrence of obligations and liabilities only
in the usual, regular and ordinary course of business,  as heretofore conducted,
and by way of amplification and not limitation, Commercial Bank will not:

                  (i) declare or pay any dividend or make any other distribution
         to shareholders,  whether in cash,  stock or other property,  except in
         amounts not exceeding any dividends  actually  declared and paid during
         the  comparable  periods of the preceding  year as set forth in Section
         4.01 of the Disclosure Schedule;

                  (ii) issue any capital  stock or other  stock or any  options,
         warrants, or other rights to subscribe for or purchase capital stock or
         any securities convertible into or exchangeable for any capital stock;

                  (iii)  directly or  indirectly  redeem,  purchase or otherwise
         acquire any  Commercial  Bank  Common or any other stock of  Commercial
         Bank;

                  (iv)  effect a  reclassification,  recapitalization,  splitup,
         exchange of shares,  readjustment  or other similar change in or to any
         capital stock, or otherwise reorganize or recapitalize;

                  (v) amend its  certificate  or  articles of  incorporation  or
         association,  as the  case  may be,  or  bylaws,  nor  enter  into  any
         agreement to merge or consolidate  with, or sell a significant  portion
         of its  assets  to,  any  person or  entity;  provided,  however,  that
         Commercial Bank shall be permitted to engage in a transaction disposing
         of the portion of its business conducted as of February 29, 2000 by its
         International  Banking  Group and any assets and  liabilities  directly
         related  thereto,  provided  that  such  transaction  is  conducted  in
         accordance  with all legal and  regulatory  requirements  applicable to
         Commercial  Bank and does  not  materially  and  adversely  affect  the
         business, operations or financial condition of Commercial Bank;

                  (vi)  engage  in any  transaction  with (A) a person or entity
         directly  or  indirectly  controlling,  controlled  by or under  common
         control with Commercial  Bank or (B) an officer,  director or direct or
         indirect  beneficial owner of 10% or more of a class of Commercial Bank
         Common; or






                  (vii) make any material change in tax or accounting methods or
         systems of  internal  accounting  controls,  except as  appropriate  to
         conform  to  changes in tax laws and  regulations,  generally  accepted
         accounting policies or regulatory accounting requirements.

         (b) Commercial Bank will not, without the prior written consent of FBA:

                  (i)  grant  any  increase  (other  than  ordinary  and  normal
         increases  consistent with past practices) in the compensation  payable
         or to become payable to officers or salaried employees, grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus, insurance,  pension, or other Employee Plan, agreement,  payment
         or arrangement made to, for or with any of such officers or employees;

                  (ii)  borrow or agree to borrow any amount of funds  except in
         the ordinary course of business, or directly or indirectly guarantee or
         agree to guarantee any obligations of others;

                  (iii)  make or commit to make any new loan or letter of credit
         or any new or additional  discretionary advance under any existing line
         of credit,  in principal  amounts in excess of $1,000,000 or that would
         increase the aggregate credit outstanding to any one borrower (or group
         of affiliated  borrowers) to more than  $1,500,000  (excluding for this
         purpose any accrued interest or overdrafts);

                  (iv) purchase or otherwise acquire any investment security for
         its own account  having an average  remaining  life  greater than three
         years  or any  asset-backed  securities  other  than  those  issued  or
         guaranteed by the Federal National Mortgage  Association or the Federal
         Home Loan Mortgage Corporation;

                  (v) enter into any agreement,  contract or commitment having a
         term in excess of three (3) months other than  letters of credit,  loan
         agreements,  deposit agreements,  and other lending, credit and deposit
         agreements  and  documents,  in each  case in the  ordinary  course  of
         business;

                  (vi) except in the ordinary  course of business,  place on any
         of its assets or properties  any mortgage,  pledge,  lien,  charge,  or
         other encumbrance;

                  (vii)  except in the ordinary  course of  business,  cancel or
         accelerate any material  indebtedness  owing to Commercial  Bank or any
         claims which Commercial Bank may possess,  or waive any material rights
         of substantial value;

                  (viii) sell or otherwise  dispose of any real  property or any
         material amount of any tangible or intangible personal property,  other
         than  properties  acquired in  foreclosure or otherwise in the ordinary
         collection of indebtedness;






                  (ix)  foreclose  upon or otherwise take title to or possession
         or control of any real  property  without  first  obtaining a phase one
         environmental  report thereon which indicates that the property is free
         of  pollutants,  contaminants  or hazardous  or toxic waste  materials;
         provided, however, that Commercial Bank shall not be required to obtain
         such  a  report  with  respect  to  single   family,   non-agricultural
         residential  property of one acre or less to be foreclosed  upon unless
         the entity proposing to acquire the property has reason to believe that
         such property might contain any such waste materials or otherwise might
         be contaminated;

                  (x)  commit  any act or fail to do any act which  will cause a
         breach of any  agreement,  contract or commitment and which will have a
         material  adverse  effect  on  the  business,  financial  condition  or
         earnings of Commercial Bank;

                  (xi) violate any law, statute, rule,  governmental  regulation
         or order,  which violation might have a material  adverse effect on the
         business, financial condition, or earnings of Commercial Bank;

                  (xii) purchase any real or personal property or make any other
         capital  expenditure where the amount paid or committed  therefor is in
         excess of $50,000; or

                  (xiii)  increase  or  decrease  the rate of  interest  paid on
         deposits, except in a manner consistent with past practices.

         (c)  Commercial  Bank shall not,  without the prior written  consent of
FBA,  engage in any  transaction  or take any action that would render untrue in
any material  respect any of the  representations  and  warranties of Commercial
Bank contained in Article II hereof, if such representations and warranties were
given immediately following such transaction or action.

         (d) Commercial  Bank shall promptly notify FBA of the occurrence of any
matter  or  event  known  to and  directly  involving  Commercial  Bank  that is
materially adverse to the business, operations, properties, assets, or condition
(financial or otherwise) of Commercial Bank.

         (e) Commercial Bank shall not solicit or encourage, hold discussions or
negotiations  with or provide  information to any person or entity in connection
with any proposal for the  acquisition  of all or a  substantial  portion of the
business, assets, shares of Commercial Bank Common or other securities or assets
of Commercial Bank, except for the transaction contemplated in subsection (a)(v)
above ("Acquisition Proposal"). Commercial Bank shall promptly advise FBA of its
receipt of any Acquisition Proposal or inquiry regarding a potential acquisition
transaction and the substance thereof.






         Section  4.02.  Breaches.  Commercial  Bank shall,  in the event it has
knowledge of the occurrence, or impending or threatened occurrence, of any event
or condition  which would cause or  constitute a breach (or would have caused or
constituted  a breach had such event  occurred  or been known  prior to the date
hereof) of any of its  representations  or  agreements  contained or referred to
herein,  give prompt  written  notice thereof to FBA and use its best efforts to
prevent or promptly remedy the same.

         Section 4.03.  Meeting of Shareholders.  Commercial Bank shall cause to
be duly called and held, as soon as practicable,  a meeting of its  shareholders
(such  meeting  together  with  any  adjournments  thereof  referred  to as  the
"Shareholders'  Meeting") for  submission  of this  Agreement and the Merger for
approval as required by applicable Corporate Law. Commercial Bank shall prepare,
at its sole cost and expense, a Proxy Statement (the "Proxy Statement") and take
all actions as are required in order to permit the Proxy Statement to be legally
distributed to its  shareholders and to obtain the lawful approval of the Merger
by its  shareholders.  The Board of Directors of Commercial Bank shall recommend
the approval of the Agreement and the Merger to the shareholders, mail the Proxy
Statement to its  shareholders,  convene the  Shareholders'  Meeting and use its
best efforts to obtain  prompt  shareholder  approval of the  Agreement  and the
Merger.

         Section 4.04. Consummation of Agreement.  Commercial Bank shall perform
and  fulfill all  conditions  and  obligations  on its part to be  performed  or
fulfilled  under this  Agreement  and to cause the Merger to be  consummated  as
expeditiously as reasonably practicable. Commercial Bank shall furnish to FBA in
a timely manner all information,  data and documents requested by FBA for filing
with any regulatory  authority or otherwise  required to effect the transactions
contemplated  by this  Agreement  and shall join with FBA and/or Newco in making
any  application  with  respect  to which  FBA  determines  it is  necessary  or
desirable for Commercial Bank to do so.

         Section 4.05.  Environmental Reports.  Commercial Bank shall provide to
FBA, as soon as reasonably  practical,  but not later than  forty-five (45) days
after the date hereof,  a report of a phase one  environmental  investigation on
all real property  owned,  leased or operated by Commercial  Bank as of the date
hereof  (other  than  space in  retail  and  similar  establishments  leased  by
Commercial Bank for automatic teller  machines),  and within ten (10) days after
the  acquisition or lease of any real property  acquired or leased by Commercial
Bank  after  the  date   hereof   (other   than  space  in  retail  and  similar
establishments  leased or operated for  automatic  teller  machines),  except as
otherwise  provided  in  Section  4.01(b)(ix).  If  required  by the  phase  one
investigation,  in FBA's  reasonable  opinion,  Commercial Bank shall obtain and
provide to FBA a report of a phase two  investigation  on  properties  requiring
such  additional  study.  FBA shall have  fifteen  (15)  business  days from the
receipt of any such phase two report to notify  Commercial Bank of any objection
to the  contents  of such  report.  Should the cost of taking all  remedial  and
corrective  actions  and  measures  (i)  required  by  applicable  law  or  (ii)
recommended  or  suggested  by such report or prudent in light of serious  life,
health or safety  concerns,  in the  aggregate,  exceed the sum of  $250,000  as
reasonably estimated by an environmental expert retained for such purpose by FBA
and reasonably acceptable to Commercial Bank, or if the cost of such actions and
measures  cannot be so estimated  with a reasonable  degree of certainty by such
expert to be $250,000 or less, then FBA shall have the right pursuant to Section
7.05 hereof,  for a period of ten (10) business days  following  receipt of such
estimate or indication  that the cost of such actions and measures can not be so
reasonably  estimated,  to terminate this  Agreement,  which shall be FBA's sole
remedy in such event.





         Section 4.06.  Access to Information.  Commercial Bank shall permit FBA
reasonable access, in a manner which will avoid undue disruption or interference
with Commercial Bank's normal operations, to its properties, and Commercial Bank
shall  disclose  and make  available  to FBA all  books,  documents,  papers and
records  relating  to  the  assets,  stock  ownership,  properties,  operations,
obligations and  liabilities of Commercial  Bank including,  but not limited to,
all books of account (including the general ledger),  tax records,  minute books
of directors' and shareholders'  meetings,  organizational  documents,  material
contracts and  agreements,  loan files,  filings with any regulatory  authority,
accountants'  workpapers (if available and subject to the respective independent
accountants'  consent),  correspondence  and litigation  files,  plans affecting
employees,  and any other business activities or prospects in which FBA may have
a  reasonable  and  legitimate  interest  in  furtherance  of  the  transactions
contemplated  by this  Agreement.  FBA will hold any  nonpublic  information  in
confidence in accordance with the provisions of Section 8.01 hereof.

         Section 4.07.  Consents of Third Parties.  Commercial Bank shall obtain
all consents of third parties necessary or desirable for the consummation of the
Merger.

         Section 4.08.  Subsequent  Financial  Statements.  As soon as available
after  the  date  hereof,  Commercial  Bank  shall  deliver  to FBA all  monthly
unaudited  balance  sheets and profit and loss  statements  of  Commercial  Bank
prepared  for its  internal  use,  its Report of  Condition  and Income for each
quarterly period completed prior to the Closing, and all other financial reports
or statements submitted to regulatory  authorities after the date hereof, to the
extent permitted by law (collectively, the "Subsequent Commercial Bank Financial
Statements").  The  Subsequent  Commercial  Bank Financial  Statements  shall be
prepared on a basis  consistent  with past  accounting  practices,  shall fairly
present the  financial  condition  and results of  operations  for the dates and
periods  presented,  and shall not include any material  assets or omit to state
any  material  liabilities,  absolute  or  contingent,  or  other  facts,  which
inclusion or omission would render such financial  statements  misleading in any
material respect.

         Section  4.09.  Merger  Agreement.  As soon as  practicable  after  the
execution  of this  Agreement,  Commercial  Bank  will  enter  into  the  Merger
Agreement (as amended, if necessary,  to conform to any requirements  imposed by
any regulatory  authority having  jurisdiction over the Merger),  and Commercial
Bank will perform all of its obligations thereunder.


                                    ARTICLE V

                                AGREEMENTS OF FBA

         Section  5.01.  Regulatory  Approvals.  FBA  shall  promptly  file  all
required regulatory applications and use its best efforts to obtain the approval
thereof,  including but not limited to the approval of the Federal Reserve.  FBA
shall  keep  Commercial  Bank  reasonably  informed  as to the  status  of  such
applications  and make available to Commercial  Bank, upon  reasonable  request,
copies of such applications and any supplementally filed materials.





         Section 5.02. Breaches. FBA shall, in the event it has knowledge of the
occurrence,  or impending or  threatened  occurrence,  of any event or condition
which would cause or constitute a breach (or would have caused or  constituted a
breach had such event occurred or been known prior to the date hereof) of any of
its  representations or agreements  contained or referred to herein, give prompt
written notice thereof to Commercial Bank and use its best efforts to prevent or
promptly remedy the same.

         Section 5.03. Consummation of Agreement.  FBA shall perform and fulfill
all  conditions and  obligations on its part to be performed or fulfilled  under
this  Agreement and to cause the Merger to be consummated  as  expeditiously  as
reasonably practicable.

         Section  5.04.  Employee  Benefits.  FBA  shall  provide  the  benefits
described  in this  Section  5.04 with  respect to each  person  who  remains an
employee  of  Commercial  Bank  following  the Closing  Date (each a  "Continued
Employee").  Subject to FBA's  ongoing right to adopt  subsequent  amendments or
modifications  of any plan  referred to in this Section 5.04 or to terminate any
such plan, in FBA's sole discretion,  each Continued Employee shall be entitled,
as a new  employee of a  subsidiary  of FBA,  to  participate  in such  employee
benefit  plans,  as  defined  in  Section  3(3) of ERISA,  or any  non-qualified
employee  benefit  plans  or  deferred  compensation,  stock  option,  bonus  or
incentive  plans, or other employee benefit or fringe benefit programs as may be
in  effect  generally  for  employees  of all of FBA's  subsidiaries  (the  "FBA
Plans"),  if and as a Continued  Employee  shall be eligible  and, if  required,
selected for  participation  therein under the terms thereof and otherwise shall
not be  participating  in a similar plan which is maintained by Commercial  Bank
after the Effective Time. Commercial Bank employees shall participate therein on
the same basis as similarly situated employees of other subsidiaries of FBA. All
such  participation  shall be  subject  to the terms of such  plans as may be in
effect  from  time to  time,  and  this  Section  5.04 is not  intended  to give
Continued  Employees  any  rights  or  privileges  superior  to  those  of other
employees  of  subsidiaries  of FBA.  FBA may  terminate  or modify all Employee
Plans,  and FBA's  obligation  under  this  Section  5.04 shall not be deemed or
construed so as to provide  duplication of similar benefits but, subject to that
qualification,  FBA shall credit each Continued Employee with his or her term of
service with  Commercial  Bank, for purposes of vesting and any age or period of
service  requirements for commencement of participation  with respect to any FBA
Plan in which  Continued  Employees may  participate.  Nothing in this Agreement
shall obligate FBA,  Commercial Bank or any other entity to employ any person or
to continue to employ any person for any period of time.

         Section  5.05.  Merger  Agreement.  As soon as  practicable  after  the
execution  of this  Agreement,  FBA will  cause  Newco to enter  into the Merger
Agreement (as amended, if necessary,  to conform to any requirements  imposed by
any regulatory  authority  having  jurisdiction  over the Merger),  and FBA will
cause Newco to perform all of its obligations thereunder.






         Section  5.06.  Indemnification.  (a) For four years  after the Closing
Date, FBA will cause Commercial Bank to indemnify,  defend and hold harmless the
present and former officers, directors,  employees and agents of Commercial Bank
(each, an "Indemnified Party") against all losses, expenses,  claims, damages or
liabilities  arising out of actions or omissions  related to their  positions at
Commercial  Bank occurring on or prior to the Closing Date  (including,  without
limitation,  the  transactions  contemplated  by this  Agreement)  to the extent
permitted  by  applicable  corporate  laws and  required  by Bank's  Articles of
Incorporation as in effect on February 29, 2000.

