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 March 31, 2002

[ ] 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)

             550 Montgomery Street, San Francisco, California 94111
          (Address of principal executive offices)            (Zip code)

                                 (415) 781-7810
              (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 April 30, 2002
                 -----                           -----------------

   Common Stock, $0.15 par value                     10,356,060
   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..........................          23

PART II.        OTHER INFORMATION

     ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K....................................................          24

SIGNATURES..........................................................................................          25







                         PART I - FINANCIAL INFORMATION
                          ITEM 1 - FINANCIAL STATEMENTS

                            FIRST BANKS AMERICA, INC.

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





                                                                                          March 31,    December 31,
                                                                                            2002           2001
                                                                                            ----           ----

                                                ASSETS
                                                ------

Cash and cash equivalents:
                                                                                                        
    Cash and due from banks...........................................................  $    81,149         103,421
    Interest-bearing deposits with other financial institutions
       with maturities of three months or less........................................        2,395           4,376
    Federal funds sold................................................................       69,300          11,300
                                                                                        -----------     -----------
         Total cash and cash equivalents..............................................      152,844         119,097
                                                                                        -----------     -----------

Investment securities:
    Available for sale, at fair value.................................................      294,656         364,518
    Held to maturity, at amortized cost (fair value of  $3,407 and $3,745
       at March 31, 2002 and December 31, 2001, respectively).........................        3,372           3,689
                                                                                        -----------     -----------
         Total investment securities..................................................      298,028         368,207
                                                                                        -----------     -----------
Loans:
    Commercial, financial and agricultural............................................      748,601         770,992
    Real estate construction and development..........................................      508,958         518,325
    Real estate mortgage..............................................................    1,011,795       1,001,663
    Consumer and installment..........................................................       27,329          33,578
                                                                                        -----------     -----------
         Total loans..................................................................    2,296,683       2,324,558
    Unearned discount.................................................................       (3,206)         (1,295)
    Allowance for loan losses.........................................................      (38,318)        (42,721)
                                                                                        -----------     -----------
         Net loans....................................................................    2,255,159       2,280,542
                                                                                        -----------     -----------

Derivative instruments................................................................       21,454          28,909
Bank premises and equipment, net of accumulated depreciation and amortization.........       46,407          46,746
Intangibles associated with the purchase of subsidiaries, net of amortization.........      102,986         103,153
Bank-owned life insurance.............................................................       28,500          28,119
Accrued interest receivable...........................................................       14,142          15,233
Deferred income taxes.................................................................       53,130          57,746
Other assets..........................................................................       14,874          13,236
                                                                                        -----------     -----------
         Total assets.................................................................  $ 2,987,524       3,060,988
                                                                                        ===========     ===========



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 share and per share data)





                                                                                          March 31,     December 31,
                                                                                            2002            2001
                                                                                            ----            ----

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

Deposits:
    Demand:
                                                                                                      
      Non-interest-bearing............................................................  $   479,646         529,924
      Interest-bearing................................................................      310,204         297,033
    Savings...........................................................................      934,924         920,737
    Time deposits:
      Time deposits of $100 or more...................................................      289,092         314,287
      Other time deposits.............................................................      463,318         493,280
                                                                                        -----------     -----------
         Total deposits...............................................................    2,477,184       2,555,261
Short-term borrowings.................................................................       84,819          59,780
Note payable..........................................................................       56,500          71,000
Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debentures.............................................       44,460          44,342
Accrued interest payable..............................................................        6,278           6,277
Deferred income taxes.................................................................       14,666          19,054
Accrued expenses and other liabilities................................................       18,093          19,957
                                                                                        -----------     -----------
         Total liabilities............................................................    2,702,000       2,775,671
                                                                                        -----------     -----------


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


Common stock:
    Common stock, $0.15 par value; 15,000,000 shares authorized;
      10,416,460 shares issued at March 31, 2002 and
      December 31, 2001, respectively.................................................        1,562           1,562
    Class B common stock, $0.15 par value; 4,000,000 shares
      authorized; 2,500,000 shares issued and outstanding at
      March 31, 2002 and December 31, 2001............................................          375             375
Capital surplus.......................................................................      184,979         184,979
Retained earnings since elimination of accumulated deficit
    effective December 31, 1994.......................................................       85,711          80,509
Treasury stock, at cost; 60,400 shares of common stock
    at March 31, 2002 and December 31, 2001...........................................       (1,332)         (1,332)
Accumulated other comprehensive income................................................       14,229          19,224
                                                                                        -----------     -----------
         Total stockholders' equity...................................................      285,524         285,317
                                                                                        -----------     -----------
         Total liabilities and stockholders' equity...................................  $ 2,987,524       3,060,988
                                                                                        ===========     ===========







                            FIRST BANKS AMERICA, INC.

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


                                                                                            Three Months Ended
                                                                                                 March 31,
                                                                                           ---------------------
                                                                                           2002             2001
                                                                                           ----             ----
Interest income:
                                                                                                       
    Interest and fees on loans......................................................    $ 42,872             48,880
    Investment securities...........................................................       3,887              5,113
    Federal funds sold and other....................................................         107                830
                                                                                        --------           --------
         Total interest income......................................................      46,866             54,823
                                                                                        --------           --------
Interest expense:
    Deposits:
      Interest-bearing demand.......................................................         808                925
      Savings.......................................................................       4,603              7,815
      Time deposits of $100 or more.................................................       3,166              4,458
      Other time deposits...........................................................       4,660              8,437
    Short-term borrowings...........................................................         434                723
    Note payable....................................................................         682              1,837
    Guaranteed preferred debentures.................................................       1,077                975
                                                                                        --------           --------
         Total interest expense.....................................................      15,430             25,170
                                                                                        --------           --------
         Net interest income........................................................      31,436             29,653
Provision for loan losses...........................................................       7,700                 90
                                                                                        --------           --------
         Net interest income after provision for loan losses........................      23,736             29,563
                                                                                        --------           --------
Noninterest income:
    Service charges on deposit accounts and customer service fees...................       2,858              2,160
    Net loss on sales of available-for-sale investment securities...................          --               (174)
    Bank-owned life insurance investment income.....................................         408                334
    Net (loss) gain on derivative instruments.......................................        (136)               300
    Other...........................................................................       2,386              1,759
                                                                                        --------           --------
         Total noninterest income...................................................       5,516              4,379
                                                                                        --------           --------
Noninterest expense:
    Salaries and employee benefits..................................................       8,401              8,112
    Occupancy, net of rental income.................................................       2,598              2,529
    Furniture and equipment.........................................................       1,010                912
    Postage, printing and supplies..................................................         603                419
    Information technology fees.....................................................       2,812              2,475
    Legal, examination and professional fees........................................       2,209              2,423
    Amortization of intangibles associated with the purchase of subsidiaries........         266              1,374
    Communications..................................................................         277                275
    Advertising and business development............................................         190                161
    Other...........................................................................       2,431              2,314
                                                                                        --------           --------
         Total noninterest expense..................................................      20,797             20,994
                                                                                        --------           --------
         Income before provision for income taxes and cumulative effect
           of change in accounting principle........................................       8,455             12,948
Provision for income taxes..........................................................       3,253              5,222
                                                                                        --------           --------
         Income before cumulative effect of change in accounting principle..........       5,202              7,726
Cumulative effect of change in accounting principle, net of tax.....................          --               (459)
                                                                                        --------           --------
         Net income.................................................................    $  5,202              7,267
                                                                                        ========           ========

