UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, DC 20549Form 10-QQuarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 for the

|Quarter Ended September 30, 2002 | Commission File Number: 0-12437
|-------------------------------- | -------------------------------

One American Corp.(Exact name of registrant as specified in its charter)

|Louisiana                       | 72-0948181                       
|------------------------------- | ---------------------------------
|(State or other jurisdiction of | (IRS Employer Identification No.)
|Incorporation of Organization)  |                                  

|2785 LA Hwy. 20 West                    
|----------------------------------------
|P. O. Box 550                           
|Vacherie, Louisiana                     
|(Address of principal executive offices)

Registrant's Telephone Number, including area code: (225) 265-2265
Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act:

|Common Stock, $2.50 Par Value
|-----------------------------
|(Title of Class)             
|                             

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 XNo ___
     Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Common stock $2.50 Par Value, 2,603,378 shares outstanding as of November 14, 2002.

1

|Form 10-Q Index                                                        |   
|---------------------------------------------------------------------- | --
|Part I                                                                 |   
|Financial Information                                                  |   
|                                                                       |   
|Financial Statements                                                   |   
|                                                                       |   
|Consolidated Balance Sheets,                                           |   
|September 30, 2002, December 31, 2001, and September 30, 2001          | 3 
|                                                                       |   
|Consolidated Statements of Income                                      |   
|for the three and nine month periods ended September 30, 2002 and 2001 | 4 
|                                                                       |   
|Consolidated Statements of Changes in Stockholders' Equity             |   
|for the nine month periods ended September 30, 2002 and 2001           | 5 
|                                                                       |   
|Consolidated Statements of Cash Flows                                  |   
|for the nine month periods ended September 30, 2002 and 2001           | 6 
|                                                                       |   
|Notes to Consolidated Financial Statements                             | 8 
|                                                                       |   
|Management's Discussion and Analysis of Financial Condition            |   
|and Results of Operations                                              | 12
|                                                                       |   
|Average Balance Sheets and Interest Rate Analysis                      |   
|for the three and nine months ended September 30, 2002 and 2001        | 24
|                                                                       |   
|Interest Differentials                                                 |   
|for the three and nine months ended September 30, 2002 and 2001        | 25
|                                                                       |   
|Controls and Procedures                                                | 25
|Part II                                                                |   
|Other Information                                                      |   
|                                                                       |   
|Legal Proceedings                                                      | 26
|                                                                       |   
|Submission of Matters to a Vote of Security Holders                    | 26
|                                                                       |   
|Other Information                                                      | 26
|                                                                       |   
|Exhibits and Reports on Form 8-K                                       | 26
|                                                                       |   
|Management's Responsibility for Financial Reporting                    | 27
|                                                                       |   
|Review by Independent Public Accountant                                | 28
|                                                                       |   
|Signatures                                                             | 29
|                                                                       |   
|Certifications                                                         | 30
|                                                                       |   
|Exhibits                                                               | 32



2

|Consolidated Balance Sheets                                                                    | Unaudited     |              | Unaudited    
|---------------------------------------------------------------------------------------------- | ------------- | ------------ | -------------
|One American Corp. and Subsidiaries                                                            | September 30, | December 31, | September 30,
|In thousands                                                                                   | 2002          | 2001         | 2001         
|Assets                                                                                         |               |              |              
|Cash and Due From Banks                                                                        | $15,272       | $15,129      | $15,343      
|Interest Bearing Deposits in Other Banks                                                       | 9,736         | 3,918        | 6,300        
|Federal Funds Sold and Securities Purchased Under Resale Agreements                            |               |              |              
|14,746                                                                                         | 23,425        | 26,261      
|Securities Available for Sale (Amortized Cost of $109,744, $123,313 and $92,656, respectively) |               |              |              
|112,898                                                                                        | 124,097       | 94,915      
|                                                                                               |               |              |              
|Loans                                                                                          | 256,345       | 247,864      | 255,473      
|Less: Allowance for Loan Losses                                                                | (5,120)       | (4,975)      | (5,027)      
|Loans, Net                                                                                     | 251,225       | 242,889      | 250,446      
|                                                                                               |               |              |              
|Bank Premises and Equipment                                                                    | 15,822        | 15,559       | 15,775       
|Other Real Estate                                                                              | 35            | 611          | 176          
|Accrued Interest Receivable                                                                    | 1,993         | 2,404        | 2,469        
|Intangible Assets, Net                                                                         | 897           | 984          | 606          
|Other Equity Securities                                                                        | 1,599         | 1,571        | 1,557        
|Other Assets                                                                                   | 3,109         | 2,991        | 4,222        
|Total Assets                                                                                   | $427,332      | $433,578     | $418,070     
|                                                                                               |               |              |              
|Liabilities                                                                                    |               |              |              
|Deposits:                                                                                      |               |              |              
|Noninterest Bearing                                                                            | $70,568       | $70,491      | $66,016      
|Interest Bearing                                                                               | 303,786       | 308,277      | 303,167      
|Total Deposits                                                                                 | 374,354       | 378,768      | 369,183      
|                                                                                               |               |              |              
|Accrued Interest Payable                                                                       | 730           | 1,222        | 1,492        
|Other Liabilities                                                                              | 3,369         | 8,801        | 2,146        
|Total Liabilities                                                                              | 378,453       | 388,791      | 372,821      
|                                                                                               |               |              |              
|Stockholders' Equity                                                                           |               |              |              
|Common Stock-$2.50 par value;                                                                  |               |              |              
|Authorized-10,000,000 shares;                                                                  |               |              |              
|Issued-3,000,000 shares                                                                        | 7,500         | 7,500        | 7,500        
|Surplus                                                                                        | 5,000         | 5,000        | 5,000        
|Retained Earnings                                                                              | 37,592        | 34,919       | 34,288       
|Accumulated Other Comprehensive Income                                                         | 2,082         | 518          | 1,491        
|Treasury Stock - 396,622, 391,811, and 387,361 shares at cost                                  | (3,295)       | (3,150)      | (3,030)      
|Total Stockholders' Equity                                                                     | 48,879        | 44,787       | 45,249       
|Total Liabilities and Stockholders' Equity                                                     | $427,332      | $433,578     | $418,070     
|The accompanying notes are an integral part of these financial statements.                    