         (b) If after the Closing  Date  Commercial  Bank or its  successors  or
assigns (i) shall consolidate with or merge into any other corporation or entity
and shall not be the  continuing or surviving  entity of such  consolidation  or
merger,  or (ii) shall transfer all or  substantially  all of its properties and
assets to any  individual,  corporation  or other entity,  then and in each such
case,  FBA shall cause  Commercial  Bank's  successors and assigns to assume any
remaining  obligations  set forth in this Section 5.06. If Commercial Bank shall
liquidate, dissolve or otherwise wind up its business, then FBA shall indemnify,
defend and hold  harmless each  Indemnified  Party to the same extent and on the
same terms that Commercial Bank was so obligated pursuant to this Section 5.06.

         (c)  FBA  shall  purchase  insurance  in the  form of an  extension  of
coverage under  Commercial  Bank's  existing  insurance  policy Number  45483693
issued by  Progressive  Casualty  Insurance  Company,  insuring the  Indemnified
Parties against such losses, expenses, claims, damages or liabilities,  provided
that the cost of doing so does not substantially  exceed the estimates  therefor
previously provided to FBA by Commercial Bank.


                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO THE MERGER

         6.01.    Conditions  to the  Obligations of FBA. The obligations of FBA
to effect the Merger and the other  transactions  contemplated by this Agreement
shall be  subject  to the  satisfaction  (or  waiver by FBA)  prior to or on the
Closing Date of the following conditions:

         (a) the  representations and warranties made by Commercial Bank in this
Agreement  shall be true in all material  respects on and as of the Closing Date
with the same effect as though such representations and warranties had been made
or given on and as of the Closing Date;

         (b)  Commercial  Bank shall have performed and complied in all material
respects with all of its  obligations  and  agreements  required to be performed
prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding by any  regulatory  authority or other person
seeking any of the foregoing be pending. There shall not be any action taken, or
any statute,  rule,  regulation or order  enacted,  entered,  enforced or deemed
applicable to the Merger which makes the consummation of the Merger illegal;






         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
shareholders of Commercial Bank and all legally required  regulatory  approvals,
shall have been obtained, and all required waiting periods shall have expired;

         (e) FBA shall have  received  the  environmental  reports  required  by
Section 4.05 hereof and shall not have  terminated  this  Agreement  pursuant to
Section 7.05 hereof;

         (f) FBA shall have received all documents  required to be received from
Commercial  Bank on or  prior to the  Closing  Date,  all in form and  substance
reasonably satisfactory to FBA;

         (g)  shareholders  owning no more  than  fifteen  percent  (15%) of the
outstanding  Commercial  Bank Common shall have  perfected  the right to dissent
from the Merger; and

         (h) the Commercial Bank Financial Statements shall not be inaccurate in
any material respect.

         Section 6.02.  Conditions to the  Obligations  of Commercial  Bank. The
obligations of Commercial  Bank to effect the Merger and the other  transactions
contemplated by this Agreement shall be subject to the  satisfaction  (or waiver
by Commercial Bank) prior to or on the Closing Date of the following conditions:

         (a) the  representations  and warranties  made by FBA in this Agreement
shall be true in all  material  respects on and as of the Closing  Date with the
same effect as though such representations and warranties had been made or given
on the Closing Date;

         (b) FBA shall have performed and complied in all material respects with
all of their obligations and agreements hereunder required to be performed prior
to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding  by any bank  regulatory  authority  or other
person  seeking any of the  foregoing be pending.  There shall not be any action
taken, or any statute, rule, regulation or order enacted,  entered,  enforced or
deemed  applicable to the Merger which makes the  consummation  of the Merger or
the other transactions contemplated hereby illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
shareholders of Commercial Bank and all legally required  regulatory  approvals,
shall have been obtained,  and all required  waiting periods shall have expired;
and






         (e)  Commercial  Bank shall have received all documents  required to be
received  from FBA on or prior to the Closing  Date,  all in form and  substance
reasonably satisfactory to Commercial Bank.


                                   ARTICLE VII

                                   TERMINATION

         Section 7.01. Mutual Agreement. This Agreement may be terminated by the
mutual  written  agreement of the parties at any time prior to the Closing Date,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
shareholders of Commercial Bank shall have been previously obtained.

         Section  7.02.  Breach  of  Agreements.  In the event  that  there is a
material  breach of any of the  representations  and warranties or agreements of
FBA or Commercial  Bank, which breach is not cured within thirty (30) days after
notice to cure such breach is given to the breaching party by the  non-breaching
party,  then the  non-breaching  party,  regardless of whether  approval of this
Agreement and the Merger by the  shareholders of Commercial Bank shall have been
previously  obtained,  may  terminate  and cancel this  Agreement  by  providing
written notice of such action to the other parties hereto.

         Section  7.03.  Failure  of  Conditions.  In the event  that any of the
conditions to the obligations of a party are not satisfied or waived on or prior
to the Closing Date, and if any applicable  cure period provided in Section 7.02
hereof has lapsed,  then such party may,  regardless of whether  approval of the
transactions  contemplated  by this Agreement by the  shareholders of Commercial
Bank shall have been previously obtained, terminate and cancel this Agreement by
delivery of written notice of such action to the other parties.

         Section  7.04.  Denial  of  Regulatory  Approval.   If  any  regulatory
application  filed  pursuant to Section 5.01 hereof should be finally  denied or
disapproved by a regulatory  authority,  then this Agreement  thereupon shall be
deemed terminated and canceled; provided, however, that a request for additional
information  or  undertaking  by FBA, as a condition for approval,  shall not be
deemed to be a denial or  disapproval  so long as FBA  diligently  provides  the
requested  information  or  undertaking.  In the event an  application is denied
pending an appeal,  petition  for review or similar  such act on the part of FBA
(hereinafter  referred to as the "Appeal") then the  application  will be deemed
denied  unless  FBA  prepares  and  timely  files an Appeal  and  continues  the
appellate process for purposes of obtaining the necessary approval.






         Section 7.05.  Environmental  Reports. FBA may terminate this Agreement
to the  extent  provided  in  Section  4.05 by  giving  written  notice  of such
termination to Commercial Bank.

         Section  7.06.  Regulatory  Enforcement  Matters.  In  the  event  that
Commercial  Bank shall  become a party or subject to any new or amended  written
agreement,  memorandum of understanding,  cease and desist order,  imposition of
civil money penalties or other regulatory  enforcement action or proceeding with
any  regulatory  authority  after  the  date of  this  Agreement,  then  FBA may
terminate  this  Agreement  by  giving  written  notice of such  termination  to
Commercial Bank.

         Section  7.07.  Unilateral  Termination.  If the Closing Date shall not
have  occurred  on or prior to the day which is 240 days  after the date of this
Agreement,  then this Agreement may be terminated by any party by giving written
notice to the other parties.

         Section 7.08. Acquisition Proposal.  Commercial Bank may terminate this
Agreement if its Board of Directors shall have approved an Acquisition  Proposal
after determining, upon the basis of the written legal advice of outside counsel
(who may be Commercial  Bank's regular outside  counsel),  that such approval is
required in the exercise of its fiduciary obligations under applicable law.

         Section  7.09.  Liquidated  Damages.  In the event  that  either FBA or
Commercial  Bank shall have  breached any  provision of this  Agreement  and the
other party shall have properly  terminated  this Agreement  pursuant to Section
7.02,   then  the  party  breaching  this  Agreement  shall  be  liable  to  the
non-breaching  party for liquidated  damages in the amount of  $500,000.00.  The
amount of liquidated  damages has been agreed to by the parties based upon their
good faith  analysis of the range of actual  damages likely to be sustained by a
non-breaching  party,  recognizing  that the actual  damages,  including but not
limited to fees of attorneys  and other  advisers,  other  out-of-pocket  costs,
opportunity costs and other potential direct and consequential  damages would be
difficult to ascertain with certainty;  that the amount of liquidated damages is
a reasonable amount as of the time this Agreement has been negotiated;  and that
no portion of such damages is intended to operate as a penalty to any party.






         Section 7.10. Break-up Fee. (a) Commercial Bank hereby agrees to pay to
FBA,  and  FBA  shall  be  entitled  to  payment  of,  a fee  in the  amount  of
$1,000,000.00  (the "Fee") in immediately  available  funds within five business
days after a proper written demand therefor by FBA following the occurrence of a
Purchase Event (as defined herein),  provided, that the right to receive the Fee
shall terminate if any of the following (a "Fee Termination Event") occurs prior
to the  occurrence of a Purchase  Event:  (i) the Effective  Time of the Merger;
(ii)  termination of this Agreement in accordance with the provisions  hereof if
such termination occurs prior to the occurrence of a Preliminary  Purchase Event
(as defined  herein),  except a  termination  by FBA  pursuant  to Section  7.02
hereof;  or (iii) the  expiration of eighteen  months after  termination of this
Agreement if such termination  follows the occurrence of a Preliminary  Purchase
Event or a termination by FBA pursuant to Section 7.02 hereof  (provided that if
a Preliminary  Purchase Event continues or occurs beyond such  termination,  the
Fee Termination  Event shall be eighteen months after the expiration of the Last
Preliminary  Purchase  Event  but in no event  more than 24  months  after  such
termination).  The  "Last  Preliminary  Purchase  Event"  shall  mean  the  last
Preliminary Purchase Event to expire.

         (b)  The  term  "Preliminary  Purchase  Event"  shall  mean  any of the
following events or transactions occurring after the date hereof:

         (i)  Commercial  Bank,  without  having  received  FBA's prior  written
         consent,  shall  have  entered  into  an  agreement  to  engage  in  an
         Acquisition  Transaction  (as defined herein) with any person (the term
         "person" for  purposes of this  Agreement  having the meaning  assigned
         thereto in Sections  3(a)(9) and  13(d)(3) of the  Exchange Act of 1934
         and  the  rules  and  regulations  thereunder)  other  than  FBA  or  a
         subsidiary of FBA (an "FBA  Subsidiary"),  or the Board of Directors of
         Commercial   Bank  shall  have   approved  or   recommended   that  the
         shareholders  of  Commercial  Bank  approve or accept  any  Acquisition
         Transaction  with any person other than FBA or an FBA  Subsidiary.  For
         purposes of this Agreement,  "Acquisition Transaction" shall mean (A) a
         merger,  consolidation or any similar transaction  involving Commercial
         Bank,   (B)  a  purchase,   lease  or  other   acquisition  of  all  or
         substantially  all of the assets of Commercial  Bank, (C) a purchase or
         other  acquisition in compliance  with  applicable laws and regulations
         (including  by  way  of  merger,   consolidation,   share  exchange  or
         otherwise) of securities  representing  10% or more of the voting power
         of Commercial  Bank, or (D) any  transaction  substantially  similar in
         effect to any of the foregoing;

         (ii)(A)  any person  (other than FBA or an FBA  Subsidiary)  shall have
         acquired  beneficial  ownership  or the  right  to  acquire  beneficial
         ownership  of  10% or  more  of  any  class  of  voting  securities  of
         Commercial Bank (the term  "beneficial  ownership" for purposes of this
         Agreement  having the meaning  assigned  thereto under Section 13(d) of
         the Exchange Act and the rules and regulations thereunder),  or (B) any
         group (as such term is defined in Section  13(d) of the  Exchange  Act)
         other than a group of which FBA or an FBA Subsidiary is a member, shall
         have been  formed  that  beneficially  owns 10% or more of any class of
         voting securities of Commercial Bank;

         (iii) any person other than FBA or an FBA Subsidiary  shall have made a
         bona fide proposal to Commercial  Bank or its  shareholders,  by public
         announcement  or  written  communication,  to engage in an  Acquisition
         Transaction (including,  without limitation,  any transaction which any
         person other than FBA or an FBA  Subsidiary  shall have  commenced,  or
         shall have filed a registration  statement  under the Securities Act of
         1933, as amended,  with respect to, a tender offer or exchange offer to
         purchase  any  shares  of  Commercial   Bank  Common  such  that,  upon
         consummation of the offer, such person would own or control 25% or more
         of the then outstanding shares of Commercial Bank Common (such an offer
         being  referred to herein as a "Tender  Offer" or an "Exchange  Offer,"
         respectively);






         (iv) after a proposal  is made by a third party to  Commercial  Bank or
         its  shareholders to engage in an Acquisition  Transaction,  Commercial
         Bank shall have breached any covenant or  obligation  contained in this
         Agreement,  such breach would entitle FBA to terminate  this  Agreement
         under  Section  7.02 of this  Agreement  and such breach shall not have
         been cured within 30 days after written notice thereof from FBA;

         (v) any  person  other  than FBA or an FBA  Subsidiary,  other  than in
         connection  with a transaction to which FBA has given its prior written
         consent,  shall have filed an application or notice with a governmental
         authority  or  regulatory  or  administrative   agency  or  commission,
         domestic  or  foreign,   for  approval  to  engage  in  an  Acquisition
         Transaction; or

         (vi) the holders of Commercial Bank Common shall not have approved this
         Agreement at the meeting of shareholders held for the purpose of voting
         on this Agreement,  such meeting shall not have been held or shall have
         been canceled  prior to termination  of this  Agreement,  or Commercial
         Bank's Board of Directors  shall have withdrawn or modified in a manner
         adverse  to FBA  the  recommendation  of  Commercial  Bank's  Board  of
         Directors with respect to this Agreement, in each case after any person
         (other than FBA or an FBA Subsidiary)  shall have (A) made or disclosed
         an intention to make a proposal to engage in an Acquisition Transaction
         or (B) commenced a Tender Offer or an Exchange Offer.

         (c) the Term "Purchase Event" shall mean either of the following events
or transactions occurring after the date hereof:

         (i) the  acquisition in compliance with applicable laws and regulations
         by any person,  other than FBA or an FBA Subsidiary,  alone or together
         with such person's affiliates and associates,  or any group (as defined
         in Section 13(d) of the Exchange  Act), of beneficial  ownership of 25%
         or more of the then outstanding  voting  securities of Commercial Bank;
         or

         (ii) the  occurrence  of a  Preliminary  Purchase  Event  described  in
         Section  7.10(b)(i),  except that the percentage  referred to in clause
         (C) shall be 25%.

         (d)  Commercial  Bank  shall  notify  FBA  promptly  in  writing of its
knowledge of the occurrence of any Preliminary Purchase Event or Purchase Event,
and FBA shall be  required  to make a written  demand for payment of the fee not
later  than 90 days  following  its  receipt  of notice  from  Commercial  Bank;
provided,  however,  that the giving of notice by Commercial Bank shall not be a
condition precedent to the right of FBA to receive payment of the Fee.







                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.01     Confidential   Information.   The  parties   acknowledge   the
confidential  and proprietary  nature of the  "Information"  (as herein defined)
which has  heretofore  been exchanged and which will be received from each other
hereunder  and agree to hold and keep the same  confidential.  Such  Information
will include any and all financial, technical,  commercial,  marketing, customer
or other information concerning the business,  operations and affairs of a party
that  may  be  provided  to  the  others,   irrespective  of  the  form  of  the
communications,  by such party's employees or agents. Such Information shall not
include  information which is or becomes generally available to the public other
than as a result of a disclosure by a party or its  representatives in violation
of this Agreement.  The parties agree that the  Information  will be used solely
for the purposes  contemplated by this Agreement and that such  Information will
not be disclosed to any person  other than  employees  and agents of a party who
are directly  involved in implementing the Merger,  who shall be informed of the
confidential nature of the Information and directed individually to abide by the
restrictions  set forth in this Section 8.01. The Information  shall not be used
in any way  detrimental to a party,  including use directly or indirectly in the
conduct of the other  party's  business or any business or  enterprise  in which
such party may have an interest, now or in the future, and whether or not now in
competition with such other party.

         Section 8.02.  Publicity.  FBA and Commercial Bank shall cooperate with
each other in the  development  and  distribution of all news releases and other
public disclosures concerning this Agreement and the Merger. Neither party shall
issue any news  release or make any other  public  disclosure  without the prior
consent of the other  party,  unless  such is  required  by law upon the written
advice of counsel or is in response to  published  newspaper or other mass media
reports regarding the transaction contemplated hereby, in which latter event the
parties shall consult with each other to the extent  practicable  regarding such
responsive public disclosure.

         Section 8.03.  Return of Documents.  Upon termination of this Agreement
without the Merger  becoming  effective,  each party shall deliver to the others
originals  and all copies of all  Information  made  available to such party and
will not retain any  copies,  extracts  or other  reproductions,  in whole or in
part, of such Information.