Basic earnings per common share:
      Income before cumulative effect of change in accounting principle.............    $   0.40               0.64
      Cumulative effect of change in accounting principle, net of tax...............          --              (0.04)
                                                                                        --------           --------
      Basic.........................................................................    $   0.40               0.60
                                                                                        ========           ========

Diluted earnings per common share:
      Income before cumulative effect of change in accounting principle.............    $   0.40               0.64
      Cumulative effect of change in accounting principle, net of tax...............          --              (0.04)
                                                                                        --------           --------
      Diluted.......................................................................    $   0.40               0.60
                                                                                        ========           ========

Weighted average shares of common stock outstanding.................................      12,856             12,097
                                                                                        ========           ========

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)
                         Three Months Ended March 31, 2002 And 2001 And Nine Months Ended December 31, 2001
                                      (dollars expressed in thousands, except per share data)


                                                                                                                 Accu-
                                                                                                                mulated
                                                                                                                 Other     Total
                                                      Class B               Compre-                Common       Compre-   Stock-
                                            Common    Common    Capital     hensive   Retained    Treasury      hensive  holders'
                                             Stock     Stock    Surplus     Income    Earnings      Stock       Income    Equity
                                             -----     -----    -------     ------    --------      -----       ------    ------

                                                                                                 

Consolidated balances, December 31, 2000..  $1,442       375    153,929                 40,894         (76)        345   196,909
Three months ended March 31, 2001:
  Comprehensive income:
   Net income.............................      --        --         --       7,267      7,267          --          --     7,267
   Other comprehensive income,
     net of tax:
      Unrealized gains on securities,
        net of reclassification
          adjustment(1)...................      --        --         --       2,024         --          --       2,024     2,024
      Derivative instruments:
        Cumulative effect of change
          in accounting principle.........      --        --         --       4,950         --          --       4,950     4,950
        Current period transactions.......      --        --         --       6,195         --          --       6,195     6,195
                                                                            -------
   Comprehensive income...................                                   20,436
                                                                            =======
  Reduction of deferred tax asset
   valuation reserve......................      --        --        541                     --          --          --       541
  Repurchases of common stock.............      --        --         --                     --        (815)         --      (815)
                                            ------    ------    -------               --------    --------      ------   -------
Consolidated balances, March 31, 2001.....   1,442       375    154,470                 48,161        (891)     13,514   217,071
Nine months ended December 31, 2001:
  Comprehensive income:
   Net income.............................      --        --         --      32,348     32,348          --          --    32,348
   Other comprehensive income, net
     of tax:
     Unrealized losses on securities,
       net of reclassification
         adjustment(1)....................      --        --         --        (505)        --          --        (505)     (505)
     Derivative instruments:
       Current period transactions........      --        --         --      10,372         --          --      10,372    10,372
       Reclassification to earnings.......      --        --         --      (4,157)        --          --      (4,157)   (4,157)
                                                                            -------
   Comprehensive income...................                                   38,058
                                                                            =======
  Reduction of deferred tax asset
   valuation allowance....................      --        --      4,430                     --          --          --     4,430
  Compensation paid in stock..............      --        --         46                     --          --          --        46
  Repurchases of common stock.............      --        --         --                     --        (441)         --      (441)
  Issuance of common stock................     120        --     26,033                     --          --          --    26,153
                                            ------    ------    -------               --------    --------      ------   -------
Consolidated balances, December 31, 2001..   1,562       375    184,979                 80,509      (1,332)     19,224   285,317
Three months ended March 31, 2002:
  Comprehensive income:
   Net income.............................      --        --         --       5,202      5,202          --          --     5,202
   Other comprehensive income, net
     of tax:
     Unrealized losses on securities,
       net of reclassification
        adjustment (1)....................      --        --         --        (662)        --          --        (662)     (662)
     Derivative instruments:
       Current period transactions........      --        --         --      (4,333)        --          --      (4,333)   (4,333)
                                                                            -------
   Comprehensive income...................                                      207
                                            ------    ------    -------     =======   --------    --------      ------   -------
Consolidated balances, March 31, 2002.....  $1,562       375    184,979                 85,711      (1,332)     14,229   285,524
                                            ======    ======    =======               ========    ========      ======   =======




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




                                                                                        Three Months Ended   Nine Months Ended
                                                                                             March 31,         December 31,
                                                                                        ------------------   -----------------
                                                                                           2002      2001          2001
                                                                                           ----      ----          ----
                                                                                                         

    Unrealized (losses) gains on investment securities arising during the period......   $  (662)    1,911         (664)
    Less reclassification adjustment for losses included in net income................        --      (113)        (159)
                                                                                         -------   -------        -----
    Unrealized (losses) gains on investment securities................................   $  (662)    2,024         (505)
                                                                                         =======   =======        =====

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)


                                                                                                Three Months Ended
                                                                                                     March 31,
                                                                                                ------------------
                                                                                                2002         2001
                                                                                                ----         ----

Cash flows from operating activities:
                                                                                                         
    Net income............................................................................   $    5,202        7,267
    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.....................................        1,965        1,744
        Provision for loan losses.........................................................        7,700           90
        Provision for income tax expense..................................................        3,253        5,222
        (Payments) refunds of income taxes................................................       (3,205)       1,519
        Net loss on sales of available-for-sale securities................................           --          174
        Net loss (gain) on derivative instruments.........................................          136         (300)
        Decrease in accrued interest receivable...........................................        1,091        2,764
        Interest accrued on liabilities...................................................       15,430       25,170
        Payments of interest on liabilities...............................................      (15,429)     (22,501)
        Other operating activities, net...................................................         (510)      (9,610)
                                                                                             ----------    ---------
              Net cash provided by operating activities...................................       15,633       11,998
                                                                                             ----------    ---------

Cash flows from investing activities:
    Proceeds from sales of investment securities..........................................           --       52,916
    Maturities of investment securities available for sale................................       88,973       77,148
    Maturities of investment securities held to maturity..................................          324          130
    Purchases of investment securities available for sale.................................      (20,645)     (10,159)
    Net decrease in loans.................................................................       15,935       34,772
    Recoveries of loans previously charged-off............................................        1,748          826
    Purchases of bank premises and equipment..............................................         (972)        (544)
    Proceeds from sales of other real estate..............................................           17            9
    Other investing activities, net.......................................................         (381)        (308)
                                                                                             ----------    ---------
              Net cash provided by investing activities...................................       84,999      154,790
                                                                                             ----------    ---------

Cash flows from financing activities:
    Other decreases in deposits:
        Demand and savings deposits.......................................................      (22,920)     (55,115)
        Time deposits.....................................................................      (54,504)     (10,437)
    Increase in short-term borrowings.....................................................       25,039        1,187
    Repayments of note payable............................................................      (14,500)     (35,200)
    Repurchases of common stock for treasury..............................................           --         (815)
                                                                                             ----------    ---------
              Net cash used in financing activities.......................................      (66,885)    (100,380)
                                                                                             ----------    ---------
              Net increase in cash and cash equivalents...................................       33,747       66,408
Cash and cash equivalents, beginning of period............................................      119,097      153,210
                                                                                             ----------    ---------
Cash and cash equivalents, end of period..................................................   $  152,844      219,618
                                                                                             ==========    =========

Noncash investing and financing activities:
    Reduction of deferred tax asset valuation reserve.....................................   $       --          541
                                                                                             ==========    =========




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 2001
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 months ended March 31, 2002 are not necessarily
indicative of the results that may be expected for the year ending  December 31,
2002.

