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, 2001

[ ] 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, 2001
                 -----                                    ----------------

     Common Stock, $0.15 par value                           9,566,303
 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......................          24

    PART II.        OTHER INFORMATION

        Item 4.     Submission of matters to a vote of security holders.............................          25

        Item 6.     Exhibits and Reports on Form 8-K................................................          26

    SIGNATURES......................................................................................          27







                         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,
                                                                                            2001           2000
                                                                                            ----           ----

                                                ASSETS
                                                ------

Cash and cash equivalents:
                                                                                                       
    Cash and due from banks...........................................................  $    76,947          96,934
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less........................................        2,560           3,101
    Federal funds sold................................................................      104,700          53,175
                                                                                        -----------       ---------
         Total cash and cash equivalents..............................................      184,207         153,210
                                                                                        -----------       ---------

Investment securities:
    Available for sale, at fair value.................................................      201,249         330,557
    Held to maturity, at amortized cost (fair value of  $4,352 and
       $4,615 at June 30, 2001 and December 31, 2000, respectively)...................        4,300           4,662
                                                                                        -----------         -------
         Total investment securities..................................................      205,549         335,219
                                                                                        -----------       ---------
Loans:
    Commercial and financial..........................................................      720,530         686,426
    Real estate construction and development..........................................      418,153         444,218
    Real estate mortgage..............................................................      887,329         883,103
    Consumer and installment..........................................................       33,120          50,247
                                                                                        -----------       ---------
         Total loans..................................................................    2,059,132       2,063,994
    Unearned discount.................................................................       (5,837)         (5,317)
    Allowance for loan losses.........................................................      (34,586)        (37,930)
                                                                                        -----------       ---------
         Net loans....................................................................    2,018,709       2,020,747
                                                                                        -----------       ---------

Derivative instruments................................................................       12,437              --
Bank premises and equipment, net of depreciation and amortization.....................       40,616          45,526
Intangibles associated with the purchase of subsidiaries, net of amortization.........       74,113          74,609
Accrued interest receivable...........................................................       17,450          20,048
Deferred tax assets...................................................................       40,504          45,308
Other assets..........................................................................       40,639          46,712
                                                                                        -----------       ---------
         Total assets.................................................................  $ 2,634,224       2,741,379
                                                                                        ===========       =========


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,
                                                                                            2001           2000
                                                                                            ----           ----

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

Deposits:
    Demand:
                                                                                                      
      Non-interest-bearing............................................................  $   417,876         475,785
      Interest-bearing................................................................      229,114         195,585
    Savings...........................................................................      747,984         766,587
    Time deposits:
      Time deposits of $100 or more...................................................      308,295         301,649
      Other time deposits.............................................................      520,703         566,750
                                                                                        -----------       ---------
         Total deposits...............................................................    2,223,972       2,306,356

Note payable..........................................................................       53,300          98,000
Short-term borrowings.................................................................       61,540          57,585
Accrued interest payable..............................................................       12,300           8,434
Deferred tax liabilities..............................................................        9,688           5,525
Accrued expenses and other liabilities................................................        9,455          24,290
                                                                                        -----------       ---------
         Total liabilities............................................................    2,370,255       2,500,190
                                                                                        -----------       ---------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures.............................................       44,311          44,280
                                                                                        -----------       ---------

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


Common stock:
    Common stock, $0.15 par value; 15,000,000 shares authorized;
      9,610,703 shares issued at June 30, 2001 and December 31, 2000..................        1,442           1,442
    Class B common stock, $0.15 par value; 4,000,000 shares
      authorized; 2,500,000 shares issued and outstanding at
      June 30, 2001 and December 31, 2000.............................................          375             375
Capital surplus.......................................................................      154,494         153,929
Retained earnings since elimination of accumulated deficit
    effective December 31, 1994.......................................................       55,960          40,894
Common treasury stock, at cost; 44,400 shares and 4,500 shares
    at June 30, 2001 and December 31, 2000, respectively..............................         (940)            (76)
Accumulated other comprehensive income................................................        8,327             345
                                                                                        -----------       ---------
         Total stockholders' equity...................................................      219,658         196,909
                                                                                        -----------       ---------
         Total liabilities and stockholders' equity...................................  $ 2,634,224       2,741,379
                                                                                        ===========       =========





                            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,
                                                                                ---------------------    -------------------
                                                                                  2001          2000       2001       2000
                                                                                  ----          ----       ----       ----

Interest income:
                                                                                                         
    Interest and fees on loans..............................................    $47,437       37,868      96,317     72,795
    Investment securities...................................................      3,626        3,470       8,739      6,596
    Federal funds sold and other............................................      1,234        1,414       2,064      2,249
                                                                                -------       ------     -------     ------
         Total interest income..............................................     52,297       42,752     107,120     81,640
                                                                                -------       ------     -------     ------
Interest expense:
    Deposits:
      Interest-bearing demand...............................................        916          548       1,841      1,160
      Savings...............................................................      7,289        5,977      15,104     11,112
      Time deposits of $100 or more.........................................      4,328        1,484       8,786      2,894
      Other time deposits...................................................      7,676        8,546      16,113     16,123
    Note payable............................................................      1,030          153       2,867        214
    Short-term borrowings...................................................        485          386       1,208        727
                                                                                -------       ------     -------     ------
         Total interest expense.............................................     21,724       17,094      45,919     32,230
                                                                                -------       ------     -------     ------
         Net interest income................................................     30,573       25,658      61,201     49,410
Provision for loan losses...................................................        820          470         910      1,452
                                                                                -------       ------     -------     ------
         Net interest income after provision for loan losses................     29,753       25,188      60,291     47,958
                                                                                -------       ------     -------     ------
Noninterest income:
    Service charges on deposit accounts and customer service fees...........      2,097        1,834       4,257      3,533
    (Loss) gain on sales of securities, net.................................        (13)          --        (187)       379
    Gain on derivative instruments, net.....................................      2,587           --       2,887         --
    Other income............................................................      1,672          917       3,765      1,753
                                                                                -------       ------     -------     ------
         Total noninterest income...........................................      6,343        2,751      10,722      5,665
                                                                                -------       ------     -------     ------
Noninterest expense:
    Salaries and employee benefits..........................................      8,266        6,493      16,378     12,737
    Occupancy, net of rental income.........................................      2,458        2,007       4,987      3,906
    Furniture and equipment.................................................        940          997       1,852      1,862
    Postage, printing and supplies..........................................        382          393         801        759
    Data processing fees....................................................      2,330        1,739       4,805      3,357
    Legal, examination and professional fees................................      2,318        1,794       4,741      3,372
    Amortization of intangibles associated with the purchase of subsidiaries      1,387          686       2,761      1,341
    Guaranteed preferred debentures.........................................        975          978       1,950      1,971
    Other...................................................................      4,204        2,331       6,954      3,724
                                                                                -------       ------     -------     ------
         Total noninterest expense..........................................     23,260       17,418      45,229     33,029
                                                                                -------       ------     -------     ------
         Income before provision for income tax expense and cumulative
           effective of change in accounting principle......................     12,836       10,521      25,784     20,594
Provision for income tax expense............................................      5,037        4,249      10,259      7,904
                                                                                -------       ------     -------     ------
         Income before cumulative effective of change in
           accounting principle.............................................      7,799        6,272      15,525     12,690
Cumulative effect of change in accounting principle, net of tax.............         --           --         459         --
                                                                                -------       ------     -------     ------
         Net income.........................................................    $ 7,799        6,272      15,066     12,690
                                                                                =======       ======     =======     ======
Earnings per common share:
    Basic:
      Income before cumulative effective of change in accounting principle..    $  0.65         0.52        1.29       1.05
      Cumulative effect of change in accounting principle, net of tax.......         --           --       (0.04)        --
                                                                                -------       ------     -------     ------
      Basic.................................................................    $  0.65         0.52        1.25       1.05
                                                                                =======       ======     =======     ======

    Diluted:
      Income before cumulative effective of change in accounting principle..    $  0.65         0.52        1.29       1.04
      Cumulative effect of change in accounting principle, net of tax.......         --           --       (0.04)        --
                                                                                -------       ------     -------     ------
      Diluted...............................................................    $  0.65         0.52        1.25       1.04
                                                                                =======       ======     =======     ======

Weighted average common stock outstanding (in thousands)....................     12,067       12,126      12,082     12,143
                                                                                =======       ======     =======     ======

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, 2001 and 2000 and six months ended December 31, 2000
                              (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, 1999.................... $1,441     375    161,613                 25,097     (11,369)       (2,644)  174,513
Six months ended June 30, 2000:
   Comprehensive income:
    Net income..........................     --      --         --      12,690     12,690          --            --    12,690
    Other comprehensive income,
      net of tax - unrealized gains
      on securities, net of
      reclassification adjustment (1)...     --      --         --         101         --          --           101       101
                                                                        ------
    Comprehensive income................                                12,791
                                                                        ======
   Exercise of stock options............      1      --         24                     --          --            --        25
   Repurchases of common stock..........     --      --         --                     --      (1,264)           --    (1,264)
   Pre-merger transactions of FB&T......     --      --         --                 (7,000)         --            --    (7,000)
                                         ------     ---    -------                 ------     -------        ------   -------
Consolidated balances, June 30, 2000....  1,442     375    161,637                 30,787     (12,633)       (2,543)  179,065
Six months ended December 31, 2000:
   Comprehensive income:
    Net income..........................     --      --         --      15,107     15,107          --            --    15,107
    Other comprehensive income,
      net of tax - unrealized gains
      on securities, net of
      reclassification adjustment (1)...     --      --         --       2,888         --          --         2,888     2,888
                                                                        ------
    Comprehensive income................                                17,995
                                                                        ======
   Compensation paid in stock...........     --      --         36                     --          --            --        36
   Repurchases of common stock..........     --      --         --                     --        (190)           --      (190)
   Retirement and reissuance
      of treasury stock.................     --      --    (12,747)                    --      12,747            --        --
   Pre-merger transactions of FB&T......     --      --      5,003                 (5,000)         --            --         3
                                         ------     ---    -------                 ------     -------        ------   -------
Consolidated balances,
   December 31, 2000....................  1,442     375    153,929                 40,894         (76)          345   196,909
Six months ended June 30, 2001:
   Comprehensive income:
    Net income..........................     --      --         --      15,066     15,066          --            --    15,066
    Other comprehensive income,
      net of tax:
      Unrealized gains on securities,
        net of reclassification
        adjustment (1)..................     --      --         --       2,085          --         --         2,085     2,085
      Derivative instruments:
        Cumulative effect of change
          in accounting principle.......     --      --         --       4,950         --          --         4,950     4,950
        Current period transactions.....     --      --         --       2,745         --          --         2,745     2,745
        Reclassification to earnings....     --      --         --      (1,798)        --          --        (1,798)   (1,798)
                                                                        ------
    Comprehensive income................                                23,048
                                                                        ======
   Reduction of deferred tax asset
    valuation reserve...................     --      --        565                     --          --            --       565
   Repurchases of common stock..........     --      --         --                     --        (864)           --      (864)
                                         ------     ---    -------                 ------     -------        ------   -------
Consolidated balances, June 30, 2001.... $1,442     375    154,494                 55,960        (940)        8,327   219,658
                                         ======     ===    =======                 ======     =======        ======   =======






- --------------------------------------
(1)  Disclosure of reclassification adjustment:
                                                                     Three months ended   Six months ended   Six months ended
                                                                          June 30,            June 30,         December 31,
                                                                     ------------------   ----------------    ---------------
                                                                        2001      2000      2001      2000         2000
                                                                        ----      ----      ----      ----         ----

                                                                                                   
    Unrealized gains (losses) arising during the period...............  $  53     (248)    1,964       347        2,757
    Less reclassification adjustment for (losses) gains
         included in net income.......................................     (8)      --      (121)      246         (131)
                                                                        -----     ----     -----       ---        -----
    Unrealized gains (losses) on investment securities................  $  61     (248)    2,085       101        2,888
                                                                        =====     ====     =====       ===        =====

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,
                                                                                                -------------------
                                                                                                2001           2000

Cash flows from operating activities:
                                                                                                        
    Net income............................................................................   $   15,066       12,690
    Adjustments to reconcile net income to cash provided by operating activities:
        Cumulative effect of change in accounting principle, net of tax...................          459           --
        Depreciation, amortization and accretion, net.....................................        3,758        2,583
        Provision for loan losses.........................................................          910        1,452
        Provision for income tax expense..................................................       10,259        7,904
        Payments of income taxes..........................................................       (3,571)      (6,578)
        Loss (gain) on sales of securities, net...........................................          187         (379)
        Gain on derivative instruments, net...............................................       (2,887)          --
        Decrease (increase) in accrued interest receivable................................        2,598       (1,972)
        Interest accrued on liabilities...................................................       45,919       32,230
        Payments of interest on liabilities...............................................      (42,053)     (31,732)
        Other operating activities, net...................................................      (12,859)      (3,709)
                                                                                             ----------     --------
              Net cash provided by operating activities...................................       17,786       12,489
                                                                                             ----------     --------

Cash flows from investing activities:
    Cash paid for acquired entities, net of cash and cash equivalents received............           --       (2,709)
    Proceeds from sales of investment securities available for sale.......................       55,903        8,148
    Maturities of investment securities available for sale................................      126,318       64,099
    Maturities of investment securities held to maturity..................................          370           15
    Purchases of investment securities available for sale.................................      (48,589)     (54,862)
    Proceeds from termination of swap agreements..........................................        2,659           --
    Net increase in loans.................................................................         (415)    (104,242)
    Recoveries of loans previously charged-off............................................        1,543        3,131
    Purchases of bank premises and equipment..............................................         (731)       (2,163)
    Proceeds from sales of other real estate..............................................           11          619
    Other investing activities, net.......................................................         (614)        (622)
                                                                                             ----------     --------
              Net cash provided by (used in) investing activities.........................      136,455      (88,586)
                                                                                             ----------     --------

Cash flows from financing activities:
    Other (decreases) increases in deposits:
      Demand and savings deposits.........................................................      (42,983)      99,619
      Time deposits.......................................................................      (38,652)      32,287
    Decrease in federal funds purchased...................................................           --      (25,500)
    Increase in securities sold under agreements to repurchase............................        3,955       19,726
    Advances drawn on note payable........................................................           --        9,200
    Repayments of note payable............................................................      (44,700)      (5,000)
    Repurchases of common stock for treasury..............................................         (864)      (1,264)
    Pre-merger transactions of FB&T.......................................................           --       (7,000)
                                                                                             ----------     --------
              Net cash (used in) provided by financing activities.........................     (123,244)     122,068
                                                                                             ----------     --------
              Net increase in cash and cash equivalents...................................       30,997       45,971
Cash and cash equivalents, beginning of period............................................      153,210       97,296
                                                                                             ----------     --------
Cash and cash equivalents, end of period..................................................   $  184,207      143,267
                                                                                             ----------     --------

Noncash investing and financing activities:
    Loans transferred to other real estate................................................   $       --          295
    Reduction of deferred tax asset valuation reserve.....................................          565           --
                                                                                             ==========     ========

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 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 2000
Annual Report on Form 10-K.  The  consolidated  financial  statements  have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America 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 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,  2001 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2001.

         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 2000  amounts  have  been  made  to  conform  to the  2001
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.  First  Banks'  ownership
interest in FBA was 93.16% and 92.86% at June 30, 2001 and  December  31,  2000,
respectively.

         FBA operates  through its wholly owned subsidiary bank holding company,
The San  Francisco  Company  (SFC),  which is  headquartered  in San  Francisco,
California,  and SFC's wholly owned  subsidiary bank, First Bank & Trust (FB&T),
which is also headquartered in San Francisco, California.

(2)      Acquisition  of  First  Bank & Trust /  Restatement  of  Financial
         Information

         Effective October 31, 2000, FBA completed its acquisition of First Bank
& Trust in a transaction accounted for as a combination of entities under common
control.  FBA  acquired  First  Bank & Trust  from  First  Banks.  Prior  to the
acquisition, First Banks owned 84.42% of the outstanding common stock of FBA and
all of the outstanding common stock of First Bank & Trust.

         The  consolidated  financial  statements at June 30, 2000,  and for the
three and six months then ended,  give  retroactive  effect to this  transaction
and, as a result,  the  consolidated  balance  sheets,  statements of income and
statements  of cash flows are  presented as if the  combining  entities had been
consolidated  for all periods  subsequent to First Banks'  acquisition  of First
Bank & Trust on March 15,  1995.  The  consolidated  statements  of  changes  in
stockholders'  equity and comprehensive income reflect the accounts of FBA as if
the common  stock,  excluding  the  treasury  shares,  issued to First  Banks in
exchange  for its  interest in First Bank & Trust had been  outstanding  for all
periods subsequent to March 15, 1995.

