SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C.  20549

                         -----------------------

                               FORM 10-K/A

                       AMENDMENT NO. 1 TO FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
    For the fiscal year ended March 31, 2004

                                   OR

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

                       Commission File Number: 0-16120

                         SECURITY FEDERAL CORPORATION
- -----------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


          South Carolina                                   57-08580504
- ---------------------------------------------         -----------------------
(State or Other Jurisdiction of                         (I.R.S. Employer
 Incorporation or Organization)                          Identification No.)

1705 Whiskey Road South, Aiken, South Carolina                29803
- ---------------------------------------------         -----------------------
 (Address of Principal Executive Offices)                   (Zip Code)

Registrant's telephone number, including area code:       (803) 641-3000
                                                      -----------------------

Securities registered pursuant to Section 12(b)
 of the Act:                                                    None
                                                      -----------------------

Securities registered pursuant to Section 12(g)
 of the Act:                                           Common Stock, par value
                                                           $0.01 per share
                                                      -----------------------
                                                          (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      X       No
                                                     ---------       --------

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendments to this Form 10-K. [ ]

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2).  Yes           No      X
                                          ---------    ----------

     As of June 15, 2004, there were issued and outstanding 2,533,291 shares
of the registrant's Common Stock.  The aggregate market value of the voting
stock held by non-affiliates of the registrant, computed by reference to the
average of the bid and asked price of such stock as of September 30, 2003, was
$44.9 million.  (The exclusion from such amount of the market value of the
shares owned by any person shall not be deemed an admission by the registrant
that such person is an affiliate of the registrant.)

                      DOCUMENTS INCORPORATED BY REFERENCE

1.   Portions of the Registrant's Annual Report to Stockholders for the Fiscal
     Year Ended March 31, 2004.  (Parts I and II)
2.   Portions of the Registrant's Proxy Statement for the 2004 Annual Meeting
     of Stockholders.  (Part III)





                             EXPLANATORY NOTE

     This Amendment No. 1 on Form 10-K/A ("Amendment") amends the registrant's
Annual Report on Form 10-K for the fiscal year ended March 31, 2004 ("Original
Report"), and is being filed solely to include the Report of Independent
Registered Public Accounting Firm in Exhibit 13.  The Report of Independent
Registered Public Accounting Firm was issued as of April 30, 2004 and appeared
in the printed Annual Report to Shareholders, but was inadvertently omitted in
the electronic version of the Original Report filed with the Securities and
Exchange Commission ("SEC") on June 25, 2004.

     The information contained in the Original Report has not been updated to
reflect events and circumstances occurring since its original filing.  Such
matters have been or will be addressed in reports filed with the SEC (other
than this Amendment) subsequent to the date of the Original Report.  Pursuant
to Rule 12b-15 under the Securities Exchange Act of 1934, as amended, the
registrant has restated in its entirety only the item of the Original Report
affected by this Amendment.

                                   PART IV

Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
         ----------------------------------------------------------------

         (a) 1.  Financial Statements.
                 --------------------

                 For a list of the financial statements filed as part of this
                 report see Part II - Item 8 of the Original Report.

             2.  Financial Statement Schedules.
                 -----------------------------

                 All schedules have been omitted as the required information
                 is either inapplicable or contained in the Consolidated
                 Financial Statements or related Notes contained in the Annual
                 Report filed as an exhibit hereto.

             3.  Exhibits:
                 --------

                 3.1   Articles of Incorporation, as amended (1)
                 3.2   Bylaws (2)
                 4     Instruments defining the rights of security holders,
                       including indentures (3)
                 10    Executive Compensation Plans and Arrangements:
                       Salary Continuation Agreements (4)
                       Amendment One to Salary Continuation Agreements (5)
                       1999 Stock Option Plan (2)
                       1987 Stock Option Plan (4)
                       2002 Stock Option Plan (6)
                       Incentive Compensation Plan (4)
                 13    Annual Report to Stockholders
                 21    Subsidiaries of Registrant
                 23    Consent of Elliott Davis, LLC
                 31.1  Certification of Chief Executive Officer Pursuant to
                       Section 302 of the Sarbanes-Oxley Act
                 31.2  Certification of Chief Financial Officer Pursuant to
                       Section 302 of the Sarbanes-Oxley Act
                 32    Certification of Chief Executive Officer and Chief
                       Financial Officer Pursuant to Section 906 of the
                       Sarbanes-Oxley Act

                 ----------------
                 (1)  Filed on June 26, 1998, as an exhibit to the Company's
                      Proxy Statement and incorporated herein by reference.
                 (2)  Filed on March 2, 2000, as an exhibit to the Company's
                      Registration Statement on Form S-8 and incorporated
                      herein by reference.
                 (3)  Filed on August 12, 1987, as an exhibit to the Company's
                      Registration Statement on Form 8-A and incorporated
                      herein by reference.
                 (4)  Filed on June 28, 1993, as an exhibit to the Company's
                      Annual Report on Form 10-KSB and incorporated herein by
                      reference.
                 (5)  Filed as an exhibit to the Company's Quarterly Report on
                      Form 10-QSB for the quarter ended September 30, 1993 and
                      incorporated herein by reference.
                 (6)  Filed on June 19, 2002, as an exhibit to the Company's
                      Proxy Statement and incorporated herein by reference.






             (b) Reports on Form 8-K.

                 During the three months ended March 31, 2004, the Company
                 filed three Current Reports on Form 8-K on the following
                 dates:

                 1.  January 12, 2004 to report the appointment of J. Chris
                     Verenes, President of the Company's financial institution
                     subsidiary, Security Federal Bank, and its subsidiaries
                     Security Federal Trust, Inc., Security Federal
                     Investments, Inc. and Security Federal Insurance, Inc.

                 2.  January 23, 2004 to report earnings for the quarter
                     ended December 31, 2003.

                 3.  February 19, 2004 to report the sale of its Denmark,
                     South Carolina branch office to South Carolina Bank and
                     Trust, N. A. of Orangeburg, South Carolina.