3

|Consolidated Statements of Income                                          | Unaudited          | Unaudited         | Unaudited | Unaudited
|-------------------------------------------------------------------------- | ------------------ | ----------------- | --------- | ---------
|One American Corp. and Subsidiaries                                        | Three Months Ended | Nine Months Ended
|for the three and nine month periods ended September 30, 2002 and 2001     | September 30,      | September 30,    
|In thousands, except per share data                                        | 2002               | 2001              | 2002      | 2001     
|Interest Income                                                            |                    |                   |           |          
|Interest and Fees on Loans                                                 | $4,769             | $5,776            | $14,525   | $16,467  
|Interest on Securities:                                                    |                    |                   |           |          
|Taxable Interest                                                           | 1,202              | 1,131             | 3,899     | 3,586    
|Nontaxable Interest                                                        | 240                | 243               | 671       | 658      
|Total Interest on Securities                                               | 1,442              | 1,374             | 4,570     | 4,244    
|Other Interest Income                                                      | 71                 | 254               | 271       | 777      
|Total Interest Income                                                      | 6,282              | 7,404             | 19,366    | 21,488   
|Interest Expense                                                           |                    |                   |           |          
|Interest Expense on Deposits                                               | 1,578              | 2,846             | 5,131     | 8,744    
|Interest Expense on Borrowings                                             | 13                 | 16                | 41        | 51       
|Total Interest Expense                                                     | 1,591              | 2,862             | 5,172     | 8,795    
|                                                                           |                    |                   |           |          
|Net Interest Income                                                        | 4,691              | 4,542             | 14,194    | 12,693   
|                                                                           |                    |                   |           |          
|Provision for Loan Losses                                                  | 150                | 250               | 575       | 425      
|Net Interest Income After                                                  |                    |                   |           |          
|Provision for Loan Losses                                                  | 4,541              | 4,292             | 13,619    | 12,268   
|                                                                           |                    |                   |           |          
|Noninterest Income                                                         |                    |                   |           |          
|Service Charges on Deposit Accounts                                        | 778                | 734               | 2,090     | 1,951    
|Gain (Loss) on Securities                                                  | (16)               | 0                 | (6)       | 0        
|Gain on Purchased Assets                                                   | 38                 | 426               | 171       | 796      
|Other Operating Income                                                     | 360                | 307               | 1,028     | 864      
|Total Noninterest Income                                                   | 1,160              | 1,467             | 3,283     | 3,611    
|Income Before Noninterest Expense                                          | 5,701              | 5,759             | 16,902    | 15,879   
|                                                                           |                    |                   |           |          
|Noninterest Expense                                                        |                    |                   |           |          
|Salaries and Employee Benefits                                             | 1,785              | 1,834             | 5,279     | 4,991    
|Net Occupancy Expense                                                      | 541                | 517               | 1,535     | 1,380    
|Net ORE and Repossession (Income) Expense                                  | (6)                | (85)              | (323)     | (75)     
|Equipment Expense                                                          | 643                | 584               | 1,275     | 1,314    
|Other Operating Expense                                                    | 619                | 736               | 2,804     | 1,972    
|Total Noninterest Expense                                                  | 3,582              | 3,586             | 10,570    | 9,582    
|Income Before Income Tax                                                   | 2,119              | 2,173             | 6,332     | 6,297    
|Applicable Income Tax                                                      | 696                | 694               | 2,096     | 2,074    
|Net Income                                                                 | $1,423             | $1,479            | $4,236    | $4,223   
|                                                                           |                    |                   |           |          
|Net Income Per Share                                                       | $0.55              | $0.56             | $1.63     | $1.61    
|Cash Dividends Per Share                                                   | $0.20              | $0.19             | $0.60     | $0.57    
|The accompanying notes are an integral part of these financial statements.



4

|Consolidated Statements of Changes in Stockholders' Equity                
|--------------------------------------------------------------------------
|One American Corp. and Subsidiaries                                       
|for the nine months ended September 30, 2002 and 2001                     
|Unaudited                                                                 
|                                                                          
|                                                                          
|In thousands                                                              
|                                                                          
|Balances, January 1, 2002                                                 
|Comprehensive Income:                                                     
|Net Income                                                                
|Other Comprehensive Income,                                               
|Net of Tax:                                                               
|Net Change in Unrealized Gain (Loss)                                      
|on Securities Available for Sale                                          
|Reclassification Adjustments                                              
|Total Comprehensive Income                                                
|Treasury Stock Purchased                                                  
|Cash Dividends                                                            
|Balances, September 30, 2002                                              
|                                                                          
|Balances, January 1, 2001                                                 
|Comprehensive Income:                                                     
|Net Income                                                                
|Other Comprehensive Income,                                               
|Net of Tax:                                                               
|Net Change in Unrealized Gain (Loss)                                      
|on Securities Available for Sale                                          
|Less: Reclassification Adjustments                                        
|Total Comprehensive Income                                                
|Treasury Stock Purchased                                                  
|Cash Dividends                                                            
|Balances, September 30, 2001                                              
|The accompanying notes are an integral part of these financial statements.



5

|Consolidated Statements of Cash Flows                                             |           |          
|--------------------------------------------------------------------------------- | --------- | ---------
|One American Corp. and Subsidiaries                                               |           |          
|for the nine months ended September 30, 2002 and 2001                             | Unaudited | Unaudited
|In thousands                                                                      | 2002      | 2001     
|Cash Flows From Operating Activities                                              |           |          
|Net Income                                                                        | $4,236    | $4,223   
|Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |           |          
|                                                                                  |          
|Gain on Purchased Assets                                                          | (171)     | (796)    
|Provision for Depreciation                                                        | 726       | 961      
|Provision for Loan Losses                                                         | 575       | 425      
|Amortization of Intangibles                                                       | 51        | 51       
|Net Amortization (Accretion) on Securities                                        | (59)      | (397)    
|Provision (Credit) for Deferred Income Taxes                                      | 117       | 37       
|(Gain) Loss on Sale of Other Real Estate and Repossessions                        | (342)     | 0        
|Loss on Disposition of Bank Premises                                              | 447       | 0        
|Changes in Assets and Liabilities:                                                |           |          
|(Increase) Decrease in Accrued Interest Receivable                                | 411       | (236)    
|(Increase) Decrease in Other Assets                                               | (1,032)   | (2,430)  
|Increase (Decrease) in Accrued Interest Payable                                   | (492)     | 309      
|Increase (Decrease) in Other Liabilities                                          | 580       | 556      
|Net Cash Provided by Operating Activities                                         | 5,047     | 2,703    
|Cash Flows From Investing Activities                                              |           |          
|Maturities or Calls of Securities Available for Sale                              | 36,619    | 51,950   
|Purchases of Securities Available for Sale                                        | (28,831)  | (51,660) 
|Net (Increase) Decrease in Federal Funds Sold                                     | 8,679     | (17,211) 
|Net (Increase) Decrease in Loans                                                  | (8,775)   | (15,536) 
|Proceeds from Sale of Other Real Estate and Repossessions                         | 953       | 90       
|Purchases of Premises and Equipment                                               | (1,436)   | (2,700)  
|Acquisitions (net of $1.4 million cash acquired)                                  | 0         | 0        
|Net Cash Provided by (Used in) Investing Activities                               | 7,209     | (35,067) 
|Cash Flows From Financing Activities                                              |           |          
|Net Increase (Decrease) in Demand Deposits, NOW                                   |           |          
|and Savings Accounts                                                              | 1,766     | 20,395   
|Net Increase (Decrease) in Certificates of Deposit                                | (6,180)   | 19,885   
|Repayments of Amounts Borrowed                                                    | (172)     | (162)    
|Dividends Paid                                                                    | (1,564)   | (1,497)  
|Treasury Stock Purchased                                                          | (145)     | (733)    
|Net Cash Provided by (Used in) Financing Activities                               | (6,295)   | 37,888   
|Increase (Decrease) in Cash and Cash Equivalents                                  | 5,961     | 5,524    
|Cash and Cash Equivalents - Beginning of Period                                   | 19,047    | 16,119   
|Cash and Cash Equivalents - End of Period                                         | $25,008   | $21,643  
|Continued on next page                                                            |           |          



6

|Consolidated Statements of Cash Flows                                      |        |       
|-------------------------------------------------------------------------- | ------ | ------
|One American Corp. and Subsidiaries                                        |        |       
|for the nine months ended September 30, 2002 and 2001                      |        |       
|In thousands                                                               | 2002   | 2001  
|Supplemental Disclosure of Cash Flow Information:                          |        |       
|Income Tax Payments                                                        | $2,027 | $2,164
|Interest Paid on Deposits                                                  | $5,623 | $8,435
|Noncash Investing Activities:                                              |        |       
|Other Real Estate Acquired in Settlement of Loans                          | $35    | $247  
|Change in Unrealized Gain (Loss) on Securities Available for Sale          |        |       
|$2,370                                                                     | $1,876
|Change in Deferred Tax Effect on                                           |        |       
|Unrealized Gain (Loss) on Securities Available for Sale                    | $806   | $638  
|Acquisitions:                                                              |        |       
|Fair Value of Assets Acquired                                              | $0     | $0    
|Fair Value of Liabilities Assumed                                          | $0     | $0    
|Noncash Financing Activities:                                              |        |       
|Dividends Declared and Not Paid                                            | $521   | $497  
|The accompanying notes are an integral part of these financial statements.