(3)      Acquisitions

         On May 23,  2001,  FBA  and  Charter  Pacific  Bank  (Charter  Pacific)
executed a definitive agreement providing for the acquisition of Charter Pacific
by FBA. Under the terms of the agreement,  the  shareholders  of Charter Pacific
will receive $3.80 per share in cash, or a total of approximately $21.4 million,
subject to a $0.20 per share  escrow  relating to certain  potential  litigation
costs. Charter Pacific is headquartered in Agoura Hills, California, and has one
other branch  office in Beverly  Hills,  California.  At June 30, 2001,  Charter
Pacific  had $107.6  million in total  assets,  $71.4  million in loans,  net of
unearned discount,  $10.7 million in investment  securities and $94.0 million in
deposits. FBA expects this transaction, which is subject to regulatory approvals
and the approval of Charter Pacific's shareholders, will be completed during the
third quarter of 2001.





         On June 22,  2001,  FBA and BYL  Bancorp  (BYL)  executed a  definitive
agreement  providing  for the  acquisition  of BYL and its wholly owned  banking
subidiary,  BYL Bank  Group,  by FBA.  Under  the  terms of the  agreement,  the
shareholders  of BYL will  receive  $18.50  per  share  in  cash,  or a total of
approximately  $52.0 million.  BYL Bank is headquartered in Orange,  California,
and has six other branches located in Orange and Riverside counties. At June 30,
2001,  BYL had $278.2 million in total assets,  $151.2 million in loans,  net of
unearned discount,  $12.3 million in investment securities and $246.1 million in
deposits. FBA expects this transaction, which is subject to regulatory approvals
and the  approval of BYL's  shareholders,  will be  completed  during the fourth
quarter of 2001.

(4)      Derivative Instruments and Hedging Activities

         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). In June 1999 and June
2000, 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,  and SFAS No. 138 -  Accounting  for
Derivative  Instruments and Hedging  Activities,  an Amendment of FASB Statement
No.  133,  respectively.  SFAS  133,  as  amended,  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts,  and for hedging activities.  SFAS 133,
as amended,  requires an entity to 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, as
amended,  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.

         FBA utilizes derivative instruments and hedging activities to assist in
the  management  of  interest  rate  sensitivity  and to modify  the  repricing,
maturity and option characteristics of certain assets and liabilities.  FBA uses
such  derivative  instruments  solely to reduce its interest rate risk exposure.
The  following  is  a  summary  of  FBA's  accounting  policies  for  derivative
instruments and hedging activities under SFAS 133, as amended.

         Interest  Rate Swap  Agreements - Cash Flow Hedges.  Interest rate swap
agreements  designated as cash flow hedges are accounted for at fair value.  The
effective  portion  of the  change  in the  cash  flow  hedge's  gain or loss is
initially reported as a component of other comprehensive income and subsequently
reclassified  into noninterest  income when the underlying  transaction  affects
earnings. The ineffective portion of the change in the cash flow hedge's gain or
loss is recorded in  noninterest  income on each monthly  measurement  date. The
swap  agreements  are  accounted  for on an accrual  basis with the net interest
differential  being  recognized as an adjustment to interest  income or interest
expense of the related asset or liability being hedged.

         Interest Rate Swap  Agreements - Fair Value Hedges.  Interest rate swap
agreements  designated  as fair value  hedges are  accounted  for at fair value.
Changes in the fair value of the swap  agreements  are  recognized  currently in
noninterest  income.  The change in the fair value of the underlying hedged item
attributable  to the hedged risk adjusts the carrying  amount of the  underlying
hedged item and is also recognized  currently in noninterest income. All changes
in fair value are measured on a monthly basis. The swap agreements are accounted
for on an accrual basis with the net interest  differential  being recognized as
an  adjustment  to interest  income or interest  expense of the related asset or
liability.

         Interest  Rate Cap and Floor  Agreements.  Interest  rate cap and floor
agreements  are  accounted  for at fair  value.  Changes  in the  fair  value of
interest  rate cap and floor  agreements  are  recognized  in  earnings  on each
monthly measurement date.

         On  January  1,  2001,  FBA  implemented  SFAS  133,  as  amended.  The
implementation  of SFAS 133, as amended,  resulted in an increase in  derivative
instruments  of $6.9 million,  an increase in deferred tax  liabilities  of $2.7
million  and an  increase  in other  comprehensive  income of $5.0  million.  In
addition,  FBA recorded a cumulative effect of change in accounting principle of
$459,000, net of taxes of $247,000, as a reduction of net income.






(5)      Earnings Per Common Share

         The following is a reconciliation of the numerators and denominators of
the basic and  diluted  earnings  per share (EPS)  computations  for the periods
indicated:



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

         Three months ended June 30, 2001:
                                                                                                   
              Basic EPS-- income before cumulative effect..................     $ 7,799       12,067        $  0.65
              Cumulative effect of change in accounting principle,
                 net of tax................................................          --           --             --
                                                                                -------       ------        -------
              Basic EPS - income available to common stockholders..........       7,799       12,067           0.65
                                                                                     --           --             --
                                                                                -------       ------        -------
              Diluted EPS-- income available to common stockholders........     $ 7,799       12,067        $  0.65
                                                                                =======       ======        =======

         Three months ended June 30, 2000:
              Basic EPS-- income available to common stockholders..........     $ 6,272       12,126        $  0.52
              Effect of dilutive securities-- stock options................          --           --             --
                                                                                -------       ------        -------
              Diluted EPS-- income available to common stockholders........     $ 6,272       12,126        $  0.52
                                                                                =======       ======        =======

         Six months ended June 30, 2001:
              Basic EPS-- income before cumulative effect..................     $15,525       12,082        $  1.29
              Cumulative effect of change in accounting principle,
                 net of tax................................................        (459)          --          (0.04)
                                                                                -------       ------        -------
              Basic EPS - income available to common stockholders..........      15,066       12,082           1.25
                                                                                -------       ------        -------
                                                                                     --           --             --
              Diluted EPS-- income available to common stockholders........     $15,066       12,082        $  1.25
                                                                                =======       ======        =======

         Six months ended June 30, 2000:
              Basic EPS-- income available to common stockholders..........     $12,690       12,143        $  1.05
              Effect of dilutive securities-- stock options................          --            3          (0.01)
                                                                                -------       ------        -------
              Diluted EPS-- income available to common stockholders........     $12,690       12,146        $  1.04
                                                                                =======       ======        =======



(6)      Transactions with Related Parties

         FBA  purchases  certain  services  and supplies  from or through  First
Banks,  its affiliates and First  Services,  L.P. 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 its subsidiaries.

         First Banks provides  management  services to FBA and FB&T.  Management
services are provided under  management fee agreements  whereby FBA  compensates
First Banks 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
$1.9  million and $3.6 million for the three and six months ended June 30, 2001,
and  $1.3  million  and  $2.6  million  for  the  comparable  periods  in  2000,
respectively.

         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman and his adult children,  provides data processing  services and
various  related  services  to FBA and FB&T  under the terms of data  processing
agreements.  Fees paid under these agreements were $2.8 million and $4.8 million
for the three and six months  ended June 30,  2001,  and $1.6  million  and $3.1
million for the comparable periods in 2000, respectively.

         FB&T had $95.4  million  and  $108.2  million  in whole  loans and loan
participations outstanding at June 30, 2001 and December 31, 2000, respectively,
that were purchased  from First Bank, a wholly owned  subsidiary of First Banks.
In addition,  FB&T had sold $178.0  million and $146.1 million in whole loan and
loan  participations  to First  Bank at June 30,  2001 and  December  31,  2000,
respectively.






         FBA has a $100.0  million  revolving  note  payable from First Banks on
which the outstanding  principal and accrued interest under the note payable are
due and payable on 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.  The  amounts  outstanding  under the note
payable at June 30, 2001 and  December 31,  2000,  were $53.3  million and $98.0
million,  respectively.  The  interest  expense  under the note payable was $1.0
million and $2.9 million for the three and six months  ended June 30, 2001,  and
$153,000 and $214,000 for the comparable periods in 2000, respectively.

(7)      Regulatory Capital

         FBA and its 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 its 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 its 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, 2001, FB&T was well  capitalized  under the applicable
regulations.  At June 30, 2001 and December 31, 2000,  FBA's total capital ratio
fell  below  the  well-capitalized   level,  however,  FBA  remained  adequately
capitalized.   FBA's   reduction  in  the  total   capital  ratio  is  primarily
attributable  to the  acquisitions  of Millennium Bank and SFC in December 2000,
which added total assets of approximately  $300.8 million.  The sizable increase
in FBA's  total  capital  ratio  during  the six months  ended June 30,  2001 is
primarily attributable to increased earnings.

         As of June 30, 2001,  the most recent  notification  from FBA's primary
regulator   categorized  FBA  and  FB&T  as  adequately   capitalized  and  well
capitalized,  respectively, under the regulatory framework for prompt corrective
action.  To be  categorized  as well  capitalized,  FBA and FB&T  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, 2001 and December 31, 2000,  FBA's,  FB&T's and Bank of San
Francisco's (BSF) required and actual capital ratios were as follows:




                                                                                                     To be well
                                                            Actual               For capital      capitalized under
                                                   ------------------------
                                                   June 30,    December 31,       adequacy        prompt corrective
                                                     2001          2000           purposes        action provisions
                                                     ----          ----           --------        -----------------


         Total capital (to risk-weighted assets):
                                                                                            
             FBA................................      8.62%         8.01%            8.0%               10.0%
             FB&T...............................     10.70         10.58             8.0                10.0
             BSF (1)............................        --         22.38             8.0                10.0

         Tier 1 capital (to risk-weighted assets):
             FBA................................      7.36          6.76             4.0                 6.0
             FB&T...............................      9.45          9.32             4.0                 6.0
             BSF (1)............................        --         21.42             4.0                 6.0

         Tier 1 capital (to average assets):
             FBA................................      7.01          7.34             3.0                 5.0
             FB&T...............................      8.73          9.27             3.0                 5.0
             BSF (1)............................        --         22.00             3.0                 5.0



         --------------------------
         (1)  BSF was acquired by FBA on December 31, 2000. FB&T merged with BSF
              on March 29, 2001, and BSF was renamed First Bank & Trust.






(8)      Business Segment Results

         FBA's  business   segments  are  the  parent  company  (which  includes
intercompany  eliminations)  and FB&T.  The  reportable  business  segments  are
consistent  with the  management  structure  of FBA and the  internal  reporting
system that monitors performance.

         Through its branch network, FB&T provides similar products and services
in its defined  geographic  areas.  The products and services  offered include a
broad range of  commercial  and personal  banking  products,  including  demand,
savings,  money market and time  deposit  accounts.  In  addition,  FB&T markets
combined basic services for various customer groups, including packaged accounts
for more affluent  customers,  and sweep  accounts,  lock-box  deposits and cash
management products for commercial customers. FB&T also offers both consumer and
commercial loans. Consumer lending includes residential real estate, home equity
and installment lending.  Commercial lending includes commercial,  financial and
agricultural loans, real estate  construction and development loans,  commercial
real estate loans, commercial leasing and trade financing.

         Other  financial  services  include  mortgage  banking,   debit  cards,
brokerage  services,   credit-related  insurance,   automated  teller  machines,
telephone  banking,  safe deposit boxes and trust and private banking  services.
The revenues  generated by FB&T 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 geographic areas include
Houston,   Dallas,  Irving  and  McKinney,   Texas  and  southern  and  northern
California.  The products and services are offered to customers primarily within
their respective  geographic  areas,  with the exception of loan  participations
executed between FB&T and First Bank. See Note 6 to the  consolidated  financial
statements.

         The  business  segment  results  are  consistent  with  FBA's  internal
reporting  system and, in all  material  respects,  with  accounting  principles
generally accepted in the United States of America and practices  predominate in
the banking industry.







         The business segment results are summarized as follows:

                                                        FB&T (1)          Corporate and other (2)      Consolidated totals
                                                ----------------------    -----------------------     ---------------------
                                                June 30,  December 31,    June 30,  December 31,      June 30, December 31,
                                                  2001        2000          2001        2000           2001        2000
                                                  ----        ----          ----        ----           ----        ----
                                                                     (dollars expressed in thousands)
Balance sheet information:

                                                                                                
Investment securities.......................   $  203,610     330,478        1,939       4,741        205,549     335,219
Loans, net of unearned discount.............    2,053,295   2,058,628           --          49      2,053,295   2,058,677
Total assets................................    2,628,378   2,733,545        5,846       7,834      2,634,224   2,741,379
Deposits....................................    2,224,079   2,306,469         (107)       (113)     2,223,972   2,306,356
Stockholders' equity........................      316,647     333,186      (96,989)   (136,277)       219,658     196,909
                                               ==========   =========      =======    ========      =========   =========


                                                        FB&T (1)          Corporate and other (2)      Consolidated totals
                                                 --------------------     -----------------------      ------------------
                                                   Three months ended       Three months ended         Three months ended
                                                        June 30,                 June 30,                   June 30,
                                                 --------------------      --------------------        ------------------
                                                 2001           2000       2001            2000        2001          2000
                                                 ----           ----       ----            ----        ----          ----
                                                                     (dollars expressed in thousands)
Income statement information:

Interest income.............................    $ 52,339       42,661          (42)         91         52,297      42,752
Interest expense............................      20,712       16,943        1,012         151         21,724      17,094
                                                --------       ------       ------      ------        -------      ------
      Net interest income...................      31,627       25,718       (1,054)        (60)        30,573      25,658
Provision for loan losses...................         820          470           --          --            820         470
                                                --------       ------       ------      ------        -------      ------
      Net interest income after
        provision for loan losses...........      30,807       25,248       (1,054)        (60)        29,753      25,188
                                                --------       ------       ------      ------        -------      ------
Noninterest income..........................       6,343        2,797           --         (46)         6,343       2,751
Noninterest expense.........................      22,171       16,436        1,089         982         23,260      17,418
                                                --------       ------       ------      ------        -------      ------
      Income (loss) before provision
        (benefit)for income tax expense.....      14,979       11,609       (2,143)     (1,088)        12,836      10,521
Provision (benefit) for income tax expense..       5,772        4,631         (735)       (382)         5,037       4,249
                                                --------       ------       ------      ------        -------      ------
      Net income (loss).....................    $  9,207        6,978       (1,408)       (706)         7,799       6,272
                                                ========       ======       ======      ======        =======      ======


                                                        FB&T (1)          Corporate and other (2)      Consolidated totals
                                                 --------------------     -----------------------      -------------------
                                                    Six months ended         Six months ended           Six months ended
                                                        June 30,                 June 30,                   June 30,
                                                 -------------------      -----------------------      -------------------
                                                 2001          2000        2001            2000        2001         2000
                                                 ----          ----        ----            ----        ----         ----
                                                                    (dollars expressed in thousands)
Income statement information:

Interest income.............................    $107,078       81,468           42         172        107,120      81,640
Interest expense............................      43,052       32,041        2,867         189         45,919      32,230
                                                --------       ------       ------      ------        -------      ------
      Net interest income...................      64,026       49,427       (2,825)        (17)        61,201      49,410
Provision for loan losses...................         910        1,452           --          --            910       1,452
                                                --------       ------       ------      ------        -------      ------
      Net interest income after
        provision for loan losses...........      63,116       47,975       (2,825)        (17)        60,291      47,958
                                                --------       ------       ------      ------        -------      ------
Noninterest income..........................      10,853        5,843         (131)       (178)        10,722       5,665
Noninterest expense.........................      42,963       31,118        2,266       1,911         45,229      33,029
                                                --------       ------       ------      ------        -------      ------
      Income (loss) before provision
        (benefit) for income tax expense
         and cumulative effect of change
        in accounting principle.............      31,006       22,700       (5,222)     (2,106)        25,784      20,594
Provision (benefit) for income tax expense..      12,056        9,027       (1,797)     (1,123)        10,259       7,904
                                                --------       ------       ------      ------        -------      ------
      Income (loss) before cumulative effect
        of change in accounting principle...      18,950       13,673       (3,425)       (983)        15,525      12,690
Cumulative effect of change in
   accounting principle, net of tax.........         459           --           --          --            459          --
                                                --------       ------       ------      ------        -------      ------
      Net income (loss).....................    $ 18,491       13,673       (3,425)       (983)        15,066      12,690
                                                ========       ======       ======      ======        =======      ======





- -----------------
  
(1)  Includes BSF,  which was acquired by FBA on December 31, 2000.  FB&T  merged  with  BSF  on March 29, 2001, and BSF was renamed
     First Bank & Trust.
(2)  Corporate and other includes $634,000 and $1.3 million of guaranteed  preferred debentures expense, after applicable income tax
     benefit of $341,000 and $650,000 for the three and six months ended June 30, 2001, and  $636,000 and $1.3 million of guaranteed
     preferred debentures expense, after applicable income tax benefit of $342,000 and $670,000, for the comparable periods in 2000,
     respectively.