         Section 8.04.  Notices.  Any notice or other  communication shall be in
writing and shall be deemed to have been given or made on the date of  delivery,
in the case of hand  delivery,  or three (3) business  days after deposit in the
United States Registered Mail,  postage prepaid,  or upon receipt if transmitted
by facsimile telecopy or any other means, addressed (in any case) as follows:

                (a) if to FBA:              First Banks America, Inc.
                                            11901 Olive Boulevard
                                            Creve Coeur, Missouri 63141
                                            Attention: Mr. Allen H. Blake
                                            Facsimile: (314) 567-3490





                with a copy to:             John S. Daniels
                                            Attorney at Law
                                            7502 Greenville Avenue, Suite 500
                                            Dallas, Texas 75231
                                            Facsimile: (214) 890-4003

                (b) if to Commercial Bank:  Commercial Bank of San Francisco
                                            333 Pine Street
                                            San Francisco, California 94104
                                            Attention: Robert A. Fuller,
                                            President
                                            Facsimile: (415) 627-0325

                with a copy to:             McCutchen Doyle Brown & Enersen LLP
                                            Three Embarcadero Center
                                            San Francisco, CA 94111
                                            Attention: Thomas G. Reddy
                                            Facsimile: (415) 393-2286

or to such other address as any party may from time to time  designate by notice
to the others.

         Section 8.05.  Except for the  agreements  set forth in Sections  5.04,
5.06, 8.01, 8.03 and 8.06, no  representation,  warranty or agreement  contained
herein shall survive the Closing. In the event that this Agreement is terminated
prior to Closing,  the  representations,  warranties  and  agreements  set forth
herein shall survive such termination.

         Section 8.06. Costs and Expenses.  Except as may be otherwise  provided
herein,  each party shall pay its own costs and expenses  incurred in connection
with this  Agreement  and the matters  contemplated  hereby,  including  without
limitation all fees and expenses of attorneys,  accountants,  brokers, financial
advisors and other professionals.

         Section  8.07.  Entire  Agreement.  This  Agreement,  together with the
Merger  Agreement,  constitutes  the  entire  agreement  among the  parties  and
supersedes   and   cancels   any  and  all  prior   discussions,   negotiations,
undertakings,  agreements  in principle and other  agreements  among the parties
relating to the subject matter hereof.

         Section  8.08.  Headings  and  Captions.  The  captions of Articles and
Sections  hereof are for  convenience  only and shall not  control or affect the
meaning or construction of any of the provisions of this Agreement.

         Section 8.09. Waiver, Amendment or Modification. The conditions of this
Agreement which may be waived may only be waived by written notice  delivered to
the other  parties.  The  failure  of any party at any time or times to  require
performance  of any  provision  hereof shall in no manner  affect the right at a
later time to enforce the same.  This  Agreement  may not be amended or modified
except by a written document duly executed by the parties hereto.





         Section  8.10.  Rules of  Construction.  Unless the  context  otherwise
requires:  (a) a term has the meaning assigned to it; (b) an accounting term not
otherwise  defined has the meaning  assigned to it in accordance  with generally
accepted accounting principles;  (c) "or" is not exclusive; and (d) words in the
singular may include the plural and in the plural include the singular.

         Section 8.11. Counterparts.  This Agreement may be executed in multiple
counterparts,  each of which shall be deemed an original  and all of which shall
be deemed one and the same instrument.

         Section 8.12.  Successors and Assigns.  This Agreement shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and assigns. There shall be no third party beneficiaries hereof.

         Section 8.13.  Governing Law. This  Agreement  shall be governed by the
laws of the State of California and any applicable
federal laws and regulations.

         IN WITNESS WHEREOF,  FBA and Commercial Bank have caused this Agreement
to be signed by their respective  officers thereunto duly authorized,  all as of
the date first written above.


                                         FIRST BANKS AMERICA, INC.



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




                                         COMMERCIAL BANK OF SAN FRANCISCO



                                          By: /s/Robert A. Fuller
                                          -----------------------
                                          Its:  President






                                 EXHIBIT 1.06(a)

                              Legal Opinion Matters
              Commercial Bank of San Francisco ("Commercial Bank")

         1.  The  due  incorporation,  valid  existence  and  good  standing  of
Commercial  Bank  under  the laws of the  State of  California,  its  power  and
authority to own and operate its  properties and to carry on its business as now
conducted,  and its power and  authority  to enter  into the  Agreement  and the
Merger  Agreement  and  to  consummate  the  transactions  contemplated  by  the
Agreement and the Merger Agreement.

         2. With  respect to  Commercial  Bank:  (i) the  number of  authorized,
issued and outstanding  shares of capital stock of Commercial  Bank  immediately
prior to the Closing,  (ii) the  nonexistence of any violation of the preemptive
or subscription rights of any person,  (iii) the nonexistence of any outstanding
options,  warrants, or other rights to acquire, or securities  convertible into,
any equity security of Commercial  Bank,  except as set forth in Section 2.01 of
the  Agreement  and (iv)  the  nonexistence  of any  obligation,  contingent  or
otherwise, to reacquire any shares of capital stock of Commercial Bank.

         3. The due and  proper  performance  of all  corporate  acts and  other
proceedings  necessary or required to be taken by  Commercial  Bank to authorize
the  execution,  delivery  and  performance  of the  Agreement  and  the  Merger
Agreement,  the due  execution  and  delivery  of the  Agreement  and the Merger
Agreement by Commercial  Bank,  and the  Agreement  and the Merger  Agreement as
valid and binding obligations of Commercial Bank, enforceable against Commercial
Bank in accordance  with their  respective  terms  (subject to the provisions of
bankruptcy,  insolvency,  fraudulent conveyance,  reorganization,  moratorium or
similar laws affecting the  enforceability  of creditors'  rights generally from
time to time in effect,  and  equitable  principles  relating to the granting of
specific  performance  and other  equitable  remedies  as a matter  of  judicial
discretion).

         4.  The  execution  of  the  Agreement  and  the  Merger  Agreement  by
Commercial  Bank and the  consummation  of the Merger do not  violate or cause a
default under its Articles of Incorporation or Bylaws,  any statute,  regulation
or rule applicable to Commercial Bank or any judgment,  order or decree known to
counsel  against,  or any material  agreement known to counsel and binding upon,
Commercial Bank.

         5.  The  receipt  of  all  required  consents,  approvals,  orders  and
authorizations of, and  registrations,  declaration and filings with and notices
to,  any court,  administrative  agency and  commission  and other  governmental
authority and instrumentality,  domestic and foreign, and every other person and
entity required to be obtained or made by Commercial Bank in connection with the
execution and delivery of the  Agreement and the Merger  Agreement by Commercial
Bank, the performance of its obligations  thereunder and the consummation of the
transactions contemplated therein.

         6.  The  nonexistence  of any  material  actions,  suits,  proceedings,
orders,  investigations  or claims  pending or  threatened  against or affecting
Commercial Bank which, if adversely  determined,  would have a material  adverse
effect upon their  respective  properties or assets or the  consummation  of the
Merger.






                                 EXHIBIT 1.06(b)

                              Legal Opinion Matters
                        First Banks America, Inc. ("FBA")

         1. The due  incorporation,  valid  existence  and good  standing of FBA
under the laws of the State of  Delaware,  its  power and  authority  to own and
operate its properties  and to carry on its business as now  conducted,  and its
power and authority to enter into the Agreement and the Merger  Agreement and to
consummate  the  transactions  contemplated  by the  Agreement  and  the  Merger
Agreement.

         2. The due  incorporation  or  organization,  valid  existence and good
standing of Newco and its power and authority to enter into and  consummate  the
Merger Agreement.

         3. The due and  proper  performance  of all  corporate  acts and  other
proceedings necessary or required to be taken by FBA to authorize the execution,
delivery and  performance  of the  Agreement and the Merger  Agreement,  its due
execution  and  delivery  of the  Agreement  and the Merger  Agreement,  and the
Agreement and the Merger  Agreement as the valid and binding  obligation of FBA,
enforceable against it in accordance with their respective terms (subject to the
provisions of bankruptcy,  insolvency,  fraudulent  conveyance,  reorganization,
moratorium or similar laws  affecting the  enforceability  of creditors'  rights
generally from time to time in effect, and equitable  principles relating to the
granting of specific  performance  and other  equitable  remedies as a matter of
judicial discretion).

         4. The  execution of the  Agreement by FBA and the Merger  Agreement by
Newco,  and  the   consummation  of  the  Merger  and  the  other   transactions
contemplated  therein do not violate or cause a default  under their  respective
Articles of incorporation or Bylaws, any statute,  regulation or rule applicable
to FBA or Newco or any judgment,  order or decree known to counsel  against,  or
any material agreement known to counsel and binding upon, FBA or Newco.

         5.  The  receipt  of  all  required  consents,  approvals,  orders  and
authorizations of, and  registrations,  declaration and filings with and notices
to,  any court,  administrative  agency and  commission  and other  governmental
authority and instrumentality,  domestic and foreign, and every other person and
entity  required to be obtained or made by FBA or Newco in  connection  with the
execution  and  delivery  of  the  Agreement  and  the  Merger  Agreement,   the
performance of their  respective  obligations  thereunder or the consummation of
the transactions contemplated therein.

         6.  The  nonexistence  of any  material  actions,  suits,  proceedings,
orders,  investigations or claims pending or threatened against or affecting FBA
or Newco which, if adversely  determined,  would have a material  adverse effect
upon the consummation of the Merger.





                                    EXHIBIT A

                               AGREEMENT OF MERGER

         This  Agreement of Merger is entered into between  Newco,  a California
corporation  ("Merging  Corporation"),  and Commercial Bank of San Francisco,  a
California banking corporation ("Surviving Corporation").

         1.Merging Corporation shall be merged into Surviving Corporation.

         2.The  outstanding  shares of Surviving  Corporation shall be converted
into the right to receive cash consideration of $________ per share.

         3.The outstanding shares of Merging Corporation shall be converted into
an  equal  number  of  shares  of  Surviving  Corporation,  so that  immediately
following the effective time of the merger,  the number of outstanding shares of
common  stock of the  Surviving  Corporation  shall be  equal to the  number  of
outstanding shares of common stock of the Merging Corporation  immediately prior
to the Merger.

         4.Until  amended in  accordance  with  applicable  law, the Articles of
Incorporation  and Bylaws of Surviving  Corporation  remain the same as those of
the Surviving Corporation immediately prior to the merger.

         5.The  effect  and  the  effective  date  of  the  merger  shall  be as
prescribed by applicable law.

         In Witness  Whereof,  the parties have  executed  this  Agreement as of
___________ ___, 2000.


NEWCO                                         COMMERCIAL BANK OF SAN FRANCISCO



- -----------------------------                 -------------------------------
President                                     President

- -----------------------------                 -------------------------------
Secretary                                     Secretary







                                                               EXHIBIT 10(ee)






                      AGREEMENT AND PLAN OF REORGANIZATION




                                  by and among




                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,


                                  REDWOOD BANK,
                        a California banking corporation,


                               FIRST BANKS, INC.,
                             a Missouri corporation

                                       and


                               FIRST BANK & TRUST,
                        a California banking corporation







                                  June 29, 2000








                                TABLE OF CONTENTS




ARTICLE I - TERMS OF THE MERGER & CLOSING; EXCHANGE OF SHARES

                                                                                                            
         Section 1.01.     The Merger...........................................................................  1
         Section 1.02.     Effect of the Merger.................................................................  1
         Section 1.03.     Conversion of Shares.................................................................  1
         Section 1.04.     The Closing..........................................................................  2
         Section 1.05.     The Closing Date.....................................................................  2
         Section 1.06.     Actions At Closing...................................................................  2
         Section 1.07.     Exchange Procedures................................................................... 3

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF FIRST BANKS AND FIRST BANK & TRUST

         Section 2.01.     Organization and Capital Stock; Standing and Authority................................ 3
         Section 2.02.     Authorization; No Defaults............................................................ 4
         Section 2.03.     First Bank & Trust Subsidiaries....................................................... 4
         Section 2.04.     Financial Information................................................................. 4
         Section 2.05.     Absence of Changes.................................................................... 5
         Section 2.06.     Regulatory Enforcement Matters........................................................ 5
         Section 2.07.     Tax Matters........................................................................... 5
         Section 2.08.     Litigation............................................................................ 5
         Section 2.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements.................... 5
         Section 2.10.     Reports............................................................................... 6
         Section 2.11.     Investment Portfolio.................................................................. 6
         Section 2.12.     Loan Portfolio........................................................................ 7
         Section 2.13.     Employee Matters and ERISA............................................................ 7
         Section 2.14.     Title to Properties; Insurance........................................................ 7
         Section 2.15.     Compliance with Laws.................................................................. 8
         Section 2.16.     Brokerage............................................................................. 8
         Section 2.17.     No Undisclosed Liabilities............................................................ 8
         Section 2.18.     Statements True and Correct........................................................... 8
         Section 2.19.     Commitments and Contracts............................................................. 9
         Section 2.20.     Material Interest of Certain Persons.................................................. 9
         Section 2.21.     Conduct to Date....................................................................... 9
         Section 2.22.     Environmental Matters.................................................................10








ARTICLE III - REPRESENTATIONS AND WARRANTIES OF FBA AND REDWOOD

                                                                                                           
         Section 3.01.     Organization and Capital Stock....................................................... 11
         Section 3.02.     Authorization; No Defaults........................................................... 12
         Section 3.03.     FBA Subsidiaries..................................................................... 12
         Section 3.04.     Financial Information................................................................ 13
         Section 3.05.     Absence of Changes................................................................... 13
         Section 3.06.     Regulatory Enforcement Matters....................................................... 13
         Section 3.07.     Tax Matters.......................................................................... 13
         Section 3.08.     Litigation........................................................................... 14
         Section 3.09.     Properties, Contracts, Employee Benefit Plans and Other Agreements................... 14
         Section 3.10.     Reports.............................................................................. 15
         Section 3.11.     Investment Portfolio................................................................. 15
         Section 3.12.     Loan Portfolio....................................................................... 15
         Section 3.13.     Employee Matters and ERISA........................................................... 16
         Section 3.14.     Title to Properties; Insurance....................................................... 16
         Section 3.15.     Compliance with Laws................................................................. 16
         Section 3.16.     Brokerage............................................................................ 17
         Section 3.17.     No Undisclosed Liabilities........................................................... 17
         Section 3.18.     Statements True and Correct.......................................................... 17
         Section 3.19.     Commitments and Contracts............................................................ 17
         Section 3.20.     Material Interest of Certain Persons................................................. 18
         Section 3.21.     Conduct to Date...................................................................... 18
         Section 3.22.     Environmental Matters.................................................................19

ARTICLE IV - AGREEMENTS OF FIRST BANKS AND FIRST BANK & TRUST

         Section 4.01.     Business in Ordinary Course.......................................................... 20
         Section 4.02.     Breaches............................................................................. 21
         Section 4.03.     Submission to FBA's Stockholders..................................................... 21
         Section 4.04.     Consummation of Agreement............................................................ 22
         Section 4.05.     Access to Information................................................................ 22
         Section 4.06.     Consents to Contracts and Leases..................................................... 22
         Section 4.07.     Subsequent Financial Statements...................................................... 22









ARTICLE V - AGREEMENTS OF FBA AND REDWOOD

                                                                                                           
         Section 5.01.     Business in Ordinary Course.......................................................... 23
         Section 5.02.     Regulatory Approvals................................................................. 24
         Section 5.03.     Breaches............................................................................. 24
         Section 5.04.     Consummation of Agreement............................................................ 24
         Section 5.05.     Access to Information................................................................ 24
         Section 5.06.     Proxy Statement and Stockholders' Meeting............................................ 25
         Section 5.07.     Subsequent Financial Statements.......................................................25

ARTICLE VI - CONDITIONS PRECEDENT TO THE MERGER

         Section 6.01.     Conditions to the Obligations of FBA and Redwood..................................... 26
         Section 6.02.     Conditions to the Obligations of First Banks and First Bank &  Trust................. 26

ARTICLE VII - TERMINATION

         Section 7.01.     Mutual Agreement..................................................................... 27
         Section 7.02.     Breach of Agreements................................................................. 27
         Section 7.03.     Failure of Conditions................................................................ 27
         Section 7.04.     Denial of Regulatory Approval........................................................ 28
         Section 7.05.     Regulatory Enforcement Matters....................................................... 28
         Section 7.06.     Unilateral Termination............................................................... 28
         Section 7.07.     Damages and Limitation on Damages.................................................... 28

ARTICLE VIII - GENERAL PROVISIONS

         Section 8.01.     Confidential Information............................................................. 29
         Section 8.02.     Publicity............................................................................ 29
         Section 8.03.     Return of Documents.................................................................. 29
         Section 8.04.     Notices.............................................................................. 29
         Section 8.05.     Nonsurvival of Representations, Warranties and Agreements............................ 31
         Section 8.06.     Costs and Expenses................................................................... 31
         Section 8.07.     Entire Agreement..................................................................... 31
         Section 8.08.     Headings and Captions................................................................ 31
         Section 8.09.     Waiver, Amendment or Modification.................................................... 31
         Section 8.10.     Rules of Construction................................................................ 31
         Section 8.11.     Counterparts......................................................................... 31
         Section 8.12.     Successors and Assigns............................................................... 31
         Section 8.13.     Governing Law........................................................................ 31

         Signatures............................................................................................. 32







                      AGREEMENT AND PLAN OF REORGANIZATION


         This Agreement and Plan of Merger, dated as of June 29, 2000, is by and
among First Banks America,  Inc., a bank holding company organized as a Delaware
corporation ("FBA"), Redwood Bank, a California banking corporation ("Redwood"),
First Banks,  Inc., a bank holding company  organized as a Missouri  corporation
("First Banks") and First Bank & Trust, a California banking corporation ("First
Bank &Trust").  FBA is a majority owned subsidiary of First Banks,  Redwood is a
wholly-owned  indirect  subsidiary  of FBA,  and First  Bank & Trust is a wholly
owned  subsidiary  of  First  Banks.  This  Agreement  and  Plan  of  Merger  is
hereinafter referred to as the "Agreement."