7

|Notes to Consolidated Financial Statements
|------------------------------------------
|September 30, 2002                        
|(UNAUDITED)                               

Summary of Significant Accounting Policies
     The accounting principles followed by One American Corp. (the Company), its wholly-owned subsidiary, First American Bank and Trust (the Bank), and the Bank's wholly-owned subsidiary, First American Agency, L.L.C. (the Agency), are those which are generally practiced within the banking industry. The methods of applying those principles conform to generally accepted accounting principles and have been applied on a consistent basis. The principles that significantly affect the determination of financial position, results of operations, changes in stockholders' equity, and cash flows are summarized below.
     Presentation -The accompanying unaudited consolidated interim financial statements do not include all of the information and footnotes required by generally accepted accounting principles. Management is of the opinion that the unaudited interim financial statements reflect all normal, recurring accrual adjustments necessary to provide a fair statement of the results for the interim periods presented. It is noted that the results of the nine-month period ended September 30, 2002, are not an indication of the expected results for the annual period that ends December 31, 2002. Additional information concerning the audited financial statements and notes can be obtained from One American Corp.'s annual report and Form 10-K filed for the period ended December 31, 2001.Principles of Consolidation -The consolidated financial statements include the accounts of One American Corp. (the Company), its wholly-owned subsidiary, First American Bank and Trust (the Bank), and the Bank's wholly-owned subsidiary, First American Agency, L.L.C. (the Agency). All significant intercompany balances and transactions have been eliminated. Certain reclassifications to previously published financial statements have been made to comply with current reporting requirements.
     Estimates -The preparation of financial statements that conform to generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.
     The determination of the adequacy of the allowance for loan losses is based on estimates that are particularly susceptible to significant changes in the economic environment and market conditions. In connection with the determination of estimated losses on loans, management obtains independent appraisals for significant collateral. The Bank's loans are generally secured by specific items of collateral including real property, consumer assets, and business assets. Although the Bank has a diversified loan portfolio, a substantial portion of its debtors' ability to honor their contracts is dependent on local conditions in the area. While management uses available information to recognize losses on loans, further reductions in the carrying amounts of loans may be necessary based on changes in local economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the estimated losses on loans. Such agencies may require the Bank to recognize additional losses based on their judgements about information available to them at the time of their examination. Because of

8



these factors, it is reasonably possible that the estimated losses on loans may change materially in the near term. However, the amount of the change that is reasonably possible cannot be estimated.Securities -Management determines the appropriate classification of debt securities (Held to Maturity, Available for Sale, or Trading) at the time of purchase and re-evaluates this classification periodically. Securities that management has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs or changes in general economic conditions are classified as securities held to maturity. These securities are carried at cost adjusted for amortization of premium and accretion of discount, computed by various methods approximating the interest method over their contractual lives.
     Securities that may be sold prior to maturity are classified as securities available for sale. Any decision to sell a security classified as available for sale would be based on various factors, including significant movements in interest rates, changes in the maturity mix of the Bank's assets and liabilities, liquidity needs, regulatory capital considerations, and other similar factors. Securities available for sale are carried at fair value. Unrealized gains or losses are reported as increases or decreases in stockholders' equity, net of the related deferred tax effect. Realized gains or losses, determined on the basis of the cost of specific securities sold, are included in earnings. Securities purchased for trading purposes are classified as trading securities and are carried at market value with market adjustments included in non-interest income. The Bank had no securities classified as held to maturity or trading at September 30, 2002 or 2001.Loans -Loans are stated at principal amounts outstanding, less the allowance for loan losses. Interest on commercial and individual loans is accrued daily based on the principal outstanding. 
Gain on purchased assets is recognized on acquired loans from previous bank acquisitions on a cost recovery method as principal payments are made.
     Generally, the Bank discontinues the accrual of interest income when a loan becomes 90 days past due as to principal or interest. When a loan is placed on non-accrual status, previously recognized but uncollected interest is reversed to income or charged to the allowance for loan losses. Subsequent cash receipts on non-accrual loans are accounted for on the cost recovery method until the loans qualify for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. The Bank classifies loans as impaired if, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan agreement. Impairment is measured on a loan by loan basis by either the present value of the expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price, or based on the fair value of the collateral if the loan is collateral-dependent.
     Allowance for Loan Losses -The allowance for loan losses is maintained at a level which, in management's judgement, is adequate to absorb credit losses inherent in the loan portfolio. The allowance for loan losses is based upon management's review and evaluation of the loan portfolio. Factors considered in the establishment of the allowance for loan losses include management's evaluation of specific loans; the level and composition of classified loans; historical loss experience; results of examination by regulatory agencies; an internal asset review process; expectations of future economic conditions and their impact on particular borrowers; and other judgmental factors. Allowances for impaired loans are generally determined based on

9



collateral values or the present value of estimated cash flows. Although management uses available information to recognize losses on loans, because of uncertainties associated with local economic conditions, collateral values, and future cash flows on impaired loans, it is reasonably possible that a material change could occur in the allowance for loan losses in the near term. However, the amount of the change that is reasonably possible cannot be estimated.
     The allowance for loan losses is based on estimates of potential future losses. Actual losses may vary from the current estimates. These estimates are reviewed periodically and as adjustments become necessary, the effect of the change in estimate is charged to operating expenses in the period incurred. All losses are charged to the allowance for loan losses when the loss actually occurs or when management believes that principal repayment is unlikely. Recoveries are credited to the allowance at the time of recovery.Bank Premises and Equipment -Bank premises and equipment are stated at cost less accumulated depreciation. Depreciation is provided at rates based upon estimated useful service lives using the straight-line method for financial reporting purposes and accelerated methods for income tax purposes.
     The cost of assets retired or otherwise disposed of and the related accumulated depreciation are eliminated from the accounts in the year of disposal and the resulting gains or losses are included in current operations.
     Expenditures for maintenance and repairs are charged to operations as incurred. Costs of major additions and improvements are capitalized.Other Real Estate -Other real estate is comprised of properties acquired through foreclosure or negotiated settlement. The carrying value of these properties is lower of cost or fair value less estimated selling expenses. Loan losses arising from the acquisition of these properties are charged against the allowance for loan losses. Any subsequent market reductions required are charged to other real estate expense. Revenues and expenses associated with maintaining or disposing of foreclosed properties are recorded during the period in which they are incurred.
     Intangible Assets -Intangible assets are principally comprised of core deposit intangibles, which are amortized on a straight-line basis over terms up to fifteen years and charged to other operating expense. Intangible assets also include a favorable land lease acquired in a purchase acquisition. The lease intangible is measured at the present value of expected cash flows for a comparable lease. The lease intangible is amortized over the remaining term of the lease and charged to net occupancy expense. Management periodically evaluates whether events or circumstances have occurred that would result in impairment of value.Income Taxes -The provision for income taxes is based on income as reported in the financial statements after interest income from state and municipal securities is excluded. Also, certain items of income and expenses are recognized in different time periods for financial statement purposes than for income tax purposes. Thus, provisions for deferred taxes are recorded in recognition of such timing differences.
     Deferred taxes are provided for by utilizing a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not

10



be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
     The Company and its subsidiary file a consolidated federal income tax return. In addition, state income tax returns are filed individually by the subsidiary in accordance with state statutes.Earnings per Common Share -Basic EPS is computed by dividing income applicable to common shares by the weighted average shares outstanding; no dilution for any potentially convertible shares is included in the calculation. Diluted EPS, reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the company. At September 30, 2002 the company had no convertible shares or other contracts to issue common stock. The weighted average number of shares of common stock used to calculate basic EPS was 2,603,378and 2,613,710 for the three months ended September 30, 2002 and 2001, respectively, and 2,604,800 and 2,617,391 for the nine months ended September 30, 2002 and 2001, respectivelyStatements of Cash Flows -For purposes of reporting cash flows, cash and cash equivalents includes cash and due from banks and interest-bearing deposits in other banks. 
     Comprehensive Income -Components of comprehensive income are revenues, expenses, gains, and losses that under GAAP are included in comprehensive income but excluded from net income. The components of comprehensive income are disclosed in the Statements of Changes in Stockholders Equity for all periods presented.
     Recent Accounting Pronouncements - In February 2002, the American Institute of Certified Public Accountants (AICPA) issued Statement of Position (SOP) No. 01-6. SOP 01-6 provides industry-specific guidance and disclosure requirements regarding the accounting for certain transactions by banks, savings institutions, and other entities that lend to or finance the activities of others. This pronouncement provides guidance concerning the recognition and measurement of loans, credit losses, investments in Federal Home Loan Bank or Federal Reserve Bank stock, deposit accounts, and purchases and sales of securities. SOP 01-6 is effective for annual and interim financial statements for fiscal years beginning after December 15, 2001. The Company has adopted the provisions of SOP 01-6 effective January 1, 2002. The adoption of SOP 01-6 did not have a material impact on the Company's financial position or results of operations as of September 30, 2002. 
     In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS No. 142 provides guidance on accounting for the acquisition of intangibles and the manner in which intangibles should be accounted for subsequent to their initial recognition. SFAS No. 142 is effective for fiscal years beginning after December 15, 2001. The adoption of SFAS No. 142 did not have a material impact on the Company's financial position or results of operations as of September 30, 2002.