      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 our financial  condition,  results of operations and
business.  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 us,  including but not limited to  fluctuations  in interest
rates and in the economy;  the impact of laws and  regulations  applicable to us
and changes therein;  the impact of accounting  pronouncements  applicable to us
and changes therein;  competitive  conditions in the markets in which we conduct
our operations,  including  competition  from banking and non-banking  companies
with  substantially  greater  resources  than us,  some of which  may  offer and
develop  products  and  services  not  offered by us; our ability to control the
composition of our loan portfolio without adversely  affecting  interest income;
and our ability to respond to changes in technology.  With regard to our 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  anticipated   operating  costs  arising  from  the
geographic  dispersion of our offices,  as compared with  competitors  operating
solely in contiguous  markets;  the competition of larger acquirers with greater
resources than us;  fluctuations in the prices at which acquisition  targets may
be available  for sale and in the market for our  securities;  and the potential
for  difficulty or  unanticipated  costs in realizing the benefits of particular
acquisition  transactions.  Readers of our Form 10-Q should  therefore not place
undue reliance on forward-looking statements.


                                     General

         We are a registered bank holding  company  incorporated in Delaware and
headquartered  in St.  Louis  County,  Missouri.  Through the  operation  of our
subsidiaries,  we offer a broad array of  financial  services  to  consumer  and
commercial  customers.  We currently operate one banking  subsidiary that has 49
branch offices in California and Texas. At June 30, 2001, we had total assets of
$2.63 billion, loans, net of unearned discount, of $2.05 billion, total deposits
of $2.22 billion and total stockholders' equity of $219.7 million.

         We  operate  through  our  subsidiary  bank  holding  company,  The San
Francisco Company, or SFC, which is headquartered in San Francisco,  California,
and  our  subsidiary   bank,  First  Bank  &  Trust,  or  FB&T,  which  is  also
headquartered in San Francisco, California. Our subsidiaries are wholly owned by
their respective parent companies.

         We offer a broad range of  commercial  and personal  banking  services,
including demand,  savings, money market and time deposit accounts. In addition,
we market  combined  basic  services  for  various  customer  groups,  including
packaged  accounts for more affluent  customers,  and sweep  accounts,  lock-box
deposits and cash management  products for commercial  customers.  We also offer
both consumer and commercial loans.  Consumer lending includes  residential real
estate,  home  equity  and  installment  lending.  Commercial  lending  includes
commercial,  financial and  agricultural  loans,  real estate  construction  and
development  loans,  commercial real estate loans,  commercial leasing and trade
financing.  Other financial  services  include  mortgage  banking,  debit cards,
brokerage  services,   credit-related  insurance,   automated  teller  machines,
telephone banking,  safe deposit boxes,  escrow and bankruptcy deposit services,
stock option services and trust and private banking services.

         Primary  responsibility  for managing  FB&T rests with the officers and
directors.  However,  we centralize overall corporate  policies,  procedures and
administrative  functions  and provide  operational  support  functions  for our
subsidiaries.  This practice allows us to achieve various operating efficiencies
while allowing our subsidiary banking units to focus on customer service.






                               Financial Condition

         Our total assets were $2.63  billion and $2.74 billion at June 30, 2001
and December 31, 2000,  respectively.  The decrease in total assets is primarily
attributable  to  an  anticipated   level  of  attrition   associated  with  our
acquisitions  of Commercial  Bank of San Francisco,  Millennium Bank and Bank of
San Francisco,  which were completed  during the fourth quarter of 2000.  Loans,
net of unearned discount,  decreased by $5.4 million, which is further discussed
under "--Loans and Allowance for Loan Losses." Investment  securities  decreased
by $129.7  million to $205.5  million at June 30,  2001 from  $335.2  million at
December 31, 2000. We attribute the decrease in investment  securities primarily
to the decline in deposits,  the  liquidation of certain  investment  securities
acquired through acquisitions that did not meet our investment  objectives and a
higher than normal level of investment security calls experienced during the six
months ended June 30, 2001. A portion of the funds  generated from the reduction
of investment  securities  were  reinvested in  investment  securities,  and the
remaining  funds  were  temporarily  invested  in  cash  and  cash  equivalents,
resulting  in an  increase  of $51.5  million  in  federal  funds sold to $104.7
million at June 30, 2001.  Offsetting these reductions in assets was an increase
in  derivative   instruments  of  $12.4  million,   resulting  solely  from  the
implementation of Statement of Financial Accounting Standards, or SFAS, No. 133,
Accounting for Derivative Instruments and Hedging Activities, as amended by 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, and SFAS No. 138 - Accounting for Derivative  Instruments and
Hedging  Activities,  an Amendment of FASB  Statement  No. 133.  Total  deposits
decreased by $82.4  million to $2.22 billion at June 30, 2001 from $2.31 billion
at  December  31,  2000,  which  reflects  an  anticipated  level  of  attrition
associated  with our  acquisitions  in the fourth  quarter of 2000 and continued
aggressive  competition  within our market areas. In addition,  our note payable
decreased by $44.7  million to $53.3 million at June 30, 2001 from $98.0 million
at  December  31,  2000.  The  reduction  of our note  payable  was funded  with
dividends  from FB&T and a capital  reduction of $23.0 million that was recorded
in  conjunction  with the merger of our former  subsidiary,  First Bank & Trust,
with Bank of San Francisco,  effective March 29, 2001. In conjunction  with this
merger,  Bank of San  Francisco  was  renamed  First Bank & Trust.  Furthermore,
accrued  expenses  and other  liabilities  decreased  by $14.8  million  to $9.5
million at June 30, 2001 from $24.3  million at December 31, 2000.  We attribute
this decrease  primarily to our quarterly tax payments and the timing of certain
other routine payments.

         During  the three and six  months  ended June 30,  2001,  we  purchased
$49,000 and  $864,000 of our common stock at an average cost of $21.72 per share
and $21.62 per share, respectively.  We utilized available cash and the proceeds
from sales of  available-for-sale  investment securities to fund our repurchases
of common stock. Our Board of Directors, through various resolutions passed from
1995 to  2000,  has  authorized  the  purchase  of up to a  cumulative  total of
1,094,797  shares of common stock. As of June 30, 2001, we had purchased a total
of 847,857  shares of common stock held for  treasury.  On October 31, 2000,  we
issued  803,429   treasury  shares  to  First  Banks  in  conjunction  with  our
acquisition  of  First  Bank &  Trust.  At June  30,  2001,  we  could  purchase
approximately 247,000 additional shares under the existing authorization.


                              Results of Operations

Net Income

         Net income was $7.8 million, or $0.65 per share on a diluted basis, for
the three months ended June 30, 2001, in  comparison  to $6.3 million,  or $0.52
per share on a diluted  basis,  for the  comparable  period in 2000. For the six
months ended June 30, 2001 and 2000, net income was $15.1 million,  or $1.25 per
share on a diluted  basis,  and $12.7  million,  or $1.04 per share on a diluted
basis, respectively.  The implementation of SFAS No. 133, as amended, on January
1,  2001,  resulted  in the  recognition  of a  cumulative  effect  of change in
accounting  principle  of  $459,000,  net of  tax,  which  reduced  net  income.
Excluding  this  item,  net income  was $15.5  million,  or $1.29 per share on a
diluted basis, for the six months ended June 30, 2001. The earnings progress for
the first six months of 2001 was  primarily  driven by  increased  net  interest
income and noninterest income offset by higher operating expenses,  an increased
provision  for loan  losses in the second  quarter as  further  discussed  under
"--Provision  for  Loan  Losses,"  and the  impact  of a  change  in  accounting
principle. The increased net interest income was generated through internal loan
growth and our  acquisitions of Lippo Bank, Bank of Ventura,  Commercial Bank of
San Francisco, Millennium Bank and Bank of San Francisco, completed during 2000.
However,  the  improvement  in net interest  income for the three and six months
ended June 30, 2001, was partially offset by six reductions in the prime lending
rate that occurred during the first and second quarters of 2001.





         The improvement in net interest  income and noninterest  income for the
three and six months  ended June 30,  2001,  was  partially  offset by increased
operating expenses.  The increased operating expenses are primarily attributable
to the operating expenses of the aforementioned acquisitions; increased salaries
and employee benefit expenses;  increased data processing fees; increased legal,
examination  and  professional  fees;  increased   amortization  of  intangibles
associated with the purchase of the aforementioned  banks; and a charge to other
expense  associated with the  establishment of a specific reserve on an unfunded
letter of credit.

Net Interest Income

         Net   interest   income  was  $30.6   million,   or  5.18%  of  average
interest-earning assets, for the three months ended June 30, 2001, in comparison
to  $25.7  million,  or  5.52%  of  average  interest-earning  assets,  for  the
comparable  period in 2000. For the six months ended June 30, 2001 and 2000, net
interest income was $61.2 million, or 5.20% of average  interest-earning assets,
in comparison to $49.4  million,  or 5.48% of average  interest-earning  assets,
respectively.  We credit the improved net interest  income for the three and six
months  ended  June  30,  2001,  primarily  to the net  interest-earning  assets
provided by our acquisitions completed during 2000 and earnings on interest rate
swap  agreements  that we entered into in conjunction  with our risk  management
program.

         Average loans, net of unearned discount, increased by $500.0 million to
$2.07  billion for the three months  ended June 30, 2001 from $1.57  billion for
the comparable  period in 2000. For the six months ended June 30, 2001 and 2000,
average loans, net of unearned  discount,  were $2.06 million and $1.53 million,
respectively.  The yield on our loan portfolio  decreased to 9.21% and 9.44% for
the three and six months ended June 30, 2001,  respectively,  in  comparison  to
9.73% and 9.56% for the comparable periods in 2000. This was a major contributor
to the  decline  in our net  interest  rate  margin for the three and six months
ended June 30, 2001 of 34 basis points and 28 basis points,  respectively,  from
the  comparable  periods in 2000. We attribute the decline in yields and our net
interest rate margin  primarily to the continued  decreases in the prime lending
rate.  During the period from December 31, 2000 through June 30, 2001, the Board
of Governors of the Federal Reserve System  decreased the targeted Federal funds
rate six times,  resulting in six  decreases in the prime rate of interest  from
9.50% to 6.75%.  This is  reflected  not only in the rate of interest  earned on
loans  that  are  indexed  to the  prime  rate,  but also in  other  assets  and
liabilities  which either have variable or adjustable rates, or which matured or
repriced during this period.  As further  discussed under  "--Interest Rate Risk
Management,"  the reduced level of interest  income earned on our loan portfolio
as a result of declining interest rates was partially  mitigated by the earnings
associated with our interest rate swap agreements.  For the three and six months
ended June 30, 2001, these  agreements  provided income of $2.4 million and $3.0
million,  respectively,  in  comparison  to expense  of  $436,000  and  $625,000
incurred for the comparable periods in 2000.

         For the  three  and six  months  ended  June 30,  2001,  the  aggregate
weighted  average  rate paid on our  deposit  portfolio  was  4.48%  and  4.67%,
respectively,  compared to 4.62% and 4.52% for the  comparable  periods in 2000.
The overall increase for the six months ended June 30, 2001,  reflects increased
rates  paid by us to  attract  and  retain  deposits  as a result  of  generally
increasing interest rates during the first six months of 2000 and the high level
of competition  within our market areas.  We attribute the decline for the three
months ended June 30, 2001,  primarily to rates paid on savings deposits,  which
have  continued  to decline in  conjunction  with the prime rate  reductions  as
previously discussed.  In addition,  the aggregate weighted average rate paid on
our note payable and short-term borrowings decreased to 5.52% from 6.00% for the
three months ended June 30, 2001 and 2000, respectively,  and increased to 6.43%
for the six months ended June 30, 2001 from 5.71% for the  comparable  period in
2000.  Amounts  outstanding  under our $100.0 million  revolving note payable to
First Banks bear interest at an annual rate of one-quarter percent less than the
"Prime Rate" as reported in the Wall Street  Journal.  Thus,  our revolving note
payable represents a relatively  high-cost funding source,  although it has been
mitigated by the  continued  reductions  in the prime lending rate, as increased
advances  under the  revolving  note payable have the effect of  increasing  the
weighted average rate of non-deposit  liabilities.  During 2000, we utilized the
note  payable to fund our  acquisitions  of  Commercial  Bank of San  Francisco,
Millennium  Bank and Bank of San Francisco,  thus  resulting in a  significantly
higher level of borrowings occurring during the fourth quarter of 2000.





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



                                              Three months ended June 30,                         Six months ended June 30,
                                    ----------------------------------------------    ----------------------------------------------
                                             2001                    2000                  2001                  2000
                                    ----------------------  ----------------------    -------------------  -------------------------
                                             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)........... $2,065,353  47,437  9.21% $1,565,972 37,868 9.73% $2,058,289  96,317  9.44% $1,531,853 72,795 9.56%
   Investment securities (3)....    203,921   3,626  7.13     210,770  3,469 6.62     237,239   8,739  7.43     205,004  6,595 6.47
   Federal funds sold and other.     98,591   1,234  5.02      91,532  1,415 6.22      77,793   2,064  5.35      75,631  2,250 5.98
                                 ----------  ------        ---------- ------       ---------- -------        ---------- ------
     Total interest-earning
        assets..................  2,367,865  52,297  8.86   1,868,274 42,752 9.20   2,373,321 107,120  9.10   1,812,488 81,640 9.06
                                             ------                   ------                  -------                   ------
Nonearning assets...............    273,075                   180,055                 272,134                   174,702
                                 ----------                ----------              ----------                ----------
     Total assets............... $2,640,940                $2,048,329              $2,645,455                $1,987,190

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

Interest-bearing liabilities:
   Interest-bearing
     demand deposits............ $  218,770     916  1.68% $  163,472    548 1.35% $  213,124   1,841  1.74%  $ 162,585  1,160 1.43%
   Savings deposits.............    749,565   7,289  3.90     553,633  5,977 4.34     742,188  15,104  4.10     527,434 11,112 4.24
   Time deposits of $100
     or more....................    306,976   4,328  5.66     110,263  1,484 5.41     302,379   8,786  5.86     111,877  2,894 5.20
   Other time deposits (4)......    535,825   7,676  5.75     613,683  8,546 5.60     550,809  16,113  5.90     590,347 16,123 5.49
                                 ----------  ------        ---------- ------       ---------- -------        ---------- ------
     Total interest-bearing
       deposits.................  1,811,136  20,209  4.48   1,441,051 16,555 4.62   1,808,500  41,844  4.67   1,392,243 31,289 4.52
   Note payable and
    short-term borrowings.......    110,100   1,515  5.52      36,116    539 6.00     127,756   4,075  6.43      33,128    941 5.71
                                 ----------  ------        ---------- ------       ---------- -------        ---------- ------
     Total interest-bearing
        liabilities.............  1,921,236  21,724  4.54   1,477,167 17,094 4.65   1,936,256  45,919  4.78   1,425,371 32,230 4.55
                                             ------                   ------                   ------                   ------
Noninterest-bearing liabilities:
   Demand deposits..............    408,763                   321,431                 411,843                   312,174
   Other liabilities............     89,212                    71,344                  85,403                    71,570
                                 ----------                ----------              ----------                ----------
     Total liabilities..........  2,419,211                 1,869,942               2,433,502                 1,809,115
Stockholders' equity............    221,729                   178,387                 211,953                   178,075
                                 ----------                ----------              ----------                ----------
     Total liabilities and
        stockholders' equity.... $2,640,940                $2,048,329              $2,645,455                $1,987,190
                                 ==========                ==========              ==========                ==========

Net interest income.............             30,573                   25,658                   61,201                   49,410
                                             ======                   ======                   ======                   ======
Interest rate spread............                     4.32                    4.55                      4.32                    4.51
Net interest margin.............                     5.18%                   5.52%                     5.20%                   5.48%
                                                     ====                    ====                      ====                    ====
- -------------------------
(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 $820,000 and $910,000 for the three
and six months ended June 30, 2001,  in  comparison to $470,000 and $1.5 million
for the comparable periods in 2000, respectively. We attribute the change in the
provision for loan losses primarily to an increase in net loan charge-offs. Loan
charge-offs  were $3.6  million  and $5.8  million  for the three and six months
ended  June 30,  2001,  in  comparison  to  $178,000  and $2.0  million  for the
comparable  periods in 2000.  The increase in loan  charge-offs  reflects a $1.4
million charge-off on a single credit  relationship,  a $675,000 charge-off with
respect to a loan in an acquired  portfolio  as well as the recent  general slow
down in economic conditions  prevalent within our markets.  Loan recoveries were
$717,000 and $1.5  million for the three and six months ended June 30, 2001,  in
comparison to $839,000 and $3.1 million for the comparable periods in 2000. Loan
recoveries  for the six months  ended June 30, 2000  included a recovery of $1.3
million on a single credit  relationship.  Past-due loans have increased  during
the three and six months ended June 30,  2001,  and we  anticipate  these trends
will continue in the near future.  However,  we believe  these trends  represent
normal cyclical trends  experienced  within the banking industry during times of
economic slow down. Management considered these trends in its overall assessment
of the adequacy of the 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 $6.3 million and $10.7 million for the three and
six months ended June 30, 2001,  in  comparison to $2.8 million and $5.7 million
for the  comparable  periods 2000,  respectively.  Noninterest  income  consists
primarily of service charges on deposit  accounts and customer service fees, net
gains on derivative instruments and other income.