     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 2001  amounts  have  been  made  to  conform  to the  2002
presentation.  Specifically,  the guaranteed  preferred  beneficial  interest in
First Banks America, Inc. subordinated debentures has been reclassified into the
liabilities section of the consolidated  balance sheets rather than presented as
a  separate  line  item  excluded  from the  calculation  of total  liabilities.
Consequently,  the guaranteed preferred debentures expense has been reclassified
to interest expense from noninterest  expense in the consolidated  statements of
income.

     FBA is majority  owned by First Banks,  Inc.,  St. Louis,  Missouri  (First
Banks),  headquartered in St. Louis County, Missouri.  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 93.69% at March 31,
2002 and December 31, 2001.

     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)  IMPLEMENTATION OF ACCOUNTING PRONOUNCEMENTS

     In July 2001,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial Accounting Standards (SFAS) No. 142 -- Goodwill and Other
Intangible  Assets.  SFAS No. 142 requires 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 No. 142.
SFAS No. 142 also requires 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. 144 --
Accounting  for the  Impairment  or Disposal of  Long-Lived  Assets as discussed
below.  The amortization of goodwill ceased upon adoption of SFAS No. 142, which
for calendaSPr year-end companies was January 1, 2002.

     On January 1, 2002, FBA adopted SFAS No. 142. At the date of adoption,  FBA
had unamortized  goodwill of $96.7 million and core deposit  intangibles of $6.5
million,  which were subject to the transition provisions of SFAS No. 142. Under
SFAS No. 142, FBA will continue to amortize,  on a straight-line basis, its core
deposit  intangibles  and goodwill  associated with purchases of branch offices.
Goodwill  associated  with  the  purchase  of  subsidiaries  will no  longer  be
amortized,  but instead,  will be tested annually for impairment following FBA's
existing methods of measuring and recording  impairment losses. FBA is currently
in the process of completing the transitional  goodwill impairment test required
under  SFAS  No.  142,  to  determine  the  potential  impact,  if  any,  on the
consolidated financial statements.  However, FBA does not believe the results of
the  transitional   goodwill   impairment  testing  will  identify   significant
impairment  losses  or have a  material  effect  on the  consolidated  financial
statements.





<


     Intangible  assets  associated  with the purchase of  subsidiaries,  net of
amortization, were comprised of the following at March 31, 2002 and December 31,
2001:



                                                       March 31, 2002                December 31, 2001
                                                ----------------------------  ----------------------------
                                                  Gross                          Gross
                                                 Carrying       Accumulated     Carrying      Accumulated
                                                  Amount       Amortization      Amount      Amortization
                                                  ------       ------------      ------      ------------
                                                             (dollars expressed in thousands)

     Amortized intangible assets:
                                                                                         
         Core deposit intangibles...........    $    6,458           (230)         6,458               --
         Goodwill associated with
           purchases of branch offices......         2,210           (612)         2,210             (576)
                                                ----------        -------       --------          -------
              Total.........................    $    8,668           (842)         8,668             (576)
                                                ==========        =======       ========          =======

     Unamortized intangible assets:
         Goodwill associated with the
           purchase of subsidiaries.........    $   95,160                        95,061
                                                ==========                      ========


     Amortization  of intangibles  associated  with the purchase of subsidiaries
was  $266,000  and $1.4  million for the three  months  ended March 31, 2002 and
2001,  respectively,  and $5.5  million for the year ended  December  31,  2001.
Amortization  of  intangibles  associated  with the  purchase  of  subsidiaries,
including  amortization of core deposit  intangibles and branch  purchases,  has
been  estimated  through  2007 in the  following  table,  and does not take into
consideration any potential future acquisitions or branch purchases.

                                                (dollars expressed in thousands)

    Year ending December 31:
        2002...............................................  $   1,064
        2003...............................................      1,064
        2004...............................................      1,064
        2005...............................................      1,064
        2006...............................................      1,064
        2007...............................................      1,064
                                                             ---------
           Total...........................................  $   6,384
                                                             =========


     Changes in the carrying amount of goodwill, all of which is attributable to
FB&T, for the three months ended March 31, 2002 were as follows:

                                                      Three Months Ended
                                                        March 31, 2002
                                                        --------------
                                                (dollars expressed in thousands)

    Balance, beginning of period.............................     $96,695
    Acquisition-related adjustments..........................          99
    Amortization - purchases of branch offices...............         (36)
                                                                  -------
      Balance, end of period.................................     $96,758
                                                                  =======






     The  following  is a  reconciliation  of reported  net income to net income
adjusted to reflect the adoption of SFAS No. 142, as if it had been  implemented
on January 1, 2001:


                                                                                    Three Months Ended
                                                                                         March 31,
                                                                              ------------------------------
                                                                                  2002             2001
                                                                                  ----             ----
                                                                             (dollars expressed in thousands)
       Net income:
                                                                                               
         Reported net income.................................................   $   5,202            7,267
         Add back - goodwill amortization....................................          --            1,329
                                                                                ---------        ---------
           Adjusted net income...............................................   $   5,202            8,596
                                                                                =========        =========

       Basic earnings per share:
         Reported net income.................................................   $    0.40             0.60
         Add back - goodwill amortization....................................          --             0.11
                                                                                ---------        ---------
           Adjusted net income...............................................   $    0.40             0.71
                                                                                =========        =========

       Diluted earnings per share:
         Reported net income.................................................   $    0.40             0.60
         Add back - goodwill amortization....................................          --             0.11
                                                                                ---------        ---------
           Adjusted net income...............................................   $    0.40             0.71
                                                                                =========        =========


     In  August  2001,  the FASB  issued  SFAS  No.  144 --  Accounting  for the
Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144 supersedes  SFAS No.
121,  Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
Assets to be  Disposed  Of.  SFAS No. 144  addresses  financial  accounting  and
reporting for the impairment or disposal of long-lived  assets and requires that
one accounting  model be used for  long-lived  assets to be disposed of by sale,
whether  previously held and used or newly  acquired.  SFAS No. 144 broadens the
presentation of discontinued  operations to include more disposal  transactions.
Therefore, the accounting for similar events and circumstances will be the same.
The provisions of SFAS No. 144 are effective for financial statements issued for
fiscal years beginning after December 15, 2001, and interim periods within those
fiscal years, with early application encouraged.  The provisions of SFAS No. 144
generally are to be applied  prospectively.  On January 1, 2002, FBA implemented
SFAS No. 144, which did not have a material effect on the consolidated financial
statements.

(3)  EARNINGS PER COMMON SHARE

     The following is a reconciliation of the numerators and denominators of the
basic earnings per share (EPS) computations for the periods indicated.  FBA does
not have any dilutive  potential shares,  therefore,  basic EPS is equivalent to
dilutive EPS for the periods indicated.