                                  SIGNATURES

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

                                 SECURITY FEDERAL CORPORATION

Date: August 26, 2004            By: /s/ Timothy W. Simmons
                                     -------------------------------------
                                     Timothy W. Simmons
                                     President, Chief Executive Officer
                                     and Director
                                     (Duly Authorized Representative)

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

By:  /s/ Timothy W. Simmons                                  August 26, 2004
     --------------------------------------
     Timothy W. Simmons
     President, Chief Executive Officer and Director
     (Principal Executive Officer)

By:  /s/ Roy G. Lindburg                                     August 26, 2004
     --------------------------------------
     Roy G. Lindburg
     Treasurer and Chief  Financial Officer
     (Principal Financial and Accounting Officer)

By:  /s/ T. Clifton Weeks                                    August 26, 2004
     --------------------------------------
     T. Clifton Weeks
     Chairman of the Board and Director

By:  /s/ J. Chris Verenes                                    August 26, 2004
     --------------------------------------
      J. Chris Verenes
      President of the Bank and Director of
      the Company and the Bank

By:  /s/ Gasper L. Toole III                                 August 26, 2004
     --------------------------------------
     Gasper L. Toole III
     Director

By:                                                          August __, 2004
     --------------------------------------
     Harry O. Weeks Jr.
     Director

By:  /s/ Robert E. Alexander                                 August 26, 2004
     --------------------------------------
     Robert E. Alexander
     Director

By:                                                          August __, 2004
     --------------------------------------
     Thomas L. Moore
     Director

By:                                                          August __, 2004
     --------------------------------------
     William Clyburn
     Director



                               INDEX TO EXHIBITS

Exhibit Number
- --------------

     13         Annual Report to Stockholders

     21         Subsidiaries of the Registrant

     23         Consent of Elliott Davis, LLC

     31.1       Certification of Chief Executive Officer of Security Federal
                Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act
                of 2002

     31.2       Certification of Chief Financial Officer of Security Federal
                Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act
                of 2002

     32         Certification of Chief Executive Officer and Chief Financial
                Officer of Security Federal Corporation Pursuant to Section
                906 of the Sarbanes-Oxley Act





                                   Exhibit 13

                        Annual Report to Stockholders











                                                               Annual Report


March 31st, 2004
































                                                               Security
                                                               Federal
                                                               Corporation





CONTENTS

Letter to Shareholders                                        3

Financial Highlights                                         4-6

Selected Consolidated Financial and Other Data                7

Management's Discussion and Analysis
  of Financial Condition and Results of Operations            8

Report of Elliott Davis, LLC, Independent Auditors           23

Consolidated Balance Sheets                                  24

Consolidated Statements of Income                            25

Consolidated Statements of Shareholders' Equity              26
  & Comprehensive Income

Consolidated Statements of Cash Flows                      27-28

Notes to Consolidated Financial Statements                 29-49

Shareholders Information                                   50-51

Security Federal Bank Board of Directors                   52-54
  & Management Team

Security Federal Bank's Financial Service Subsidiaries       55





BUILDING COMMUNITY

In addition to meeting and exceeding many of its financial goals for the
fiscal year ending 2004, Security Federal Corporation achieved several
objectives designed to further enhance its customer base and promote solid
growth.

In September, the bank celebrated the grand opening of a new banking branch in
Lexington, South Carolina that further expands our service reach to customers
in the greater Columbia area.  In January, the Board of Directors appointed J.
Chris Verenes as President of Security Federal Bank and its subsidiaries -
with a strong background in finance, accounting, strategic planning, business
development, marketing and government affairs, Chris has already proven to be
a positive addition to the leadership team.

In an effort to better serve customers and keep pace with new banking trends,
the bank updated its website to support online transaction services including
money transfer, bill paying, account access and check viewing.  Now customers
can access their accounts 24 hours a day, seven days a week.  Lastly, the
popular Looney Tunes Savings Club was expanded to serve over 4700 elementary
and middle school students in 17 schools.  Created to teach fiscal skills and
promote financial responsibility, it has also been an excellent vehicle for
introducing services to families in our banking communities.

For over 80 years Security Federal's tradition of providing exceptional
customer service continues to be a strong and prosperous business strategy.

2






Fellow Shareholders:


Building our continued commitment to put customers first we are pleased to
report that Security Federal Corporation achieved record earnings for the
seventh consecutive year.


Security Federal Corporation announced earnings totaling $4.3 million or $1.70
per share (basic) for the year ending March 31, 2004 compared to $3.2 million
or $1.29 per share (basic) for the year ending March 31, 2003, an increase in
earnings of 32%.  A portion of the increase in earnings was the result of the
sale of the Denmark, SC branch, which increased net income after tax and
contingencies by approximately $820,000.  Excluding the gain from the branch
sale, which occurred in February 2004, earnings were a record $3.4 million
$1.37 per share (basic) for they year ending March 31, 2004, an increase of
6.6%.  Total assets increased 19% to $528.0 million, net loans receivable
increased 6.9% to $259.9 million, and deposits increased 8.7% to $389.6
million at March 31, 2004 compared to March 31, 2003.


Putting customers first, building on solid business basics and honoring a
tradition of personal accountability have once again produced a prosperous
year.  Thank you for your being a part of our continued success.


Sincerely,                    Sincerely,


/s/T. Clifton Weeks           /s/Timothy W. Simmons
T. Clifton Weeks              Timothy W. Simmons
Chairman                      President & Chief Executive Officer





                                                                            3



                             FINANCIAL HIGHLIGHTS

                                                       Years Ended March 31,

                                                        2004          2003

  Net Income                                       $4,263,163     $3,231,161


  Earnings Per Share - Basic                             1.70           1.29


  Book Value Per Share                                  13.30          11.98


  Total Interest Income                            23,011,005     23,659,833


  Total Interest Expense                           9,606,100      10,016,264


  Net Interest Income Before Provision
     For Loan Losses                               13,404,905     13,643,569


  Provision For Loan Losses                         1,200,000      1,800,000


  Net Income After Provision For Loan Losses       12,204,905     11,843,569


  Net Interest Margin                                   2.84%           3.46%


  Total Loans Originated                          228,263,000    208,506,000


  Adjustable Rate Loans As A Percentage Of
     Total Gross Loans                                  52.1%           50.7%


4




                            FINANCIAL HIGHLIGHTS


                                      2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
Net Income (In Thousands)            $4,263  $3,231  $2,510  $2,127  $2,021



                                      2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
Total Assets (In Millions)           $  528  $  445  $  376  $  331  $  305




                                      2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
Return on Equity                     13.67%  11.37%   9.97%   9.98%  10.41%




Allowance for Loan Losses (1)         2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
                                      2.17%   1.98%   1.55%   1.19%   1.09%

(1) Allowance for losses as a percentage of total loans.