11

|One American Corp. and Subsidiaries
Management's Discussion and Analysis of Financial
Condition and Results of Operations
September 30, 2002
|--------------------------------------------------------------------------------------------------------------------------------------------

The purpose of this discussion and analysis is to focus on significant changes in the financial condition of the Company and its results of operations during the three-month and nine-month periods ended September 30, 2002 and 2001. This discussion and analysis is intended to highlight and supplement information contained elsewhere in this Quarterly Report on Form 10-Q, particularly the preceding Consolidated Financial Statements and Notes to Consolidated Financial Statements. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements, Notes to Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations in the 2001 Annual Report on Form 10-K.
     This quarterly report on Form 10-Q includes statements that may constitute forward-looking statements, usually containing the words "believe", "estimate", "expect", "intend", or similar expressions. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from those reflected in the forward-looking statements. Factors that could cause future results to vary from current expectations include, but are not limited to, the following: changes in economic conditions (both generally and more specifically in the markets in which the Company operates); changes in interest rates, deposit flows, and loan demand; changes in real estate values; changes in competition; changes in accounting principles, policies, or guidelines; and changes in government legislation and regulation (which change from time to time and over which the Company has no control); and other risks detailed in this quarterly report on Form 10-Q and the Company's other Securities and Exchange Commission filings. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date hereof. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.Third Quarter in Review
     For the third quarter of 2002, net income was $1.4 million compared to $1.5 million for the third quarter of 2001. Net interest income increased $149 thousand, noninterest income decreased $307 thousand, noninterest expense was virtually unchanged at $3.6 million, and income taxes were unchanged. Earnings per common share were $0.55 and $0.56 for the third quarters of 2002 and 2001, respectively. Return on average assets on an annualized basis was 1.37% for the current quarter and 1.43% for the same quarter of 2001. Cash dividends were $0.20 per share for the current quarter and $0.19 per share for the same quarter of 2001.
     For the first nine months of both 2002, and 2001, net income was $4.2 million. Earnings per common share were $1.63 and $1.61 for the first nine months of 2002 and 2001, respectively. Return on average assets on an annualized basis was 1.35% and 1.36% for the nine-month periods ended September 30, 2002 and 2001, respectively. For the same periods, return on average equity on an annualized basis was 12.4% and 13.0%, respectively. Cash dividends were

12



$0.60 and $0.57 per share, respectively, for the nine-month periods ended September 30, 2002 and 2001.
     Net interest income on a fully tax equivalent basis (FTE) for the current quarter was $4.8 million, $153 thousand greater than that of the third quarter of 2001. The net interest margin (FTE) was 4.97% for the current quarter and 4.82% for the same quarter of 2001. For the nine months ended September 30, 2002, net interest income (FTE) was $14.5 million compared to $13.0 million for the same period of 2001. The net interest margin (FTE) was 4.99% and 4.77%, respectively.
     During the third quarter of 2002, in comparison with the third quarter of 2001, average loans outstanding decreased $6.0 million or 2.3% to $253.1 million. Average total assets for the current quarter increased $64 thousand or 0.02% when compared to the total average assets of the third quarter of 2001. Comparing the nine months ended September 30, 2002 to the nine months ended September 30, 2001 shows an increase in average loans of $1.4 million or 0.6% to a level of $249.0 million. Average assets over the same periods increased $24.8 million or 6.3% to $419.6 million.Earnings AnalysisNet Interest Income -The primary source of earnings for the Bank is net interest income; the difference between interest and fees generated from interest-earning assets less interest expense for interest-bearing liabilities. For analytical purposes, net interest income is presented on a tax equivalent basis, using a 34% tax rate adjusted for the Tax Equity and Fiscal Reform Act (TEFRA) interest expense exclusion. Certain earning assets are exempt from income taxes, therefore a tax equivalent adjustment is included so that tax exempt earning assets are tax equivalent and comparable with other taxable earning assets. The primary factors that affect net interest income are changes in volume and mix of earning assets and interest-bearing liabilities, along with changes in market rates.
     Net interest income (FTE) for the current quarter of 2002 was $4.8 million, 3.3% greater than the same quarter of 2001. The improvement in net interest income can mainly be attributed to the easing of market interest rates over the last twelve months, which decreased interest expense by $1.3 million. This offset the $1.1 million reduction in income from interest earning assets. Net interest income (FTE) for the first nine months of 2002 was $14.5 million, 11.7% greater than the same period of 2001. Again, the improvement in net interest income can be attributed to the larger reduction in interest expense due to overall rate changes overcoming the effect of the growth in average deposits over the periods. See the "Interest Differentials" table for further details.
     Earning Assets, Interest-Bearing Liabilities, and Net Interest Spread -During the current quarter of 2002, average earning assets were $383.4 million, an increase of $529 thousand or 0.1% over the third quarter of 2001. The trend in earning assets over the quarters compared reflects a return to the shift in the mix of earning assets from the securities portfolio to the loan portfolio as shown in the table "Average Earning Asset Structure". This is apparent when comparing the third quarter of 2002 to the second quarter of 2002. The ratio of loans to earning assets increased from 63.6% at June 30, 2002 to 66.1% at September 30, 2002. In prior quarters, the reverse of this shift was the case. The demand for loans in the Bank's market area decreased when compared to the loan demand of one year ago. As the national economy's rate of growth decreased during that time, so did the level of economic activity moderate in the Bank's primary market areas. Affecting this further is the continuing uncertainty regarding future economic conditions. The average loan portfolio decreased $5.9 million or 2.3% when compared to the quarter ended September 30, 2001. During the third quarter of 2002, there have been some positive trends in underlying conditions, which resulted in a portfolio gain, although a return to

13



substantial portfolio growth is not foreseen for the near future.
     Average deposits decreased $1.8 million from the third quarter of 2001 to the third quarter of 2002. However, core deposits increased $3.2 million during the same period. As the demand for loans and available yields on investments decreased over the periods, the Bank lowered the rates paid on certificates of deposit to reflect its funding needs. The Bank benefited from an increasing level of non-interest-bearing deposits. The Bank continually strives to attract a broad core deposit base consisting of individual and commercial customers.
     For the third quarter of 2002, the average yield on earning assets was 6.62% while the average cost of interest-bearing liabilities was 2.13%, producing a net interest spread (FTE) of 4.49%. The net interest margin (FTE) was 4.97% for the quarter ended September 30, 2002. In comparison, the net interest margin (FTE) for the same quarter of 2001 was 4.82%. The cost of interest-bearing liabilities during the third quarter of 2001 was 3.75%, while the yield on average earning assets was 7.79%, producing a net interest spread of 4.04%. For the nine-month period ended September 30, 2002, the average yield on earning assets was 6.76% while the average cost of interest-bearing liabilities was 2.30%, producing a net interest spread (FTE) of 4.46%. The net interest margin (FTE) was 4.99% for the first nine months of 2002. In comparison, the net interest margin (FTE) for the same period of 2001 was 4.77%. The cost of interest-bearing liabilities during the first nine months of 2001 was 4.10%, while the yield on average earning assets was 7.99%, producing a net interest spread of 3.89%.
     The table "Average Balance Sheets and Interest Rate Analysis" and the corresponding table "Interest Differentials" detail the effects that the changes in the average balances outstanding of assets and liabilities and the changes in interest yield and interest costs have had on net interest income for the respective periods. Also, the tables "Average Earning Asset Structure" and "Average Deposit Structure" show a more condensed, descriptive analysis of the common size percentage changes in earning assets and deposit mix over the quarterly periods being analyzed.