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


         Three months ended March 31, 2002:
                                                                                                   
              Basic EPS--income before cumulative effect...................     $ 5,202       12,856        $  0.40
              Cumulative effect of change in accounting principle,
                 net of tax................................................          --           --             --
                                                                                -------       ------        -------
              Basic EPS--income available to common stockholders...........     $ 5,202       12,856        $  0.40
                                                                                =======       ======        =======

         Three months ended March 31, 2001:
              Basic EPS--income before cumulative effect...................     $ 7,726       12,097        $  0.64
              Cumulative effect of change in accounting principle,
                 net of tax................................................        (459)          --          (0.04)
                                                                                -------       ------        -------
              Basic EPS--income available to common stockholders...........     $ 7,267       12,097        $  0.60
                                                                                =======       ======        =======










(4)  TRANSACTIONS WITH RELATED PARTIES

     FBA purchases certain services and supplies from or through First Banks and
its   affiliates.   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 and its
affiliates  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
$1.8  million  and $1.7  million for the three  months  ended March 31, 2002 and
2001, respectively.

     First Services L.P., a limited partnership indirectly owned by First Banks'
Chairman and his adult children, provides information technology and operational
support for FBA and FB&T under the terms of information  technology  agreements.
Fees paid under these  agreements  were $2.7  million  and $2.0  million for the
three months ended March 31, 2002 and 2001, respectively.

     FB&T  had  $84.2  million  and  $93.1  million  in  whole  loans  and  loan
participations   outstanding   at  March  31,  2002  and   December   31,  2001,
respectively,  that were  purchased  from First  Bank,  a wholly  owned  banking
subsidiary of First Banks. In addition,  FB&T had sold $151.9 million and $137.6
million in whole loans and loan  participations  to First Bank at March 31, 2002
and December 31, 2001,  respectively.  These loans and loan  participations were
acquired and sold at interest  rates and terms  prevailing at the dates of their
purchase or sale and under standards and policies followed by FB&T.

     FBA had a $100.0  million  revolving note payable from First Banks on which
the outstanding  principal and accrued  interest under the note payable were due
and payable on June 30, 2005. On August 23, 2001,  FBA and First Banks  modified
the note payable by making interest payable  quarterly,  shortening the maturity
date to February 24,  2003,  and securing the note by a pledge of FBA's stock in
its  subsidiaries.  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 March 31,
2002 and December 31, 2001, were $56.5 million and $71.0 million,  respectively.
The  interest  expense  under the note payable was $682,000 and $1.8 million for
the three months ended March 31, 2002 and 2001, respectively.

(5)  REGULATORY CAPITAL

     FBA and  FB&T  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 FB&T 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 FB&T 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 March 31, 2002, FBA was
adequately capitalized and FB&T was well capitalized.

     As of March 31,  2002,  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 adequately  capitalized and 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 March 31, 2002 and  December  31,  2001,  FBA's and FB&T's  required and
actual capital ratios were as follows:



                                                                                     For             To Be Well
                                                            Actual                 Capital        Capitalized Under
                                                   ------------------------
                                                   March 31,   December 31,       Adequacy        Prompt Corrective
                                                     2002          2001           Purposes        Action Provisions
                                                     ----          ----           --------        -----------------


       Total capital (to risk-weighted assets):
                                                                                            
             FBA..................................    9.02%         8.82%            8.0%               10.0%
             FB&T.................................   11.06         11.27             8.0                10.0

       Tier 1 capital (to risk-weighted assets):
             FBA..................................    7.77          7.57             4.0                 6.0
             FB&T.................................    9.81         10.02             4.0                 6.0

       Tier 1 capital (to average assets):
             FBA..................................    7.27          7.15             3.0                 5.0
             FB&T.................................    9.18          9.47             3.0                 5.0


(6)  BUSINESS SEGMENT RESULTS

     FBA's  business  segment  is  FB&T.  The  reportable  business  segment  is
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,  escrow and  bankruptcy  deposit  services,  stock
option services 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 4 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             Corporate and Other (1)     Consolidated Totals
                                                -----------------------   ------------------------    ----------------------
                                                March 31,  December 31,   March 31,   December 31,    March 31, December 31,
                                                  2002        2001          2002          2001         2002         2001
                                                  ----        ----          ----          ----         ----         ----
                                                                     (dollars expressed in thousands)
Balance sheet information:

                                                                                                
Investment securities.......................    $ 298,028     368,207           --          --        298,028     368,207
Loans, net of unearned discount.............    2,293,477   2,323,263           --          --      2,293,477   2,323,263
Total assets................................    2,983,675   3,057,920        3,849       3,068      2,987,524   3,060,988
Deposits....................................    2,477,316   2,555,396         (132)       (135)     2,477,184   2,555,261
Stockholders' equity........................      384,170     398,713      (98,646)   (113,396)       285,524     285,317
                                                =========   =========      =======    ========      =========   =========


                                                          FB&T            Corporate and Other (1)      Consolidated Totals
                                                -----------------------   ------------------------    ----------------------
                                                   Three Months Ended       Three Months Ended         Three Months Ended
                                                        March 31,                March 31,                 March 31,
                                                -----------------------   ------------------------    ----------------------
                                                 2002          2001        2002            2001        2002          2001
                                                 ----          ----        ----            ----        ----          ----
                                                                     (dollars expressed in thousands)
Income statement information:

Interest income.............................    $  46,866      54,739           --          84         46,866      54,823
Interest expense............................       13,671      22,340        1,759       2,830         15,430      25,170
                                                ---------   ---------      -------    --------       --------     -------
      Net interest income...................       33,195      32,399       (1,759)     (2,746)        31,436      29,653
Provision for loan losses...................        7,700          90           --          --          7,700          90
                                                ---------   ---------      -------    --------       --------     -------
      Net interest income after
        provision for loan losses...........       25,495      32,309       (1,759)     (2,746)        23,736      29,563
Noninterest income..........................        5,535       4,510          (19)       (131)         5,516       4,379
Noninterest expense.........................       20,676      20,792          121         202         20,797      20,994
                                                ---------   ---------      -------    --------       --------     -------
      Income before provision for income
        taxes and cummulative effect of
        change in accounting principle......       10,354      16,027       (1,899)     (3,079)         8,455      12,948
Provision for income taxes..................        3,902       6,284         (649)     (1,062)         3,253       5,222
                                                ---------   ---------      -------    --------       --------     -------
      Income before cumulative effect
        of change in accounting principle...        6,452       9,743       (1,250)     (2,017)         5,202       7,726
Cumulative effect of change in accounting
   principle, net of tax....................           --        (459)          --          --             --        (459)
                                                ---------   ---------      -------    --------       --------     -------
      Net income............................    $   6,452       9,284       (1,250)     (2,017)         5,202       7,267
                                                =========   =========      =======    ========      =========   =========

- -----------------
(1)  Corporate  and other  includes  $1.1  million and  $975,000  of  guaranteed
     preferred  debentures expense for the three months ended March 31, 2002 and
     2001,  respectively.  The applicable income tax benefit associated with the
     guaranteed  preferred  debentures expense was $377,000 and $341,000 for the
     three months ended March 31, 2002 and 2001, 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, including the negative impact on the economy resulting
from the events of September 11, 2001 in New York City and  Washington  D.C. and
the  national  response  to those  events;  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,  some of which may
offer and develop  products  and services  that we do not offer;  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 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  San  Francisco,  California.  Through  the  operation  of our
subsidiaries,  we offer a broad array of  financial  services  to  consumer  and
commercial customers.  Over the years, our organization has grown significantly,
primarily as a result of acquisitions,  as well as through  internal growth.  We
currently operate one banking  subsidiary that has 55 branch offices in northern
and southern  California and Houston,  Dallas,  Irving and McKinney,  Texas.  At
March 31, 2002,  we had total assets of $2.99  billion,  loans,  net of unearned
discount,  of  $2.29  billion,   total  deposits  of  $2.48  billion  and  total
stockholders' equity of $285.5 million.