         Service charges on deposit accounts and customer service fees increased
to $2.1  million and $4.3  million  for the three and six months  ended June 30,
2001,  from $1.8  million and $3.5 million for the  comparable  periods in 2000,
respectively.  We attribute the increase in service charges and customer service
fees to:

        >>    increased deposit balances provided by internal growth;

        >>    our acquisitions completed during 2000;

        >>    additional products and services available and  utilized  by  our
              expanding base of retail and corporate customers;

        >>    increased fee income resulting from revisions of customer service
              charge rates, effective June 1, 2000, and enhanced control of fee
              waivers; and

        >>    increased income associated with automated teller machine services
              and debit cards.

         The net gain on derivative instruments of $2.6 million and $2.9 million
for the  three and six  months  ended  June 30,  2001,  respectively,  primarily
results from the  termination of certain  interest rate swap agreements in April
and June 2001 to adjust the internal  rate hedge  position  consistent  with the
changes in  portfolio  structure  and mix. In  addition,  the net gain  reflects
changes in the fair value of our interest  rate cap  agreements,  interest  rate
floor agreements and fair value hedges,  and results from the  implementation of
SFAS No.  133,  as  amended,  on  January  1, 2001.  See  "--Interest  Rate Risk
Management" and Note 3 to our consolidated financial statements.

         Other  income was $1.7  million and $3.8  million for the three and six
months ended June 30, 2001,  in  comparison to $917,000 and $1.8 million for the
comparable periods in 2000, respectively. We attribute the primary components of
the increase to:

        >>    our acquisitions completed during 2000;

        >>    increased  earnings  associated  with  our  international  banking
              products, which were initially offered in March 2000;

        >>    increased  brokerage  revenue  associated  with  the  stock option
              services  acquired  in  conjunction  with  our acquisition of Bank
              of San Francisco;

        >>    increased  earnings associated with our official check  processing
              program,  in which we earn a fee based upon the amount of official
              checks issued and outstanding; and,

        >>    income of  approximately $300,000 and $600,000 for  the  three and
              six months  ended  June 30, 2001,  respectively,  associated  with
              equipment  leasing  activities  that  were acquired in conjunction
              with our acquisition of Bank of San Francisco in December 2000.






Noninterest Expense

         Noninterest  expense was $23.3  million and $45.2 million for the three
and six months ended June 30, 2001,  in  comparison  to $17.4  million and $33.0
million for the comparable periods in 2000, respectively. The increase reflects:

        >>    the noninterest expense of our acquisitions completed during 2000,
              including certain  nonrecurring  expenses  associated  with  those
              acquisitions;

        >>    increased salaries and employee benefit expenses;

        >>    increased data processing fees;

        >>    increased legal, examination and professional fees;

        >>    increased   amortization   of  intangibles  associated   with  our
              acquisitions completed during 2000; and

        >>    increased other expense.

         Salaries and employee  benefits were $8.3 million and $16.4 million for
the three and six months ended June 30, 2001,  in comparison to $6.5 million and
$12.8 million for the  comparable  periods in 2000,  respectively.  We primarily
associate the increase with our 2000  acquisitions.  However,  the increase also
reflects 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.  In addition, the increase includes various additions to our staff to
enhance management expertise.

         Data  processing  fees were $2.3 million and $4.8 million for the three
and six months  ended June 30,  2001,  in  comparison  to $1.7  million and $3.4
million  for the  comparable  periods  in  2000,  respectively.  As  more  fully
described in Note 6 to our consolidated  financial  statements,  First Services,
L.P.  provides data processing and various  related  services to FB&T and us. We
attribute  the  increased  data  processing  fees to  growth  and  technological
advancements  consistent  with our product  and  services  offerings,  continued
upgrades to technological  equipment,  networks and communication  channels, and
certain nonrecurring expenses associated with the data processing conversions of
Redwood  Bank,  Commercial  Bank of San  Francisco,  and Bank of San  Francisco,
completed in February 2001, March 2001 and June 2001, respectively.

         Legal,  examination  and  professional  fees were $2.3 million and $4.7
million for the three and six months ended June 30, 2001,  in comparison to $1.8
million  and $3.4  million for  comparable  periods in 2000,  respectively.  The
increase in these fees is primarily  attributable to our expanded utilization of
legal  and  professional   services  in  conjunction   with  general   corporate
activities, commercial loan documentation, collection efforts and an increase in
management fees paid to First Banks for various corporate  services.  See Note 6
to our  consolidated  financial  statements  for a further  discussion  of these
transactions with related parties.

         Amortization   of   intangibles   associated   with  the   purchase  of
subsidiaries  was $1.4  million  and $2.8  million  for the three and six months
ended  June 30,  2001,  in  comparison  to  $686,000  and $1.3  million  for the
comparable  periods in 2000,  respectively.  The  increase for 2001 is primarily
attributable  to amortization of the cost in excess of the fair value of the net
assets acquired of the five acquisitions that we completed during 2000.

         Other  expense was $4.2  million and $7.0 million for the three and six
months ended June 30, 2001,  in  comparison to $2.3 million and $3.7 million for
the comparable periods in 2000, respectively. Other expense encompasses numerous
general and administrative  expenses including but not limited to travel,  meals
and entertainment,  insurance, freight and courier services,  correspondent bank
charges,  miscellaneous  losses and recoveries,  memberships and  subscriptions,
transfer agent fees and sales taxes. We primarily attribute the overall increase
in other expense to the continued growth and expansion of our banking  franchise
and a $1.2 million charge in June 2001,  associated with the  establishment of a
specific reserve on an unfunded letter of credit. In addition,  increased losses
attributable to certain  fraudulent  customer  activities and a reduced level of
recoveries of loans of acquired  entities that had been fully  charged-off prior
to the acquisition  dates further  contributed to the overall  increase in other
expense.






Provision for Income Tax Expense

         The provision for income tax expense was $5.0 million and $10.3 million
for the three and six months  ended June 30,  2001,  representing  an  effective
income tax rate of 39.2% and 39.8%, respectively,  in comparison to $4.2 million
and $7.9 million,  representing an effective  income tax rate of 40.4% and 38.4%
for the comparable periods in 2000, respectively.  The increase in the effective
income tax rate for the six months ended June 30, 2001 reflects:

        >>    the increase in amortization  of intangibles  associated  with the
              purchase  of   subsidiaries,   which  is  not  deductible  for tax
              purposes; and

        >>    a  reduction  of  the  deferred  tax  asset  valuation  reserve of
              $404,000  related  to  the  utilization  of  net  operating losses
              associated  with  a previously acquired entity, which was recorded
              in March 2000.

                          Interest Rate Risk Management

         We utilize derivative  financial  instruments and hedging activities to
assist  in  our  management  of  interest  rate  sensitivity  by  modifying  the
repricing,   maturity  and  option   characteristics   of  certain   assets  and
liabilities. The derivative instruments we hold are summarized as follows:



                                                                       June 30, 2001            December 31, 2000
                                                                   -------------------       ----------------------
                                                                   Notional     Credit       Notional       Credit
                                                                    amount     exposure       amount       exposure
                                                                    ------     --------       ------       --------
                                                                            (dollars expressed in thousands)

                                                                                                  
         Cash flow hedges.....................................  $  630,000         581        535,000         1,112
         Fair value hedges....................................      54,900         947             --            --
         Interest rate floor agreements.......................     175,000       3,339             --            --
         Interest rate cap agreement..........................     150,000         658        150,000         1,251
                                                                ==========       =====        =======         =====


         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
our credit exposure  through our use of these  instruments.  The credit exposure
represents  the accounting  loss we 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 the three and six months ended June 30,  2001,  the net interest
income  realized on our derivative  financial  instruments  was $2.4 million and
$3.0 million,  in  comparison  to net interest  expense of $436,000 and $625,000
realized on our derivative  financial  instruments for the comparable periods in
2000.

Cash Flow Hedges

         During 1998, we entered into $105.0 million notional amount of interest
rate swap agreements to effectively  lengthen the repricing  characteristics  of
certain  interest-earning  assets to correspond  more closely with their funding
source  with the  objective  of  stabilizing  cash flow,  and  accordingly,  net
interest income,  over time. The swap  agreements,  which had been designated as
cash flow hedges, provided for us to receive a fixed rate of interest and pay an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending rate minus 2.705%.  The terms of the swap  agreements  provide for us to
pay  quarterly  and receive  payment  semiannually.  In June 2001, we terminated
these  swap  agreements,   which  would  have  expired  in  2002,  in  order  to
appropriately  modify our overall  hedge  position in  accordance  with our risk
management   program.   In  conjunction  with  the  termination  of  these  swap
agreements, we recorded a gain on derivative instruments of $1.4 million.

         During  September 1999, we entered into $130.0 million  notional amount
of  interest  rate  swap  agreements  to  effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with their  funding  source with the  objective of  stabilizing  cash flow,  and
accordingly, net interest income, over time. The swap agreements, which had been
designated  as cash flow  hedges,  provided  for us 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 the swap  agreements
provided for us to pay and receive interest on a quarterly basis. In April 2001,
we terminated these swap agreements, which would have expired in September 2001,
in order to lengthen the period covered by the swaps.  In  conjunction  with the
termination  of  these  swap  agreements,  we  recorded  a  gain  on  derivative
instruments of $731,000.


         During  September  2000,  March 2001 and April  2001,  we entered  into
$300.0 million, $200.0 million and $130.0 million notional amount, respectively,
of  interest  rate  swap  agreements  to  effectively   lengthen  the  repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with their  funding  source with the  objective of  stabilizing  cash flow,  and
accordingly,  net interest income,  over time. The swap  agreements,  which have
been  designated as cash flow hedges,  provide for us to receive a fixed rate of
interest  and pay an  adjustable  rate of interest  equivalent  to the  weighted
average  prime  lending rate minus either 2.70% or 2.82%.  The terms of the swap
agreements  provide for us to pay and receive interest on a quarterly basis. The
amount  receivable by us under the swap agreements was $2.7 million and $621,000
at June 30, 2001 and December 31, 2000, respectively,  and the amount payable by
us under the swap  agreements was $2.1 million and $623,000 at June 30, 2001 and
December 31, 2000, respectively.

         The maturity dates, notional amounts,  interest rates paid and received
and fair value of our  interest  rate swap  agreements  designated  as cash flow
hedges as of June 30, 2001 and December 31, 2000 were as follows:



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

         June 30, 2001:
                                                                                                 
             September 20, 2004.......................  $ 300,000           4.05%             6.78%          12,317
             March 21, 2005...........................    200,000           3.93              5.24           (1,855)
             April 2, 2006............................    130,000           3.93              5.45           (1,390)
                                                        ---------                                          --------
                                                        $ 630,000           3.99              6.02         $  9,072
                                                        =========           ====              ====         ========

         December 31, 2000:
             September 27, 2001.......................  $ 130,000           6.80%             6.14%        $     49
             June 11, 2002............................     15,000           6.80              6.00                7
             September 16, 2002.......................     20,000           6.80              5.36             (184)
             September 18, 2002.......................     70,000           6.80              5.33             (690)
             September 20, 2004.......................    300,000           6.80              6.78            8,434
                                                        ---------                                          --------
                                                        $ 535,000           6.80              6.35         $  7,616
                                                        =========           ====              ====         ========

Fair Value Hedges

         During January 2001, we entered into $54.9 million  notional  amount of
interest   rate  swap   agreements   to   effectively   shorten  the   repricing
characteristics  of certain  interest-bearing  liabilities with the objective of
stabilizing net interest income over time. The swap agreements,  which have been
designated  as fair  value  hedges,  provide  for us to  receive a fixed rate of
interest and pay an adjustable  rate of interest  equivalent to the  three-month
London Interbank  Offering Rate. The terms of the swap agreements provide for us
to pay and receive  interest on a quarterly  basis.  The amount  receivable  and
payable by us under the swap  agreements  was $1.4  million and $608,000 at June
30, 2001, respectively.

         The maturity dates, notional amounts,  interest rates paid and received
and fair value of our interest  rate swap  agreements  designated  as fair value
hedges as of June 30, 2001 were as follows:

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

         June 30, 2001:
             January 9, 2004..........................  $  10,000           4.80%             5.37%        $    (13)
             January 9, 2006..........................     44,900           4.80              5.51             (618)
                                                        ---------                                          --------
                                                        $  54,900           4.80              5.48         $   (631)
                                                        =========           ====              ====         ========







Interest Rate Floor Agreements

         During  January 2001 and March 2001, we entered into $100.0 million and
$75.0 million notional amount,  respectively,  of four-year  interest rate floor
agreements to further  stabilize  net interest  income in the event of a falling
rate scenario.  The interest rate floor  agreements  provide for us to receive a
quarterly adjustable rate of interest equivalent to the differential between the
three-month  London  Interbank  Offering  Rate and the strike prices of 5.50% or
5.00%, respectively,  should the three-month London Interbank Offering Rate fall
below the respective  strike prices. At June 30, 2001, the carrying value of the
interest rate floor agreements,  which is included in derivative  instruments in
the consolidated balance sheet at fair value, was $3.3 million.

Interest Rate Cap Agreement

         In conjunction  with the interest rate swap  agreements that we entered
into in September 2000, we also entered into a four-year $150.0 million notional
amount interest rate cap agreement to limit the net interest expense  associated
with our interest rate swap  agreements in the event of a rising rate  scenario.
The  interest  rate  cap  agreement  provides  for  us to  receive  a  quarterly
adjustable  rate  of  interest  equivalent  to  the  differential   between  the
three-month  London Interbank Offering Rate and the strike price of 7.50% should
the three-month  London Interbank Offering Rate exceed the strike price. At June
30, 2001 and December 31, 2000,  the carrying  value of this  interest  rate cap
agreement,  which is  included in  derivative  instruments  in the  consolidated
balance sheet, was $658,000 and $1.3 million, respectively.

Pledged Collateral

         At June 30, 2001, we had pledged  investment  securities  available for
sale with a carrying value of $1.0 million in connection  with our interest rate
swap  agreements.  In  addition,  at June 30, 2001,  we had accepted  investment
securities  with a fair value of $17.8 million as collateral in connection  with
our  interest  rate swap  agreements.  We are  permitted  by contract to sell or
repledge the collateral accepted from our  counterparties,  however, at June 30,
2001, we had not sold or repledged any of this collateral.

                       Loans and Allowance for Loan Losses

         Interest earned on our loan portfolio  represents our principal  source
of income.  Interest  and fees on loans  were 90.7% and 88.6% of total  interest
income for the three  months  ended June 30,  2001 and 2000,  respectively,  and
89.9% and 89.2% for the six months  ended June 30, 2001 and 2000,  respectively.
Total loans,  net of unearned  discount,  were $2.05 billion,  or 77.9% of total
assets, at June 30, 2001,  compared to $2.06 billion,  or 75.1% of total assets,
at December 31, 2000. The decrease in loans,  as summarized on our  consolidated
balance sheets, is primarily  attributable to an anticipated amount of attrition
associated with our  acquisitions  completed  during the fourth quarter of 2000,
current economic conditions prevalent in our markets, an increased level of loan
participations  sold to First Bank and the  continued  decline  in our  existing
indirect automobile portfolio.  Commensurate with our prescribed credit exposure
guidelines for extending credit to an individual  borrower,  loan participations
sold to and purchased  from First Bank were $178.0  million and $95.4 million at
June 30, 2001, respectively,  in comparison to $146.1 million and $108.2 million
at December 31, 2000,  respectively.  See Note 6 to the  consolidated  financial
statements for a further discussion of transactions with related parties.