                                                                           5






                            FINANCIAL HIGHLIGHTS




                                      2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
Book Value Per Share                 $13.30  $11.98  $10.18  $ 9.43  $ 7.89




                                      2004    2003    2002    2001    2000
                                     ------  ------  ------  ------  ------
Earnings Per Share - Basic           $ 1.70  $ 1.29  $ 1.00  $ 0.85  $ 0.80





Security Federal Corporation Stock Prices

<c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>     <c>
3/2004  9/2003  3/2003  9/2002  3/2002  9/2001  3/2001  9/2000  3/2000  9/1999  3/1999  9/1998  3/1998
- ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------
 21.00   24.50   20.26   22.33   21.67   21.00   20.00   18.33   18.00   17.17   15.00   8.33    7.33




9/1997  3/1997  9/1996  3/1996  9/1995  3/1995  9/1994  3/1994  9/1993  3/1993  9/1992  3/1992  9/1991
- ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------  ------
 7.33    5.17    4.83    4.54    4.13    3.65    3.53    3.37    2.83    2.75    2.59    2.54    2.46




3/1991  9/1990  3/1990  9/1989  3/1989  9/1988  3/1988  10/1987
- ------  ------  ------  ------  ------  ------  ------  -------
 2.46    2.52    2.40    1.89    1.83    1.42    1.75    1.67




6



                  SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Selected Consolidated Financial and Other Data


                                  At Or For The Year Ended March 31,
                         ----------------------------------------------------
                           2004       2003       2002       2001       2000
                         --------   --------   --------   --------   --------
Balance Sheet Data           (Dollars In Thousands, Except Per Share Data)
- -----------------------
Total Assets             $528,005   $444,904   $376,320   $330,642   $304,802
Cash And Cash
 Equivalents                6,749      8,239     11,528     12,616      7,417
Investment And Mortgage-
 Backed Securities        245,715    182,117    118,898     74,405     91,531
Total Loans Receivable,
 Net (1)                  259,895    243,156    234,319    230,997    193,001
Deposits                  389,593    358,474    309,038    257,410    228,823
Advances From Federal
 Home Loan Bank            96,336     49,772     33,108     42,704     50,611
Total Shareholders'
 Equity                    33,472     30,040     25,401     23,500     19,759

Income Data
- -----------------------
Total Interest Income      23,011     23,660     24,632     24,153     19,805
Total Interest Expense      9,606     10,016     12,211     13,871     10,378
                         --------   --------   --------   --------   --------
Net Interest Income        13,405     13,644     12,421     10,282      9,427
Provision For Loan Losses   1,200      1,800      1,525        925        750
                         --------   --------   --------   --------   --------
Net Interest Income
 After Provision For
 Loan Losses               12,205     11,844     10,896      9,357      8,677
Other Income                5,235      3,811      3,465      2,739      2,296
General And
 Administrative Expense    10,725     10,483     10,337      8,851      7,845
Income Taxes                2,452      1,941      1,514      1,118      1,107
                         --------   --------   --------   --------   --------
Net Income               $  4,263   $  3,231   $  2,510   $  2,127   $  2,021
                         ========   ========   ========   ========   ========

Per Common Share Data
- -----------------------
Net Income Per Common
 Share (Basic)           $   1.70   $   1.29   $   1.00   $   0.85   $   0.80
                         ========   ========   ========   ========   ========
Cash Dividends Declared  $   0.08   $ 0.0602   $ 0.0536   $ 0.0536   $ 0.0536
                         ========   ========   ========   ========   ========

Other Data
- -----------------------
Interest Rate Spread
 Information:
  Average During Period      2.66%      3.19%      3.42%      3.00%      3.19%
  End Of Period              2.59%      3.00%      3.48%      3.11%      2.90%
Net Interest Margin (Net
 Interest Income/Average
 Earning Assets)             2.84%      3.46%      3.73%      3.38%      3.54%
Average Interest-Earning
 Assets To Average
 Interest-Bearing
 Liabilities               109.05%    110.47%    108.80%    108.39%    109.11%
Equity To Total Assets       6.34%      6.75%      6.75%      7.11%      6.48%
Non-Performing Assets
 To Total Assets (2)         0.40%      0.27%      0.40%      0.11%      0.40%
Return On Assets (Ratio
 Of Net Income To Average
 Total Assets)               0.87%      0.79%      0.71%      0.66%      0.72%
Return On Equity (Ratio
 Of Net Income To Average
 Equity)                    13.67%     11.37%      9.97%      9.98%     10.41%
Equity To Assets Ratio
 (Ratio Of Average Equity
 To Average Total Assets)    6.36%      6.90%      7.14%      6.62%      6.93%
Dividend Pay-Out Ratio
 On Common Shares            4.75%      4.67%      5.31%      6.31%      6.70%
Number Of Full-Service
 Offices                       11         11         11         11         10

(1)   INCLUDES LOANS HELD FOR SALE.
(2)   NON-PERFORMING ASSETS CONSIST OF NON-ACCRUAL LOANS AND REPOSSESSED
      ASSETS.

                                                                           7





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                        and Results of Operations

General

The following discussion is presented to provide the reader with an
understanding of the financial condition and results of operations of Security
Federal Corporation and its subsidiaries.  The investment and other activities
of the parent company, Security Federal Corporation (the "Company"), have had
no significant impact on the results of operations for the periods presented
in the financial statements.  The information presented in the following
discussion of financial results is indicative of the activities of Security
Federal Bank (the "Bank"), a wholly owned subsidiary of the Company.  The Bank
is a federally chartered thrift that was founded in 1922.  The Bank also has
three wholly owned subsidiaries, Security Federal Insurance Inc., Security
Federal Investments Inc., and Security Federal Trust Inc. that were formed in
the fiscal year ended March 31, 2002.  Unless the context indicates otherwise,
references to the Company shall include the Bank and its subsidiaries.

The principal business of the Bank is accepting deposits from the general
public and originating consumer and commercial business loans as well as
mortgage loans that enable borrowers to purchase or refinance one to four
family residential real estate.  The Bank also originates construction loans
on single-family residences, multi-family dwellings and projects, and
commercial real estate, as well as loans for the acquisition, development and
construction of residential subdivisions and commercial projects.