         In consideration of the mutual representations,  warranties, agreements
and covenants contained herein, FBA, Redwood, First Banks and First Bank & Trust
hereby agree as follows:


                                    ARTICLE I

                     TERMS OF THE MERGER & CLOSING; EXCHANGE
                                    OF SHARES

         Section 1.01. The Merger.  Pursuant to the terms and provisions of this
Agreement  and an Agreement  of Merger in the form of Exhibit A attached  hereto
(the  "Merger  Agreement")  to be  executed  by  the  parties  thereto  promptly
following the receipt of all regulatory  approvals  referred to in Sections 6.01
and 6.02  hereof,  First Bank & Trust  shall  merge with and into  Redwood,  and
Redwood will be the surviving  corporation  but will change its  corporate  name
from and after the  merger  (the  "Merger")  to  "First  Bank & Trust."  In this
Agreement,  the term "First Bank & Trust" refers to the existing bank which is a
party to this Agreement and not to the surviving corporation of the Merger.

         Section  1.02.  Effect of the Merger.  The Merger shall have all of the
effects  provided by applicable  corporate  law,  this  Agreement and the Merger
Agreement. The separate corporate existence of First Bank & Trust shall cease on
consummation of the Merger and be combined in Redwood.

         Section 1.03.     Conversion of Shares.

         (a) At the Effective  Time,  each share of common  stock,  stated value
$5.00 per share,  of First Bank & Trust ("FB&T  Common")  issued and outstanding
immediately  prior to the  Effective  Time shall be converted  into the right to
receive  1.4703 shares of common stock,  par value $.15 per share,  of FBA ("FBA
Common Stock");  provided,  however, that (i) no fractional shares of FBA Common
Stock shall be issued as a result of the Merger,  but cash shall be paid in lieu
thereof as provided in Section 1.07  hereof;  and (ii) each share of FB&T Common
held  in the  treasury  of  First  Bank & Trust  or by any  direct  or  indirect
subsidiary of First Bank & Trust  immediately  prior to the Effective Time shall
be canceled.







                                       30

         (b) At the  Effective  Time,  by virtue of the Merger and  without  any
action on the part of the  holders  thereof,  all of the  shares of FB&T  Common
shall  cease  to be  outstanding  and be  canceled.  Upon the  surrender  of any
certificate  or  certificates  which  immediately  prior to the  Effective  Time
represented  outstanding shares of FB&T Common,  each holder thereof shall cease
to have any rights with respect to such  shares,  except the right of the holder
to receive (i) a new certificate  representing the number of whole shares of FBA
Common Stock, and (ii) the amount of cash in lieu of fractional  shares, if any,
into which the shares of FB&T Common  represented by the  certificate  have been
converted.

         Section 1.04.  The Closing.  The closing of the Merger (the  "Closing")
shall take place at the location  mutually  agreeable  to the parties  hereto at
10:00 a.m.  local time on the Closing  Date  described  in Section  1.05 of this
Agreement.

         Section 1.05.  The Closing Date. At FBA's  election,  the Closing shall
take place on either (i) one of the last five (5) business days of the month, or
(ii) the first business day of the month following the month, or (iii) the first
business  day of the first  month of the next  calendar  quarter  following  the
month,  in each case,  during which each of the  conditions in Sections 6.01 and
6.02 is  satisfied or waived by the  appropriate  party or on such other date as
First Bank & Trust and FBA may agree (the "Closing  Date").  The Merger shall be
effective at the time  determined by the  Department  of Financial  Institutions
(the "DFI") of the State of California (the "Effective Time").

         Section 1.06. Actions At Closing.  (a) At the Closing,  First Banks and
First Bank & Trust shall deliver to FBA:

         (i) certificates signed by appropriate  officers of each entity stating
         that  (A)  each of the  representations  and  warranties  contained  in
         Article II is true and  correct in all  material  respects  (except for
         those made as of a specified date) at the time of the Closing, with the
         same force and effect as if such  representations  and  warranties  had
         been made at the Closing,  and (B) all of the  conditions  set forth in
         Section 6.01 have been satisfied or waived as provided therein;

         (ii) certified copies of the resolutions of their respective  Boards of
         Directors,   establishing  the  requisite  approvals  under  applicable
         corporate law of this Agreement and the Merger;

         (iii)  evidence  satisfactory  to FBA that First Banks and First Bank &
         Trust are in good standing; and

         (iv) a legal opinion from counsel for First Bank & Trust regarding this
         Agreement and the transactions  contemplated hereby, in form reasonably
         satisfactory to FBA and its counsel.






         At the Closing, FBA and Redwood shall deliver to First Banks:

         (i) certificates signed by appropriate  officers of each entity stating
         that  (A)  each of the  representations  and  warranties  contained  in
         Article III is true and correct in all material respects at the time of
         the Closing  (except for those made as of a specified  date),  with the
         same force and effect as if such  representations  and  warranties  had
         been made at the Closing,  and (B) all of the  conditions  set forth in
         Section 6.02 have been satisfied or waived as provided therein;

         (iii) certified copies of the resolutions of the Boards of Directors of
         each entity,  establishing  the requisite  approvals  under  applicable
         corporate law of this Agreement,  the Merger and the other transactions
         contemplated hereby;

         (iv) evidence  satisfactory  to First Banks that FBA and Redwood are in
         good standing; and

         (v) a legal opinion from counsel for FBA regarding  this  Agreement and
         the transactions  contemplated hereby, in form reasonably  satisfactory
         to First Banks and its counsel.

         Section 1.07. Exchange  Procedures.  At the Closing,  First Banks shall
surrender to FBA a certificate or certificates evidencing First Banks' ownership
of the outstanding  FB&T Common,  duly endorsed or accompanied by executed stock
powers,  and FBA shall issue to First Banks one or more certificates  evidencing
the  appropriate  number of shares of FBA Common,  together with cash in lieu of
any fractional  shares.  Such  certificates  shall bear any appropriate  legends
restricting  the transfer of the shares  evidenced  thereby in  accordance  with
applicable securities laws.


                                   ARTICLE II

                  REPRESENTATIONS AND WARRANTIES OF FIRST BANKS
                             AND FIRST BANK & TRUST

         First  Banks and First  Bank & Trust  represent  and  warrant to FBA as
follows:

         Section 2.01    Organization and Capital Stock; Standing and Authority.

         (a) First Banks and First Bank & Trust are corporations duly organized,
validly  existing and in good standing  under the laws of the States of Missouri
and California, respectively. Each of such corporations has the power to own all
of its property and assets,  to incur all of its liabilities and to carry on its
business as now conducted.

         (b) As of the date hereof, the authorized capital stock of First Bank &
Trust  consists of  20,000,000  shares of FB&T Common,  of which  4,725,396  are
outstanding, duly and validly issued, fully paid and non-assessable. None of the
outstanding shares of FB&T Common has been issued in violation of any preemptive
rights.





         (c) There are no shares of capital stock or other equity  securities of
First Bank & Trust issued or outstanding and no outstanding  options,  warrants,
rights to  subscribe  for,  calls or  commitments  of any  character  whatsoever
relating to, or  securities  or rights  convertible  into or  exchangeable  for,
shares of the  capital  stock of First Bank & Trust or  contracts,  commitments,
understandings  or  arrangements  by  which  First  Bank  &  Trust  is or may be
obligated to issue additional shares of its capital stock.

         (d) First Bank & Trust holds a current  valid  license to engage in the
commercial  banking  business at its banking  offices in  California,  and First
Banks and First Bank & Trust are in  material  compliance  with all  agreements,
understandings  and orders of the Federal  Reserve  Board,  the Federal  Deposit
Insurance Corporation ("FDIC"),  the DFI and other regulatory authorities having
jurisdiction  over their business,  assets and properties.  Neither the scope of
the business of First Bank & Trust nor the location of its  properties  requires
it to be licensed to do  business  in any  jurisdiction  other than the State of
California.  The  deposits  of First Bank & Trust are insured by the FDIC to the
maximum extent permitted by applicable law and regulation. First Banks is a bank
holding company registered pursuant to the Bank Holding Company Act, as amended.

         Section 2.02.  Authorization;  No Defaults.  The Boards of Directors of
First Banks and First Bank & Trust have by all  requisite  action  approved this
Agreement and the Merger and  authorized  the  execution and delivery  hereof on
behalf of such corporations and the performance of their respective  obligations
hereunder.  First  Banks,  in its  capacity  as the sole  holder of  outstanding
capital stock of First Bank & Trust, has approved this Agreement and the Merger.
Nothing in the Articles of  Incorporation or Bylaws of First Banks or First Bank
&  Trust  or  any  other  agreement,  instrument,  decree,  proceeding,  law  or
regulation  (except  as  specifically  referred  to in or  contemplated  by this
Agreement) by or to which either  entity is bound or subject  would  prohibit or
inhibit either of such  corporations  from  consummating  this Agreement and the
Merger on the terms and  conditions  herein  contained.  This Agreement has been
duly and validly  executed  and  delivered by First Banks and First Bank & Trust
and  constitutes  a  legal,  valid  and  binding  obligation  of each  of  them,
enforceable  against them in accordance with its terms.  Neither First Banks nor
First Bank & Trust is in default  under nor in violation of any provision of its
articles of  incorporation,  bylaws,  or any promissory  note,  indenture or any
evidence of  indebtedness or security  therefor,  lease,  contract,  purchase or
other material commitment or agreement.

         Section 2.03. First Bank & Trust  Subsidiaries.  First Bank & Trust has
no direct or  indirect  subsidiaries,  it is not a party to any  partnership  or
joint venture and it does not own any equity interest in any other entity.






         Section  2.04.  Financial  Information.  The year-end  and  quarter-end
Reports of  Condition  and  Reports of Income of First Bank & Trust for 1999 and
for the three month period ended March 31, 2000, respectively, as filed with the
FDIC (such financial statements and notes collectively referred to herein as the
"FB&T  Financial  Statements"),  have been prepared in accordance with generally
accepted  accounting  principles  applied  on  a  consistent  basis  (except  as
disclosed therein and except for regulatory  reporting  differences required for
First Bank & Trust's  reports)  and fairly  present the  consolidated  financial
position and the  consolidated  results of operations,  changes in shareholders'
equity and cash flows of First Bank & Trust as of the dates and for the  periods
indicated.

         Section  2.05.  Absence of Changes.  Since March 31, 2000 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations  or the business or  prospects of First Bank & Trust,  nor have there
been any events or  transactions  having such a material  adverse  effect  which
should  be  disclosed  in  order  to make  the  FB&T  Financial  Statements  not
misleading.  Since March 31, 2000 there has been no material  adverse  change in
the financial condition, the results of operations or the business of First Bank
& Trust,  except for changes  disclosed in its Reports of  Condition  and Income
filed with the FDIC since such date.

 . Section 2.06.  Regulatory  Enforcement Matters.  Neither First Banks nor First
Bank & Trust is subject to, nor has either of them received any notice or advice
that it may become subject to, any order, agreement, memorandum of understanding
or other regulatory  enforcement  action or proceeding with or by any federal or
state agency  charged with the  supervision or regulation of banks or engaged in
the  insurance  of  bank  deposits  or  any  other  governmental  agency  having
supervisory or regulatory authority over either of them.

         Section  2.07.  Tax Matters.  First Bank & Trust has filed all federal,
state and  local  income,  franchise,  excise,  sales,  use,  real and  personal
property and other tax returns  required to be filed.  All such  returns  fairly
reflect the  information  required to be presented  therein.  All provisions for
accrued but unpaid taxes contained in the FB&T Financial Statements were made in
accordance with generally accepted accounting principles and in the aggregate do
not materially fail to provide for potential tax liabilities.

         Section 2.08.  Litigation.  Except as disclosed in Section 2.08 of that
certain document delivered by First Banks and First Bank & Trust to FBA entitled
"FB&T  Disclosure  Schedule"  and  executed  by both  First Bank & Trust and FBA
concurrently  with the  execution  and  delivery  of this  Agreement  (the "FB&T
Disclosure  Schedule"),  there  is no  litigation,  claim  or  other  proceeding
involving  an amount in  controversy  in excess of  $100,000  pending or, to the
knowledge of First Bank & Trust, threatened against it, or to which the property
of First Bank & Trust is or would be subject.

         Section 2.09. Properties,  Contracts,  Employee Benefit Plans and Other
Agreements. Section 2.09 of the FB&T Disclosure Schedule specifically identifies
the following:

         (a) all real  property  owned by First  Bank & Trust and the  principal
buildings  and  structures  located  thereon and each lease of real  property to
which First Bank & Trust is a party, identifying the parties thereto, the annual
rental  payable,  the  expiration  date thereof and a brief  description  of the
property covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed by First Bank & Trust,  exclusive of deposit  agreements with customers
entered into in the ordinary course of business,  agreements for the purchase of
federal funds and repurchase agreements;





         (c) all agreements,  loans, contracts,  guaranties,  letters of credit,
lines of credit or  commitments  of First Bank & Trust not referred to elsewhere
in this Section 2.09 which:

            (i)     (except for loans,  loan  commitments  or  lines  of credit)
                    involve payment by First Bank & Trust of more than $200,000;

            (ii)    involve payments based on profits of First Bank & Trust;

            (iii)   relate to the future purchase of goods or services in
                    excess of the requirements of its respective business
                    at current levels or for normal operating purposes;

            (iv)    were not made in the ordinary course of business; or

            (v)     materially affect the business or financial condition of
                    First Bank & Trust;

         (d) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $100,000; and

         (e) all agreements for the employment, retention or engagement, or with
respect to the severance, of any officer,  employee,  agent, consultant or other
person or entity which by its terms is not  terminable  by First Bank & Trust on
thirty (30) days  written  notice or less  without any payment by reason of such
termination.

         Copies of each document, plan or contract identified in Section 2.09 of
the FB&T Disclosure  Schedule have been made available for inspection by FBA and
shall remain available at all times prior to the Closing Date.

         Section  2.10.  Reports.  First Bank & Trust has filed all  reports and
statements,  together  with any  amendments  required  to be made  with  respect
thereto, required to be filed with the Board of Governors of the Federal Reserve
System  (the  "Federal  Reserve  Board"),  the  DFI,  the  FDIC  and  all  other
governmental  authorities with  jurisdiction  over First Bank & Trust. As of the
dates  indicated  thereon,  each of such reports and  documents,  including  any
financial statements,  exhibits and schedules thereto,  complied in all material
respects  with  the  relevant  statutes,   rules  and  regulations  enforced  or
promulgated by the regulatory  authority with which they were filed, and did not
contain any untrue  statement  of a material  fact or omit to state any material
fact required to be stated  therein or necessary in order to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading.

         Section  2.11.  Investment   Portfolio.   All  United  States  Treasury
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other investment  securities held by First Bank & Trust, as reflected
in the latest  consolidated  balance sheet of First Bank & Trust included in the
FB&T Financial  Statements,  are carried in accordance  with generally  accepted
accounting principles.





         Section 2.12. Loan Portfolio.  (a)(i) All loans and discounts reflected
in the FB&T  Financial  Statements  at March 31,  2000 or which  were or will be
entered  into after March 31, 2000 but before the Closing  Date were and will be
made in all material respects for good,  valuable and adequate  consideration in
the ordinary  course of business,  in accordance  in all material  respects with
sound  lending  practices,  and  they  are not  subject  to any  material  known
defenses, setoffs or counterclaims, including without limitation any such as are
afforded  by usury or  truth in  lending  laws,  except  as may be  provided  by
bankruptcy,  insolvency or similar laws or by general principles of equity; (ii)
the notes and other  evidences  of  indebtedness  evidencing  such loans and all
forms  of  pledges,  mortgages  and  other  collateral  documents  and  security
agreements are and will be in all material respects enforceable, valid, true and
genuine and what they  purport to be; and (iii) First Bank & Trust has  complied
and will through the Closing Date comply with all laws and regulations  relating
to such loans, or to the extent there has not been such compliance, such failure
to comply will not materially interfere with the collection of any loan.