         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,
                                                                                           2001            2000
                                                                                           ----            ----
                                                                                    (dollars expressed in thousands)

                                                                                                    
         Nonperforming loans........................................................  $    14,679         15,005
         Other real estate..........................................................          547            694
                                                                                      -----------      ---------
                  Total nonperforming assets........................................  $    15,226         15,699
                                                                                      ===========      =========

         Loans, net of unearned discount............................................  $ 2,053,295      2,058,677
                                                                                      ===========      =========

         Loans past due:
             Over 30 days to 90 days................................................  $    14,331         12,387
             Over 90 days and still accruing........................................        5,538            985
                                                                                      -----------      ---------
                  Total past-due loans..............................................  $    19,869         13,372
                                                                                      ===========      =========

         Allowance for loan losses to loans.........................................         1.68%          1.84%
         Nonperforming loans to loans...............................................         0.71           0.73
         Allowance for loan losses to nonperforming loans...........................       235.62         252.78
         Nonperforming assets to loans and other real estate........................         0.74           0.76
                                                                                      ===========      =========


         Nonperforming  loans (also considered  impaired  loans),  consisting of
loans on nonaccrual status and certain restructured loans, were $14.7 million at
June 30, 2001,  in  comparison  to $15.0  million at December  31,  2000.  While
nonperforming  loans have  remained  relatively  consistent at June 30, 2001 and
December 31, 2000,  past-due  loans have  increased to $19.9 million at June 30,
2001 from $13.4  million at December 31, 2000.  We attribute  these trends to be
reflective  of cyclical  trends  experienced  within the  banking  industry as a
result of economic slow down.  Consistent with the recent general  economic slow
down  experienced  within our primary  markets,  we  anticipate  this trend will
continue in the upcoming months.

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



                                                                         Three months ended      Six months ended
                                                                              June 30,               June 30,
                                                                        --------------------     ----------------
                                                                        2001          2000       2001        2000
                                                                             (dollars expressed in thousands)

                                                                                                 
         Allowance for loan losses, beginning of period............    $  36,678      32,424       37,930    30,192
         Acquired allowances for loan losses.......................           --          --           --       799
                                                                       ---------      ------       ------    ------
                                                                          36,678      32,424       37,930    30,991
                                                                       ---------      ------       ------    ------
         Loans charged-off.........................................       (3,629)       (178)      (5,797)   (2,019)
         Recoveries of loans previously charged-off................          717         839        1,543     3,131
                                                                       ---------      ------       ------    ------
         Net loan (charge-offs) recoveries.........................       (2,912)        661       (4,254)    1,112
                                                                       ---------      ------       ------    ------
         Provision for loan losses.................................          820         470          910     1,452
                                                                       ---------      ------       ------    ------
         Allowance for loan losses, end of period..................    $  34,586      33,555       34,586    33,555
                                                                       =========      ======       ======    ======



         The  allowance  for loan losses is monitored on a monthly  basis.  Each
month, the credit  administration  department  provides management with detailed
lists of loans on the watch list and  summaries of the entire loan  portfolio of
FB&T by risk  rating.  These are  coupled  with  analyses of changes in the risk
profile  of the  portfolio,  changes  in past due and  nonperforming  loans  and
changes  in watch  list and  classified  loans over  time.  In this  manner,  we
continually  monitor the overall  increases or decreases in the level of risk in
the  portfolio.  Factors are applied to the loan  portfolio for each category of
loan risk to determine acceptable levels of allowance for loan losses. We derive
these  factors  primarily  from  the  actual  loss  experience  of FB&T and from
published  national surveys of norms in the industry.  The calculated  allowance
required for the portfolio is then compared to the actual  allowance  balance to
determine  the provision  necessary to maintain the allowance at an  appropriate
level.  In addition,  management  exercises a certain  degree of judgment in its
analysis  of the overall  adequacy  of the  allowance  for loan  losses.  In its
analysis,  management  considers the change in the portfolio,  including growth,
composition,  nonperforming  loans, the ratio of net loans to total assets,  and
the  economic  conditions  of the  regions  in which we  operate.  Based on this
quantitative and qualitative analysis,  provisions are made to our allowance for
loan losses.  Such  provisions are reflected in our  consolidated  statements of
income.
                                    Liquidity

         Our  liquidity  and the  liquidity of FB&T 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. FB&T receives funds for liquidity from
customer deposits, loan payments, maturities of loans and investments,  sales of
investments and earnings.  In addition,  we may avail ourselves of other sources
of funds by issuing  certificates  of deposit in  denominations  of  $100,000 or
more,  borrowing  federal funds,  selling  securities  sold under  agreements to
repurchase  and utilizing  borrowings  from the Federal Home Loan Bank and other
borrowings,  including our revolving note payable to First Banks.  The aggregate
funds acquired from these sources were $423.1 million and $457.2 million at June
30, 2001 and December 31, 2000, respectively.

         The  following  table  presents the  maturity  structure of these other
sources of funds, which consists of certificates of deposit of $100,000 or more,
the revolving note payable and other short-term borrowings, at June 30, 2001:

                                              (dollars expressed in thousands)

           3 months or less..........................  $  157,921
           Over 3 through 6 months...................      59,639
           Over 6 through 12 months..................      85,322
           Over 12 months............................     120,253
                                                       ----------
             Total...................................  $  423,135
                                                       ==========

         We have periodically borrowed from First Banks under our revolving note
payable.  Borrowings  under the  revolving  note payable  have been  utilized to
facilitate the funding of our acquisitions,  support repurchases of common stock
from  time to time  and for  other  corporate  purposes.  Borrowings  under  the
revolving  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 revolving note payable is due and payable on June
30, 2005.  At June 30, 2001 and December 31, 2000,  there were $53.3 million and
$98.0 million in advances outstanding under the revolving note payable.

         In 1999,  FB&T  established a borrowing  relationship  with the Federal
Reserve Bank of San Francisco. This borrowing relationship,  which is secured by
commercial loans, provides an additional liquidity facility that may be utilized
for contingency  purposes. At June 30, 2001 and December 31, 2000, the borrowing
capacity  under this  agreement  was  approximately  $862.7  million  and $756.4
million,  respectively.  In  addition,  FB&T's  borrowing  capacity  through its
relationship with the Federal Home Loan Bank was approximately  $5.9 million and
$20.4 million at June 30, 2001 and December 31, 2000, respectively.

         Management  believes the available  liquidity and operating  results of
FB&T  will  be  sufficient  to  provide  funds  for  growth  and to  permit  the
distribution  of  dividends  to us  sufficient  to meet our  operating  and debt
service  requirements,  both on a short-term and long-term basis, and to pay the
dividends on the trust preferred securities issued by our financing  subsidiary,
First America Capital Trust.


                       Effect of New Accounting Standards

         In  September  2000,  the FASB  issued SFAS No. 140 --  Accounting  for
Transfers and Servicing of Financial Assets and  Extinguishments of Liabilities,
a  replacement  of FASB  Statement  125.  SFAS 140  revises  the  standards  for
accounting  for  securitizations  and other  transfers of  financial  assets and
collateral and requires certain  disclosures.  SFAS 140 provides  accounting and
reporting  standards  for  transfers  and  servicing  of  financial  assets  and
extinguishments of liabilities which are based on the consistent  application of
a  financial-components  approach.  SFAS  140 is  effective  for  transfers  and
servicing of financial assets and extinguishments of liabilities occurring after
March 31,  2001,  and is  effective  for  recognition  and  reclassification  of
collateral  and for  disclosures  relating to  securitization  transactions  and
collateral  for fiscal  years ending  after  December 15, 2001.  On December 31,
2000, we implemented the disclosure requirements of SFAS 140, which did not have
a material effect on our consolidated  financial  statements.  We have evaluated
the additional  requirements of SFAS 140 to determine their potential  impact on
our  consolidated  financial  statements  and do not  believe  they  will have a
material effect on our consolidated financial statements.

         In July 2001,  the FASB issued  SFAS No. 141 -- Business  Combinations,
and SFAS No. 142 -- Goodwill and Other Intangible Assets. SFAS 141 requires that
the  purchase  method  of  accounting  be  used  for all  business  combinations
initiated  after  June  30,  2001  as  well  as  all  purchase  method  business
combinations  completed  after June 30, 2001.  SFAS 141 also specifies  criteria
intangible  assets acquired in a purchase method business  combination must meet
to be recognized and reported apart from goodwill noting that any purchase price
allocable to an assembled  workforce may not be accounted for  separately.  SFAS
142 will require that  goodwill and  intangible  assets with  indefinite  useful
lives no longer  be  amortized,  but  instead  tested  for  impairment  at least
annually  in  accordance  with the  provisions  of SFAS 142.  SFAS 142 will also
require that  intangible  assets with  definite  useful lives be amortized  over
their respective  estimated useful lives to their estimated residual values, and
reviewed for  impairment in accordance  with SFAS No. 121 -- Accounting  for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. The
amortization  of goodwill  ceases upon adoption of SFAS 142,  which for calendar
year-end  companies,  will be January 2, 2002. We are currently  evaluating  the
requirements of SFAS 141 and SFAS 142 to determine their potential impact on our
consolidated financial statements.







       Item 3 - Quantitative and Qualitative Disclosures about Market Risk

         At December 31, 2000, our 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 relatively minimal impact on our net interest income, an
instantaneous,  parallel decline in the interest yield curve of 100 basis points
indicated a pre-tax projected loss of approximately 7.5% of net interest income.
An instantaneous,  parallel shift in the yield curve of 200 basis points and 300
basis points indicated a pre-tax projected loss of approximately 10.5% and 14.8%
of net  interest  income,  respectively,  based on  assets  and  liabilities  at
December 31, 2000. At June 30, 2001, we remain in an "asset-sensitive"  position
and thus, remain subject to a higher level of risk in a declining  interest-rate
environment,  as experienced during the first six months of 2001. Although we do
not anticipate that instantaneous  shifts in the yield curve as projected in our
simulation  model are likely,  these are indications of the effects that changes
in interest rates would have over time. Our  asset-sensitive  position,  coupled
with  reductions in the prime lending rate  throughout  the last six months,  is
reflected in our reduced net  interest  rate margin for the three and six months
ended June 30, 2001 as further discussed under "--Results of Operations." During
the three and six months ended June 30, 2001, our  asset-sensitive  position and
overall susceptibility to market risks have not changed materially.





                           PART II - OTHER INFORMATION


          Item 2 - Submission of Matters to a Vote of Security Holders

         Our  Annual  Meeting  of  Stockholders  was held on May 30,  2001,  and
continued in an adjourned  meeting on June 27, 2001.  Our seven  directors  were
reelected, with the vote totals indicated in the following table:

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

         Allen H. Blake                   11,931,711                  8,784
         Charles A. Crocco, Jr.           11,934,709                  5,786
         James F. Dierberg                11,935,405                  5,090
         Albert M. Lavezzo                11,935,205                  5,290
         Ellen D. Schepman                11,931,542                  8,953
         Edward T. Story, Jr.             11,934,711                  5,784
         Donald W. Williams               11,932,033                  8,462








                    Item 6 - Exhibits and Reports on Form 8-K

(a)   The exhibits are numbered in accordance with the Exhibit Table of Item 601
      of Regulation S-K.

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

                    10(a)                Agreement and Plan of Reorganization by
                                         and among First  Banks,  America, Inc.,
                                         First Bank & Trust, BYL Bancorp and BYL
                                         Bank Group, dated June 22, 2001 - filed
                                         herewith.

(b)   FBA  filed  no  reports  on  Form  8-K  during  the   three  months  ended
      June 30, 2001.






                                   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 15, 2001                            (Principal Executive Officer)




                                   By: /s/ Allen H. Blake
                                   ---------------------------------------------
                                           Allen H. Blake
                                           Executive Vice President and
                                           Chief Financial Officer
August 15, 2001                            (Principal Financial and
                                           Accounting Officer)








                                 EXHIBIT 10(a)




                      AGREEMENT AND PLAN OF REORGANIZATION




                                  by and among



                           FIRST BANKS AMERICA, INC.,
                             a Delaware corporation,



                               FIRST BANK & TRUST,
                        a California banking corporation,



                                  BYL BANCORP,
                            a California corporation


                                       and


                                 BYL BANK GROUP,
                        a California banking corporation








                                  June 22, 2001












                                                           TABLE OF CONTENTS


ARTICLE I  TERMS OF THE MERGER & CLOSING, EXCHANGE OF SHARES

                                                                                                
         Section 1.01      The Merger....................................................................1
         Section 1.02      Effects of the Mergers........................................................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; Surrender of Certificates................................3

ARTICLE II  REPRESENTATIONS AND WARRANTIES OF BANCORP AND BANK

         Section 2.01      Organization and Capital Stock; Standing and Authority........................3
         Section 2.02      Authorization; No Defaults....................................................4
         Section 2.03      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..........................................................7
         Section 2.12      Loan Portfolio................................................................7
         Section 2.13      Employee Matters and ERISA....................................................7
         Section 2.14      Title to Properties; Licenses, Insurance......................................8
         Section 2.15      Environmental Matters.........................................................9
         Section 2.16      Compliance with Laws and Regulations..........................................9
         Section 2.17      Brokerage.....................................................................9
         Section 2.18      No Undisclosed Liabilities....................................................9
         Section 2.19      Statements True and Correct...................................................9
         Section 2.20      Commitments and Contracts....................................................10
         Section 2.21      Material Interest of Certain Persons.........................................10
         Section 2.22      Conduct to Date..............................................................10

ARTICLE III  REPRESENTATIONS AND WARRANTIES OF FBA AND FB&T

         Section 3.01      Organization.................................................................11
         Section 3.02      Authorization................................................................11
         Section 3.03      Financial Information........................................................11
         Section 3.04      Absence of Changes...........................................................12
         Section 3.05      Litigation; Proceedings......................................................12
         Section 3.06      Statements True and Correct..................................................12
         Section 3.07      Access to Funds..............................................................12
         Section 3.08      Regulatory Approvals.........................................................12

ARTICLE  IV AGREEMENTS OF BANCORP AND BANK

         Section 4.01      Business in Ordinary Course..................................................12
         Section 4.02      Breaches.....................................................................14
         Section 4.03      Submission to Shareholders...................................................14
         Section 4.04      Consummation of Agreement....................................................14
         Section 4.05      Environmental Reports........................................................14






                                                           TABLE OF CONTENTS

                                                                                               
         Section 4.06      Access to Information........................................................15
         Section 4.07      Consents of Third Parties....................................................15
         Section 4.08      Subsequent Financial Statements..............................................15
         Section 4.09      Merger of Banks..............................................................15

ARTICLE V  AGREEMENTS OF FBA AND FB&T

         Section 5.01      Regulatory Approvals.........................................................15
         Section 5.02      Breaches.....................................................................15
         Section 5.03      Consummation of Agreement....................................................16
         Section 5.04      Employee Benefits............................................................16
         Section 5.05      Indemnification and Insurance................................................16
         Section 5.06      Access to Information........................................................17
         Section 5.07      Conduct of Business..........................................................17

ARTICLE VI  CONDITIONS PRECENDENT TO THE MERGER

         Section 6.01      Conditions to the Obligations of FBA and FB&T................................17
         Section 6.02      Conditions to the Obligations of Bancorp and Bank............................18

ARTICLE VII  TERMINATION

         Section 7.01      Mutual Agreement.............................................................18
         Section 7.02      Breach of Agreements.........................................................18
         Section 7.03      Failure of Conditions........................................................18
         Section 7.04      Denial of Regulatory Approval................................................18
         Section 7.05      Environmental Reports........................................................19
         Section 7.06      Regulatory Enforcement Matters...............................................19
         Section 7.07      Unilateral Termination.......................................................19
         Section 7.08      Liquidated Damages...........................................................19
         Section 7.09      Acquisition Proposal.........................................................19
         Section 7.10      Break-up Fee.................................................................19

ARTICLE VIII  GENERAL PROVISIONS

         Section 8.01      Confidential Information.....................................................21
         Section 8.02      Publicity....................................................................21
         Section 8.03      Return of Documents..........................................................21
         Section 8.04      Notices......................................................................21
         Section 8.05      Nonsurvival of Representations, Warranties and Agreements....................23
         Section 8.06      Costs and Expenses...........................................................23
         Section 8.07      Entire Agreement.............................................................23
         Section 8.08      Headings and Captions........................................................23
         Section 8.09      Waiver, Amendment or Modification............................................23
         Section 8.10      Rules of Construction........................................................24
         Section 8.11      Counterparts.................................................................24
         Section 8.12      Successors and Assigns.......................................................24
         Section 8.13      Governing Law................................................................24







                      AGREEMENT AND PLAN OF REORGANIZATION


         This Agreement and Plan of  Reorganization,  dated as of June 22, 2001,
is by and among First Banks America, Inc., a bank holding company organized as a
Delaware  corporation  ("FBA"),   First  Bank  &  Trust,  a  California  banking
corporation which is a wholly-owned  subsidiary of FBA ("FB&T"),  BYL Bancorp, a
bank holding company organized as a California corporation ("Bancorp"),  and BYL
Bank Group, a California banking corporation which is a wholly-owned  subsidiary
of Bancorp  ("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,  FB&T,  Bancorp and Bank hereby agree as
follows:

                                    ARTICLE I

                TERMS OF THE MERGER & CLOSING; EXCHANGE OF SHARES

         Section  1.01     The   Merger. FBA will organize an interim subsidiary
("Newco") and, subject to the receipt of required  regulatory  approvals and the
satisfaction  or  waiver  of the  conditions  set  forth in  ARTICLE  VI of this
Agreement,  FBA will cause Newco to merge with and into Bancorp  (the  "Merger")
pursuant to the California  General  Corporation  Law  ("Corporate  Law") and an
Agreement  of  Merger in the form  attached  hereto  as  Exhibit A (the  "Merger
Agreement").  This Agreement also contemplates that,  immediately  following the
Effective Time (as defined in Section 1.05 hereof),  the Bank Merger (as defined
in Section  4.09)  will occur  pursuant  to an  Agreement  of Merger in the form
attached hereto as Exhibit B.