The Bank's net income is dependent on its interest rate spread which is the
difference between the average yield earned on its loan and investment
portfolios and the average rate paid on its deposits and borrowings.  The
Bank's interest spread is impacted by interest rates, deposit flows, and loan
demands.  Levels of non-interest income and operating expense are also
significant factors in earnings.

Forward-Looking Statements

This document, including information included or incorporated by reference,
contents, and future filings by the Company on Form 10-K, Form 10-Q, and Form
8-K, and future oral and written statements by the Company and its management
may contain forward-looking statements about the Company and its subsidiaries
which we believe are within the meaning of the Private Securities Litigation
Reform Act of 1995.  These forward-looking statements include, without
limitation: statements with respect to anticipated future operating and
financial performance; growth opportunities; interest rates; acquisition and
divestiture opportunities; and synergies, efficiencies, and cost-savings.
Words such as "may," "could," "should," "would," "believe," "anticipate,"
"estimate," "expect," "intend," "plan," and similar expressions are intended
to identify these forward-looking statements.  Forward-looking statements by
the Company and its management are based on beliefs, plans, objectives, goals,
expectations, anticipations, estimates, and intentions of management and are
not guarantees of future performance.  Factors which could affect results
include interest rate trends, the general economic climate in the Company's
market area and the nation as a whole, the ability of the Company to control
costs and expenses, deposit flows, demand for mortgages and other loans, real
estate values and vacancy rates, competition, pricing, loan delinquency rates
and changes in federal regulation.  These factors should be considered in
evaluating "forward-looking statements," and undue reliance should not be
placed on any such statements.  The Company disclaims any obligation to update
or revise any forward-looking statements based on the occurrence of future
events, the receipt of new information, or otherwise.  The important factors
we discuss below and elsewhere in this document, identified in our filings
with the Securities and Exchange Commission ("SEC"), and presented by our
management from time to time could cause actual results to differ materially
from those indicated by the forward-looking statements made in this document.

Critical Accounting Policies

The Company has adopted various accounting policies which govern the
application of accounting principles generally accepted in the United States
in the preparation of the Company's financial statements.  The significant
accounting policies of the Company are described in Note 1 of the Notes to the
Consolidated Financial Statements.

Certain accounting policies involve significant judgements and assumptions by
management, which have a material impact on the carrying value of certain
assets and liabilities; management considers such accounting policies to be
critical accounting policies.  The judgements and assumptions used by
management are based on historical experience and other factors, which are
believed to be reasonable under the circumstances.  Because of the nature of
the judgements and assumptions made by management, actual results could differ
from these judgements and estimates that could have a material impact on the
carrying values of assets and liabilities and the results of operations of the
Company.

8





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Critical Accounting Policies, Continued

Of these significant accounting policies, the Company considers its policies
regarding the allowance for loan losses to be its most critical accounting
policy because of the significant degree of management judgement involved in
determining the amount of allowance for loan losses.  The Company has
developed policies and procedures for assessing the adequacy of the allowance
for loan losses, recognizing that this process requires a number of
assumptions and estimates with respect to its loan portfolio.  The Company's
assessments may be impacted in future periods by changes in economic
conditions, the impact of regulatory examinations, and the discovery of
information with respect to borrowers, which is not known to management at the
time of the issuance of the consolidated financial statements.  Refer to the
discussion under the section entitled "Financial Condition" and "The Provision
for Loan Losses" section in the "Comparison of the Years Ended March 31, 2004
and 2003" herein for a further discussion of the Company's estimation process
and methodology related to the allowance for loan losses.

Asset and Liability Management

The Bank's program of asset and liability management seeks to limit the Bank's
vulnerability to material and prolonged increases or decreases in interest
rates, or "interest rate risk."  The principal determinant of the exposure of
the Bank's earnings to interest rate risk is the timing difference ("gap")
between the repricing or maturity of the Bank's interest-earning assets and
the repricing or maturity of its interest-bearing liabilities.  If the
maturities of the Bank's assets and liabilities were perfectly matched and the
interest rates borne by its assets and liabilities were equally flexible and
moved concurrently (neither of which is the case), the impact on net interest
income of any material and prolonged changes in interest rates would be
minimal.

A negative gap position generally has an adverse effect on net interest income
during periods of rising interest rates.  A negative one-year gap position
occurs when the dollar amount of rate sensitive liabilities maturing or
repricing within one year exceeds the dollar amount of rate sensitive assets
maturing or repricing during that same period.  As a result, during periods of
rising interest rates, the interest paid on interest-bearing liabilities will
increase faster than interest received from earning assets, thus reducing net
interest income.  The reverse is true in periods of declining interest rates
resulting generally in an increase in net interest income.

The Bank's Board of Directors reviews the Interest Rate Exposure Report
generated for the Bank by the Office of Thrift Supervision.  This report
measures the interest rate sensitivity of the Bank's net portfolio value (NPV)
on a quarterly basis under different interest rate scenarios.  The Bank's
sensitivity measure is well within the Bank's policy on changes in NPV.  The
Bank's asset and liability policies are directed toward maximizing long term
profitability while managing acceptable interest rate risk within the Bank's
policies.

At March 31, 2004, the negative mismatch of interest-earning assets repricing
or maturing within one year with interest-bearing liabilities repricing or
maturing within one year was $87.0 million or 16.5% of total assets compared
to $52.8 million or 11.9% at March 31, 2003.  The increase in the negative gap
was attributable to an overall 12.9% increase in interest-bearing liabilities
repricing within one year compared to a smaller increase of 2.1% in financial
assets repricing within one year.  The increase in interest-bearing
liabilities increasing within one year occurred as a result of increases in
money market, savings, and interest -bearing checking accounts totaling $55.3
million.  These accounts are assumed to reprice within one year, where in
actuality, they may not entirely be that interest rate sensitive.  Many
financial institutions use decay rates that spread those accounts out over
several interest rate time periods.  Financial assets repricing within one
year had only a modest increase as a result of a rise in short-term treasury
rates which lengthened the anticipated call dates on the Company's callable
investments.  For more information on the Bank's repricing position at March
31, 2004, see the tables on pages 11 and 12.