         (b) All loans and loan  commitments  extended by First Bank & Trust and
any extensions,  renewals or  continuations  of such loans and loan  commitments
were made in  accordance  with its customary  lending  standards in the ordinary
course of business.  Such loans are  evidenced  by  appropriate  and  sufficient
documentation based upon customary and ordinary past practices.  The reserve for
loan losses  reflected in the FB&T Financial  Statements as of March 31, 2000 is
adequate in all material  respects under the requirements of generally  accepted
accounting principles to provide for losses on loans outstanding as of March 31,
2000.

         Section 2.13.     Employee Matters and ERISA.

         (a) First Bank & Trust has not entered into any  collective  bargaining
agreement  with any labor  organization  with respect to any group of employees,
and to the  knowledge  of First  Bank & Trust  there is no  present  effort  nor
existing proposal to attempt to unionize any group of its employees.

         (b) All  arrangements  of First  Bank & Trust  relating  to  employees,
including all benefit plans and deferred compensation, bonus, stock or incentive
plans for the benefit of current or former employees (the "FB&T Employee Plans")
are administered by First Banks. All costs,  liabilities and obligations arising
from the FB&T Employee Plans are properly reflected in accordance with generally
accepted accounting principles in the FB&T Financial Statements.






         Section 2.14.  Title to Properties;  Insurance.  (i) First Bank & Trust
has marketable title,  insurable at standard rates, free and clear of all liens,
charges and encumbrances  (except taxes which are a lien but not yet payable and
liens,  charges or encumbrances  reflected in the FB&T Financial  Statements and
easements,  rights-of-way,  and other restrictions  which are not material,  and
further excepting in the case of other Real Estate Owned ("OREO"),  as such real
estate is internally  classified  on the books of First Bank & Trust,  rights of
redemption  under  applicable  law), to all of their real  properties;  (ii) all
leasehold interests for real property and any material personal property used by
First Bank & Trust in its business are held pursuant to lease  agreements  which
are valid  and  enforceable  in  accordance  with  their  terms;  (iii) all such
properties  comply  in  all  material  respects  with  all  applicable   private
agreements,  zoning  requirements  and other  governmental  laws and regulations
relating thereto,  and there are no condemnation  proceedings pending or, to the
knowledge  of  First  Bank &  Trust,  threatened  with  respect  to any of  such
properties;  (iv) First Bank & Trust has valid title or other  ownership  rights
under licenses to all material intangible personal or intellectual property used
by First Bank & Trust in its  business,  free and clear of any  material  claim,
defense or right of any other  person or entity,  subject  only to rights of the
licensors  pursuant  to  applicable  license  agreements,  which  rights  do not
materially and adversely  interfere  with the use of such property;  and (v) all
material insurable properties owned or held by First Bank & Trust are adequately
insured by financially sound and reputable  insurers in such amounts and against
fire and other risks insured against by extended  coverage and public  liability
insurance, as is customary with bank holding companies of similar size.

         Section  2.15.  Compliance  with  Laws.  First  Bank &  Trust  has  all
licenses,  franchises,  permits and other governmental  authorizations  that are
legally required to enable it to conduct its business in all material  respects,
is  qualified  to  conduct   business  in  every   jurisdiction  in  which  such
qualification  is legally  required,  and it is in  compliance  in all  material
respects with all applicable laws and regulations.

         Section 2.16. Brokerage.  Neither First Bank nor First Bank & Trust has
incurred any claims or  obligations  for brokerage  commissions,  finders' fees,
financial  advisory fees,  investment  banking fees or similar  compensation  in
connection with the transactions contemplated by this Agreement.

         Section 2.17. No Undisclosed  Liabilities.  First Bank & Trust does not
have any material liability,  whether known or unknown,  asserted or unasserted,
absolute or contingent,  accrued or unaccrued,  liquidated or unliquidated,  and
whether due or to become due (and there is no past or present  fact,  situation,
circumstance, condition or other basis for any present or future action, suit or
proceeding,  hearing,  charge,  complaint,  claim or demand against First Bank &
Trust giving rise to any such  liability),  except (i) liabilities  reflected in
the FB&T Financial  Statements and (ii) liabilities of the same type incurred in
the ordinary course of business of First Bank & Trust since March 31, 2000.

         Section  2.18.  Statements  True and Correct.  None of the  information
supplied or to be supplied by First Banks or First Bank & Trust for inclusion in
any document to be filed with the Securities and Exchange  Commission ("SEC") or
any banking or other  regulatory  authority in connection with the  transactions
contemplated hereby will, at the respective times such documents are filed, and,
in the case of the Proxy Statement (as defined in Section 5.07),  when mailed to
the stockholders of FBA and at the time of the Stockholders' Meeting (as defined
in Section 5.07),  be false or misleading  with respect to any material fact, or
omit to state  any  material  fact  necessary  in  order to make the  statements
therein  not  misleading  or  required  to be  stated  in order to  correct  any
statement in an earlier  communication.  All documents that First Banks or First
Bank & Trust is  responsible  for  filing  with the SEC or any other  regulatory
authority in connection with the transactions contemplated hereby will comply in
all material  respects with the  provisions of applicable law and the applicable
rules and regulations thereunder.






         Section 2.19. Commitments and Contracts. Except as disclosed in Section
2.19 of the FB&T  Disclosure  Schedule  (and with a true and correct copy of the
document  or other  item in  question  having  been  made  available  to FBA for
inspection),  First  Bank  &  Trust  is not a  party  or  subject  to any of the
following (whether written or oral, express or implied):

         (i)  any agreement, arrangement or commitment not made  in the ordinary
         course of business;

         (ii) any agreement,  indenture or other instrument not reflected in the
         FB&T  Financial  Statements  relating to the  borrowing of money or the
         guarantee by First Bank & Trust of any obligation, other than (A) trade
         payables or  instruments  related to  transactions  entered into in the
         ordinary course of business, such as deposits, federal funds borrowings
         and repurchase agreements, or (B) agreements, indentures or instruments
         providing for annual payments of less than $75,000; or

         (iii) any contract  containing  covenants limiting the ability of First
         Bank & Trust to compete in any line of  business  or with any person or
         containing any restriction of the geographical area in which, or method
         by which, First Bank & Trust may carry on its business.

         Section  2.20.  Material  Interest  of Certain  Persons.  (a) Except as
disclosed  in  Section  2.20 of the FB&T  Disclosure  Schedule,  no  officer  or
director  of First Bank & Trust or any  "associate"  (as such term is defined in
Rule 14a-1 under the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"))  of any such  officer  or  director,  has any  material  interest  in any
contract or property  (real or  personal,  tangible or  intangible),  used in or
pertaining to the business of First Bank & Trust.

         (b) All  outstanding  loans  from  First  Bank & Trust  to any of their
officers, directors,  employees or any associate or related interest of any such
persons were  approved by or reported to the Board of  Directors  in  accordance
with all applicable laws and regulations.

         Section 2.21.  Conduct to Date.  Except as disclosed in Section 2.21 of
the FB&T Disclosure Schedule,  from and after March 31, 2000 through the date of
this Agreement, First Bank & Trust has not:

         (i) failed  to  conduct  its  business in the ordinary and usual course
         consistent with past practices;

         (ii) issued,  sold,  granted,  conferred or awarded any common or other
         stock, or any corporate debt securities which would be classified under
         generally accepted accounting  principles applied on a consistent basis
         as long-term debt on the balance sheets of First Bank & Trust;

         (iii) effected  any  stock split or adjusted, combined, reclassified or
         otherwise changed its capitalization;





         (iv) declared,  set aside or paid any dividend or other distribution in
         respect  of  its  capital  stock,  or  purchased,   redeemed,  retired,
         repurchased, or exchanged, or otherwise directly or indirectly acquired
         or disposed of any of its capital stock;

         (v)  incurred  any  material   obligation  or  liability  (absolute  or
         contingent), except normal trade or business obligations or liabilities
         incurred in the ordinary  course of business,  or subjected to lien any
         of its  assets  or  properties  other  than in the  ordinary  course of
         business consistent with past practice;

         (vi)  discharged  or satisfied  any material  lien or paid any material
         obligation  or liability  (absolute or  contingent),  other than in the
         ordinary course of business;

         (vii) sold,  assigned,  transferred,  leased,  exchanged,  or otherwise
         disposed  of any of its  properties  or  assets  other  than for a fair
         consideration in the ordinary course of business;

         (viii) except as required by contract or law, (A) increased the rate of
         compensation of, or paid any bonus to, any of its directors,  officers,
         or other employees,  except merit or promotion  increases in accordance
         with existing policy and consistent  with past  practices,  (B) entered
         into any new,  or amended or  supplemented  any  existing,  employment,
         management,  consulting,  deferred  compensation,  severance  or  other
         similar  contract,   (C)  entered  into,  terminated  or  substantially
         modified  any of the  Employee  Plans  or (D)  agreed  to do any of the
         foregoing;

         (ix) suffered any material damage, destruction, or loss, whether as the
         result  of  fire,  explosion,  earthquake,  accident,  casualty,  labor
         trouble,   requisition,   or  taking  of  property  by  any  regulatory
         authority, flood, windstorm, embargo, riot, act of God or the enemy, or
         other casualty or event, and whether or not covered by insurance;

         (x) canceled  or compromised  any debt, except for debts charged off or
         compromised in accordance with past practice;

         (xi) entered  into  any  material  transaction,  contract or commitment
         outside the ordinary course of its business; or

         (xii) made or guaranteed any loan to any of the FB&T Employee Plans.

         Section  2.22.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and regulations in all jurisdictions in which First Bank & Trust
has done  business or owned,  leased or operated  property,  including,  without
limitation,  the Federal  Resource  Conservation  and Recovery  Act, the Federal
Comprehensive  Environmental  Response,  Compensation  and  Liability  Act,  the
Federal Clean Water Act, the Federal Clean Air Act, and the Federal Occupational
Safety and Health Act.






         Neither  the  conduct  nor  operation  of  First  Bank & Trust  nor any
condition of any property  presently or previously owned,  leased or operated by
First Bank & Trust  violates or violated  any  Environmental  Law in any respect
material to the  business of First Bank & Trust,  and no  condition or event has
occurred  with respect to any of them or any property  that,  with notice or the
passage of time, or both, would constitute a violation  material to the business
of First  Bank & Trust of any  Environmental  Law or  obligate  (or  potentially
obligate) First Bank & Trust to remedy, stabilize, neutralize or otherwise alter
the  environmental  condition of any property,  where the aggregate cost of such
actions  would be material to First Bank & Trust.  Except as may be disclosed in
Section  2.22 of the  FB&T  Disclosure  Schedule,  First  Bank &  Trust  has not
received  notice  from any  person or entity  that  First  Bank & Trust,  or the
operation or condition of any property ever owned, leased or operated by it, are
or were in  violation  of any  Environmental  Law, or that First Bank & Trust is
responsible (or potentially  responsible) for remedying,  or the cleanup of, any
pollutants,  contaminants, or hazardous or toxic wastes, substances or materials
at, on or beneath any such property.


                                   ARTICLE III

                      REPRESENTATIONS AND WARRANTIES OF FBA
                                   AND REDWOOD

         FBA and Redwood represent and warrant to First Banks as follows:

         Section 3.01.     Organization and Capital Stock.

         (a) FBA and Redwood are corporations  duly organized,  validly existing
and in good  standing  under the laws of the States of Delaware and  California,
respectively.  Each of such  corporations  has the corporate power to own all of
its property  and assets,  to incur all of its  liabilities  and to carry on its
business as now being conducted.

         (b) As of the date hereof, the authorized capital stock of FBA consists
of 6,666,666  shares of FBA Common Stock,  of which  3,085,934 are  outstanding,
duly and validly issued, fully paid and non-assessable;  and 4,000,000 shares of
FBA Class B Stock,  par value $.15 per share  ("FBA  Class B  Stock"),  of which
2,500,000   are   outstanding,   duly  and  validly   issued,   fully  paid  and
non-assessable.  None of the outstanding shares of FBA Common Stock or FBA Class
B Stock has been issued in violation of any preemptive rights.

         (c)  Except as  disclosed  in  Section  3.01 of that  certain  document
delivered  by FBA to First Banks  entitled  the "FBA  Disclosure  Schedule"  and
executed  by both  FBA and  First  Banks  concurrently  with the  execution  and
delivery of this Agreement (the "FBA Disclosure Schedule"),  there are no shares
of capital stock or other equity  securities of FBA issued or outstanding and no
outstanding options,  warrants, rights to subscribe for, calls or commitments of
any character  whatsoever  relating to, or securities or rights convertible into
or  exchangeable  for,  shares  of  the  capital  stock  of  FBA  or  contracts,
commitments,  understandings or arrangements by which FBA is or may be obligated
to issue additional shares of its capital stock.





         (d) As of the date  hereof,  the  authorized  capital  stock of Redwood
consists  of  1,000,000  shares of  common  stock,  $3.33  par  value  ("Redwood
Common"), of which 465,000 are outstanding,  duly and validly issued, fully paid
and non-assessable. All of such outstanding shares are owned by Redwood Bancorp,
a California  corporation  which is a subsidiary of FBA. None of the outstanding
shares of Redwood Common has been issued in violation of any preemptive  rights.
Redwood has no  outstanding  stock options,  warrants,  rights to subscribe for,
calls or commitments of any character  whatsoever  relating to, or securities or
rights  convertible  into or  exchangeable  for,  shares of the capital stock of
Redwood or  contracts,  commitments,  understandings  or  arrangements  by which
Redwood is or may be obligated to issue additional shares of its capital stock.

         Section 3.02.  Authorization;  No Defaults.  The Boards of Directors of
FBA and Redwood have by all requisite  action  approved  this  Agreement and the
Merger  and  authorized  the  execution  and  delivery  hereof on behalf of such
corporations  and the  performance of their  respective  obligations  hereunder.
Nothing  in  the   Certificate  of   Incorporation   of  FBA,  the  Articles  of
Incorporation  of  Redwood,  the  Bylaws  of  either  corporation,  or any other
agreement,   instrument,  decree,  proceeding,  law  or  regulation  (except  as
specifically  referred to in or  contemplated  by this Agreement) by or to which
FBA or Redwood is bound or subject would prohibit or inhibit FBA or Redwood from
consummating  this Agreement and the Merger on the terms and  conditions  herein
contained.  This  Agreement has been duly and validly  executed and delivered by
FBA and Redwood and constitutes a legal, valid and binding obligation of each of
them,  enforceable  against  them in  accordance  with  its  terms.  FBA and its
subsidiaries  are neither in default  under nor in violation of any provision of
their  respective  articles or certificates  of  incorporation,  bylaws,  or any
promissory note, indenture or any evidence of indebtedness or security therefor,
lease,  contract,  purchase or other  commitment or any other agreement which is
material to FBA and its subsidiaries taken as a whole.

         Section  3.03.  FBA  Subsidiaries.  Each of FBA's  direct and  indirect
subsidiaries  (hereinafter  referred  to  singly  as  an  "FBA  Subsidiary"  and
collectively  as  the  "FBA  Subsidiaries"),  the  names  and  jurisdictions  of
incorporation  of which are  disclosed  in  Section  3.03 of the FBA  Disclosure
Schedule,  is duly  organized,  validly  existing and in good standing under the
laws of the jurisdiction of its incorporation,  and each of the FBA Subsidiaries
has  the  corporate  power  to own its  properties  and  assets,  to  incur  its
liabilities and to carry on its business as now being  conducted.  The number of
issued and  outstanding  shares of capital stock of each FBA  Subsidiary and the
ownership  of such  shares is set forth in  Section  3.03 of the FBA  Disclosure
Schedule.  All of such  shares are owned by FBA or an FBA  Subsidiary,  free and
clear of all  liens,  encumbrances,  rights of first  refusal,  options or other
restrictions.  There are no options,  warrants or rights  outstanding to acquire
any capital stock of any FBA  Subsidiary,  and no person or entity has any other
right to purchase or acquire any unissued shares of stock of any FBA Subsidiary,
nor does any FBA  Subsidiary  have any  obligation of any nature with respect to
its  unissued  shares of stock.  Except as  disclosed in Section 3.03 of the FBA
Disclosure  Schedule,  neither  FBA  nor any FBA  Subsidiary  is a party  to any
partnership or joint venture or owns an equity interest in any other business or
enterprise.