     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, internet banking, automated teller
machines,  telephone banking,  safe deposit boxes, escrow and bankruptcy deposit
services, stock option services and trust and private banking services.

     We operate through our wholly owned  subsidiary bank holding  company,  The
San Francisco Company, or SFC, headquartered in San Francisco,  California,  and
its  wholly  owned  bank   subsidiary,   First  Bank  &  Trust,  or  FB&T,  also
headquartered in San Francisco, California.

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






                               Financial Condition

     Our total assets were $2.99 billion and $3.06 billion at March 31, 2002 and
December  31,  2001,  respectively.  The decline in total  assets was  primarily
attributable to decreases in investment  securities and loans resulting from the
slowdown in economic  conditions,  lower loan demand and an anticipated level of
attrition  associated  with our  acquisitions  of Charter  Pacific  Bank and BYL
Bancorp,  which were completed during the fourth quarter of 2001.  Loans, net of
unearned discount,  decreased by $29.8 million, which is further discussed under
"--Loans and  Allowance  for Loan Losses."  Investment  securities  decreased by
$70.2  million  to $298.0  million  at March 31,  2002 from  $368.2  million  at
December 31, 2001. We attribute the decrease in investment securities to a $69.9
million decline in  available-for-sale  investment  securities  during the first
quarter of 2002,  primarily  reflecting  maturities of $89.0  million  offset by
purchases  of $20.6  million.  The net proceeds  associated  with the decline in
investment  securities  were  utilized  primarily to fund our reduction in total
deposits.  Derivative  instruments  also  decreased  $7.4  million from $28.9 at
December  31,  2001 to $21.5  million  at March 31,  2002 due to  mark-to-market
adjustments required under Statement of Financial Accounting Standards, or SFAS,
No. 133, Accounting for Derivative Instruments and Hedging Activities, which was
implemented in January 2001, offset by the market value of an interest rate swap
agreement purchased in March 2002. See further discussion under "--Interest Rate
Risk  Management." The overall decline in total assets was offset by an increase
of $58.0  million in federal  funds sold due to the  investment  of excess funds
resulting from reduced loan demand. Total deposits decreased by $78.1 million to
$2.48 billion at March 31, 2002 from $2.56  billion at December 31, 2001,  which
reflects an anticipated  level of attrition  associated with our acquisitions in
the fourth quarter of 2001, normal cyclical trends typically  experienced during
the first quarter of each calendar  year and  continued  aggressive  competition
within our market  areas.  In  addition,  our note  payable  decreased  by $14.5
million to $56.5  million at March 31, 2002 from $71.0  million at December  31,
2001 due to  repayments,  which were funded by dividends  from FB&T.  Short-term
borrowings increased $25.0 million to $84.8 million at March 31, 2002 from $59.8
million at December 31, 2001 due primarily to increases in securities sold under
agreements to repurchase.

     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 March 31,  2002,  we had  purchased  a total of
863,857 shares of common stock held for treasury.  However,  in October 2000, we
issued  5,727,340  shares of our common  stock and 803,429  shares of our common
stock held for treasury to First Banks in  conjunction  with our  acquisition of
First Bank & Trust.  Consequently,  at March 31, 2002,  we held 60,400 shares of
common  stock for treasury at an aggregate  cost of $1.3  million.  At March 31,
2002,  we could  purchase  approximately  231,000  additional  shares  under the
existing authorization.

                        Proposed Common Stock Transaction

     Currently,  First  Banks  owns  93.69%  of our  outstanding  voting  stock,
including  92.2% of our common stock and all of our Class B common stock.  First
Banks  recently  informed  our Board of  Directors  that it intends to propose a
transaction  in which First Banks would acquire all of the  outstanding  capital
stock of FBA which it does not already  own,  and all of our other  stockholders
would receive cash for their shares.  Such a transaction would be in the form of
a merger  of FBA with  First  Banks or a  subsidiary  of First  Banks  and would
require prior approval of our Board of Directors and, following the distribution
of a proxy  statement  discussing the terms of a transaction  in detail,  by our
stockholders.

     Specific terms of the proposed  transaction  have not been  determined.  On
April 25, 2002, our Board of Directors  discussed the proposal and voted to form
a Special  Committee,  composed  solely of directors who are not affiliated with
First  Banks,  to  analyze  the  terms  on  which  such a  transaction  might be
acceptable to FBA. The Board of Directors  authorized  the Special  Committee to
engage  outside  advisers,  including  its own  independent  legal  counsel  and
financial  advisor,  to  assist  the  Special  Committee  in  evaluating  such a
transaction,  including an analysis of the terms on which the transaction  would
be considered fair to our stockholders (other than First Banks) from a financial
point of view.  The  transaction  is likely to  proceed  if First  Banks and the
Special  Committee are able to agree on terms,  including the price at which all
of our shares would be acquired.

     The  process  by which the  transaction  will be  reviewed  by the  Special
Committee  before any proposal is made to  stockholders  will consist of several
steps,  and there is no assurance  whether such a  transaction  will actually be
presented to stockholders, voted upon or completed.


                              Results of Operations

Net Income

     Net income was $5.2 million, or $0.40 per share on a diluted basis, for the
three months ended March 31, 2002, in  comparison to $7.3 million,  or $0.60 per
share on a diluted basis, for the comparable period in 2001. 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 in 2001.  Excluding  this  item,  net income was $7.7
million, or $0.64 per share on a diluted basis, for the three months ended March
31, 2002. The accounting for derivatives  under the requirements of SFAS No. 133
will continue to have an impact on future financial results as further discussed
under  "--Noninterest  Income."  The decline in earnings  for the quarter  ended
March 31,  2002,  as  compared to the quarter  ended March 31,  2001,  primarily
reflects  increased  provisions  for loan losses  associated  with the increased
charge-off, delinquency and nonperforming trends we are experiencing as a result
of current economic  conditions.  The increased  provisions for loan losses were
partially  offset by slight  increases  in net interest  income and  noninterest
income.

Net Interest Income

     Net interest income was $31.4 million, or 4.76% of average interest-earning
assets,  for the three  months  ended March 31,  2002,  in  comparison  to $29.7
million, or 5.06% of average  interest-earning assets, for the comparable period
in 2001.  We credit the  increased  net  interest  income  primarily  to the net
interest-earning assets provided by our acquisitions of Charter Pacific Bank and
BYL  Bancorp,  completed  during  the  fourth  quarter  of  2001,  and  earnings
associated  with our  interest  rate swap  agreements  that we  entered  into in
connection  with our  interest  rate risk  management  program.  Our  derivative
financial  instruments  contributed  $6.2 million to net interest income for the
three  months  ended March 31,  2002,  compared to $561,000  for the  comparable
period in 2001. The improvement in net interest income,  however,  was partially
mitigated by the  significant  decline in prevailing  interest rates during 2001
and overall  economic  conditions,  resulting in the decline in our net interest
margin.  Guaranteed  preferred  debentures expense was $1.1 million and $975,000
for the three months ended March 31, 2002 and 2001,  respectively.  The increase
for 2002 reflects a change in estimate  regarding the  amortization  period over
which the deferred issuance costs are being amortized.