                                                                           9





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Asset and Liability Management, Continued

During the past year, the Bank originated, for investment purposes,
approximately $47.3 million in adjustable rate residential real estate loans,
which are held for investment and not sold. The Bank's loan portfolio included
$130.4 million of adjustable rate consumer loans, commercial loans, and
mortgage loans or, approximately 52.1% of total gross loans at March 31, 2004.
The Bank also originated a total of $121.9 million in consumer and commercial
loans, which are usually short term in nature.  During fiscal 2004, 93.5% of
total new loan originations on loans held for investment were comprised of
consumer, commercial, and adjustable rate mortgage loans ("ARMs") compared to
92.7% of originations of loans held for investment in fiscal 2003.  The Bank's
portfolio of consumer and commercial loans was $166.8 million at March 31,
2004, $153.6 million at March 31, 2003, and $147.2 million at March 31, 2002.
Consumer and commercial loans combined were 59.9% of total loans at March 31,
2004, 59.7% at March 31, 2003, and 59.0% at March 31, 2002.

The Bank originated $11.8 million, $10.5 million, and $9.1 million in fixed
rate residential loans, most of which were residential lot loans with terms of
two to five years, in fiscal 2004, 2003, and 2002, respectively. At March 31,
2004, these fixed rate residential lot loans, including construction loans
with terms of one year or less, amounted to $32.5 million or 11.7% of the
total loan portfolio compared to $32.7 million or 12.7% at the end of the
previous fiscal year.  At March 31, 2003, the Bank held approximately $11.4
million in longer term fixed rate residential mortgage loans.  These loans,
which amounted to 4.1% of the total loan portfolio, had converted from ARM
loans to fixed rate loans during the previous 24 months.  These fixed rate
loans have remaining maturities ranging from 10 to 29 years.  The Bank has
approximately $16.4 million remaining in convertible ARM loans that could
convert to fixed rate loans over the next 36 months.   On new originations,
the Bank sells virtually all of its 15 and 30 year fixed rate mortgage loans
at origination.  In fiscal 2001, the Bank decided to no longer service loans
for the Federal Home Loan Mortgage Corporation ("Freddie Mac") or other
institutional investors, because of the fixed cost of servicing those loans,
while the income stream generated by that portfolio was decreasing as a result
of prepayments.  Thus, during fiscal 2004, 2003, and 2002, the Bank sold its
new fixed rate residential loan originations exclusively on a service-released
basis.  Fixed rate residential loans sold to Freddie Mac and other
institutional investors, on a service-released basis, totaled $63.5 million in
fiscal 2004, $80.3 million in fiscal 2003, and $84.5 million in fiscal 2002.

Certificates of deposit of $100,000 or more "Jumbo Certificates" are normally
considered to be interest rate sensitive because of their relatively short
maturities.  Many financial institutions have used Jumbo Certificates to
manage interest rate sensitivity and liquidity.  The Bank has not relied on
Jumbo Certificates for liquidity or asset liability management.  As of March
31, 2004, the Bank had $47.0 million outstanding in Jumbo Certificates
compared to $44.4 million at March 31, 2003.  The Bank has no brokered
deposits.

The following table sets forth the maturity schedule of certificates of
deposit with balances of $100,000 or greater at March 31, 2004.

                                       At March 31, 2004
                                        (In thousands)
               Within 3 Months             $   9,803
               After 3, Within 6 Months       14,513
               After 6, Within 12 Months       7,015
               After 12 Months                15,711
                                           ---------
                                           $  47,042
                                           =========

10





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Asset and Liability Management, Continued

The following table sets forth the Bank's interest-bearing liabilities and
interest-earning assets repricing or maturing within one year.  The table on
the following page presents the Bank's entire interest-bearing liabilities and
interest-earning assets into repricing or maturity time periods.  Both tables
present adjustable rate loans in the periods they are scheduled to reprice,
not mature.  Both tables also assume investments reprice at the earlier of
maturity; the likely call date, if any, based on current interest rates; or
the next scheduled interest rate change, if any.  NOW accounts, money market
accounts, and regular savings accounts are deemed to reprice in the less than
three-months category.


                                                         At March 31
                                                    ----------------------
                                                      2004          2003
                                                    --------      --------
                                                    (Dollars in Thousands)

Loans (1)                                           $146,932      $143,398
Mortgage-Backed Securities:
  Held To Maturity                                       103           187
  Available For Sale                                  68,421        56,054
Investment Securities:
  Held To Maturity                                    25,974        16,159
  Available For Sale                                  16,900        37,116
Other Interest-Earning Assets                            303           339
                                                    --------      --------
Total Interest Rate Sensitive Assets
 Repricing Within 1 Year                            $258,633      $253,253
                                                    --------      --------

Deposits                                             321,785       295,145
FHLB Advances And Other Borrowed Money                23,813        10,893
                                                    --------      --------
Total Interest Rate Sensitive Liabilities
 Repricing Within 1 Year                            $345,598      $306,038
                                                    --------      --------

Gap                                                 $(86,965)     $(52,785)
                                                    ========      ========

Interest Rate Sensitive Assets/Interest Rate
 Sensitive Liabilities                                 74.84%        82.75%
Gap As A Percent Of Total Assets                       (16.5)%       (11.9)%

(1)   LOANS ARE NET OF UNDISBURSED FUNDS AND LOANS IN PROCESS.

                                                                           11





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations


Asset and Liability Management, Continued

The following table sets forth the interest sensitivity of the Bank's assets
and liabilities at March 31, 2004, on the basis of the factors and assumptions
set forth in the table on the previous page.



                              < Three      3 - 12      1 - 3      3 - 5     5 - 10   > 10 Years
                               Months      Months      Years      Years      Years      Years      Total
                             ---------    --------   --------   --------   --------  --------    --------
<s>                          <c>          <c>        <c>        <c>        <c>       <c>         <c>
Interest-Earnings Assets
Loans (1)                    $  86,619    $ 60,313   $ 77,671   $ 25,236   $ 10,092  $  5,892    $265,823

Mortgage-Backed Securities:
  Held To Maturity, At Cost         29          74        197         50          -         -         350
  Available For Sale, At
   Fair Value                   22,038      46,383     49,318     20,853     16,424     2,496     157,512
Investment Securities: (2)
  Held To Maturity, At Cost      5,000      20,974     34,975      7,976      2,029         -      70,954
  Available For Sale, At
   Fair Value                    4,633      12,267          -          -          -         -      16,900