         Section   3.04.   Financial   Information.   All  of  (i)  the  audited
consolidated  balance sheets of FBA and the FBA  Subsidiaries as of December 31,
1999 and related  consolidated  income  statements  and statements of changes in
shareholders'  equity and of cash flows for the three years ended  December  31,
1999,  together with the notes thereto,  included in FBA's Annual Report on Form
10-K for the year ended  December 31,  1999,  as currently on file with the SEC;
(ii) the unaudited  consolidated  balance sheets of FBA and the FBA Subsidiaries
as of March 31, 2000 and related  consolidated  income statements and statements
of changes in shareholders'  equity and of cash flows for the three months ended
March 31, 2000,  together with the notes  thereto,  included in FBA's  Quarterly
Report on Form 10-Q for the three months ended March 31, 2000 as currently filed
with the SEC; and (iii) the year-end and  quarter-end  Reports of Condition  and
Reports  of Income of  Redwood,  First Bank of  California  and First Bank Texas
N.A.,  respectively,  for 1999 and for the three  month  period  ended March 31,
2000, as filed with the appropriate  federal regulatory agencies (such financial
statements  and notes  collectively  referred  to  herein as the "FBA  Financial
Statements"),   have  been  prepared  in  accordance  with  generally   accepted
accounting principles applied on a consistent basis (except as disclosed therein
and except for  regulatory  reporting  differences  required  for reports of the
banks)  and  fairly  present  the  consolidated   financial   position  and  the
consolidated  results of operations,  changes in  shareholders'  equity and cash
flows of the respective entity and its consolidated subsidiaries as of the dates
and for the periods indicated.

         Section  3.05.  Absence of Changes.  Since March 31, 2000 there has not
been any material  adverse  change in the  financial  condition,  the results of
operations or the business or prospects of FBA and its  subsidiaries  taken as a
whole,  nor have there been any events or  transactions  having  such a material
adverse  effect which  should be  disclosed  in order to make the FBA  Financial
Statements  not  misleading.  Since  March 31,  2000 there has been no  material
adverse  change in the  financial  condition,  the results of  operations or the
business  of  Redwood,  except for  changes as are  disclosed  in its Reports of
Condition and Income filed with the FDIC since such date.

         Section 3.06. Regulatory  Enforcement Matters.  Neither FBA nor any FBA
Subsidiary  is subject to, nor has it received  any notice or advice that it may
become subject to, any order,  agreement,  memorandum of  understanding or other
regulatory  enforcement  action or  proceeding  with or by any  federal or state
agency  charged  with the  supervision  or  regulation  of banks or bank holding
companies or engaged in the insurance of bank deposits or any other governmental
agency having supervisory or regulatory  authority with respect to FBA or any of
the FBA Subsidiaries.

         Section 3.07. Tax Matters.  FBA and the FBA Subsidiaries have filed all
federal,  state  and local  income,  franchise,  excise,  sales,  use,  real and
personal  property and other tax returns  required to be filed. All such returns
fairly reflect the information  required to be presented therein. All provisions
for accrued but unpaid taxes contained in the FBA Financial Statements were made
in accordance with generally accepted accounting principles and in the aggregate
do not materially fail to provide for potential tax liabilities.






         Section  3.08.  Litigation.  Except as disclosed in Section 3.08 of the
FBA  Disclosure  Schedule,  there is no  litigation,  claim or other  proceeding
involving  an amount in  controversy  in excess of  $100,000  pending or, to the
knowledge  of FBA  or  Redwood,  threatened  against  FBA  or  any  of  the  FBA
Subsidiaries,  or of which the property of FBA or any of the FBA Subsidiaries is
or would be subject.

         Section 3.09.   Properties, Contracts, Employee Benefit Plans and Other
Agreements.  Section 3.09 of the FBA Disclosure Schedule specifically identifies
the following:

         (a)  all  real  property  owned  by FBA or any FBA  Subsidiary  and the
principal  buildings  and  structures  located  thereon  and each  lease of real
property to which FBA or any FBA Subsidiary is a party,  identifying the parties
thereto,  the annual rental  payable,  the  expiration  date thereof and a brief
description of the property covered;

         (b) all loan and credit  agreements,  conditional  sales  contracts  or
other  title  retention  agreements  or  security  agreements  relating to money
borrowed  by FBA or an FBA  Subsidiary,  exclusive  of deposit  agreements  with
customers  entered into in the ordinary  course of business,  agreements for the
purchase of federal funds and repurchase agreements;

         (c) all agreements,  loans, contracts,  leases, guaranties,  letters of
credit, lines of credit or commitments of FBA or any FBA Subsidiary not referred
to elsewhere in this Section 3.09 which:

                  (i)    (except for loans, loan commitments or lines of credit)
                         involve  payment by FBA or  any  FBA Subsidiary of more
                         than $200,000;

                 (ii)    involve payments based on profits  of FBA  or  any  FBA
                         Subsidiary;

                (iii)    relate to  the  future purchase of goods or services in
                         excess  of the  requirements of its respective business
                         at current levels or for normal operating purposes;

                 (iv)    were not made in the ordinary course of business; or

                 (v)     materially  affect  the business or financial condition
                         of FBA or any FBA Subsidiary;

         (d) all leases,  subleases or licenses with respect to real or personal
property, whether as lessor, lessee, licensor or licensee, with annual rental or
other payments due thereunder in excess of $100,000; and

         (e) all agreements for the employment, retention or engagement, or with
respect to the severance, of any officer,  employee,  agent, consultant or other
person  or  entity  which  by  its  terms  is  not  terminable  by FBA or an FBA
Subsidiary  on thirty (30) days  written  notice or less  without any payment by
reason of such termination.





         Copies of each document, plan or contract identified in Section 3.09 of
the FBA  Disclosure  Schedule have been made  available for  inspection by First
Banks and shall remain available at all times prior to the Closing Date.

         Section  3.10.  Reports.  FBA and the FBA  Subsidiaries  have filed all
reports and  statements,  together with any amendments  required to be made with
respect  thereto,  required to be filed with the SEC, the Federal Reserve Board,
the DFI, the FDIC and all other governmental  authorities with jurisdiction over
FBA or any FBA  Subsidiary.  As of the  dates  indicated  thereon,  each of such
reports  and  documents,  including  any  financial  statements,   exhibits  and
schedules thereto, complied in all material respects with the relevant statutes,
rules and regulations  enforced or promulgated by the regulatory  authority with
which they were filed,  and did not contain any untrue  statement  of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading.

         Section  3.11.  Investment   Portfolio.   All  United  States  Treasury
securities,   obligations  of  other  United  States  Government   agencies  and
corporations,  obligations  of States and political  subdivisions  of the United
States and other  investment  securities  held by FBA or an FBA  Subsidiary,  as
reflected in the latest  consolidated  balance sheets of FBA included in the FBA
Financial  Statements,   are  carried  in  accordance  with  generally  accepted
accounting principles.

         Section 3.12. Loan Portfolio.  (a)(i) All loans and discounts reflected
in the FBA  Financial  Statements  at March  31,  2000 or which  were or will be
entered  into after March 31, 2000 but before the Closing  Date were and will be
made in all material respects for good,  valuable and adequate  consideration in
the ordinary  course of business,  in accordance  in all material  respects with
sound  lending  practices,  and  they  are not  subject  to any  material  known
defenses, setoffs or counterclaims, including without limitation any such as are
afforded  by usury or  truth in  lending  laws,  except  as may be  provided  by
bankruptcy,  insolvency or similar laws or by general principles of equity; (ii)
the notes and other  evidences  of  indebtedness  evidencing  such loans and all
forms  of  pledges,  mortgages  and  other  collateral  documents  and  security
agreements are and will be in all material respects enforceable, valid, true and
genuine and what they purport to be; and (iii) FBA and the FBA Subsidiaries have
complied and will through the Closing Date comply with all laws and  regulations
relating to such  loans,  or to the extent  there has not been such  compliance,
such failure to comply will not materially  interfere with the collection of any
loan. All loans and loan  commitments  extended by the FBA  Subsidiaries and any
extensions,  renewals or  continuations  of such loans and loan commitments were
made in accordance with their customary lending standards in the ordinary course
of  business.   Such  loans  are  evidenced  by   appropriate   and   sufficient
documentation based upon customary and ordinary past practices.  The reserve for
loan losses  reflected in the FBA  Financial  Statements as of March 31, 2000 is
adequate in all material  respects under the requirements of generally  accepted
accounting principles to provide for losses on loans outstanding as of March 31,
2000.






         Section 3.13.     Employee Matters and ERISA.

         (a) Neither FBA nor any FBA  Subsidiary has entered into any collective
bargaining  agreement with any labor  organization  with respect to any group of
employees of FBA or any FBA Subsidiary,  and to the knowledge of FBA there is no
present  effort  nor  existing  proposal  to attempt  to  unionize  any group of
employees of FBA or any FBA Subsidiary.

         (b)  All  arrangements  of FBA and the  FBA  Subsidiaries  relating  to
employees,  including all benefit plans and deferred compensation,  bonus, stock
or  incentive  plans for the  benefit of current or former  employees  (the "FBA
Employee  Plans") are  administered by First Banks.  All costs,  liabilities and
obligations  arising  from the FBA  Employee  Plans are  properly  reflected  in
accordance with generally  accepted  accounting  principles in the FBA Financial
Statements.

         Section  3.14.  Title  to  Properties;  Insurance.  (i) FBA and the FBA
Subsidiaries have marketable title,  insurable at standard rates, free and clear
of all liens,  charges and  encumbrances  (except taxes which are a lien but not
yet payable and liens,  charges or  encumbrances  reflected in the FBA Financial
Statements and easements,  rights-of-way,  and other  restrictions which are not
material, and further excepting in the case of other Real Estate Owned ("OREO"),
as such real  estate is  internally  classified  on the books of FBA and the FBA
Subsidiaries,  rights of redemption  under  applicable law) to all of their real
properties;  (ii) all  leasehold  interests  for real  property and any material
personal  property  used by FBA or a FBA  Subsidiary  in its  business  are held
pursuant to lease  agreements which are valid and enforceable in accordance with
their terms;  (iii) all such properties comply in all material respects with all
applicable private  agreements,  zoning requirements and other governmental laws
and regulations  relating  thereto,  and there are no  condemnation  proceedings
pending or, to the  knowledge  of FBA,  threatened  with  respect to any of such
properties;  (iv)  FBA  and the FBA  Subsidiaries  have  valid  title  or  other
ownership  rights  under  licenses  to  all  material   intangible  personal  or
intellectual  property used by FBA or any FBA  Subsidiary in its business,  free
and clear of any material claim, defense or right of any other person or entity,
subject  only  to  rights  of  the  licensors  pursuant  to  applicable  license
agreements,  which rights do not materially and adversely interfere with the use
of such property; and (v) all material insurable properties owned or held by FBA
or a FBA Subsidiary are  adequately  insured by financially  sound and reputable
insurers in such  amounts and against  fire and other risks  insured  against by
extended  coverage and public  liability  insurance,  as is customary  with bank
holding companies of similar size.

         Section 3.15.  Compliance with Laws. FBA and the FBA Subsidiaries  have
all licenses, franchises, permits and other governmental authorizations that are
legally  required to enable them to conduct their  respective  businesses in all
material  respects,  are qualified to conduct business in every  jurisdiction in
which  such  qualification  is legally  required  and are in  compliance  in all
material respects with all applicable laws and regulations.






         Section  3.16.  Brokerage.  Except  for fees  payable  by FBA to Baxter
Fentriss and Company, neither FBA nor any FBA Subsidiary has incurred any claims
or obligations  for brokerage  commissions,  finders' fees,  financial  advisory
fees,  investment  banking fees or similar  compensation  in connection with the
transactions contemplated by this Agreement.

         Section  3.17.  No  Undisclosed  Liabilities.  Neither  FBA nor any FBA
Subsidiary  has any material  liability,  whether known or unknown,  asserted or
unasserted,   absolute  or  contingent,  accrued  or  unaccrued,  liquidated  or
unliquidated,  and whether due or to become due (and there is no past or present
fact,  situation,  circumstance,  condition  or other  basis for any  present or
future action, suit or proceeding,  hearing, charge, complaint,  claim or demand
against FBA or any FBA Subsidiary giving rise to any such liability), except for
(i) liabilities reflected in the FBA Financial Statements,  and (ii) liabilities
of the same type incurred in the ordinary  course of business of FBA and the FBA
Subsidiaries since March 31, 2000.

         Section  3.18.  Statements  True and Correct.  None of the  information
supplied or to be supplied by FBA or Redwood for inclusion in any document to be
filed with the SEC or any banking or other  regulatory  authority in  connection
with the  transactions  contemplated  hereby will, at the respective  times such
documents are filed, and, in the case of the Proxy Statement, when mailed to the
stockholders of FBA and at the time of the  Stockholders'  Meeting,  be false or
misleading with respect to any material fact, or omit to state any material fact
necessary in order to make the statements  therein not misleading or required to
be stated in order to correct any  statement  in an earlier  communication.  All
documents  that FBA or Redwood  is  responsible  for filing  with the SEC or any
other  regulatory  authority in connection  with the  transactions  contemplated
hereby will comply as to form in all material  respects  with the  provisions of
applicable law and the applicable rules and regulations thereunder.

         Section 3.19. Commitments and Contracts. Except as disclosed in Section
3.19 of the FBA  Disclosure  Schedule  (and with a true and correct  copy of the
document or other item in question  having been made  available  to First Bank &
Trust for inspection),  neither FBA nor any FBA Subsidiary is a party or subject
to any of the following (whether written or oral, express or implied):

         (i) any  agreement,  arrangement or commitment not made in the ordinary
         course of business;

         (ii) any agreement,  indenture or other instrument not reflected in the
         FBA  Financial  Statements  relating to the  borrowing  of money or the
         guarantee by FBA or any FBA  Subsidiary of any  obligation,  other than
         (A) trade payables or instruments related to transactions  entered into
         in the ordinary  course of business,  such as deposits,  federal  funds
         borrowings and repurchase  agreements or (B) agreements,  indentures or
         instruments providing for annual payments of less than $75,000; or






         (iii) any contract containing  covenants which limit the ability of FBA
         to compete in any line of business or with any person or containing any
         restriction of the geographical  area in which, or method by which, FBA
         or any FBA Subsidiary may carry on its business.

         Section  3.20.  Material  Interest  of Certain  Persons.  (a) Except as
disclosed in Section 3.20 of the FBA Disclosure Schedule, no officer or director
of FBA or any  "associate"  (as such term is  defined  in Rule  14a-1  under the
Exchange Act) of any such officer or director,  has any material interest in any
contract or property  (real or  personal,  tangible or  intangible),  used in or
pertaining to the business of FBA or an FBA Subsidiary.

         (b) All  outstanding  loans  from FBA or any FBA  Subsidiary  to any of
their officers, directors, employees or any associate or related interest of any
such  persons  were  approved  by or  reported  to the  Board  of  Directors  in
accordance with all applicable laws and regulations.

         Section 3.21.  Conduct to Date.  Except as disclosed in Section 3.21 of
the FBA Disclosure  Schedule,  from and after March 31, 2000 through the date of
this Agreement, neither FBA nor any FBA Subsidiary has:

         (i) failed to conduct its  business in the  ordinary  and usual  course
         consistent with past practices;

         (ii) issued,  sold,  granted,  conferred or awarded any common or other
         stock, or any corporate debt securities which would be classified under
         generally accepted accounting  principles applied on a consistent basis
         as long-term debt on the balance sheets of FBA or an FBA Subsidiary;

         (iii) effected any stock split or adjusted,  combined,  reclassified or
         otherwise changed its capitalization;

         (iv) declared,  set aside or paid any dividend or other distribution in
         respect  of  its  capital  stock,  or  purchased,   redeemed,  retired,
         repurchased, or exchanged, or otherwise directly or indirectly acquired
         or disposed of any of its capital stock;

         (v)  incurred  any  material   obligation  or  liability  (absolute  or
         contingent), except normal trade or business obligations or liabilities
         incurred in the ordinary  course of business,  or subjected to lien any
         of its  assets  or  properties  other  than in the  ordinary  course of
         business consistent with past practice;

         (vi)  discharged  or satisfied  any material  lien or paid any material
         obligation  or liability  (absolute or  contingent),  other than in the
         ordinary course of business;

         (vii) sold,  assigned,  transferred,  leased,  exchanged,  or otherwise
         disposed  of any of its  properties  or  assets  other  than for a fair
         consideration in the ordinary course of business;






         (viii) except as required by contract or law, (A) increased the rate of
         compensation of, or paid any bonus to, any of its directors,  officers,
         or other employees,  except merit or promotion  increases in accordance
         with  existing  policy,  (B)  entered  into  any  new,  or  amended  or
         supplemented any existing, employment, management, consulting, deferred
         compensation,  severance or other similar  contract,  (C) entered into,
         terminated or  substantially  modified any of the Employee Plans or (D)
         agreed to do any of the foregoing;

         (ix) suffered any material damage, destruction, or loss, whether as the
         result  of  fire,  explosion,  earthquake,  accident,  casualty,  labor
         trouble,   requisition,   or  taking  of  property  by  any  regulatory
         authority, flood, windstorm, embargo, riot, act of God or the enemy, or
         other casualty or event, and whether or not covered by insurance;

         (x) canceled or compromised any debt,  except for debts charged off or
         compromised in accordance with past practice;

         (xi)  entered  into any material  transaction,  contract or  commitment
         outside the ordinary course of its business; or

         (xii) made or guaranteed any loan to any of the Employee Plans.