     Average  loans,  net of unearned  discount,  increased by $275.5 million to
$2.33  billion for the three months ended March 31, 2002 from $2.05  billion for
the  comparable  period in 2001.  The yield on our loan  portfolio  decreased to
7.47% for the three months ended March 31, 2002,  in comparison to 9.66% for the
comparable  period in 2001.  This was a major  contributor to the decline in our
net  interest  margin of 30 basis  points for the three  months  ended March 31,
2002, from the comparable period in 2001. We attribute the decline in yields and
our net interest margin primarily to the decreases in prevailing  interest rates
during 2001.  During the period from March 31, 2001 through March 31, 2002,  the
Board of Governors of the Federal Reserve System  decreased the targeted Federal
funds  rate  eight  times,  resulting  in eight  decreases  in the prime rate of
interest from 8.0% to 4.75%.  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 months ended March 31, 2002, the aggregate  weighted  average
rate  paid on our  deposit  portfolio  was  2.68%,  compared  to  4.86%  for the
comparable  period in 2001. We attribute the decline  primarily to rates paid on
savings and time deposits,  which have continued to decline in conjunction  with
the interest rate reductions  previously  discussed.  The decrease in rates paid
for the three months ended March 31, 2002,  is a result of generally  decreasing
interest  rates  during 2001.  However,  the  competitive  pressures on deposits
within our market areas precluded us from fully  reflecting the general interest
rate decreases in our deposit  pricing and still  providing an adequate  funding
source for loans.

     The aggregate weighted average rate paid on our note payable and short-term
borrowings  decreased  to 3.12% from 7.14% for the three  months ended March 31,
2002 and  2001,  respectively.  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 as increased  advances have the effect of increasing the weighted
average  rate of  non-deposit  liabilities.  The  overall  cost of this  funding
source, however, has been significantly mitigated by the reductions in the prime
lending  rate  throughout  2001.  During  2001,  we utilized the note payable to
partially fund our  acquisitions of Charter  Pacific Bank and BYL Bancorp,  thus
resulting in a higher level of borrowings occurring during the fourth quarter of
2001.


     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 March 31,
                                                               ----------------------------------------------------------
                                                                            2002                          2001
                                                               -----------------------------   --------------------------
                                                                          Interest                       Interest
                                                                Average    Income/   Yield/    Average    Income/  Yield/
                                                                Balance    Expense    Rate     Balance    Expense   Rate
                                                                -------    -------    ----     -------    -------   ----
                                                                             (dollars expressed in thousands)
                            ASSETS
                            ------

Interest-earning assets:
                                                                                                 
    Loans (1) (2) (3) (4)...................................   $2,326,681    42,872   7.47%  $2,051,226    48,880   9.66%
    Investment securities (3)...............................      325,430     3,887   4.84      270,558     5,113   7.66
    Federal funds sold and other............................       28,741       107   1.51       56,994       830   5.91
                                                               ----------   -------          ----------   -------
         Total interest-earning assets......................    2,680,852    46,866   7.09    2,378,778    54,823   9.35
                                                                            -------                       -------
Nonearning assets...........................................      335,125                       269,481
                                                               ----------                    ----------
         Total assets.......................................   $3,015,977                    $2,648,259
                                                               ==========                    ==========

                        LIABILITIES AND
                     STOCKHOLDERS' EQUITY
                     --------------------

Interest-bearing liabilities:
    Interest-bearing demand deposits........................   $  302,766       808   1.08%  $  207,478       925   1.81%
    Savings deposits........................................      922,756     4,603   2.02      734,810     7,815   4.31
    Time deposits of $100 or more...........................      300,368     3,166   4.27      297,782     4,458   6.07
    Other time deposits (4).................................      478,342     4,660   3.95      565,795     8,437   6.05
                                                               ----------   -------          ----------   -------
         Total interest-bearing deposits....................    2,004,232    13,237   2.68    1,805,865    21,635   4.86
    Note payable and short-term borrowings..................      145,129     1,116   3.12      145,411     2,560   7.14
    Guaranteed preferred debentures.........................       44,386     1,077   9.84       44,290       975   8.93
                                                               ----------   -------          ----------   -------
         Total interest-bearing liabilities.................    2,193,747    15,430   2.85    1,995,566    25,170   5.12
                                                                            -------                       -------
Noninterest-bearing liabilities:
    Demand deposits.........................................      485,119                       414,922
    Other liabilities.......................................       45,781                        35,594
                                                               ----------                    ----------
         Total liabilities..................................    2,724,647                     2,446,082
Stockholders' equity........................................      291,330                       202,177
                                                               ----------                    ----------
         Total liabilities and stockholders' equity.........   $3,015,977                    $2,648,259
                                                               ==========                    ==========
Net interest income.........................................                 31,436                        29,653
                                                                            =======                       =======
Interest rate spread........................................                          4.24%                         4.23%
Net interest margin (5).....................................                          4.76                          5.06
                                                                                      ====                          ====
- ------------------------
(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)  Interest income and interest expense include the effects of interest rate swap agreements.
(5)  Net interest margin is the ratio of net interest income to average interest-earning assets.




Provision for Loan Losses

     The  provision  for loan losses was $7.7  million and $90,000 for the three
months ended March 31, 2002 and 2001, respectively. We attribute the significant
increase in the provision  for loan losses to increases in net loan  charge-offs
and delinquent  loans.  Loan charge-offs were $13.9 million for the three months
ended March 31, 2002, in comparison to $2.2 million for the comparable period in
2001. The increase in loan charge-offs reflects the general slowdown in economic
conditions prevalent within our markets as well as an aggregate of $11.0 million
of charge-offs on three large credit  relationships.  Loan  recoveries were $1.7
million for the three months ended March 31, 2002, in comparison to $826,000 for
the comparable period in 2001. Although  nonperforming assets and past-due loans
have  declined to $43.0 million at March 31, 2002 from $47.5 million at December
31,  2001,  our overall  nonperforming  and  past-due  trends are at higher than
historical levels and are expected to remain at these levels in the near future.
However,  we believe these trends represent  normal cyclical trends  experienced
within the  banking  industry  during  times of  economic  slowdown.  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 $5.5  million and $4.4 million for the three months
ended  March  31,  2002 and  2001,  respectively.  Noninterest  income  consists
primarily of service charges on deposit  accounts and customer  service fees and
other income.

     Service charges on deposit  accounts and customer service fees increased to
$2.9  million  from $2.2  million for the three  months ended March 31, 2002 and
2001,  respectively.  We attribute the increase in service  charges and customer
service fees to:

     >>   increased deposit balances provided by internal growth;

     >>   our acquisitions completed during 2001;

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

     >>   increased fee income  resulting from revisions of our customer service
          charge  rates,  effective  July 1, 2001,  and enhanced  control of fee
          waivers; and

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

     Noninterest  income for the three months ended March 31, 2001 also included
a net loss on the sale of  available-for-sale  investment securities of $174,000
resulting from the liquidation of certain equity  investment  securities held by
FBA that resulted in a loss.