         Section  1.02     Effects of the Mergers.

         (a) The  Merger  and the Bank  Merger  shall  have  all of the  effects
provided by Corporate Law and this Agreement.  The separate corporate  existence
of Newco shall cease on  consummation  of the Merger and be combined in Bancorp,
and the separate corporate  existence of Bank shall cease on consummation of the
Bank Merger and be combined in FB&T.

         (b) The  Articles  of  Incorporation  of  Bancorp  from and  after  the
Effective  Time shall be as stated on Exhibit A attached  hereto.  The Bylaws of
Bancorp  from and after the  Effective  Time  shall be the same as the Bylaws of
Newco  immediately  prior to the  Effective  Time,  except  that the name of the
corporation  shall be amended to read "BYL  Bancorp." The directors and officers
of Bancorp from and after the Effective Time shall be the persons serving as the
directors and officers of Newco immediately prior to the Effective Time.

         Section  1.03     Conversion  of Shares.

         (a) At the Effective Time, subject to the remaining  provisions of this
Section 1.03 requiring  that a portion of the  consideration  otherwise  payable
upon consummation of the Merger be held in escrow, each share of common stock of
Bancorp  ("Bancorp  Common")  issued and  outstanding  immediately  prior to the
Effective  Time shall be  converted  into the right to receive  $18.50 (the "Per
Share Merger Price");  provided,  however, that shares of Bancorp Common held in
the  treasury  of  Bancorp or by any direct or  indirect  subsidiary  of Bancorp
immediately prior to the Effective Time shall be canceled at the Effective Time.

         (b) The stock transfer  books of Bancorp 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  Bancorp  Common  shall  cease to be  outstanding  and be
canceled,  and  certificates  previously  representing  shares of Bancorp Common
shall thereafter represent solely the right to receive the consideration payable
pursuant to this Agreement.

         (c) If holders of Bancorp  Common are entitled to require  appraisal of
their shares under applicable  Corporate Law, shares 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  1.030,  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 Bancorp Common outstanding  immediately prior to the Effective Time and



held by a  dissenting  holder who after the  Effective  Time shall  withdraw his
demand for appraisal or lose his right of appraisal  shall  thereafter have only
such rights as are provided under applicable Corporate Law.

         (d) Any  options  to  purchase  shares  of  Bancorp  Common  which  are
outstanding  immediately  prior to the Effective Time and exercisable at a price
less than the Per Share Merger Price  ("Bancorp  Options") may be surrendered to
Bancorp as of the Effective Time. FBA shall pay for each share of Bancorp 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  options to  acquire  shares of  Bancorp  Common  that are not
exercised or  surrendered  in accordance  with the preceding  sentence  shall be
canceled as of the Effective Time.

         (e) At the Effective  Time, the  outstanding  shares of common stock of
Newco shall be converted  into an equal number of shares of Bancorp  Common,  so
that immediately  following the Effective Time, the number of outstanding shares
of common stock of Bancorp 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 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, in either
case,  during which each of the  conditions  in Section 6.01 and Section 6.02 is
satisfied or waived by the  appropriate  party, or on such other date as Bancorp
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 Corporate Law (the "Effective Time").

         Section  1.06     Actions At Closing.

         (a)      At the Closing, Bancorp shall deliver to FBA:

                  (i)      certified  copies of the  Articles  of  Incorporation
         and Bylaws of Bancorp  and the  Articles of Incorporation and Bylaws of
         each of its subsidiaries;

                  (ii)     certificates signed  by  the  Presidents  of  Bancorp
         and  Bank  stating  that (A) each of the representations and warranties
         contained in Section 6.01 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  resolutions  of the  Boards of
         Directors  of  Bancorp  and Bank  and  of the  shareholders of Bancorp,
         establishing the requisite approvals  under applicable Corporate Law of
         this  Agreement,  the  Merger  and  the other transactions contemplated
         hereby;

                  (iv)     tax  clearance  certificates issued by the  Franchise
         Tax Board of the State of  California  with respect to Bancorp and each
         of  its  subsidiaries,  dated  a  recent  date,  stating that all taxes
         imposed  under  the Bank  and Corporation Law on such corporations have
         been paid or adequately secured; and

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





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

                  (i)      certificates signed by the Presidents of FBA and FB&T
         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;

                (ii)       certified  copies  of  resolutions  of  the Boards of
         Directors of FBA and FB&T,  establishing  the requisite approvals under
         applicable Corporate  Law  of  this  Agreement,   the  Merger  and  the
         other transactions contemplated hereby; and

               (iii)       a legal  opinion from counsel for  FBA  and FB&T with
         respect to the matters  listed in Exhibit D hereto,  in form reasonably
         satisfactory to Bancorp and its counsel.

         Section  1.07     Exchange  Procedures;  Surrender of Certificates.  As
soon as reasonably  practicable  after the Effective Time, FBA shall cause to be
mailed to each record holder of shares of Bancorp Common a letter of transmittal
in form  reasonably  satisfactory  to Bancorp (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 Bancorp 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 BANCORP AND BANK

         Bancorp and Bank each represent and warrant to FBA and FB&T as follows:

         Section  2.01     Organization   and   Capital   Stock;  Standing   and
                           Authority.

         (a) Bancorp and Bank are corporations duly organized,  validly existing
and in good standing under the laws of California. 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 Bancorp
consists  of  50,000,000  shares  of  Bancorp  Common,  of which  2,542,835  are
outstanding,  and  25,000,000  shares  of  Preferred  Stock,  none of  which  is
outstanding.  All of the  outstanding  shares  of  Bancorp  Common  are duly and
validly  issued,  fully paid and  non-assessable.  Except as disclosed in (a) of
that certain  document  delivered  by Bancorp to FBA  entitled  the  "Disclosure
Schedule"  and executed by Bancorp,  Bank,  FBA and FB&T  concurrently  with the
execution  and delivery of this  Agreement  (the  "Disclosure  Schedule"),  each
certificate  representing  shares of Bancorp 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 only upon receipt of
an  affidavit  of lost stock  certificate  and a bond  sufficient  to  indemnify
Bancorp  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) As of the  date  hereof,  the  authorized  capital  stock  of  Bank
consists of 6,666,666 shares of common stock ("Bank  Common"),  of which 100 are
outstanding,  duly  and  validly  issued,  fully  paid and  non-assessable,  and
1,000,000 shares of Preferred Stock,  none of which is outstanding.  None of the
outstanding shares of Bank Common has been issued in violation of any preemptive
rights.

         (d) Except as disclosed in Section 2.01(d) of the Disclosure  Schedule,
there are no shares of capital  stock or other equity  securities  of Bancorp or
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 capital
stock  of  Bancorp  or  Bank  or  contracts,   commitments,   understandings  or
arrangements by which either of them is or may be obligated to issue  additional
shares of capital stock.

         (e) Bank  holds a current  valid  license  to engage in the  commercial
banking business at its banking offices in California,  and, except as disclosed
in Section 2.01(e) of the Disclosure Schedule,  Bancorp and Bank are in material
compliance with all agreements, understandings and orders of the Federal Reserve
Board, the Federal Deposit Insurance  Corporation  ("FDIC") and other regulatory
authorities  having  jurisdiction  over their  business,  assets and properties.
Neither  the scope of the  business of Bank 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 Bank are insured by the FDIC to the maximum
extent permitted by applicable laws and  regulations.  Bancorp 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 Bancorp and Bank have by all requisite  action approved this  Agreement,  the
Merger and the Bank Merger,  and they have authorized the execution and delivery
hereof and thereof on behalf of such  corporations by duly  authorized  officers
and the performance of their respective obligations thereunder.  Bancorp, in its
capacity as the sole holder of  outstanding  capital stock of Bank, has approved
this  Agreement,  the Merger and the Bank  Merger.  Nothing in the  Articles  of
Incorporation or Bylaws of Bancorp or Bank or any other  agreement,  instrument,
decree,  proceeding,  law or regulation  (except as specifically  referred to in
this  Agreement) by or to which either entity is bound or subject would prohibit
or inhibit either of such corporations  from  consummating  this Agreement,  the
Merger and the Bank Merger on the terms and conditions  herein  contained.  This
Agreement  has been duly and validly  executed and delivered by Bancorp and Bank
and  constitutes  a  legal,  valid  and  binding  obligation  of each  of  them,
enforceable against them in accordance with its terms.  Neither Bancorp nor Bank
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     Subsidiaries.   Each of Bancorp's direct and indirect
subsidiaries  (hereinafter  referred  to singly as a  "Bancorp  Subsidiary"  and
collectively  as the "Bancorp  Subsidiaries"),  the names and  jurisdictions  of
incorporation of which are listed in Section 2.03 of the Disclosure Schedule, is
duly  organized,  validly  existing and in good  standing  under the laws of the
jurisdiction of its incorporation,  and each of the Bancorp 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 Bancorp Subsidiary and the ownership
of such shares is set forth in Section 2.03 of the Disclosure Schedule,  and all
of such shares are owned by Bancorp or a Bancorp  Subsidiary,  free and clear of
all liens, encumbrances,  rights of first refusal, options or other restrictions
of any nature whatsoever,  except as disclosed in Section 2.03 of the Disclosure
Schedule.  There are no options,  warrants or rights  outstanding to acquire any
capital stock of any Bancorp  Subsidiary,  and no person or entity has any other
right to  purchase  or  acquire  any  unissued  shares  of stock of any  Bancorp
Subsidiary,  nor does any Bancorp  Subsidiary  have any obligation of any nature
with  respect to its  unissued  shares of stock.  Except as disclosed in Section
2.03 of the Disclosure Schedule, neither Bancorp nor any Bancorp Subsidiary is a
party to any  partnership  or joint  venture or owns an equity  interest  in any
other business or enterprise.

         Section  2.04     Financial   Information.   The  audited  consolidated
balance sheets of Bancorp and the Bancorp  Subsidiaries  as of December 31, 2000
and  related  consolidated  income  statements  and  statements  of  changes  in
shareholders'  equity and of cash flows for the three years ended  December  31,
2000,  together with the notes thereto,  included in Bancorp's  Annual Report on
Form 10-K for the year ended  December  31, 2000 as  currently  on file with the
Securities  and Exchange  Commission  (the "SEC");  the  unaudited  consolidated
balance sheets of Bancorp and the Bancorp  Subsidiaries as of March 31, 2001 and
related   consolidated   income   statements   and   statements  of  changes  in
shareholders'  equity and of cash  flows for the three  months  ended  March 31,
2001, together with the notes thereto, included in Bancorp's Quarterly Report on
Form 10-Q for the three  months  ended March 31, 2001 as  currently on file with
the SEC; and the year-end and  quarter-end  Reports of Condition  and Reports of
Income of Bank for 2000 and for the three month period ending March 31, 2001, as
filed with the FDIC (such financial  statements and notes collectively  referred
to  herein  as the  "Bancorp  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 in Bank's  reports)  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 respective
consolidated subsidiaries as of the dates and for the periods indicated.

         Section  2.05     Absence  of Changes.   Except as disclosed in Section
2.05 of the Disclosure Schedule,  since December 31, 2000 there has not been any
material adverse change in the financial condition, the results of operations or
the  business or prospects  of Bancorp and the Bancorp  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 Bancorp  Financial
Statements not misleading.  Since December 11, 2000,  there has been no material
adverse  change in the  financial  condition,  the results of  operations or the
business  or  prospects  of Bancorp or Bank  except for any such  changes as are
disclosed in Bancorp Financial Statements filed since such date.

         Section  2.06     Regulatory   Enforcement Matters. Except as disclosed
in Section  2.06 of the  Disclosure  Schedule,  neither  Bancorp nor any Bancorp
Subsidiary is subject to, or has been  informed  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  Bancorp or any of the
Bancorp Subsidiaries.

         Section  2.07     Tax Matters.

         (a) Bancorp and the Bancorp Subsidiaries have 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 Bancorp 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)  Bancorp  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 Bancorp is 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 of 1986,  as amended
(the "Code").

         (c) There has not been an  ownership  change of Bancorp,  as defined in
Section 382(g) of the Code,  that occurred during or after any taxable period in
which  Bancorp  incurred a net  operating  loss that carries over to any taxable
period ending after December 31, 2000.

         (d) All material elections with respect to taxes affecting Bancorp 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 or other  proceeding
pending or, to the best of the knowledge of Bancorp and Bank, threatened against
Bancorp or any of the Bancorp Subsidiaries,  or of which the property of Bancorp
or any of the Bancorp Subsidiaries 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 Bancorp or any Bancorp  Subsidiary  and
the principal  buildings and structures  located thereon,  together with a legal
description  of such  real  estate,  and each  lease of real  property  to which
Bancorp or any Bancorp  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 Bancorp or a Bancorp  Subsidiary,  exclusive  of deposit  agreements
with  customers  of  Bank  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 Bancorp or any Bancorp Subsidiary not
referred to elsewhere in this Section 2.09 which:

             (i)     involve payment by Bancorp or  any  Bancorp  Subsidiary  of
         more than $200,000 (other than loans,  loan commitments  or  letters of
         credit);

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

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

            (vi)     require  the  consent or  approval  of any third  party for
         the  Merger  and the Bank  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
Bancorp or any Bancorp  Subsidiary  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 Bancorp or any Bancorp Subsidiary;

         (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 $60,000;

         (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 Bancorp or a Bancorp
Subsidiary  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 January 1, 2001 of each  director
or  employee  of Bancorp or any  Bancorp  Subsidiary  with a salary in excess of
$125,000.


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

         Section  2.10     Reports.  Bancorp and the Bancorp  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 Board of
Governors of the Federal  Reserve  System (the  "Federal  Reserve  Board"),  the
Department of Financial Institutions of the State of California, the FDIC or any
other  governmental  authority  with  jurisdiction  over  Bancorp or any Bancorp
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 were accurate and complete in all material respects.

         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  Bancorp  or  any  Bancorp
Subsidiary,  as reflected in the latest  consolidated  balance  sheet of Bancorp
included in the Bancorp  Financial  Statements,  are carried in accordance  with
generally accepted accounting principles.

         Section  2.12     Loan Portfolio.

         (a)  All  loans  and  discounts  reflected  in  the  Bancorp  Financial
Statements  as of March 31,  2001 or which  were or will be  entered  into after
March  31,  2001 but  before  the  Closing  Date were and will be made for good,
valuable and adequate  consideration  in the ordinary  course of the business of
Bancorp  and the Bancorp  Subsidiaries,  in  accordance  with  Bancorp's  or the
Bancorp Subsidiaries' written lending policies,  and they are not subject to any
known defenses,  setoffs or counterclaims,  including without  limitation as are
afforded by usury or truth in lending  laws,  except as provided by  bankruptcy,
insolvency or similar laws or by general principles of equity;

         (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 in all material respects enforceable, valid, true and
genuine and what they purport to be;

         (c) Except as disclosed in Section 2.12(c) of the Disclosure  Schedule,
Bancorp and the Bancorp  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 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 customary and ordinary
past practices of Bank; and

         (d) Except as disclosed in Section 2.12(d) of the Disclosure  Schedule,
the reserve for loan losses reflected in the Bancorp Financial  Statements as of
March  31,  2001 is  adequate  under  the  requirements  of  generally  accepted
accounting principles to provide for losses on loans outstanding as of March 31,
2001.

         Section  2.13     Employee Matters and ERISA.