         Section  3.22.  Environmental  Matters.  As  used  in  this  Agreement,
"Environmental  Laws" means all local, state and federal  environmental,  health
and safety laws and  regulations  in all  jurisdictions  in which FBA or any FBA
Subsidiary has done business or owned,  leased or operated property,  including,
without  limitation,  the Federal  Resource  Conservation  and Recovery Act, the
Federal Comprehensive  Environmental  Response,  Compensation and Liability Act,
the  Federal  Clean  Water  Act,  the  Federal  Clean Air Act,  and the  Federal
Occupational Safety and Health Act.

         Neither the conduct nor operation of FBA or any FBA  Subsidiary nor any
condition of any property  presently or previously owned,  leased or operated by
any of them on their own behalf or in a fiduciary  capacity violates or violated
any Environmental Law in any respect material to the business of FBA and the FBA
Subsidiaries,  taken as a whole,  and no condition  or event has  occurred  with
respect to any of them or any property that, with notice or the passage of time,
or both,  would  constitute a violation  material to the business of FBA and the
FBA  Subsidiaries,  taken as a whole, of any  Environmental  Law or obligate (or
potentially obligate) FBA or any FBA Subsidiary to remedy, stabilize, neutralize
or  otherwise  alter the  environmental  condition  of any  property,  where the
aggregate   cost  of  such  actions  would  be  material  to  FBA  and  the  FBA
Subsidiaries,  taken as a whole.  Except as may be  disclosed in Section 3.22 of
the FBA  Disclosure  Schedule,  neither FBA nor any FBA  Subsidiary has received
notice  from  any  person  or  entity  that  FBA or any FBA  Subsidiary,  or the
operation or condition of any property ever owned,  leased or operated by any of
them on their own behalf or in a fiduciary capacity, are or were in violation of
any  Environmental  Law, or that FBA or any FBA  Subsidiary is  responsible  (or
potentially  responsible)  for  remedying,  or the cleanup  of, any  pollutants,
contaminants,  or hazardous or toxic  wastes,  substances or materials at, on or
beneath any such property.






                                   ARTICLE IV

                AGREEMENTS OF FIRST BANKS AND FIRST BANK & TRUST

         Section 4.01. Business in Ordinary Course. First Banks and First Bank &
Trust  agree  that,  from the date of this  Agreement  until the  earlier of the
Closing Date or the earlier termination of this Agreement in accordance with its
terms:

         (a) First Bank & Trust shall carry on its business and the discharge or
incurrence  of  obligations  and  liabilities  only in the  usual,  regular  and
ordinary course of business as heretofore conducted, and by way of amplification
and not limitation, First Bank & Trust will not:

         (i)  declare  or pay any  dividend  or make any other  distribution  to
         stockholders, whether in cash, stock or other property; or

         (ii)  issue any Common  Stock or other  capital  stock or any  options,
         warrants,  or other rights to subscribe for or purchase Common Stock or
         any  other  capital  stock  or  any  securities   convertible  into  or
         exchangeable for any capital stock; or

         (iii) directly or indirectly redeem,  purchase or otherwise acquire any
         capital stock of First Bank & Trust; or

         (iv) effect a reclassification,  recapitalization, splitup, exchange of
         shares, readjustment or other similar change in or
         to any capital stock, or otherwise reorganize or recapitalize; or

         (v) change its articles of incorporation or association or bylaws,  nor
         enter  into  any  agreement  to merge or  consolidate  with,  or sell a
         significant portion of its assets to, any person or entity.

         (b) First Bank & Trust will not,  without the prior written  consent of
FBA, from and after the date hereof:

         (i) grant any  increase  (other  than  ordinary  and  normal  increases
         consistent  with past  practices)  in the  compensation  payable  or to
         become  payable to  officers  or  salaried  employees,  grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus,  insurance,  pension,  or other FB&T Employee  Plan,  agreement,
         payment or  arrangement  made to, for or with any of such  officers  or
         employees; or

         (ii)  borrow  or agree to  borrow  any  amount  of funds  except in the
         ordinary  course of business,  or directly or  indirectly  guarantee or
         agree to guarantee any obligations of others; or






         (iii)  make or  commit  to make any new loan or letter of credit or any
         new or  additional  discretionary  advance  under any existing  line of
         credit,  except in the ordinary  course of business in compliance  with
         applicable laws,  regulations and lending policies of the entity making
         the loan or advance; or

         (iv) enter into any agreement,  contract or commitment having a term in
         excess  of  three  (3)  months  other  than  letters  of  credit,  loan
         agreements,  deposit agreements,  and other lending, credit and deposit
         agreements and documents made in the ordinary course of business; or

         (v)  except in the  ordinary  course of  business,  place on any of its
         assets  or  properties  any   mortgage,  pledge, lien, charge, or other
         encumbrance; or

         (vi) except in the ordinary  course of business,  cancel or  accelerate
         any  material  indebtedness  owing to First  Bank & Trust or any claims
         which First Bank & Trust may possess,  or waive any material  rights of
         substantial value; or

         (vii) sell or  otherwise  dispose of any real  property or any material
         amount of any  tangible or  intangible  personal  property,  other than
         properties  acquired  in  foreclosure  or  otherwise  in  the  ordinary
         collection of indebtedness; or

         (viii)  violate any law,  statute,  rule,  governmental  regulation  or
         order,  which  violation  might have a material  adverse  effect on the
         business, financial condition, or earnings of First Bank & Trust; or

         (ix) increase or decrease the rate of interest paid on time deposits or
         on  certificates  of deposit,  except in a manner  consistent with past
         practices.

         (c) First Bank & Trust shall not,  without the prior written consent of
FBA,  engage in any  transaction  or take any action that would render untrue in
any material respect any of the  representations  and warranties of First Bank &
Trust  contained in Article II hereof,  if such  representations  and warranties
were given immediately following such transaction or action.

         Section 4.02.  Breaches.  First Banks and First Bank & Trust shall,  in
the event either has  knowledge of the  occurrence,  or impending or  threatened
occurrence,  of any event or condition  which would cause or constitute a breach
(or would have caused or  constituted  a breach had such event  occurred or been
known  prior to the date  hereof) of any of its  representations  or  agreements
contained or referred to herein,  give prompt  written notice thereof to FBA and
use their best efforts to prevent or promptly remedy the same.

         Section 4.03.  Submission to FBA's Stockholders.  First Banks and First
Bank & Trust shall cooperate with FBA in the preparation and filing of the Proxy
Statement  described  in  Section  5.07 and will  provide  to FBA  accurate  and
complete information, data and documents requested by FBA in connection with the
preparation and filing of the Proxy Statement.





         Section 4.04.  Consummation of Agreement.  First Banks and First Bank &
Trust shall use their best  efforts to perform and  fulfill all  conditions  and
obligations on their parts to be performed or fulfilled under this Agreement and
to effect the Merger in accordance with the terms and provisions  hereof.  First
Banks  and  First  Bank & Trust  shall  furnish  to FBA in a timely  manner  all
information,  data and  documents  requested by FBA as may be required to obtain
any necessary  regulatory or other  approvals of the Merger and shall  cooperate
fully with FBA in seeking such approvals and in  consummating  the  transactions
contemplated by this Agreement.  Promptly  following the receipt of all required
regulatory  approvals,  First Bank & Trust shall  execute the Merger  Agreement,
revised if necessary to comply with any requirements  imposed in connection with
such regulatory approvals.

         Section 4.05.  Access to  Information.  First Bank & Trust shall permit
FBA  reasonable  access,  in a manner  which  will  avoid  undue  disruption  or
interference with First Bank & Trust's normal operations, to its properties, and
First  Bank &  Trust  shall  disclose  and  make  available  to FBA  all  books,
documents,   papers  and  records  relating  to  the  assets,  stock  ownership,
properties,  operations,  obligations  and  liabilities  of  First  Bank & Trust
including,  but not  limited  to, all books of account  (including  the  general
ledger),  tax records,  minute books of directors' and  stockholders'  meetings,
organizational documents, material contracts and agreements, loan files, filings
with any regulatory authority, accountants' workpapers (if available and subject
to the accountants' consent),  litigation files, plans affecting employees,  and
any other  business  activities  or prospects in which FBA may have a reasonable
and legitimate interest in furtherance of the transactions  contemplated by this
Agreement.  FBA will hold any such information  which is nonpublic in confidence
in accordance with the provisions of Section 8.01 hereof.

         Section  4.06.  Consents to  Contracts  and Leases.  First Bank & Trust
shall use its best efforts to obtain all  consents  with respect to interests of
First Bank & Trust in material  leases,  licenses,  contracts,  instruments  and
rights, if any, which require the consent of another person for the consummation
of the Merger.

         Section 4.07.  Subsequent  Financial  Statements.  As soon as available
after the date  hereof,  First Bank & Trust  shall  deliver  to FBA the  monthly
unaudited  consolidated  balance sheets and profit and loss  statements of First
Bank & Trust  prepared for its internal  use, the Report of Condition and Income
of First Bank & Trust for each quarterly  period completed prior to the Closing,
and  all  other  financial   reports  or  statements   submitted  to  regulatory
authorities after the date hereof, to the extent permitted by law (collectively,
the  "Subsequent  FB&T Financial  Statements").  The  Subsequent  FB&T Financial
Statements  shall  be  prepared  on a  basis  consistent  with  past  accounting
practices,   shall  fairly  present  the  financial  condition  and  results  of
operations  for the dates and  periods  presented  and  shall  not  include  any
material  assets  or  omit  to  state  any  material  liabilities,  absolute  or
contingent,  or other  facts,  which  inclusion  or omission  would  render such
financial statements misleading in any material respect.







                                    ARTICLE V

                          AGREEMENTS OF FBA AND REDWOOD

         Section 5.01.  Business in Ordinary Course.  FBA and Redwood agree that
from  the  date  of  this  Agreement  until  the  Closing  Date  or the  earlier
termination  of this  Agreement  in  accordance  with its terms,  except for the
actions described in Section 5.01 of the FBA Disclosure Schedule:

         (a) FBA and the FBA Subsidiaries  shall carry on their business and the
discharge or incurrence of their  obligations and liabilities only in the usual,
regular and ordinary course of business, as heretofore conducted,  and by way of
amplification and not limitation, FBA and the FBA Subsidiaries will not:

         (i)  declare  or pay any  dividend  or make any other  distribution  to
         stockholders, whether in cash, stock or other property; or

         (ii) effect a reclassification,  recapitalization, splitup, exchange of
         shares,  readjustment  or other  similar  change  in or to any  capital
         stock, or otherwise reorganize or recapitalize.

         (b) FBA and the FBA  Subsidiaries  will not,  without the prior written
consent of First Banks, from and after the date hereof:

         (i) grant any  increase  (other  than  ordinary  and  normal  increases
         consistent  with past  practices)  in the  compensation  payable  or to
         become  payable to  officers  or  salaried  employees,  grant any stock
         options or, except as required by law,  adopt or make any change in any
         bonus,  insurance,  pension,  or other FBA  Employee  Plan,  agreement,
         payment or  arrangement  made to, for or with any of such  officers  or
         employees; or

         (ii) make or commit to make any new loan or letter of credit or any new
         or additional  discretionary advance under any existing line of credit,
         except in the ordinary course of business in compliance with applicable
         laws, regulations and lending policies of the entity making the loan or
         advance; or

         (iii) enter into any agreement, contract or commitment having a term in
         excess  of  three  (3)  months  other  than  letters  of  credit,  loan
         agreements  and other  agreements  and  documents  made in the ordinary
         course of business; or

         (iv) except in the  ordinary  course of  business,  place on any of its
         assets   or  properties any mortgage, pledge, lien,  charge,  or  other
         encumbrance; or

         (v) except in the ordinary course of business, cancel or accelerate any
         material  indebtedness  owing to FBA or an FBA Subsidiary or any claims
         which FBA or any FBA  Subsidiary  may  possess,  or waive any  material
         rights of substantial value; or





         (vi) sell or  otherwise  dispose of any real  property or any  material
         amount of any  tangible or  intangible  personal  property,  other than
         properties  acquired  in  foreclosure  or  otherwise  in  the  ordinary
         collection of indebtedness; or

         (vii) violate any law, statute, rule, governmental regulation or order,
         which violation  might have a material  adverse effect on the business,
         financial  condition,  or  earnings  of  FBA  and  the  FBA  Subsidiary
         Subsidiaries, taken as a whole; or

         (viii)  increase or decrease the rate of interest paid on time deposits
         or on certificates of deposit,  except in a manner consistent with past
         practices.

         (c) FBA and the FBA  Subsidiaries  shall not, without the prior written
consent of First Bank & Trust, engage in any transaction or take any action that
would  render  untrue in any  material  respect any of the  representations  and
warranties of FBA contained in Article III hereof, if such  representations  and
warranties were given immediately following such transaction or action.

         Section 5.02. Regulatory Approvals. FBA and Redwood shall file or cause
to be filed all  regulatory  applications  required in order to  consummate  the
Merger,  including but not limited to the necessary  applications  for the prior
approval of the Federal  Reserve  Board.  FBA shall keep First Banks  reasonably
informed  as to the  status of such  applications  and make  available  to First
Banks,   upon  reasonable   request,   copies  of  such   applications  and  any
supplementally filed materials.

         Section 5.03. Breaches. FBA shall, in the event it has knowledge of the
occurrence,  or impending or  threatened  occurrence,  of any event or condition
which would cause or constitute a breach (or would have caused or  constituted a
breach had such event occurred or been known prior to the date hereof) of any of
its  representations or agreements  contained or referred to herein, give prompt
written  notice  thereof to First  Banks and use its best  efforts to prevent or
promptly remedy the same.

         Section  5.04.  Consummation  of  Agreement.  FBA and Redwood shall use
their best  efforts to perform and fulfill all  conditions  and  obligations  on
their parts to be performed or fulfilled  under this Agreement and to effect the
Merger in accordance with the terms and conditions of this  Agreement.  Promptly
following the approval of the Merger by FBA's stockholders,  FBA shall cause its
subsidiary,  Redwood Bancorp,  to approve the Merger in its capacity as the sole
shareholder  of Redwood  (or FBA will do so if FBA shall have  become  Redwood's
sole  shareholder  prior to such time).  Promptly  following  the receipt of all
required  regulatory  approvals,  Redwood  shall  execute the Merger  Agreement,
revised if necessary to comply with any requirements  imposed in connection with
such regulatory approvals.






         Section 5.05. Access to Information. FBA and Redwood shall permit First
Banks  reasonable  access,  in a manner  which will avoid  undue  disruption  or
interference  with  their  normal  operations,  to its  properties,  and FBA and
Redwood shall disclose and make  available to First Banks all books,  documents,
papers  and  records  relating  to  the  assets,  stock  ownership,  properties,
operations,  obligations  and  liabilities  of  FBA  and  the  FBA  Subsidiaries
including,  but not  limited  to, all books of account  (including  the  general
ledger),  tax records,  minute books of directors' and  stockholders'  meetings,
organizational documents, material contracts and agreements, loan files, filings
with any regulatory authority, accountants' workpapers (if available and subject
to the accountants' consent),  litigation files, plans affecting employees,  and
any other  business  activities  or  prospects  in which  First Banks may have a
reasonable   and  legitimate   interest  in  furtherance  of  the   transactions
contemplated by this Agreement. First Banks will hold any such information which
is nonpublic in  confidence in  accordance  with the  provisions of Section 8.01
hereof.

         Section 5.06. Proxy Statement and Stockholders'  Meeting. (a) FBA shall
promptly (i) prepare and file with the SEC, as soon as reasonably practicable, a
Proxy Statement (the "Proxy Statement") for a meeting of the stockholders of FBA
to be held as soon as reasonably practicable (the "Stockholders' Meeting"); (ii)
hold the  Stockholders'  Meeting;  and (iii) use its best  efforts to obtain the
approval  of this  Agreement  and the  Merger by the  stockholders  of FBA.  The
Special  Committee of the Board of Directors of FBA  established to consider the
transactions  contemplated  by this Agreement  shall  recommend such approval to
FBA's   stockholders,   and  the  Board  of  Directors   shall  adopt  the  same
recommendation  and cause the Proxy Statement to be mailed to FBA's stockholders
and use its best efforts to obtain such stockholder approval; provided, however,
that  neither the Special  Committee  nor the Board of Directors of FBA shall be
obligated to make such  recommendation  if, having  consulted and considered the
advice of outside legal counsel, the Special Committee or the Board of Directors
have reasonably  determined in good faith that the making of such recommendation
would constitute a breach of the fiduciary duties of the members of the Board of
Directors or of the Special Committee of the Board of Directors under applicable
law.