     The net loss on  derivative  instruments  of $136,000  for the three months
ended March 31, 2002,  in  comparison  to the net gain of $300,000 for the three
months ended March 31, 2001,  reflects changes in the fair value of our interest
rate cap agreements and fair value hedges.

     Other  income was $2.4  million and $1.8 million for the three months ended
March 31, 2002 and 2001,  respectively.  We attribute the primary  components of
the increase to:

     >>   our acquisitions completed during 2001;

     >>   increased earnings associated with our international banking products;

     >>   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

     >>   a gain of  approximately  $448,000  on the sale of  certain  operating
          lease equipment associated with equipment leasing activities that were
          acquired in conjunction with our acquisition of Bank of San Francisco.


Noninterest Expense

     Noninterest  expense  was $20.8  million  and $21.0  million  for the three
months ended March 31, 2002 and 2001, respectively. Noninterest expense consists
primarily of salaries and employee  benefits;  occupancy,  net of rental income;
information technology fees; legal, examination and professional fees; and other
expense.

     Salaries and employee  benefits  were $8.4 million and $8.1 million for the
three months ended March 31, 2002 and 2001, respectively. We primarily associate
the increase with our 2001 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.

     Information  technology  fees were $2.8  million  and $2.5  million for the
three  months  ended  March 31,  2002,  and 2001,  respectively.  As more  fully
described in Note 4 to our consolidated  financial  statements,  First Services,
L.P. provides information  technology and operational support to FB&T and us. We
attribute the increased fees to growth and technological advancements consistent
with our product and services offerings, and continued upgrades to technological
equipment, networks and communication channels.

     Legal, examination and professional fees were $2.2 million and $2.4 million
for the three months ended March 31, 2002 and 2001,  respectively.  The decrease
in these fees is primarily due to settlement of certain litigation offset by 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 4 to our  consolidated  financial  statements  for a further
discussion of transactions with related parties.

     Amortization  of intangibles  associated  with the purchase of subsidiaries
was  $266,000  and $1.4  million for the three  months  ended March 31, 2002 and
2001, respectively.  The significant decrease for 2002 is primarily attributable
to the  implementation  of SFAS  No.  142 in  January  2002.  See  Note 2 to our
consolidated financial statements.

     Other  expense was $2.4 million and $2.3 million for the three months ended
March 31,  2002 and  2001,  respectively.  Other  expense  encompasses  numerous
general and administrative  expenses including travel,  meals and entertainment,
insurance,   freight  and  courier   services,   correspondent   bank   charges,
miscellaneous losses and recoveries,  memberships and subscriptions and transfer
agent fees.  We attribute  the majority of the increase in other  expense to our
acquisitions  completed during 2001,  including  certain  nonrecurring  expenses
associated with those  acquisitions,  and overall continued growth and expansion
of our banking franchise.

Provision for Income Taxes

     The  provision  for income  taxes was $3.3 million and $5.2 million for the
three months ended March 31, 2002 and 2001, representing an effective income tax
rate of 38.5% and 40.3%, respectively.  The decrease in the effective income tax
rate for the three months ended March 31, 2002 reflects the significant  decline
in amortization of intangibles associated with the purchase of subsidiaries,  in
accordance  with the  requirements  of SFAS No. 142, which is not deductible for
tax purposes.






                          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:



                                                                      March 31, 2002             December 31, 2001
                                                                  ---------------------      -----------------------
                                                                   Notional     Credit       Notional        Credit
                                                                    Amount     Exposure       Amount        Exposure
                                                                    ------     --------       ------        --------
                                                                            (dollars expressed in thousands)

                                                                                                  
         Cash flow hedges.....................................  $  605,000       1,117        555,000         1,006
         Fair value hedges....................................      54,900       1,350         54,900         1,881
         Interest rate cap agreement..........................     150,000         414        150,000           688
                                                                ==========       =====       ========        ======


     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  months  ended March 31, 2002 and 2001,  the net  interest
income  realized on our derivative  financial  instruments  was $6.2 million and
$561,000,  respectively.  In  addition,  we  realized  a net loss on  derivative
instruments,  which is included in noninterest income, of $136,000 for the three
months ended March 31,  2002,  in  comparison  to a net gain of $300,000 for the
comparable period in 2001.

Cash Flow Hedges

     We entered into the following interest rate swap agreements,  designated as
cash flow hedges,  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:

     >>   During  1998,  we  entered  into  $105.0  million  notional  amount of
          interest rate swap  agreements that 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  provided or 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 pre-tax gain of $1.4 million.

     >>   During  September 1999, we entered into $130.0 million notional amount
          of interest  rate swap  agreements  that  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 pre-tax gain of
          $731,000.

     >>   During  September  2000,  March 2001,  April  2001,  and March 2002 we
          entered into $300.0 million,  $200.0 million, $130.0 million and $50.0
          million   notional  amount,   respectively,   of  interest  rate  swap
          agreements that provide for us to receive a fixed rate of interest and
          pay an  adjustable  rate  equivalent  to the  weighted  average  prime
          lending rate minus 2.70%,  2.82%, 2.82% and 2.80%,  respectively.  The
          terms  of the  swap  agreements  provide  for us to  pay  and  receive
          interest on a quarterly  basis. In November 2001, we terminated  $75.0
          million notional amount of the swap agreements originally entered into
          in April  2001,  which would have  expired in April 2006,  in order to
          appropriately modify our overall hedge position in accordance with our
          interest rate risk management  program.  We recorded a pre-tax gain of
          $2.6  million  in  conjunction  with the  termination  of  these  swap
          agreements.  The amount receivable by us under the swap agreements was
          $1.8 million and $1.7 million at March 31, 2002 and December 31, 2001,
          respectively,  and the amount  payable by us was $634,000 and $647,000
          at March 31, 2002 and December 31, 2001, 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 March 31, 2002 and December 31, 2001 were as follows:




                                                          Notional     Interest Rate     Interest Rate      Fair
                         Maturity date                     Amount          Paid            Received         Value
                         -------------                    --------      -----------     -------------    ----------
                                                                      (dollars expressed in thousands)

         March 31, 2002:
                                                                                                  
             March 14, 2004...........................  $  50,000           1.95%             3.93%        $   (136)
             September 20, 2004.......................    300,000           2.05              6.78           16,498
             March 21, 2005...........................    200,000           1.93              5.24            3,007
             April 2, 2006............................     55,000           1.93              5.45              673
                                                        ---------                                          --------
                                                        $ 605,000           1.99              5.91         $ 20,042
                                                        =========          =====             =====         ========

         December 31, 2001:
             September 20, 2004.......................  $ 300,000           2.05%             6.78%        $ 20,490
             March 21, 2005...........................    200,000           1.93              5.24            4,951
             April 2, 2006............................     55,000           1.93              5.45            1,268
                                                        ---------                                          --------
                                                        $ 555,000           1.99              6.09         $ 26,709
                                                        =========          =====             =====         ========


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 interest on a quarterly basis and receive interest on a semiannual basis.
The amount  receivable  by us under the swap  agreements  was  $686,000 and $1.4
million  at March 31,  2002 and  December  31,  2001,  respectively.  The amount
payable by us under the swap  agreements  was $234,000 and $318,000 at March 31,
2002 and December 31, 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 March 31, 2002 and December 31, 2001 were as follows:




                                                          Notional     Interest Rate     Interest Rate      Fair
                         Maturity date                     Amount          Paid            Received         Value
                         -------------                    --------      -----------     -------------    ----------
                                                                      (dollars expressed in thousands)

         March 31, 2002:
                                                                                                 
             January 9, 2004...........................   $10,000           1.87%             5.37%        $   260
             January 9, 2006...........................    44,900           1.87              5.51             738
                                                          -------                                          -------
                                                          $54,900           1.87              5.48         $   998
                                                          =======          =====             =====         =======

         December 31, 2001:
             January 9, 2004...........................   $10,000           2.48%             5.37%        $   352
             January 9, 2006...........................    44,900           2.48              5.51           1,160
                                                          -------                                          -------
                                                          $54,900           2.48              5.48         $ 1,512
                                                          =======          =====             =====         =======


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 March
31, 2002 and December 31, 2001,  the carrying  value of this  interest  rate cap
agreement,  which is  included in  derivative  instruments  in the  consolidated
balance sheets, was $414,000 and $688,000, respectively.