14

|Average Earning Asset Structure                | Third        | Second       | Third       
|---------------------------------------------- | ------------ | ------------ | ------------
|In thousands                                   | Quarter 2002 | Quarter 2002 | Quarter 2001
|                                               |              | % of         |             
|                                               | Average      | Earning      | Average     
|                                               | Balances     | Assets       | Balances    
|                                               |              |              |             
|Interest Bearing Deposits in Other Banks       | $4,003       | 1.0%         | $4,155      
|Federal Funds Sold                             | 8,833        | 2.3%         | 11,021      
|Securities                                     |              |              |             
|Taxable                                        | 96,232       | 25.1%        | 106,569     
|Non-Taxable                                    | 19,613       | 5.1%         | 18,314      
|Other Equity Securities                        | 1,596        | 0.4%         | 1,593       
|Loans - Net                                    | 253,137      | 66.1%        | 247,457     
|Total Average Earning Assets                   | $383,414     | 100.0%       | $389,109    
|                                               |              |              |             
|                                               |              |              |             
|Average Deposit Structure                      | Third        | Second       | Third       
|In thousands                                   | Quarter 2002 | Quarter 2002 | Quarter 2001
|                                               | Average      | % of         | Average     
|                                               | Balances     | Deposits     | Balances    
|                                               |              |              |             
|Noninterest Bearing Deposits                   | $69,941      | 19.1%        | $71,487     
|NOW Accounts                                   | 29,646       | 8.1%         | 31,017      
|Savings Accounts                               | 40,564       | 11.1%        | 41,162      
|Money Market Deposit Accounts                  | 87,773       | 24.0%        | 85,145      
|Certificates of Deposits less than $100,000    | 112,716      | 30.7%        | 115,084     
|Total Average Core Deposits                    | 340,640      | 93.0%        | 343,895     
|Certificates of Deposits greater than $100,000 | 25,452       | 7.0%         | 26,813      
|Total Average Deposits                         | $366,092     | 100.0%       | $370,708    
|                                               |              |              |             
|Average Interest Bearing Deposits              |              |              |             
|as a percentage of Average Earning Assets      | 77.2%        |              | 76.9%       
|                                               |              |              |             
|Average Core Deposits                          |              |              |             
|as a percentage of Total Average Assets        | 82.1%        |              | 82.1%       

Provision for Loan LossesProvision for Loan Losses was $150 thousand for the third quarter of 2002 and $250 thousand for the third quarter of 2001. For the nine-month periods ended September 30, 2002 and 2001, Provisions for Loan Losses were $575 thousand and $425 thousand, respectively. See the discussion of "Allowance for Loan Losses".Noninterest IncomeNoninterest income for the current quarter was $1.2 million compared to $1.5 million reported for the same quarter of 2001, a decrease of $307 thousand. The prime cause for this was the reduction of $388 thousand in gain on purchased assets. For the nine-month period ended

15



September 30, 2002, noninterest income decreased $328 thousand to $3.3 million. Again, the prime reason for this change was a decrease in gain on purchased assets of $625 thousand. 
     Gains on purchased assets are recognition of the collection of principal on certain loans acquired in past bank acquisitions. Payment activity on these loans may vary between reporting periods. The Bank pursues the collection of these loans on an ongoing basis. Future gains on these assets, however, are indeterminable.Noninterest ExpenseNoninterest expense was $3.6 million for the third quarter of 2002, a reduction of $4 thousand from the same quarter of 2001. Increases in net occupancy, other real estate, and equipment expense were offset by reductions in salaries and employee benefits and other operating expenses.For the nine-month period ended September 30, 2002, noninterest expense was $10.6 million, an increase of $988 thousand or 10.3% over the same period of 2001. Salaries and employee benefits were $5.3 million for the current period compared to $5.0 million for the same period in 2001. Net occupancy expense was $1.5 million for the current nine months, compared to $1.4 million for the first nine months of 2001. Net other real estate expense was a $323 thousand benefit for the nine months ended September 30, 2002 compared to a $75 thousand benefit for the same nine months of 2002. Other operating expenses were $2.8 million for the current period, an increase of $832 thousand or 42.2% compared to the same period of 2001.Primarily accounting for the other real estate benefit were gains on the sale of other real estate owned of $323 thousand in the current period of 2002. Contributing to the large increase in other operating expense was a loss on the disposition of fixed assets of $447 thousand. The old office building in Kenner, Jefferson Parish, Louisiana, was retired. The $447 thousand represents the portion of the net book value of the older office.
     It should be noted that the Company acquired Schwegmann Bank and Trust Company (Schwegmann) in the second quarter of 2001. The transaction was accounted for with "purchase accounting" as detailed in the Form 10K for the year ended December 31, 2001. The operating income and expenses of Schwegmann for the months of June through September only were included in the results for the nine months ended September 30, 2001. For the nine months ended September 30, 2002, the merged effects of Schwegmann are included for the entire period.Applicable Income Taxes
     Applicable income taxes for the current quarter were $696 thousand compared to $694 thousand for the third quarter of 2001. Effective tax rates were 32.9% for the third quarter of 2002 and 31.9% for the quarter ended September 30, 2001. For the nine months ended September 30, 2002 and 2001 effective tax rates were 33.1% and 32.9%, respectively. The Company's effective income tax expense as a percentage of pretax income is different from statutory rates due to tax-exempt interest income earned from investments in state and municipal bonds. Interest income from state and municipal bonds is generally exempt from federal income taxes.

16



Liquidity
     Liquidity management is the process of ensuring that the Company's assets and liabilities are properly structured to meet the withdrawals of its depositors, fund loan commitments, and satisfy other funding requirements. The Company's primary source of funds is the Bank's core deposit base. During the quarter, average core deposits were approximately $340.6 million or 93.0% of total average deposits and 82.1% of total average assets. For a comparison with prior period quarters see the table, "Average Deposit Structure". Other sources of liquidity are maturing securities in the investment portfolio, maturities and repayments in the loan portfolio, advances from the Federal Reserve Bank of Atlanta, the Federal Home Loan Bank of Dallas, and other wholesale funding entities. Management continually evaluates the maturities and mix of its earning assets and interest-bearing liabilities to monitor its ability to meet current and future obligations and to achieve maximum net interest income. Due to the stability of the core deposit base as noted above, the maturities of the investment portfolio, cash flows from the loan portfolio, and the availability of wholesale funding, management does not anticipate any difficulties in meeting the needs of its depositors and in funding future loan commitments.Interest Rate Sensitivity
     Interest rate risk is the measurement of risk exposure or changes in net interest income and subsequently net income given changes in the external interest rate markets. This possible risk exposure is produced by the different repricing intervals of interest-earning assets and interest-bearing liabilities, the changes in the mix of such assets and liabilities, and the growth of such assets and liabilities. One measurement of interest rate risk is gap analysis. The gap matches the repricing of interest rate sensitive assets and liabilities for selected intervals. Gap analysis is a static measurement based on an individual point in time. This interest rate risk measurement process may not indicate actual rate exposure given contractual maturity and repricing period inconsistencies.
     Management also measures interest rate risk exposure by the process of dynamic income simulation. This process measures possible levels of exposure more accurately given the ability to better identify contractual maturities and repricing periods. Key assumptions used in the simulation model include the relative timing of prepayments on mortgage-related assets and the cash flows and maturities of other financial instruments. These assumptions are intrinsically uncertain and, as a result, the model cannot specifically estimate net interest income or precisely predict the impact of a change in interest rates on net income or stockholders' equity. Actual results will differ from the simulated results due to the timing, magnitude, and frequency of interest rate changes and changes in market conditions and management strategies, among other factors.
     The Company's objective is to limit the impact on net interest income from a gradual change in interest rates of 200 basis points over twelve months to 10% of projected net interest income. Based on the results of a dynamic income simulation at September 30, 2002; the Company's expectations of changes in net interest income are well within the Bank's interest rate risk policy limits.
     For gap analysis, prepayment assumptions are applied to loans reflective of historical experience and employing a "flat-rate" interest rate change scenario. Decay rate methodology is applied to non-fixed rate deposit accounts to arrive at the principal and interest cash flows used in the market value calculations given FDIC regulatory guidelines as set forth in FDICIA 305. First, rate sensitive and non-rate sensitive balances are separated. Higher decay rates force rate sensitive cash flows to occur within one year. Decay rates are then input for the non-rate sensitive funds. These decay rates spread the non-rate sensitive deposit balances out as far as the FDIC regulatory guidelines allow in FDICIA 305. Decay rate assumptions implemented are