         (b) FBA and Redwood  shall  cooperate and use their best efforts (i) to
prepare all  documentation,  to effect all  filings  and to obtain all  permits,
consents,   approvals  and  authorizations  of  all  third  parties,  regulatory
authorities  and other  authorities  necessary to  consummate  the  transactions
contemplated by this  Agreement,  and (ii) to cause the Merger to be consummated
as expeditiously as reasonably practicable.

         Section 5.07.  Subsequent  Financial  Statements.  As soon as available
after the date hereof,  FBA shall  deliver to First Banks the monthly  unaudited
consolidated  balance  sheets and profit and loss  statements of FBA and Redwood
prepared for their internal use, Quarterly Reports on Form 10-Q for FBA as filed
with the SEC, the Report of Condition  and Income of Redwood for each  quarterly
period  completed  prior to the  Closing,  and all other  financial  reports  or
statements  submitted to regulatory  authorities  after the date hereof,  to the
extent   permitted  by  law   (collectively,   the   "Subsequent  FBA  Financial
Statements").  The  Subsequent FBA Financial  Statements  shall be prepared on a
basis  consistent  with past  accounting  practices,  shall  fairly  present the
financial  condition  and  results  of  operations  for the  dates  and  periods
presented  and  shall  not  include  any  material  assets  or omit to state any
material liabilities, absolute or contingent, or other facts, which inclusion or
omission  would  render such  financial  statements  misleading  in any material
respect.





                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO THE MERGER

         6.01. Conditions to the Obligations of FBA and Redwood. The obligations
of FBA and Redwood to effect the Merger and the other transactions  contemplated
by this Agreement shall be subject to the  satisfaction (or waiver by FBA) prior
to or on the Closing Date of the following conditions:

         (a) the  representations  and warranties  made by First Banks and First
Bank & Trust in this Agreement shall be true in all material  respects on and as
of the Closing Date (except for those made as of a specified date) with the same
effect as though such  representations  and warranties had been made or given on
and as of the Closing Date;

         (b)  First  Banks and  First  Bank & Trust  shall  have  performed  and
complied in all material  respects with all of its  obligations  and  agreements
required to be performed prior to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding by any  regulatory  authority or other person
seeking any of the foregoing be pending. There shall not be any action taken, or
any statute,  rule,  regulation or order  enacted,  entered,  enforced or deemed
applicable to the Merger which makes the consummation of the Merger illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
stockholders of FBA and all legally required  regulatory  approvals,  shall have
been obtained, and all waiting periods required by law shall have expired;

         (e) FBA shall have received all documents  required to be received from
First Banks and First Bank & Trust on or prior to the Closing Date,  all in form
and substance reasonably satisfactory to FBA; and

         (f) the Special  Committee  of the Board of Directors of FBA shall have
received  within  thirty  (30) days after the date of this  Agreement a fairness
opinion of the financial advisor to the Special Committee to the effect that the
transactions  contemplated by this Agreement are fair to the stockholders of FBA
from a financial  point of view,  and such fairness  opinion shall not have been
withdrawn.

         Section 6.02.  Conditions to the  Obligations  of First Banks and First
Bank & Trust.  The  obligations  of First Banks and First Bank & Trust to effect
the Merger and the other  transactions  contemplated  by this Agreement shall be
subject  to the  satisfaction  (or  waiver  by First  Banks)  prior to or on the
Closing Date of the following conditions:





         (a) the  representations and warranties made by FBA and Redwood in this
Agreement  shall be true in all material  respects on and as of the Closing Date
(except  for those made as of a  specified  date) with the same effect as though
such representations and warranties had been made or given on the Closing Date;

         (b) FBA shall have performed and complied in all material respects with
all of its obligations and agreements  hereunder  required to be performed prior
to the Closing Date;

         (c) no temporary restraining order, preliminary or permanent injunction
or other  order  issued by any court of  competent  jurisdiction  or other legal
restraint or prohibition  preventing the  consummation of the Merger shall be in
effect,  nor shall any  proceeding  by any bank  regulatory  authority  or other
person  seeking any of the  foregoing be pending.  There shall not be any action
taken, or any statute, rule, regulation or order enacted,  entered,  enforced or
deemed  applicable to the Merger which makes the  consummation  of the Merger or
the other transactions contemplated hereby illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the  requisite  approval of the
stockholders of FBA and all legally required  regulatory  approvals,  shall have
been obtained, and all waiting periods required by law shall have expired; and

         (e) First  Banks  shall have  received  all  documents  required  to be
received from FBA and Redwood on or prior to the Closing  Date,  all in form and
substance reasonably satisfactory to First Banks.

                                   ARTICLE VII

                                   TERMINATION

         Section 7.01. Mutual Agreement. This Agreement may be terminated by the
mutual  written  agreement of the parties at any time prior to the Closing Date,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
stockholders of FBA shall have been previously obtained.

         Section  7.02.  Breach  of  Agreements.  In the event  that  there is a
material  breach of any of the  representations  and warranties or agreements of
First Banks or First Bank & Trust,  on the one hand,  or FBA or Redwood,  on the
other hand,  which breach is not cured  within  thirty days after notice to cure
such breach is given to the breaching party by the non-breaching party, then the
non-breaching  party,  regardless of whether  approval of this Agreement and the
Merger by the  stockholders  of FBA shall  have been  previously  obtained,  may
terminate and cancel this  Agreement by providing  written notice of such action
to the other parties hereto.






         Section  7.03.  Failure  of  Conditions.  In the event  that any of the
conditions to the obligations of a party are not satisfied or waived on or prior
to the Closing Date, and if any applicable  cure period provided in Section 7.02
hereof has lapsed,  then such party may,  regardless of whether  approval of the
transactions  contemplated  by this Agreement by the  stockholders  of FBA shall
have been previously  obtained,  terminate and cancel this Agreement by delivery
of written notice of such action to the other parties.

         Section  7.04.  Denial  of  Regulatory  Approval.   If  any  regulatory
application  filed  pursuant to Section 5.02 hereof should be finally  denied or
disapproved by a regulatory  authority,  then this Agreement  thereupon shall be
deemed  terminated  and  cancelled;   provided,  however,  that  a  request  for
additional information or undertaking by FBA, as a condition for approval, shall
not be deemed to be a denial or disapproval  so long as FBA diligently  provides
the requested information or undertaking.  In the event an application is denied
pending an appeal,  petition  for review or similar  such act on the part of FBA
(hereinafter  referred to as the "Appeal"),  then the application will be deemed
denied  unless FBA prepares  and timely files and  continues to pursue an Appeal
seeking  the  necessary  approval.  In the event  that,  as a  condition  of any
required  regulatory  approval,  FBA would be required to change its business or
operations in a manner  material and adverse to FBA, then this  Agreement may be
terminated by either party by giving written notice to the other party.

         Section 7.05.  Regulatory  Enforcement  Matters.  (a) In the event that
First  Banks or First  Bank & Trust  shall  become  a party  or  subject  to any
material written agreement, memorandum of understanding, cease and desist order,
imposition of civil money penalties or other  regulatory  enforcement  action or
proceeding with any regulatory authority after the date of this Agreement,  then
FBA may terminate this Agreement by giving written notice of such termination to
First Banks.

         (b) In the event that FBA or any FBA Subsidiary shall become a party or
subject to any material written  agreement,  memorandum of understanding,  cease
and desist  order,  imposition  of civil  money  penalties  or other  regulatory
enforcement action or proceeding with any regulatory authority after the date of
this Agreement,  then First Banks may terminate this Agreement by giving written
notice of such termination to FBA.

         Section  7.06.  Unilateral  Termination.  If the Closing  Date does not
occur on or prior to March 31, 2001,  then this  Agreement  may be terminated by
any party by giving written notice to the other party.






         Section  7.07.  Damages and  Limitation  on Damages.  In the event that
either FBA or First Bank & Trust shall have (i) breached  any  provision of this
Agreement  and the other party shall have  properly  terminated  this  Agreement
pursuant to Section 7.02; or (ii) failed or refused to consummate the Merger for
any  reason  other  than (A) the  failure  of the  other  party to  perform  its
obligations  as set forth in this  Agreement or (B) the fact that one or more of
the conditions to such party's obligations to consummate the Merger set forth in
Article VI hereof shall not have been  satisfied,  then the party breaching this
Agreement or failing or refusing to consummate the Merger shall be liable to the
other  party  (the  "Non-Breaching  Party")  for  damages  in the  amount of all
out-of-pocket  costs  and  expenses  incurred  by  the  Non-Breaching  Party  in
connection  with  this  Agreement  and  the  transactions  contemplated  hereby,
including  the fees and expenses  paid to third  parties,  but the amount of any
recovery shall be limited to a maximum of $100,000.


                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.01    Confidential   Information.   The    parties   acknowledge  the
confidential  and proprietary  nature of the  "Information"  (as herein defined)
which has  heretofore  been exchanged and which will be received from each other
hereunder  and agree to hold and keep the same  confidential.  Such  Information
will include any and all financial, technical,  commercial,  marketing, customer
or other information concerning the business,  operations and affairs of a party
that  may  be  provided  to  the  others,   irrespective  of  the  form  of  the
communications,  by such party's employees or agents. Such Information shall not
include  information which is or becomes generally available to the public other
than as a result of a disclosure by a party or its  representatives in violation
of this Agreement.  The parties agree that the  Information  will be used solely
for the purposes  contemplated by this Agreement and that such  Information will
not be disclosed to any person  other than  employees  and agents of a party who
are directly  involved in implementing the Merger,  who shall be informed of the
confidential nature of the Information and directed individually to abide by the
restrictions  set forth in this Section 8.01. The Information  shall not be used
in any way  detrimental to a party,  including use directly or indirectly in the
conduct of the other  party's  business or any business or  enterprise  in which
such party may have an interest, now or in the future, and whether or not now in
competition  with such  other  party.  Neither  FBA nor First  Bank & Trust will
purchase  or sell any  security  issued by the  other  party for so long as this
Agreement remains in effect.

         Section  8.02.  Publicity.  FBA and First Bank & Trust shall  cooperate
with each other in the  development  and  distribution  of all news releases and
other public disclosures concerning this Agreement and the Merger. Neither party
shall issue any news  release or make any other  public  disclosure  without the
prior  consent  of the other  party,  unless  such is  required  by law upon the
written advice of counsel or is in response to published newspaper or other mass
media reports  regarding the transaction  contemplated  hereby,  in which latter
event the  parties  shall  consult  with each  other to the  extent  practicable
regarding such responsive disclosure.

         Section 8.03.  Return of Documents.  Upon termination of this Agreement
without the Merger  becoming  effective,  each party shall deliver to the others
originals  and all copies of all  Information  made  available to such party and
will not retain any  copies,  extracts  or other  reproductions,  in whole or in
part, of such Information.

         Section 8.04.  Notices.  Any notice or other  communication shall be in
writing and shall be deemed to have been given or made on the date of  delivery,
in the case of hand  delivery,  or three (3) business  days after deposit in the
United States Registered Mail,  postage prepaid,  or upon receipt if transmitted
by facsimile telecopy or any other means, addressed (in any case) as follows:





       (a) if to FBA:              Special Committee of the Board of Directors
                                   First Banks America, Inc.
                                   c/o Albert M. Lavezzo
                                   Favaro, Lavezzo, Gill Caretti & Heppell
                                   300 Tuolumne Street, Suite A
                                   Vallejo, California 94590
                                   Facsimile: (707) 552-8913

                                   and

                                   First Banks America, Inc.
                                   Attention: Frank Sanfilippo
                                   Chief Financial Officer
                                   11901 Olive Boulevard
                                   Creve Coeur, Missouri 63141
                                   Facsimile: (314) 567-8769

       with a copy to:             James S. Ryan
                                   Jackson Walker LLP
                                   901 Main Street, Suite 6000
                                   Dallas, Texas 75202
                                   Facsimile: (214) 953-5736

       (b) if to Redwood:          Redwood Bank
                                   Attention:  Terrance M. McCarthy, President
                                   735 Montgomery Street
                                   San Francisco, California 94111

       (c) if to First Banks or First Bank & Trust:

                                   First Banks, Inc.
                                   Attention: Allen H. Blake, President
                                   11701 Olive Boulevard
                                   Creve Coeur, Missouri 63141
                                   Facsimile: (314) 995-8769

       with a copy to:             John S. Daniels
                                   Attorney at Law
                                   7502 Greenville Avenue, Suite 500
                                   Dallas, Texas 75231
                                   Facsimile: (214) 890-4003

or to such other address as any party may from time to time  designate by notice
to the others.






         Section  8.05.   Nonsurvival   of   Representations,   Warranties   and
Agreements. No representation, warranty or agreement contained in this Agreement
shall survive the Closing Date, and, except for the provisions of Sections 7.07,
8.01,  8.03 and 8.06 hereof,  no  provisions  hereof  shall  survive the earlier
termination of this Agreement.

         Section 8.06. Costs and Expenses.  Except as may be otherwise  provided
herein,  each party shall pay its own costs and expenses  incurred in connection
with this  Agreement  and the matters  contemplated  hereby,  including  without
limitation all fees and expenses of attorneys,  accountants,  brokers, financial
advisors and other professionals.

         Section 8.07. Entire Agreement.  This Agreement  constitutes the entire
agreement  among  the  parties  and  supersedes  and  cancels  any and all prior
discussions,  negotiations,  undertakings,  agreements  in  principle  and other
agreements among the parties relating to the subject matter hereof.

         Section  8.08.  Headings  and  Captions.  The  captions of Articles and
Sections  hereof are for  convenience  only and shall not  control or affect the
meaning or construction of any of the provisions of this Agreement.

         Section 8.09. Waiver, Amendment or Modification. The conditions of this
Agreement  which  may be  waived  may only be  waived  by a  written  instrument
delivered to the other  party.  The failure of any party at any time or times to
require  performance of any provision hereof shall in no manner affect the right
at a later  time to  enforce  the same.  This  Agreement  may not be  amended or
modified except by a written document duly executed by the parties hereto.

         Section  8.10.  Rules of  Construction.  Unless the  context  otherwise
requires:  (a) a term has the meaning assigned to it; (b) an accounting term not
otherwise  defined has the meaning  assigned to it in accordance  with generally
accepted accounting principles;  (c) "or" is not exclusive; and (d) words in the
singular may include the plural and in the plural include the singular.

         Section 8.11. Counterparts.  This Agreement may be executed in multiple
counterparts,  each of which shall be deemed an original  and all of which shall
be deemed one and the same instrument.

         Section 8.12.  Successors and Assigns.  This Agreement shall be binding
upon and  inure to the  benefit  of the  parties  hereto  and  their  respective
successors and assigns. There shall be no third party beneficiaries hereof.

         Section 8.13.  Governing Law. This  Agreement  shall be governed by the
laws of the State of California and any applicable federal laws and regulations.






         IN WITNESS WHEREOF, the parties have caused this Agreement to be signed
by their respective officers thereunto duly authorized, all as of the date first
written above.


                                            FIRST BANKS AMERICA, INC.



                                            By: /s/Frank H. Sanfilippo
                                            ----------------------------
                                            Its: Chief Financial Officer


                                            REDWOOD BANK



                                            By: /s/Terrance M. McCarthy
                                            ----------------------------
                                            Its: President


                                            FIRST BANKS, INC.



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


                                            FIRST BANK & TRUST



                                            By: /s/Allen H. Blake
                                            ----------------------------
                                            Its:  Vice Pesident













                                    EXHIBIT A

                               AGREEMENT OF MERGER


         This  Agreement of Merger is entered into between First Bank & Trust, a
California corporation ("Merging  Corporation"),  and Redwood Bank, a California
corporation ("Surviving Corporation").

         1.    Merging Corporation shall be merged into Surviving Corporation.

         2.    The outstanding shares of  Surviving  Corporation  shall   remain
outstanding and shall not be affected by the merger.

         3.    Each outstanding share of Merging Corporation shall  be converted
into  the right to receive shares of common stock,  par value $.15 per share, of
First  Banks  America,  Inc., a  Delaware  corporation  which  is  the parent of
Surviving  Corporation;  provided,  however,  that FBA shall pay cash in lieu of
fractional shares, if any, that would otherwise be issued.

         4.    Until  amended in accordance  with  applicable  law, the Articles
of Incorporation and Bylaws of Surviving Corporation remain the same as those of
the Surviving Corporation immediately prior to the merger.

         5.    The  effect  of  the  merger shall be as  prescribed  by law; the
effective date of the merger shall be at the time when a copy of this Agreement,
certified by the  Secretary of State of the State of  California,  is filed with
the Commissioner of Financial  Institutions of the State of California  pursuant
to Section 4887(b) of the California Financial Code.

         In Witness  Whereof,  the  parties have executed this  Agreement as  of
________ __, 2000.


FIRST BANK & TRUST                                  REDWOOD BANK



President                                           President



Secretary                                           Secretary