         (a) Except as disclosed in Section 2.13(a) of the Disclosure  Schedule,
neither  Bancorp nor any Bancorp  Subsidiary  has  entered  into any  collective
bargaining  agreement with any labor  organization  with respect to any group of
employees of Bancorp or any Bancorp  Subsidiary,  and there is no present effort
nor  existing  proposal to attempt to unionize any group of employees of Bancorp
or any Bancorp Subsidiary.

         (b) (i)  Bancorp  and the  Bancorp  Subsidiaries  have  been and are 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 neither Bancorp nor any Bancorp
Subsidiary  is  engaged in any unfair  labor  practice;  (ii) there is no unfair
labor practice  complaint against Bancorp or any Bancorp  Subsidiary pending or,
to the  best of  Bancorp's  knowledge,  threatened  before  the  National  Labor
Relations Board; (iii) there is no labor dispute,  strike,  slowdown or stoppage
actually  pending or  threatened  against or directly  affecting  Bancorp or any
Bancorp  Subsidiary;  and (iv) neither  Bancorp nor any Bancorp  Subsidiary  has
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,
neither  Bancorp  nor  any  Bancorp  Subsidiary  maintains,  contributes  to  or



participates  in or has 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 or
fringe  benefit  programs  for the  benefit  of former or current  employees  of
Bancorp or any Bancorp  Subsidiary  (collectively,  the  "Employee  Plans").  No
present or former employee of Bancorp or any Bancorp Subsidiary has been charged
with  breaching  nor has  breached a  fiduciary  duty under any  Employee  Plan.
Neither Bancorp nor any Bancorp  Subsidiary  participates  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,
neither  Bancorp  nor any  Bancorp  Subsidiary  maintains,  contributes  to,  or
participates in any plan that provides health, major medical,  disability,  life
insurance,  severance,  salary  continuation  or other  benefits  to one or more
former employees or consultants.

         (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,
2001 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 Bancorp Financial
Statements,  Bancorp and the Bancorp  Subsidiaries  have 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 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 Bancorp or
any Bancorp  Subsidiary  would be liable,  except as is reflected in the Bancorp
Financial Statements. Bancorp and the Bancorp Subsidiaries have 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)  Bancorp  and  the  Bancorp  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  Bancorp  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, as such real estate is
internally classified on the books of Bancorp or any Bancorp Subsidiary,  rights
of redemption under applicable law), to all of their real properties;

         (b) all leasehold interests for real property and any material personal
property  used by  Bancorp  or a Bancorp  Subsidiary  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 threatened with respect to any of such properties;

         (d) Except as disclosed in Section 2.14(d) of the Disclosure  Schedule,
Bancorp and the Bancorp  Subsidiaries have valid title or other ownership rights
under licenses to all material intangible personal or intellectual property used
by Bancorp or any  Bancorp  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

         (e) Bancorp and the Bancorp Subsidiaries carry the property, liability,
worker'  compensation and such other types of insurance with coverage amounts as
is  set  forth  in  Section  2.14(e)  of  the  Disclosure  Schedule.  Valid  and
enforceable  policies are  outstanding and duly in force and will remain duly in
force through the Effective Time. Neither Bancorp nor any Bancorp Subsidiary has



received  notice or other  communication  from the issuer of any such  insurance
policy canceling or amending such policy or threatening to do so.

         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 Bancorp or any
Bancorp  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 Bancorp or any Bancorp  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
Bancorp and the Bancorp  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 Bancorp  and the  Bancorp  Subsidiaries,  taken as a whole,  of any
Environmental  Law or obligate (or potentially  obligate) Bancorp or any Bancorp
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 Bancorp  and the Bancorp  Subsidiaries,  taken as a whole.  Neither
Bancorp nor any Bancorp Subsidiary has received notice from any person or entity
that  Bancorp or any Bancorp  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
Bancorp or any Bancorp  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.

         Section  2.16     Compliance with Laws and Regulations. Bancorp and the
Bancorp   Subsidiaries  have  all  licenses,   franchises,   permits  and  other
governmental  authorizations  that are necessary 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, ordinances and regulations.

         Section  2.17     Brokerage.  Except  for fees  payable  by  Bancorp to
Endicott  Financial  Advisors,  L.L.C.,  there are no claims or  agreements  for
brokerage  commissions,   investment  banking  fees,  financial  advisory  fees,
finders'  fees or  similar  compensation  in  connection  with the  transactions
contemplated by this Agreement payable by Bancorp or any Bancorp Subsidiary.

         Section  2.18     No Undisclosed  Liabilities.  Neither Bancorp nor any
Bancorp  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  Bancorp  or any  Bancorp  Subsidiary  giving  rise to any  such
liability), except (i) liabilities reflected in the Bancorp Financial Statements
and (ii)  liabilities  of the same  types  incurred  in the  ordinary  course of
business since March 31, 2001.

         Section  2.19     Statements True and Correct.  None of the information
supplied or to be supplied by Bancorp 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,  at the respective  times such documents are
filed,  and, in the case of the Proxy  Statement  (as defined in Section  4.03),
when  first  mailed  to the  stockholders  of  Bancorp  and at the  time  of the
Shareholder'  Meeting  (as defined in Section 4.03), will be false or misleading
with respect to any material fact,  omit to state any material fact necessary in
order  to make the  statements  therein  not  misleading  or omit to  state  any
material  fact  required to be stated in order to correct any  statement  in any
earlier  communication  with  respect to the  solicitation  of any proxy for the
Shareholders' Meeting. All documents that Bancorp is responsible for filing with
the SEC or any banking or 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  2.20     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), neither Bancorp nor any Bancorp Subsidiary is a party or subject to
any of the following (whether written or oral, express or implied):

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

         (b)      any  agreement,  indenture or other  instrument  not reflected
in  the  Bancorp  Financial  Statements  relating  to  the borrowing of money by
Bancorp  or  a  Bancorp  Subsidiary  or  the  guarantee  by Bancorp or a Bancorp
Subsidiary of any  obligation  (except trade  payables  or  instruments  related
to  transactions  entered  into in the  ordinary  course of  business by Bancorp
or  a  Bancorp Subsidiary,  such  as  deposits,  federal  funds  borrowings  and
repurchase  agreements),  other  than  agreements,   indentures  or  instruments
providing for annual payments of less than $50,000; or

         (c)      any contract  containing  covenants which limit the ability of
Bancorp or any Bancorp Subsidiary 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,  Bancorp or any Bancorp Subsidiary may carry on its business.

         Section 2.21      Material Interest of Certain Persons.

         (a)      Except  as  disclosed  in  Section  2.21(a) of  the Disclosure
Schedule,  no officer or director of Bancorp or 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 contract or property (real or personal, tangible or intangible),
used in or pertaining to the business of Bancorp or any Bancorp Subsidiary.

         (b)      All  outstanding loans from Bancorp or any Bancorp  Subsidiary
to any present officer, director,  employee or any associate or related interest
of any person referred to in  subsection (a) were approved by or reported to the
Board of Directors  of  the  applicable entity in accordance with all applicable
laws and regulations.

         Section  2.22     Conduct  to  Date.  From and  after December 31, 2000
through the date of this  Agreement,  except as disclosed in Section 2.22 of the
Disclosure  Schedule,  neither  Bancorp  nor any Bancorp Subsidiary has done the
following:

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

         (b)      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 Bancorp or Bank;

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

         (d)      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;

         (e)      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;

         (f)      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;

         (g)      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;


        (h)       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, except as described in Section 5.04(c)and  Section  5.04(d) of
the  Disclosure  Schedule,  (C) entered  into,   terminated   or   substantially
modified any of the Employee Plans or (D) agreed to do any of the foregoing;

         (i)      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;

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

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

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

                                   ARTICLE III

                 REPRESENTATIONS AND WARRANTIES OF FBA AND FB&T


         FBA and FB&T each represents and warrants to Bancorp as follows:

         Section  3.01     Organization.   FBA and  FB&T 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 power
to own all of its property and assets,  to incur all of its  liabilities  and to
carry on its business as now conducted.

         Section  3.02     Authorization.   The Boards of  Directors  of FBA and
FB&T have by all requisite  action approved this  Agreement,  the Merger and the
Bank Merger and authorized the execution hereof on behalf of each corporation by
duly  authorized  officers and the performance of their  respective  obligations
hereunder.  FBA, in its capacity as the sole holder of outstanding capital stock
of FB&T, has approved this Agreement, the Merger and the Bank Merger. Nothing in
the Certificate of  Incorporation of FBA, the Articles of Incorporation of FB&T,
or the  Bylaws of either  entity or any  other  agreement,  instrument,  decree,
proceeding,  law or  regulation  (except  as  specifically  referred  to in this
Agreement) by or to which FBA or FB&T is bound or subject  prohibits or inhibits
either of them from consummating this Agreement,  the Merger and the Bank Merger
on the terms and conditions herein  contained.  This Agreement has been duly and
validly  executed and delivered by FBA and FB&T and  constitutes a legal,  valid
and binding obligation of each of them,  enforceable  against them in accordance
with its terms.

         Section  3.03     Financial   Information.   The  audited  consolidated
balance sheets of FBA and its  subsidiaries  as of December 31, 2000 and related
consolidated  statements of income and  statements  of changes in  stockholders'
equity and of cash flows for the three years ended  December 31, 2000,  together
with the notes  thereto,  included in FBA's  Annual  Report on Form 10-K for the
year  ended  December  31,  2000 as  currently  on file  with the  SEC,  and the
unaudited  consolidated balance sheets of FBA and its consolidated  subsidiaries
as of  March  31,  2001  and  related  consolidated  statements  of  income  and
statements  of changes in  stockholders'  equity and of cash flows for the three
months ended March 31, 2001, together with the notes thereto,  included in FBA's
Quarterly  Report on Form  10-Q for the three  months  ended  March 31,  2001 as
currently on file with the SEC have been prepared in accordance  with  generally
accepted  accounting  principles  applied  on  a  consistent  basis  (except  as
disclosed  therein) and fairly present the consolidated  financial  position and
the consolidated results of operations, changes in shareholders' equity and cash
flows of the FBA and its  consolidated  subsidiaries as of the dates and for the
periods indicated.


         Section  3.04     Absence of Changes. Since December 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,  that would  reasonably be expected to adversely  affect FBA's ability to
consummate the transactions contemplated by this Agreement.

         Section  3.05     Litigation;  Proceedings.   There  is no  litigation,
claim or other  proceeding  pending or, to the best of the  knowledge  of FBA or
FB&T,  threatened,  that would  prohibit  either of them from  consummating  the
transactions  contemplated by this Agreement.  There is no regulatory proceeding
pending  or,  to the best  knowledge  of FBA or  FB&T,  threatened,  that  would
prohibit either of them from consummating the transactions  contemplated by this
Agreement.

         Section  3.06     Statements True and Correct.  None of the information
supplied or to be supplied by FBA or FB&T 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 and FB&T are  responsible  for  filing  with any  other
regulatory  authority in connection with the  transactions  contemplated  hereby
will comply with applicable laws, rules and regulations.

         Section  307      Access  to Funds.   As of the date of this Agreement,
FBA has, and on the Closing  Date it will have,  access to  sufficient  funds to
enable it to pay all of the consideration  contemplated to be paid in connection
with the Merger and all fees and expenses contemplated by this Agreement payable
by FBA.

         Section  3.08     Regulatory  Approvals.  Neither FBA nor FB&T is aware
of any fact or circumstance related to their respective business operations that
cause either of them to believe that FBA and FB&T will not be able to obtain the
regulatory   approvals  necessary  for  the  consummation  of  the  transactions
contemplated by this Agreement.

                                   ARTICLE IV

                         AGREEMENTS OF BANCORP AND BANK

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

         (a)      Bancorp and the Bancorp Subsidiaries  shall  continue to carry
on their 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, Bancorp and each
Bancorp Subsidiary will not:

                  (i)      declare  or  pay  any  dividend  or  make  any  other
         distribution to shareholders, whether in cash, stock or other property,
         except for  dividends of  Bancorp Subsidiaries payable  to Bancorp or a
         Bancorp Subsidiary; or

                  (ii)     issue any  Bancorp  Stock or other  capital  stock or
         any  options,  warrants,  or other  rights to subscribe for or purchase
         Bancorp Stock or any other capital stock or any securities  convertible
         into or exchangeable for any capital  stock  (except  for the  issuance
         of  Bancorp  Common   in  accordance  with  the  terms  of  convertible
         securities,  exchangeable  securities or Bancorp Options identified  in
         Section 2.01(d) of the Disclosure Schedule); or

                  (iii)    directly or indirectly redeem,  purchase or otherwise
         acquire any Common Stock or any  other capital stock of  Bancorp or any
         Bancorp Subsidiary; 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 certificate or articles of  incorporation,
         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.


         (b)      Bancorp  and  each  Bancorp  Subsidiary  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  or as described in Section
         5.04(c) of the  Disclosure  Schedule,  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  $2,000,000
         (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  to
         maturity greater than five years or any  asset-backed securities  other
         than those  issued  or  guaranteed  by the Government National Mortgage
         Association,  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,  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 Bancorp or a Bancorp
         Subsidiary  or any claim which  Bancorp or any Bancorp  Subsidiary  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 a report shall not be required
         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 Bancorp or a Bancorp Subsidiary;

                  (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  Bancorp or
         a Bancorp Subsidiary;

                  (xii)    purchase   any   single  piece  of  real or  personal
         property  or make any other single capital expenditure where the amount
         paid or committed therefor is in excess of $75,000; or

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


         (c)      Bancorp  and the Bancorp Subsidiaries  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  Bancorp and  Bank  contained in
         ARTICLE II hereof, if such representations and  warranties  were  given
         immediately following such transaction or action.

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

         (e)      Bancorp  shall  not  solicit  or encourage,  or, except to the
         extent  determined  by  Bancorp's Board of Directors,  after consulting
         with  outside   counsel,   to  be  required  by  applicable  law,  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  Bancorp
         Common  or  other  securities  or  assets  of  Bancorp  or  any Bancorp
         Subsidiary (an "Acquisition  Proposal").  Bancorp shall promptly advise
         FBA  of  its  receipt  of  any  Acquisition  Proposal and the substance
         thereof.

         Section  4.02     Breaches. Bancorp and Bank 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 Shareholders.  Bancorp shall as soon as
practicable (i) prepare and file with the SEC a Proxy Statement for a meeting of
its shareholders  (such meeting together with any adjournments is referred to as
the "Shareholders'  Meeting") for approval of this Agreement and the Merger (the
"Proxy Statement") and (ii) promptly cause the Shareholders'  Meeting to be duly
called and held. Unless the Board of Directors of Bancorp shall have determined,
after  consulting  with  outside  counsel,  that it is  required  by  applicable
Corporate  Law  and  fiduciary  principles  not to do  so,  Bancorp's  Board  of
Directors shall unanimously recommend to Bancorp's  shareholders the approval of
this  Agreement  and the  Merger,  cause  the  Proxy  Statement  to be mailed to
Bancorp's  shareholders  and use its best  efforts  to obtain  such  shareholder
approval.

         Section  4.04     Consummation  of  Agreement.   Bancorp and Bank shall
perform and fulfill all conditions and obligations on their  respective parts to
be performed or fulfilled  pursuant to this  Agreement  and to effect the Merger
and the Bank Merger in accordance with the terms and provisions hereof.  Bancorp
and Bank shall  furnish  to FBA in a timely  manner  all  information,  data and
documents  reasonably  requested by FBA and shall  cooperate  fully with FBA and
FB&T in seeking such approvals and in consummating the transactions contemplated
by this Agreement.

         Section  4.05     Environmental Reports. Bancorp and 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 Bancorp or any Bancorp Subsidiary
as of the date hereof  (other  than space in retail and  similar  establishments
leased by Bancorp for automatic teller machines), and within ten (10) days after
the  acquisition or lease of any real property  acquired or leased by Bancorp or
any Bancorp  Subsidiary  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, Bancorp 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  Bancorp of any objection to the contents of
such report.  Should the cost of taking all remedial and corrective  actions and
measures  with  respect to any real  property  owned by  Bancorp or any  Bancorp
Subsidiary  (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  $400,000  as  reasonably  estimated  by an
environmental expert retained for such purpose by FBA and reasonably  acceptable
to Bancorp,  or if the cost of such actions and measures cannot be so reasonably
estimated  by such  expert to be $400,000  or less with a  reasonable  degree of
certainty,  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.  Bancorp and Bank shall permit
FBA  reasonable  access,  in a manner  which  will  avoid  undue  disruption  or
interference with their normal  operations,  to their properties and shall cause
the  Bancorp   Subsidiaries  to  provide  to  FBA  comparable  access  to  their
properties. Bancorp and 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 Bancorp and the Bancorp
Subsidiaries 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),
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. However, Bancorp
and  Bank  shall  not be  required  to  disclose  or make  available  to FBA any
documents  or minutes  that discuss FBA and the rights of Bancorp and Bank under
the  terms of this  Agreement.  FBA will  hold  any  such  information  which is
nonpublic  in  confidence  in  accordance  with the  provisions  of Section 8.01
hereof.