17



based on a flat rate environment and at management's discretion.
     The Company has established decay rate assumptions based on historical data collection on MMDA, Savings Accounts, Now Accounts, and Non Interest-Bearing Accounts. The assumptions are based on account type sensitivity patterns given the change in the Bank's benchmark for pricing and the change in the relationship each account type has to total deposits. Decay rates are updated at each modeling session if warranted by rate changes in the market or changes in non-rate sensitivity patterns given the account type. The identification of the non-rate sensitive portion of such accounts provides a more complete picture of the actual core deposit base, which may not reprice in the same manner as the rate sensitive portion.
     The Interest Rate Sensitivity Table presents the Company's interest rate sensitivity position at September 30, 2002, using gap analysis, based on the expected maturity intervals of interest rate sensitive assets and liabilities. The table indicates that the Company's interest-earning assets are more than its interest-bearing liabilities at the one year point in time suggesting the Company is positively rate sensitive. This table does not necessarily reflect the impact of interest rate movements on the Company's net income because the effective maturities or repricing of certain assets and liabilities is subject to competition and other limitations. As a result, certain assets and liabilities indicated as maturing or repricing within a stated period may in fact mature or reprice at different times and at different volumes.
     The Bank is a member of the Federal Home Loan Bank of Dallas (FHLB). The FHLB provides the Bank with the ability to further match the rates and maturities of its funding with those of earning assets. Also, the FHLB provides the Bank the ability to offer long term, fixed-rate loans to its customer base with minimal additional interest rate risk exposure.

18

|Interest Rate Sensitivity Table      
|-------------------------------------
|September 30, 2002                   
|In thousands                         
|                                     
|                                     
|                                     
|Assets                               
|Investments -                        
|Fixed-Rate Securities                
|Average Interest Rates               
|Variable-Rate Securities             
|Average Interest Rates               
|Total Investments                    
|Average Interest Rates               
|Loans -                              
|Fixed-Rate Loans, Net                
|Average Interest Rates               
|Variable-Rate Loans, Net             
|Average Interest Rates               
|Total Loans                          
|Average Interest Rates               
|Interest Bearing Deposits in         
|Other Banks                          
|Average Interest Rates               
|Federal Funds Sold                   
|Average Interest Rates               
|Other Assets                         
|Total Assets                         
|Liabilities                          
|NOW and Super NOW Deposits           
|Average Interest Rates               
|Insured Money Market Accounts        
|Average Interest Rates               
|Savings Deposits                     
|Average Interest Rates               
|Variable-Rate Certificates of Deposit
|Average Interest Rates               
|Certificates of Deposit              
|Average Interest Rates               
|Non Interest Bearing Deposits        
|Other Interest Bearing Liabilities   
|Average Interest Rates               
|Other Liabilities                    
|Stockholders' Equity                 
|Total Liabilities and                
|Stockholders' Equity                 
|                                     
|Interest Rate Sensitivity Gap        
|Cumulative Interest Rate             
|Sensitivity Gap                      
|                                     
|GAP / Assets                         
|Cumulative GAP / Assets              



19



Financial Instruments
     In the normal course of business the Bank enters into agreements which, for accounting purposes, are considered off-balance sheet activities. These agreements are loans and lines of credit commitments to customers to extend credit at specified rates, duration, and purpose. The commitments adhere to normal lending policy, collateral requirements, and credit reviews. Available loan commitments at September 30, 2002 and 2001, were $18.6 million and $23.7 million, respectively. The Bank had letters of credit of $637 thousand issued at September 30, 2002 and $914 thousand at September 30, 2001. Additionally, the Bank has deposit customers who have credit lines available to them through their deposit accounts. At September 30, 2002, the available portion of these credit lines was $70 thousand compared to $41 thousand at September 30, 2001. These credit lines are immediately cancelable by the Bank. The credit lines provide a source of income to the Bank through service fees charged and interest earned on balances outstanding. The credit lines are reviewed regularly and do not pose a material credit risk to the Bank. To date the Bank does not have instruments outstanding that can be specifically described as financial guarantees which guarantee the performance of a customer to a third party other than the financial standby letters of credit described above. The Bank also issues credit cards. The aggregate credit available was $10.5 million at September 30, 2002 and $7.3 million at September 30, 2001. Applicants are reviewed through normal lending policies and credit reviews.
     The Bank is not a party to financial instruments defined as interest rate exchange agreements, financial futures, or financial options. Therefore, the Bank is not exposed to the additional interest rate risk inherent in those instruments.Allowance for Loan Losses
     The Allowance for Loan Losses was $5.1 million at September 30, 2002, or 2.00%, of loans outstanding. At September 30, 2001, the Allowance for Loan Losses was $5.0 million, or 1. 97%, of loans outstanding. Net charge-offs (recoveries) were ($4) thousand for the current quarter, versus $134 thousand for the same quarter of 2001. Gross charge-offs as a percentage of average loans were 0.04% and 0.07% in the third quarters of 2002 and 2001, respectively. Recoveries as a percentage of gross charge-offs for the current quarter were 104.4% versus 22.1% for the same quarter of 2001. For the nine months ended September 30, 2002, net charge-offs (recoveries) were $430 thousand, versus $101 thousand for the same period in 2001. Gross charge-offs as a percentage of average loans were 0.26% and 0.12%, respectively for the first nine months of 2002 and 2001. Recoveries as a percentage of gross charge-offs were 33.4% and 66.0% for the nine months ended September 30, 2002 and 2001, respectively.
     The Allowance for Loan Losses account represents amounts available for possible future losses based on modeling and management's evaluation of the loan portfolio. To ascertain the potential losses in the portfolio, management reviews past due loans on a monthly basis. Additionally, the loan review department performs an ongoing review of the loan portfolio. Loans are reviewed for compliance to the Bank's lending policy and the borrower's current financial condition and ability to meet scheduled repayment terms.
     The Bank maintains the balance in the Allowance for Loan Losses in order to accept any adverse loan relationships that have the potential to occur in the future. Loans classified as