  FHLB Stock, At Cost                -           -      4,817          -          -         -       4,817
Other Interest-Earning
 Assets                            303           -          -          -          -         -         303
                             ---------    --------   --------   --------   --------  --------    --------
Total Financial Assets       $ 118,622    $140,011   $166,978   $ 54,115   $ 28,545  $  8,388    $516,659
                             =========    ========   ========   ========   ========  ========    ========

Interest-Bearing Liabilities
Deposits:
  Certificate Accounts       $  34,890    $ 54,742   $ 24,568   $ 18,700   $      -  $      -    $132,900
  NOW Accounts                  56,199           -          -          -          -         -      56,199
  Money Market Accounts        158,587           -          -          -          -         -     158,587
  Passbook Accounts             17,367           -          -          -          -         -      17,367
Borrowings                      13,777      10,036     58,000     20,000          -         -     101,813
                             ---------    --------   --------   --------   --------  --------    --------
Total Interest-Bearing
 Liabilities                 $ 280,820    $ 64,778   $ 82,568   $ 38,700   $      -  $      -    $466,866
                             =========    ========   ========   ========   ========  ========    ========

Current Period Gap           $(162,198)   $ 75,233   $ 84,410   $ 15,415   $ 28,545  $  8,388    $ 49,793
Cumulative Gap               $(162,198)   $(86,965)  $ (2,555)  $ 12,860   $ 41,405  $ 49,793    $ 49,793
Cumulative Gap As A Percent
 Of Total Assets                 (30.7)%     (16.5)%     (0.5)%      2.4%       7.9%      9.4%        9.4%

(1)   LOANS ARE NET OF UNDISBURSED FUNDS AND LOANS IN PROCESS.
(2)   CALLABLE SECURITIES ARE SHOWN AT THEIR LIKELY CALL DATES BASED ON MANAGEMENT'S ESTIMATES AT MARCH 31,
      2004.




In evaluating the Bank's exposure to interest rate risk, certain shortcomings
inherent in the method of analysis presented in the foregoing tables must be
considered.  For example, although certain assets and liabilities may have
similar maturities or periods of repricing, they may react in different
degrees to changes in market interest rates.  Additionally, the interest rates
of certain types of assets and liabilities may fluctuate in advance of changes
in market interest rates.  Loan repayment rates and withdrawals of deposits
will likely differ substantially from the assumed rates previously set forth
in the event of significant changes in interest rates due to the option of
borrowers to prepay their loans and the ability of depositors to withdraw
funds prior to maturity.  Further, certain assets, such as ARMs, have features
that restrict changes in interest rates on a short-term basis as well as over
the life of the asset.

12





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Financial Condition

Total assets at March 31, 2004 were $528.0 million, an increase of $83.1
million or 18.7% from March 31, 2003.  This increase was the result of a
modest increase in net loans receivable and a significant increase in total
investment and mortgage-backed securities.  The Bank sold its Denmark, South
Carolina branch office in February 2004.  See Note 2 of the Notes to
Consolidated Financial Statements included herein for additional information.
The Denmark branch was the Bank's only branch in Bamberg County.  The Bank
plans to explore expanding its branch network in Aiken and Lexington Counties
during the next few years.

Total net loans receivable were $259.9 million at March 31, 2004, an increase
of $16.7 million or 6.9% from $243.2 million at March 31, 2003.  Residential
real estate loans increased $9.8 million or 9.8% to $109.7 million at March
31, 2004.   Typically, long term, newly originated fixed rate mortgage loans
are not retained in the portfolio but are sold immediately.  ARMs are
typically retained in the portfolio.  At March 31, 2004, the Bank held 60.6%
of its residential mortgage loans in ARMs, while it had 39.4% in fixed rate
mortgages.  Consumer loans decreased $953,000 or 2.0% while commercial
business and commercial real estate loans increased to $121.1 million at
fiscal year end from $107.0 million at March 31, 2003; an increase of $14.1
million or 13.2%.  Loans held for sale, which were $1.7 million at March 31,
2004, decreased $2.0 million from the previous fiscal year end.  Total
investments and mortgage-backed securities increased $63.6 million or 34.9% as
a result of the modest growth in net loans receivable, strong deposit growth,
and arbitrage strategies with FHLB advances.

Repossessed assets decreased $101,000 to $51,000 at March 31, 2004 from
$152,000 at March 31, 2003.  Repossessed assets at March 31, 2004 consisted of
four automobiles.

Non-accrual loans totaled $2.0 million at March 31, 2004 compared to $1.0
million a year earlier.  Non-accrual loans averaged 1.8 million in fiscal 2004
compared to $1.1 million during fiscal 2003.  The Bank classifies all loans as
non-accrual when they become 90 days or more delinquent.  The Bank had seven
loans totaling $646,000 at March 31, 2004 that were troubled debt
restructurings compared to four loans of $674,000 at March 31, 2003.  One
$9,000 commercial loan was 30 days delinquent and a $201,000 commercial loan
was on non-accrual.  The seven troubled debt restructurings consisted of three
consumer loans secured by residential dwellings totaling $355,000, a  $9,000
commercial loan secured by a second mortgage on a residence, a $58,000
commercial loan secured by two rental properties, a $23,000 unsecured
commercial loan and a $201,000 commercial loan secured by commercial real
estate.  All troubled debt restructurings are also considered impaired.  At
March 31, 2004, the Bank held $1.4 million in impaired loans compared to $1.2
million at March 31, 2003.

The Bank reviews its loan portfolio and allowance for loan losses on a monthly
basis.  Future additions to the Bank's allowance for loan losses are dependent
on, among other things, the performance of the Bank's loan portfolio, the
economy, changes in real estate values, and interest rates.  There can be no
assurance that additions to the allowance will not be required in future
periods.  Management continually monitors its loan portfolio for the impact of
local economic changes.  The ratio of allowance for loan losses to total loans
was 2.17% at March 31, 2004 compared to 1.98% at March 31, 2003.

Deposits at the Bank increased $31.1 million or 8.7% to $389.6 million at
March 31, 2004 from $358.5 million at March 31, 2003.  The Bank had tremendous
success in attracting money market accounts and certificate of deposit
accounts with aggressive pricing and advertising.  Advances from the Federal
Home Loan Bank ("FHLB") increased to $96.3 million at March 31, 2004 from
$49.8 million a year earlier, an increase of $46.5 million.  The Bank utilized
the majority of the increase in advances to use arbitrage strategies with
investments.  Other borrowed money, which consists of retail repurchase
agreements, increased $1.3 million to $5.5 million at March 31, 2004 compared
to $4.2 million at March 31, 2003.