Pledged Collateral

     At  March  31,  2002 and  December  31,  2001,  we had  pledged  investment
securities  available  for sale with a carrying  value of $833,000 and $894,000,
respectively, in connection with our interest rate swap agreements. In addition,
at March 31, 2002 and December 31,  2001,  we had  accepted,  as  collateral  in
connection  with the interest  rate swap  agreements,  cash of $21.6 million and
$1.5  million,  respectively.  At  December  31,  2001,  we  had  also  accepted
investment  securities  with a fair  value of $28.5  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
March 31, 2002 and December 31, 2001, we had not done so.

                       Loans and Allowance for Loan Losses

     Interest  earned on our loan portfolio  represents our principal  source of
income. Interest and fees on loans were 91.5% and 89.2% of total interest income
for the three months ended March 31, 2002 and 2001,  respectively.  Total loans,
net of unearned discount, were $2.29 billion, or 76.8% of total assets, at March
31, 2002,  compared to $2.32 billion,  or 75.9% of total assets, at December 31,
2001. The decrease in loans, as reflected on our consolidated balance sheets, is
primarily attributable to an anticipated amount of attrition associated with our
acquisitions  completed  during the fourth  quarter  of 2001,  current  economic
conditions  prevalent in our markets resulting in lower loan demand, a decreased
level of loans  purchased  from  First  Bank and the  continued  decline  in our
existing  consumer and installment  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 $151.9  million and
$84.2 million at March 31, 2002,  respectively,  in comparison to $137.6 million
and  $93.1  million  at  December  31,  2001,  respectively.  See  Note 4 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:



                                                                                        March 31,      December 31,
                                                                                          2002             2001
                                                                                          ----             ----
                                                                                    (dollars expressed in thousands)

                                                                                                    
         Nonperforming loans........................................................  $    18,566         19,564
         Other real estate..........................................................          547            547
                                                                                      -----------      ---------
                  Total nonperforming assets........................................  $    19,113         20,111
                                                                                      ===========      =========

         Loans, net of unearned discount............................................  $ 2,293,477      2,323,263
                                                                                      ===========      =========

         Loans past due:
             Over 30 days to 90 days................................................  $    22,089         18,713
             Over 90 days and still accruing........................................        1,796          8,660
                                                                                      -----------      ---------
                  Total past-due loans..............................................  $    23,885         27,373
                                                                                      ===========      =========

         Ratio of:
             Allowance for loan losses to loans.....................................         1.67%          1.84%
             Nonperforming loans to loans...........................................         0.81           0.84
             Allowance for loan losses to nonperforming loans.......................       206.39         218.37
             Nonperforming assets to loans and other real estate....................         0.83           0.87
                                                                                      ===========      =========



     Nonperforming  loans,  consisting of loans on nonaccrual status and certain
restructured loans, were $18.6 million at March 31, 2002, in comparison to $19.6
million at December 31, 2001. While  nonperforming loans have decreased slightly
at March 31, 2002  compared to December 31,  2001,  loan  charge-offs  increased
significantly  from $2.2  million for the three  months  ended March 31, 2001 to
$13.9 million for the three months ended March 31, 2002. We attribute the higher
trends in  nonperforming  and past-due loans to be reflective of cyclical trends
experienced  within  the  banking  industry  as a result of  economic  slowdown.
Consistent with the general  economic  slowdown  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
                                                                                      March 31,
                                                                                ------------------
                                                                              2002                 2001
                                                                          (dollars expressed in thousands)

                                                                                             
         Allowance for loan losses, beginning of period............       $  42,721                37,930
             Loans charged-off.....................................         (13,851)               (2,168)
             Recoveries of loans previously charged-off............           1,748                   826
                                                                          ---------             ---------
             Net loan charge-offs..................................         (12,103)               (1,342)
                                                                          ---------             ---------
             Provision for loan losses.............................           7,700                    90
                                                                          ---------             ---------
         Allowance for loan losses, end of period..................       $  38,318                36,678
                                                                          =========             =========




     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 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 $430.4  million and $445.1 million at March 31,
2002 and December 31, 2001, 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, our
revolving note payable and other short-term borrowings, at March 31, 2002:

                                            (dollars expressed in thousands)

         Three months or less......................   $ 167,781
         Over three months through six months......      97,133
         Over six months through twelve months.....     112,454
         Over twelve months........................      53,043
                                                      ---------
           Total...................................   $ 430,411
                                                      =========

     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
under the  revolving  note  payable is due and payable on February  24, 2003 and
interest is payable on a quarterly  basis.  At March 31, 2002 and  December  31,
2001, there were $56.5 million and $71.0 million of advances  outstanding  under
our revolving note payable. See Note 4 to the consolidated financial statements.

     In addition to these  sources of funds,  FB&T has  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 March 31,
2002 and December 31, 2001,  FB&T's borrowing  capacity under this agreement was
approximately  $845.6  million and $774.5  million,  respectively.  In addition,
FB&T's borrowing  capacity  through its relationship  with the Federal Home Loan
Bank was  approximately  $2.3  million  and $1.0  million at March 31,  2002 and
December 31, 2001, 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.









       ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     At December  31,  2001,  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 5.5% of net interest income,
based on assets and  liabilities  at December  31, 2001.  At March 31, 2002,  we
remain in an  "asset-sensitive"  position and thus,  remain  subject to a higher
level of risk in a  declining  interest  rate  environment.  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 prevailing  interest rates  throughout  2001, is reflected in
our reduced net  interest  margin for the three  months  ended March 31, 2002 as
compared to the comparable period in 2001 and further discussed under "--Results
of Operations."  During the three months ended March 31, 2002 as compared to the
comparable  period  in  2001  and  our  asset-sensitive   position  and  overall
susceptibility to market risks have not changed materially.






                           PART II - OTHER INFORMATION


                    ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

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

               Exhibit Number                              Description
               --------------                              -----------
                   None                                   Not Applicable


     (b)  We filed a current  report on Form 8-K on January 18, 2002.  Item 5 of
          the report references a press release announcing our financial results
          for the three months and year ended December 31, 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
May 13, 2002                               (Principal Executive Officer)




                                   By: /s/  Allen H. Blake
                                       -----------------------------------------
                                           Allen H. Blake
                                           Executive Vice President,
                                           Chief Operating Officer and
                                           Chief Financial Officer
May 13, 2002                               (Principal Financial
                                           and Accounting Officer)