20



impaired or substandard are individually evaluated and specific portions of the allowance are allocated to each loan, based on collateral values and the present value of estimated cash flows. The remainder of the allowance is unallocated and is tested for adequacy by comparing its level to the non-impaired, non-substandard remainder of the loan portfolio multiplied by a model-generated "potential default" factor. The model analyzes various classes of loans by industry to determine the inherent default risk in each class. These risks are then quantified into potential default factors, which are applied to each class of loans in the Bank's portfolio. As the process applies the total "potential default'' factor to the non classified portion of the loan portfolio, it accounts for additional reserves necessary because of loan growth. Management also considers the uncertainty in estimating loan losses, including the possibility of improper risk ratings and specific reserve allocations, as well as the uncertainty in predicting the future performance of the economy in the Bank's market areas.Non-performing Assets
     Non-performing assets include non-accrual loans, impaired loans, repossessions and other real estate. Generally, loans are considered non-accrual when the interest becomes 90 days past due or when there is uncertainty about the repayment of principal and interest in accordance with the terms of the loans. Loans past due 90 days and still accruing at September 30, 2002 and 2001 were $544 thousand and $2.3 million, respectively. Impaired loans having recorded investments of $6.8 million at September 30, 2002 compared to $6.1 million at September 30, 2001 have been recognized in conformity with SFAS No. 114 as amended by SFAS No. 118. The total Allowance for Loan Losses related to these loans was $1.9 million at September 30, 2002 compared to $1.4 million at September 30, 2001. Interest received on impaired loans amounted to $340 thousand at September 30, 2002 compared to $334 thousand at September 30, 2001. Non-accrual loans not included in impaired loans were immaterial at September 30, 2002 and 2001.
     Other real estate is properties held for sale acquired through foreclosure or negotiated settlement of debt. Other real estate was $35 thousand at September 30, 2002 and $176 thousand at the close of the third quarter of 2001. Repossessions are movable assets acquired through foreclosure or negotiated settlement of debt. There were no repossessions at September 30, 2002 and $13 thousand at September 30, 2001.
     In the process of reviewing the loan portfolio, management acknowledges certain potential problem loans that are not classified as impaired, non-accrual, greater than 90 days delinquent, or restructured. Management does not believe that any of these potential problem loans are reasonably likely to have or will have a material effect on the Company's liquidity, capital resources, or results of operations.Regulatory Matters
     The Bank is subject to various capital requirements administered by the Federal Banking Agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly discretionary actions by regulators that, if undertaken, could have a material effect on the Bank's financial statements. Various regulations require the Bank to meet specific capital adequacy guidelines that involve quantitative measures of the Bank's assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank's capital classification is 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 the Bank to maintain minimum amounts and ratios as set forth in the

21



section entitled Capital Adequacy below.
     Management is unaware, regulatory or otherwise, of any known trends, events or uncertainties which are reasonably likely to have or will have a material effect on the Company's liquidity, capital resources, or results of operations. However, it should be noted that the transaction referred to in Item 6 will reduce the equity of the Company, but not below the levels required of a "well-capitalized" institution.Capital Adequacy
     The strength of a company is in its capital, earnings history, asset quality, and management. Capital can be increased through the retention of earnings and the issuance of equity stock. Management feels the current trend of earnings and dividend distribution is sufficient to maintain its capital adequacy requirements.
     The Company and the Bank are required to maintain minimum amounts of capital to total risk-weighted assets, as defined by the regulators. The guidelines require total capital of 8.00%, half of which must be Tier 1 capital. The computation of risk-weighted ratios follow the transitional rule, which currently does not include the unrealized gain (loss) on securities available for sale in Tier 1 capital.
     The leverage ratio consists of Tier 1 capital as a percentage of average total assets. The minimum leverage ratio for all banks and bank holding companies is 3.00%. This minimum ratio is dependent upon the strength of the individual bank or holding company and may be increased by regulatory authorities on an individual basis. The 3.00% minimum was established to make certain that all banks have a minimum capital level to support their assets, regardless of risk profile. As shown in the table "Capital Adequacy Ratios" below, the Company's ratios for the reporting periods exceed regulatory minimums. Capital Ratios for the Bank at September 30, 2002 are not materially different.

22

|Capital Adequacy Ratios                           |             |             |               |               |               |         
|------------------------------------------------- | ----------- | ----------- | ------------- | ------------- | ------------- | --------
|In Thousands                                      |             |             | September 30, | December 31,  | September 30, |         
|                                                  |             |             | 2002          | 2001          | 2001          |         
|Tier 1 Capital:                                   |             |             |               |               |               |         
|Stockholders' Equity                              |             |             | $45,900       | $43,285       | $42,456       |         
|Tier 2 Capital:                                   |             |             |               |               |               |         
|Allowance for Loan Losses                         |             |             | 3,247         | 3,183         | 3,248         |         
|Total Capital                                     |             |             | $49,147       | $46,468       | $45,704       |         
|                                                  |             |             |               |               |               |         
|Risk-Weighted Ratios:                             |             |             |               |               |               |         
|Tier 1 Capital                                    |             |             | 17.8%         | 17.1%         | 16.5%         |         
|Total Capital                                     |             |             | 19.1%         | 18.4%         | 17.7%         |         
|Leverage Ratio                                    |             |             | 11.1%         | 10.4%         | 10.3%         |         
|Stockholders' Equity                              |             |             | 10.7%         | 10.0%         | 10.2%         |         
|                                                  |             |             |               |               |               |         
|Regulatory Risk-Based Capitalization Requirements
|                                                  |             |             |               | Significantly | Critically    |         
|                                                  | Well        | Adequately  | Under         | Under         | Under         |         
|                                                  | Capitalized | Capitalized | Capitalized   | Capitalized   | Capitalized   |         
|Risk-Weighted Ratios:                             |             |             |               |               |               |         
|Tier 1 Capital                                    | 6.0%        | 4.0%        | < 4.0%        | < 3.0%        |               |         
|Total Capital                                     | 10.0%       | 8.0%        | < 8.0%        | < 6.0%        |               |         
|Leverage Ratio                                    | 5.0%        | 4.0%        | < 4.0%        | < 3.0%        | <= 2.0%       | Tangible
|                                                  |             |             |               |               |               | Equity  

Its Board of Directors determines the Company's dividend policy. The current policy is to maintain dividends at a level which ensures that the Company is able to maintain sufficient regulatory capital levels. The Company's primary source of funds is the dividends received from the Bank. Under current dividend limitations, the Bank could pay, without regulatory approval, dividends of approximately $3.3 million. The Company carries no debt; therefore future liquidity needs are limited to the payment of any declared dividends. Should a regulatory agency limit the Bank from paying dividends, the Company maintains sufficient liquidity to maintain its operations.

23

|AVERAGE BALANCE SHEETS AND INTEREST RATE ANALYSIS                  
|-------------------------------------------------------------------
|In thousands                                                       
|                                                                   
|                                                                   
|                                                                   
|                                                                   
|Assets                                                             
|Interest-Bearing Deposit Accounts                                  
|Federal Funds Sold and Securities Purchased under Resale Agreements
|8,833                                                              
|Securities:                                                        
|Taxable                                                            
|Non-Taxable*                                                       
|Other Equity Securities                                            
|Loans - Net                                                        
|Total Earning Assets                                               
|Allowance for Loan Losses                                          
|Nonearning Assets                                                  
|Total Assets                                                       
|                                                                   
|Liabilities and Stockholders' Equity                               
|NOW Accounts                                                       
|Savings Accounts                                                   
|Money Market Deposit Accounts                                      
|Certificates of Deposits less than $100,000                        
|Certificates of Deposits greater than $100,000                     
|Total Interest-Bearing Deposits                                    
|Other Borrowings                                                   
|Total Interest-Bearing Liabilities                                 
|Non Interest-Bearing Deposits                                      
|Other Liabilities                                                  
|Stockholders' Equity                                               
|Total Liabilities and Stockholders' Equity                         
|                                                                   
|Net Interest Income - Tax Equivalent Basis*                        
|Tax Equivalent Adjustment                                          
|Net Interest Income                                                
|                                                                   
|Net Interest Income - Spread*                                      
|                                                                   
|Net Interest Income as a % of Total Earning Assets*                
|*Tax Equivalent Basis - 34% Rate for the periods dated             





|AVERAGE BALANCE SHEETS AND INTEREST RATE ANALYSIS                  
|-------------------------------------------------------------------
|In thousands                                                       
|                                                                   
|                                                                   
|                                                                   
|                                                                   
|Assets                                                             
|Interest-Bearing Deposit Accounts                                  
|Federal Funds Sold and Securities Purchased under Resale Agreements
|13,734                                                             
|Securities:                                                        
|Taxable                                                            
|Non-Taxable*                                                       
|Other Equity Securities                                            
|Loans - Net                                                        
|Total Earning Assets                                               
|Allowance for Loan Losses                                          
|Nonearning Assets                                                  
|Total Assets                                                       
|                                                                   
|Liabilities and Stockholders' Equity                               
|NOW Accounts                                                       
|Savings Accounts                                                   
|Money Market Deposit Accounts                                      
|Certificates of Deposits less than $100,000                        
|Certificates of Deposits greater than $100,000                     
|Total Interest-Bearing Deposits                                    
|Other Borrowings                                                   
|Total Interest-Bearing Liabilities                                 
|Non Interest-Bearing Deposits                                      
|Other Liabilities                                                  
|Stockholders' Equity                                               
|Total Liabilities and Stockholders' Equity                         
|                                                                   
|Net Interest Income - Tax Equivalent Basis*                        
|Tax Equivalent Adjustment                                          
|Net Interest Income                                                
|                                                                   
|Net Interest Income - Spread*                                      
|                                                                   
|Net Interest Income as a % of Total Earning Assets*                
|*Tax Equivalent Basis - 34% Rate for the periods dated             