Total shareholders' equity was $33.5 million at March 31, 2004, an increase of
$3.5 million or 11.4% compared to $30.0 million a year earlier.  The increase
was attributable to net income of $4.3 million and a decrease in the employee
stock ownership debt of $108,000, offset partially by a net decrease in
accumulated other comprehensive income of $755,000 and $203,000 in dividends
paid.

                                                                           13





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Results of Operations

The following table presents the dollar amount of changes in interest income
and interest expense for major components of interest-earning assets and
interest-bearing liabilities.  The table also distinguishes between the
changes related to higher or lower outstanding balances and the changes due to
the volatility of interest rates.  For each category of interest-earning
assets and interest-bearing liabilities, information is provided on changes
attributable to: (1) changes in rate (changes in rate multiplied by prior year
volume); (2) changes in volume (changes in volume multiplied by prior year
rate); and (3) net change (the sum of the prior columns).  For purposes of
this table, changes attributable to both rate and volume, which cannot be
segregated, have been allocated proportionately to the change due to volume
and the change due to rate.





                               Fiscal Year 2004 Compared To 2003     Fiscal Year 2003 Compared To 2002
                               ----------------------------------    ------------------------------------
                                Volume        Rate          Net        Volume         Rate          Net
                               -------      --------     --------    ---------      --------      -------
                                                             (In Thousands)
<s>                            <c>          <c>         <c>           <c>          <c>            <c>
Interest-Earning Assets:
Loans: (1)
  Real Estate Loans            $   142      $   (864)    $   (722)    $ (1,059)     $   (495)     $ (1,554)
  Other Loans                      448        (1,206)        (758)      (2,316)        1,336          (980)
                               -------      --------     --------     --------      --------      --------
Total Loans                        590        (2,070)      (1,480)      (3,375)          841        (2,534)
Mortgage-Backed Securities (2)   2,160        (1,134)       1,026        1,312          (612)          700
Investments (2)                    396          (562)        (166)       1,423          (527)          896
Other Interest-Earning Assets      (21)           (7)         (28)          21           (55)          (34)
                               -------      --------     --------     --------      --------      --------
Total Interest-Earning Assets  $ 3,125      $ (3,773)    $   (648)    $   (619)     $   (353)     $   (972)
                               =======      ========     ========     ========      ========      ========

Interest-Bearing Liabilities:
Deposits:
  Certificate Accounts         $  (324)     $ (1,196)    $ (1,520)    $    352      $ (2,743)     $ (2,391)
  NOW Accounts                      32           (10)          22           32           (24)            8
  Money Market Accounts          1,041          (441)         600          796          (661)          135
  Savings Accounts                  19           (82)         (63)          46           (92)          (46)
                               -------      --------     --------     --------      --------      --------
Total Deposits                     768        (1,729)        (961)       1,226        (3,520)       (2,294)
Borrowings                       1,310          (759)         551          420          (322)           98
                               -------      --------     --------     --------      --------      --------
Total Interest-Bearing
 Liabilities                     2,078        (2,488)        (410)       1,646        (3,842)       (2,196)
                               -------      --------     --------     --------      --------      --------
Effect On Net Income           $ 1,047      $ (1,285)    $   (238)    $ (2,265)     $  3,489      $  1,224
                               =======      ========     ========     ========      ========      ========

(1)   INTEREST ON NON-ACCRUAL LOANS IS NOT INCLUDED IN INCOME, ALTHOUGH THEIR LOAN BALANCES ARE INCLUDED IN
      AVERAGE LOANS OUTSTANDING.

(2)   SECURITIES AVAILABLE FOR SALE ARE COMPUTED USING THEIR HISTORICAL COST.

14





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Results of Operations, Continued

The following table presents the total dollar amount of interest income from
average interest-earning assets for the periods indicated and the resultant
yields as well as the interest expense on average interest-bearing liabilities
expressed both in dollars and rates.  No tax equivalent adjustments were made.




                                          Averages For Fiscal Years Ended March 31,
                         -----------------------------------------------------------------------------------
               Yield/               2004                        2003                           2002
               Rate At   --------------------------   --------------------------   -------------------------
              March 31,  Average             Yield/   Average             Yield/   Average            Yield/
                2004     Balance   Interest   Rate    Balance   Interest   Rate    Balance   Interest  Rate
              --------   -------   --------  ------   -------   --------  ------   -------   -------- ------
<s>           <c>        <c>       <c>       <c>      <c>       <c>       <c>      <c>       <c>      <c>
                                                        (Dollars in Thousands)

Interest-Earning
 Assets:
 Mortgage
  Loans         5.47%  $ 92,824    $ 5,557    5.99%  $ 90,729   $ 6,279    6.92%  $105,676   $ 7,833   7.41%
 Other Loans    6.01%   152,922      9,892    6.47%   146,581    10,650    7.27%   130,359    11,630   8.92%
                ----   --------    -------    ----   --------   -------    ----   --------   -------   ----
 Total Loans
  (1)           5.80%   245,746     15,449    6.29%   237,310    16,929    7.13%   236,035    19,463   8.25%
 Mortgage-Backed
  Securities
  (2)           3.79%   139,025      4,479    3.22%    77,911     3,453    4.43%    50,045     2,753   5.50%
 Investments
  (2)           3.46%    85,480      3,067    3.59%    75,468     3,233    4.28%    43,924     2,337   5.32%
 Other
  Interest-
  Earning
  Assets        1.21%     1,542         16    1.04%     3,478        44    1.27%     2,598        79   3.04%
                ----   --------    -------    ----   --------   -------    ----   --------   -------   ----
Total Interest-
 Earning Assets 4.77%  $471,793    $23,011    4.88%  $394,167   $23,659    6.00%  $332,602   $24,632   7.41%
                ====   ========    =======    ====   ========   =======    ====   ========   =======   ====