         Section  4.07     Consents of Third Parties. Bancorp and Bank shall use
their  best  efforts  to obtain  all  consents  of third  parties  necessary  or
desirable  for  the  consummation  of  the  transactions  contemplated  by  this
Agreement.

         Section  4.08     Subsequent Financial Statements. As soon as available
after the date  hereof,  Bancorp  shall  deliver  to FBA the  monthly  unaudited
consolidated  balance sheets and profit and loss statements of Bancorp  prepared
for its  internal  use,  the  Report of  Condition  and  Income of Bank 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  Bancorp  Financial
Statements"). The Subsequent Bancorp 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  of Banks.   Bancorp and Bank shall  cooperate
with FBA,  execute such documents and file such  applications and notices as may
be required or desirable in order to enable Bank to enter into and  consummate a
merger with FB&T (the "Bank Merger"),  to be effective immediately following the
Effective Time or as soon thereafter as practicable.

                                    ARTICLE V

                           AGREEMENTS OF FBA AND FB&T

         Section  5.01     Regulatory  Approvals.   FBA and FB&T promptly  shall
file all regulatory  applications required in order to consummate the Merger and
the Bank Merger, including but not limited to the necessary applications for the
prior approval of the Federal Reserve Board.  FBA shall keep Bancorp  reasonably
informed as to the status of such  applications  and make  available to Bancorp,
upon reasonable  request,  copies of such  applications  and any  supplementally
filed materials.

         Section  5.02     Breaches. FBA and FB&T 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 Bancorp and use their best efforts
to prevent or promptly remedy the same.

         Section  5.03     Consummation  of  Agreement.   FBA and FB&T 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 and the Bank Merger in accordance  with the terms and  conditions of this
Agreement.


         Section  5.04     Employee Benefits.

         (a) FBA shall provide the benefits  described in this Section 5.04 with
respect  to each  person  who  remains  an  employee  of  Bancorp  or a  Bancorp
Subsidiary 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  Bancorp  after  the  Effective  Time.  Bancorp  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 shall
not 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  Bancorp,  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, Bancorp or any other entity to employ any person or to continue to
employ any person for any period of time.

         (b) Following the  consummation  of the Merger,  FBA will cause Bancorp
and  FB&T  to  perform  all of  their  obligations  pursuant  to the  agreements
identified in Section 5.04(c) of the Disclosure  Schedule  relating to severance
obligations and payments required to be made upon a change of control.

         (c)  Following the  consummation  of the Merger,  FBA will provide,  or
cause  Bancorp to  provide,  the  benefits  set forth in Section  5.04(c) of the
Disclosure  Schedule  with  respect to the  employees of Bancorp and the Bancorp
Subsidiaries.

         (d) Following the  consummation  of the Merger,  FBA will pay, or cause
Bancorp to pay, to the employees to be listed in a supplement to Section 5.04(d)
of the Disclosure  Schedule,  which  supplement is to be delivered by Bancorp to
FBA within 30 days of the date of this Agreement,  the retention  bonuses listed
on Schedule 5.04(d) of the Disclosure Schedule.

         Section  5.05     Indemnification and Insurance.

         (a) For five years after the Closing  Date,  FBA shall cause Bancorp to
indemnify, defend and hold harmless the present and former officers,  directors,
employees  and  agents  of  Bancorp  and  the  Bancorp  Subsidiaries  (each,  an
"Indemnified  Party")  against  all  losses,   expenses,   claims,   damages  or
liabilities  arising out of actions or omissions  related to their  positions at
Bancorp  or a  Bancorp  Subsidiary  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 Bancorp's
Articles of Incorporation as in effect on March 31, 2001.

         (b) If after the Closing Date Bancorp 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 Bancorp's  successors and assigns to assume any remaining  obligations set
forth in this Section 5.05. If Bancorp  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  Bancorp was so
obligated pursuant to this Section 5.05.

         (c) BYL shall be  permitted  to maintain up to $3 million in  aggregate
directors'  and  officers'  liability  insurance  coverage for acts or omissions
occurring  prior to the Effective  Time by persons who are currently  covered by
the directors' and officers' liability insurance policy maintained by BYL and to
purchase an extension of the claims  reporting  period for the policy  providing
such coverage for a period of four years following the Effective Date. The total
premium for the  four-year  extension of the claims  reporting  period shall not
exceed $40,000.




         Section  5.06     Access  to Information.   FBA and FB&T shall disclose
and make available to Bancorp all books, documents,  papers and records relating
to  the  assets,  stock  ownership,  properties,   operations,  obligations  and
liabilities of FBA and FB&T 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),  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.
However,  FBA and FB&T shall not be required to  disclose or make  available  to
Bancorp any documents or minutes that discuss  Bancorp or Bank and the rights of
FBA and FB&T  under  the  terms of this  Agreement.  Bancorp  will hold any such
information  which is nonpublic in confidence in accordance  with the provisions
of Section 8.01 hereof.

         Section  5.07     Conduct of Business.  From the date of this Agreement
until the Effective Time, FBA and FB&T will conduct their respective  businesses
in accordance with safe and sound business practices.

                                   ARTICLE VI

                       CONDITIONS PRECEDENT TO THE MERGER

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

         (a) the representations and warranties made by Bancorp and 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) Bancorp and 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 or the Bank
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 or the Bank Merger which makes the
consummation thereof illegal;

         (d) all necessary  approvals,  consents and authorizations  required by
law for  consummation  of the Merger,  including the requisite  approvals of the
shareholders of Bancorp 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  the  environmental  reports  required  by
Section 4.05 hereof and shall not have  elected  pursuant to Section 7.05 hereof
to terminate this Agreement;

         (f) FBA shall have received all documents  required to be received from
Bancorp,  including without limitation the consents referred to in Section 4.07,
on or  prior  to  the  Closing  Date,  all  in  form  and  substance  reasonably
satisfactory to FBA; and

         (g) the  Bank  Merger  shall  have  been  authorized  by all  necessary
parties,  and any regulatory  approvals  required in connection  therewith shall
have been granted.

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




         (a) the  representations  and  warranties  made by FBA and FB&T 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 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 or the Bank Merger which makes the consummation
thereof illegal;

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

         (e) Bancorp 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 Bancorp.

                                   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 Bancorp 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 FB&T, on one hand, or Bancorp or Bank, on the other hand, 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  parties,
regardless  of  whether  approval  of  this  Agreement  and  the  Merger  by the
shareholders of Bancorp shall have been previously  obtained,  may terminate and
cancel this  Agreement by providing  written  notice of such action to the other
parties.  FBA and FB&T acknowledge  that the institution by PBOC Holdings,  Inc.
("PBOC")  or  People's  Bank of  California  ("People's  Bank")  or any of their
respective  successors of any legal proceedings  against Bancorp or Bank related
to the  transactions  contemplated  by the Agreement and Plan of  Reorganization
dated as of November 1, 2000 between PBOC, People's Bank, Bancorp and Bank shall
not  constitute  a material  breach of the  representations  and  warranties  of
Bancorp or Bank contained in this Agreement, entitling FBA and FB&T to terminate
this Agreement.

          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 Bancorp 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 and  continues to pursue an Appeal
seeking 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 Bancorp.

         Section  7.06     Regulatory  Enforcement  Matters.   In the event that
Bancorp  or any  Bancorp  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
FBA may terminate this Agreement by giving written notice of such termination to
Bancorp;  provided,  however, that the matters identified in Section 2.06 of the
Disclosure Schedule shall not be a basis of such a termination.

         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     Liquidated  Damages.  In the event that either FBA or
Bancorp shall have breached any provision of this  Agreement and the other party
shall have properly  terminated this Agreement  pursuant to Section 7.020,  then
the party  breaching this Agreement shall be liable to the  non-breaching  party
for liquidated damages in the amount of $2,500,000.00.  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  7.09     Acquisition  Proposal.   Bancorp 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 Bancorp's regular outside  counsel),  that such approval is required
in the exercise of its fiduciary obligations under applicable law.

         Section  7.10     Break-up Fee.

         (a) Bancorp  hereby  agrees to pay to FBA, and FBA shall be entitled to
payment  of, a fee in the amount of  $2,500,000.00  (the  "Fee") in  immediately
available  funds within five (5) business  days  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  Section7.020
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 0 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)      Bancorp,  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 Section 7.100 having the meaning assigned
         thereto in Sections  3(a)(9) and 13(d)(3)  of  the Exchange Act and the
         rules and regulations thereunder) other than FBA or a subsidiary of FBA
         (an "FBA  Subsidiary"),  or  the Board  of Directors  of Bancorp  shall
         have  approved or recommended that the  shareholders of Bancorp 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 Bancorp or a Bancorp Subsidiary, (B) a  purchase,
         lease or other  acquisition  of all or substantially  all of the assets
         of   Bancorp  or  a  Bancorp  Subsidiary,  (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   Bancorp   or   a  Bancorp  Subsidiary,  or  (D)  any   transaction
         substantially similar in effect to any of the foregoing;

                  (ii)     (A)  any   person   (other   than   FBA,  or  an  FBA
         Subsidiary,  James F. Dierberg  ("Dierberg"),  any member of Dierberg's
         immediate  family or any entity controlled by Dierberg or any member of
         Dierberg's  immediate family) shall have acquired  beneficial ownership
         or  the  right  to  acquire beneficial  ownership of 10% or more of any
         class of voting securities of Bancorp or a Bancorp Subsidiary (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
         Bancorp  or a Bancorp Subsidiary;

                  (iii)    any person other than FBA or an FBA  Subsidiary shall
         have  made  a  bona  fide  proposal  to Bancorp 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 Bancorp Common such that, upon
         consummation of the offer, such person would own or control 25% or more
         of the then  outstanding  shares of Bancorp 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 Bancorp
         or its  shareholders  to engage in an  Acquisition Transaction, Bancorp
         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  thirty (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 Bancorp 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 or adjourned   prior to termination of this
         Agreement,  or  Bancorp's Board  of  Directors  shall have withdrawn or
         modified in a manner adverse   to FBA the  recommendation  of Bancorp'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 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 Bancorp; 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)      Bancorp shall notify FBA promptly in writing of its  knowledge
         of the occurrence of any Preliminary  Purchase Event or Purchase Event,
         but  such  notice  by Bancorp shall not be a condition precedent to the
         right of FBA to receive payment of the Fee.


                                  ARTICLE VIII

                               GENERAL PROVISIONS

         Section  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 Bancorp 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 Bancorp shall cooperate with each
other in the development and  distribution of all news releases and other public
disclosures  concerning this Agreement and the Merger.  No party shall issue any
news release or make any other public  disclosure  without the prior  consent of
the other  parties,  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  transactions  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 or certified  mail,  return receipt  requested,
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.
                           600 James S. McDonnell Boulevard
                           Mail Stop 014
                           Hazelwood, Missouri 63042
                           Attention:  Mr. Allen H. Blake
                           Facsimile: (314) 592-6627

                  if to FB&T:

                           First Bank & Trust
                           550 Montgomery Street
                           San Francisco, California 94111
                           Attention: Mr. Terrance M. McCarthy, President
                           Facsimile: (415) 782-0536

                  with a copy to:

                           John S. Daniels
                           Attorney at Law
                           6440 North Central Expressway
                           Suite 503
                           Dallas, Texas 75206
                           Facsimile: (214) 368-9094



        (b)       if to Bancorp:

                           BYL Bancorp
                           1875 N. Tustin Avenue
                           Orange, California 92865
                           Attn:  Robert Ucciferri
                           President and Chief Executive Officer
                           Facsimile: (714) 685-1372







        (c)       if to Bank

                           BYL Bank Group
                           1875 N. Tustin Avenue
                           Orange, California 92865
                           Attn:  Robert Ucciferri
                           President and Chief Executive Officer
                           Facsimile: (714) 685-1372

                  with a copy to:

                           Knecht & Hansen
                           1301 Dove Street
                           Suite 900
                           Newport Beach, California
                           Attn: Loren P. Hansen, Esq.
                           Facsimile: (949) 851-1732

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.
Except for the agreements set forth in Section 5.04, Section  5.05, Section 8.01
and Section 8.06 hereof,  no  representation,  warranty or  agreement  contained
in this  Agreement  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 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 Escrow
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/ Allen H. Blake
                                    ------------------------------------------
                                    Its: Executive Vice President and
                                         Chief Operating Officer
                                    ------------------------------------------


                                    FIRST BANK & TRUST


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


                                    BYL BANCORP


                                    By:  /s/ Robert Ucciferri
                                    ------------------------------------------
                                    Its: President and Chief Executive Officer
                                    ------------------------------------------


                                    BYL BANK GROUP


                                    By:  /s/ Robert Ucciferri
                                    ------------------------------------------
                                    Its: President and Chief Executive Officer
                                    ------------------------------------------






                                    EXHIBIT A

                               AGREEMENT OF MERGER

         This  Agreement of Merger is entered into between  Newco,  a California
corporation ("Merging  Corporation"),  and BYL Bancorp, a California 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 of Merger
 as of                        , 2001.


NEWCO                                           BYL BANCORP


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


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






                                    EXHIBIT B

                               AGREEMENT OF MERGER

         This  Agreement  of Merger is entered  into  between BYL Bank Group,  a
California banking corporation ("Merging Corporation"),  and First Bank & Trust,
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 of  Merger
as of          , 2001.


BYL BANK GROUP                                       FIRST BANK & TRUST

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


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







                                    EXHIBIT C

                              Legal Opinion Matters
                                Bancorp and Bank

         1. The due incorporation,  valid existence and good standing of Bancorp
and Bank under the laws of the State of California,  their  corporate  power and
authority to own and operate their  respective  properties and to carry on their
businesses as now conducted,  and their  corporate  power and authority to enter
into the Agreement and the Merger  Agreement and to consummate the  transactions
contemplated thereby.

         2. The due incorporation,  valid existence and good standing of each of
the Bancorp  Subsidiaries  other than Bank, their power and authority to own and
operate  their  properties  and the  possession  of all  licenses,  permits  and
authorizations   required  to  carry  on  their  respective  businesses  as  now
conducted.

         3. With respect to Bancorp:  (i) the number of  authorized,  issued and
outstanding shares of capital stock of Bancorp 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
Bancorp,  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 Bancorp.

         4. With respect to each of the Bancorp Subsidiaries:  (i) the number of
authorized,  issued and outstanding  shares of capital stock of such subsidiary;
(ii) the valid ownership by Bancorp of all outstanding shares thereof,  free and
clear of any claims,  interests,  liens,  security  interests and  encumbrances;
(iii) the nonexistence of any outstanding options,  warrants, or other rights to
acquire, or securities convertible into, any equity security of such subsidiary;
and (iv)  the  nonexistence  of any  obligation,  contingent  or  otherwise,  to
reacquire any shares of capital stock of such subsidiary.

         5. The due and  proper  performance  of all  corporate  acts and  other
corporate  proceedings  necessary or required to be taken by Bancorp and 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 Bancorp and Bank,  and the  Agreement  and the Merger  Agreement as
valid and binding  obligations of Bancorp and Bank,  enforceable against them 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).

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

         7.  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 the  approval  of
Bancorp's  shareholders,  in  connection  with the execution and delivery of the
Agreement  and  the  Merger  Agreement  by  Bancorp,   the  performance  of  its
obligations  thereunder and the  consummation of the  transactions  contemplated
therein.

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








                                    EXHIBIT D

                              Legal Opinion Matters
                                  FBA and FB&T

         1. The due incorporation,  valid existence and good standing of FBA and
FB&T  under the laws of the States of  Delaware  and  California,  respectively,
their  corporate  power  and  authority  to own  and  operate  their  respective
properties  and to  carry  on  their  businesses  as now  conducted,  and  their
corporate  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
corporate  proceedings  necessary  or  required  to be  taken by FBA and FB&T 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 FBA and FB&T,  and the  Agreement  and the Merger  Agreement as the
valid and  binding  obligations  of FBA and FB&T,  enforceable  against  them 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 FB&T and of the Merger
Agreement by Newco, and the consummation of the Merger do not violate or cause a
default  under their  respective  Certificate  or Articles of  incorporation  or
Bylaws, any statute,  regulation or rule applicable to FBA, FB&T or Newco or any
judgment,  order or decree known to counsel against,  or any material  agreement
known to counsel and binding upon, FBA, FB&T 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  known by counsel to be required  to be obtained or made by FBA,  FB&T 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,
FB&T or Newco which,  if  adversely  determined,  would have a material  adverse
effect upon the consummation of the Merger.