24

|INTEREST DIFFERENTIALS                                
|------------------------------------------------------
|In thousands                                          
|                                                      
|                                                      
|                                                      
|                                                      
|                                                      
|                                                      
|                                                      
|Interest Earning Assets:                              
|Interest-Bearing Deposit Accounts                     
|Federal Funds Sold                                    
|Securities:                                           
|Taxable                                               
|Non-Taxable*                                          
|Other Equity Securities                               
|Loans                                                 
|Total Interest Income                                 
|                                                      
|Interest-Bearing Liabilities:                         
|NOW Accounts                                          
|Savings Accounts                                      
|Money Market Deposit Accounts                         
|Certificates of Deposits less than $100,000           
|Certificates of Deposits greater than $100,000        
|Other Borrowings                                      
|Total Interest Expense                                
|Increase (Decrease) in                                
|Interest Differential                                 
|*Tax Equivalent Basis - 34% Rate for the periods dated

Controls and Procedures



25

material weaknesses in such disclosure controls and procedures requiring corrective actions. As a result, no corrective actions were taken.

Part IIItem 1. Legal Proceedings
     During the normal course of business, the Company is involved in various legal proceedings. In the opinion of management and counsel, any liability resulting from such proceedings would not have a material adverse effect on the Company's financial statements.Item 4. Submission of Matters to a Vote of Security HoldersNone.Item 5. Other Information
     NoneItem 6. Exhibits and Reports on Form 8-K
     (a)  Exhibits
         Exhibit 99.1 Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
         Exhibit 99.2 Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     (b)  Reports on Form 8-K
     On September 4, 2002, a Report on Form 8-K was filed by the Company announcing its intention to engage in a merger transaction to be voted on at a special meeting of stockholders expected to be held in November 2002. The purpose of this transaction is to allow the Company to "go private" under federal securities laws. On September 4, 2002, the Company. also mailed a letter to its shareholders announcing its intention to engage in the merger transaction. The Proxy Materials regarding this transaction were mailed to the shareholders and filed with the Securities and Exchange Commission on October 16, 2002.

26



Management's Responsibility for Financial Reporting
     The management of One American Corp. and Subsidiaries is responsible for the preparation of the financial statements, related financial data, and other information in this quarterly report. The financial statements are prepared in accordance with generally accepted accounting principles and include some amounts that are necessarily based on management's informed estimates and judgments, with consideration given to materiality. All financial information contained in this quarterly report is consistent with that in the financial statements.
     Management fulfills its responsibility for the integrity, objectivity, consistency, and fair presentation of the financial statements and financial information through an accounting system and related internal accounting controls that are designed to provide reasonable assurance that assets are safeguarded and transactions are authorized and recorded in accordance with established policies and procedures. The concept of reasonable assurance is based on the recognition that the cost of a system of internal accounting controls should not exceed the related benefits. As an integral part of the system of internal accounting controls, One American Corp. and Subsidiaries has a professional staff who monitors compliance with and assesses the effectiveness of the system of internal accounting controls and coordinates audit coverage with the independent public accountant.
     The Audit Committee of the Board of Directors, composed solely of outside directors, meets periodically with management, and the independent public accountant to review matters relating to financial reporting, internal accounting control and the nature, extent and results of the audit effort. The independent public accountant has direct access to the Audit Committee with or without the presence of management.
     The financial statements as of December 31, 2001 were examined by Hannis T. Bourgeois, LLP, independent public accountants, who rendered an independent professional opinion. The financial statements as of September 30, 2002 were reviewed by Hannis T. Bourgeois, LLP.

27



Independent Accountant's Report
October 16, 2002
To the Shareholders and Board of Directors
One American Corp. and Subsidiaries
Vacherie, Louisiana
     We have reviewed the accompanying Consolidated Balance Sheets of One American Corp. and Subsidiaries as of September 30, 2002 and 2001, the related Consolidated Statements of Income for the three and nine month periods then ended, and the related Consolidated Statements of Changes in Stockholders' Equity, and Cash Flows for the nine month periods then ended.
     We previously audited and expressed our unqualified opinion in our report dated January 16, 2002 on the Consolidated Balance Sheet of One American Corp. and Subsidiaries as of December 31, 2001.
     We conducted our reviews in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of obtaining an understanding of the system for the preparation of interim financial information, applying analytical review procedures to financial data, and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an examination in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
     Based on our reviews, we are not aware of any material modifications that should be made to the accompanying consolidated financial statements for them to be in conformity with generally accepted accounting principles.
Respectfully submitted,
/s/ Hannis T. Bourgeois
HANNIS T. BOURGEOIS, LLP
Baton Rouge, Louisiana

28





Signatures
     Pursuant to the requirements 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.
One American Corp.
By: /s/ Frank J. Bourgeois
    Frank J. Bourgeois, PresidentNovember 14, 2002
Date

29

|CERTIFICATION                       
|------------------------------------
|                                    
|I, Frank J. Bourgeois, certify that:
|                                    
|1.                                  
|2.                                  
|3.                                  
|4.                                  
|                                    
|                                    
|                                    
|5.                                  
|                                    
|                                    
|6.                                  
|                                    
|Date:                               
|                                    
|                                    
|                                    
|                                    
|                                    



30

|CERTIFICATION                         
|--------------------------------------
|                                      
|I, Nolan P. Falgout III, certify that:
|                                      
|1.                                    
|2.                                    
|3.                                    
|4.                                    
|                                      
|                                      
|                                      
|5.                                    
|                                      
|                                      
|6.                                    
|                                      
|Date:                                 
|                                      
|                                      
|                                      
|                                      
|                                      



31

EXHIBIT 99.1



One American Corp. and Subsidiaries



Certification Pursuant to 18 U.S.C. Code Section 1350,

As Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002



In connection with the Quarterly Report of One American Corp. (the "Company") on Form 10-Q for the period ending September 30, 2002 as filed with the Securities and Exchange Commission on the date hereof, (the "Report"), I, Frank J. Bourgeois, President, acting as Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

|(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and                               
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

|Date: | November 14, 2002 | /s/ Frank J. Bourgeois               
|----- | ----------------- | -------------------------------------
|      |                   | President and Chief Executive Officer
|      |                   | One American Corp                    



32



EXHIBIT 99.2



One American Corp. and Subsidiaries



Certification Pursuant to 18 U.S.C. Code Section 1350,

As Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002



In connection with the Quarterly Report of One American Corp. (the "Company") on Form 10-Q for the period ending September 30, 2002 as filed with the Securities and Exchange Commission on the date hereof, (the "Report"), I, Nolan P. Falgout III, acting as Chief Financial Officer of First American Bank and Trust, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

|(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and                               
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

|Date: | November 14, 2002 | /s/ Nolan P. Falgout III     
|----- | ----------------- | -----------------------------
|      |                   | Chief Financial Officer      
|      |                   | First American Bank and Trust



33