Interest-
 Bearing
 Liabilities:
 Certificate
  Accounts      2.26%  $143,986    $ 3,482    2.42%  $154,614   $ 5,002    3.24%  $147,263  $ 7,393    5.02%
 NOW Accounts   0.65%    57,825        354    0.61%    52,455       332    0.63%    47,691      324    0.68%
 Money Market
  Accts.        1.97%   135,190      2,718    2.01%    86,093     2,118    2.46%    57,804    1,983    3.43%
 Savings
  Accounts      0.98%    17,291        174    1.01%    15,859       237    1.49%    13,418      283    2.11%
                ----   --------    -------    ----   --------   -------    ----   --------   -------   ----
 Total
  Interest-
  Bearing
  Accounts      1.83%   354,292      6,728    1.90%   309,021     7,689    2.49%   266,176    9,983    3.75%
 Other
  Borrowings    0.93%     5,361         52    0.97%     5,663        89    1.57%     4,187      115    2.75%
 FHLB
  Advances      3.59%    72,995      2,826    3.87%    42,123     2,238    5.31%    35,351    2,114    5.98%
                ----   --------    -------    ----   --------   -------    ----   --------   -------   ----
Total Interest-
 Bearing
 Liabilities    2.18%  $432,648    $ 9,606    2.22%  $356,807   $10,016    2.81%  $305,714  $12,212    3.99%
                ====   ========    =======    ====   ========   =======    ====   ========   =======   ====

Net Interest
 Income                            $13,405                      $13,643                     $12,420
                                   =======                      =======                     =======
Interest Rate
 Spread        2.59%                          2.66%                        3.19%                       3.42%
               ====                           ====                         ====                        ====
Net Yield On
 Earning
 Assets                                       2.84%                        3.46%                       3.73%
                                              ====                         ====                        ====

(1)   INTEREST ON NON-ACCRUAL LOANS IS NOT INCLUDED IN INCOME, ALTHOUGH THEIR LOAN BALANCES ARE INCLUDED IN
      AVERAGE LOANS OUTSTANDING.

(2)   SECURITIES AVAILABLE FOR SALE ARE COMPUTED USING THEIR HISTORICAL COST.

                                                                                                   15






                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

           Comparison of the Years Ended March 31, 2004 and 2003

General

The Company earned record net income of $4.3 million for the year ended March
31, 2004, an increase of $1.0 million or 31.9% over net income of for the year
ended March 31, 2003.  This marked the seventh consecutive year of record
earnings.  The primary reason for the increased earnings was a branch sale
that netted $820,000 after tax and contingencies and a decrease in the
provision for loan losses of $600,000 offset in part by a decrease of $326,000
in the gain on sale of mortgage loans and an increase of $242,000 in general
and administrative expenses.  Without the branch sale, earnings for fiscal
2004 would have been a record $3.4 million or a 6.6% increase from the
previous year.

Net Interest Income

Net interest income decreased $239,000 or 1.8% to $13.4 million in fiscal 2004
compared to $13.6 million in fiscal 2003.  The decrease was attributable to a
shrinking interest rate spread.  The Bank's interest rate spread decreased 53
basis points to 2.66% during fiscal 2004.  The yield of average earning assets
decreased 112 basis points to 4.88%, while the cost of average interest
bearing liabilities decreased 59 basis points to 2.22%.

Interest income on loans decreased $1.5 million to $15.4 million during the
year ended March 31, 2004 compared to $16.9 million during fiscal 2003.  The
decrease was attributable to the decrease in overall interest rates charged on
the Bank's loans during fiscal 2004 and a decrease in the yields earned on
average total loans of 0.84%.  Average total loan balances during fiscal 2004
and 2003 increased $8.4 million.  Interest income on investment securities,
mortgage-backed securities, and other investments increased $832,000 as a
result of a $69.2 million, or 44.1% increase in aggregate average balances
during fiscal 2004 compared with 2003.  Consistent with general market
conditions, the yields on aggregate investments and mortgage-backed securities
decreased by 94 basis points in fiscal 2004 compared to 2003.

Interest expense on deposits decreased $961,000 or 12.5% during the year ended
March 31, 2004 compared to the year ended March 31, 2003.  Average interest
bearing deposits increased $45.3 million while the average cost of those
deposits decreased 59 basis points during the year.  Interest expense on FHLB
advances and other borrowings increased $551,000 or 23.7% during fiscal 2004
compared to 2003.  The increase was a result of an increase in average FHLB
advances outstanding during the year of $30.9 million offset partially by a
decrease in the weighted average interest rate paid on FHLB advances of 144
basis points.

Provision for Loan Losses

The Company's provision for loan losses decreased $600,000 to $1.2 million
during the year ended March 31, 2004 from $1.8 million in fiscal 2003.  During
fiscal year 2003, the bank's internal review mechanism had identified several
loans as potential problem loans.  Management provided extra funding to the
allowance for loan losses to cover these loans.  The amount of the provision
is determined by management's on-going monthly analysis of the loan portfolio.
Management uses three methods to measure the estimate of the adequacy of the
allowance for loan losses.  These methods incorporate percentage of classified
loans, five-year averages of historical loan losses in each loan category, and
current economic trends, and assign percentage targets of reserves in each
loan category.  Management has used all three methods for the past five fiscal
years.

Non-accrual loans, which are loans delinquent 90 days or more, were $2.0
million at March 31, 2004 compared to $1.0 million at March 31, 2003.  Net
charge-offs were $347,000 in fiscal 2004 compared to $578,000 in fiscal 2003.
The ratio of the allowance for loan losses to total loans at March 31, 2004
was 2.17% compared to 1.98% at March 31, 2003.  Management believes the
allowance for loan losses is adequate based on its best estimates of the
losses inherent in the loan portfolio, although there can be no guarantee as
to these estimates.  In addition, bank regulatory agencies may require
additions to the allowance for loan losses based on their judgments and
estimates as part of their examination process.  Because the allowance for
loan losses is an estimate, there can be no guarantee that actual loan losses
would not exceed the allowance for loan losses or that additional increases in
the allowance for loan losses will not be required in the future.

16





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Other Income

Other income increased $1.4 million from $3.8 million during fiscal 2003 to
$5.2 million during fiscal 2004 as a result of the before tax and
contingencies gain on the sale of the Denmark, South Carolina branch of $1.5
million.  Without the branch sale, other income would have decreased $98,000
or 2.6%.  Gain on sale of loans decreased $326,000 to $1.3 million during
fiscal 2004 compared to fiscal 2003 a result of a decline in re-finances in
the mortgage industry.  Loan servicing fees increased $5,000 or 2.2% during
fiscal 2004.  Service fees on deposit accounts increased $78,000 or 6.2% a
result of growth in demand deposit accounts.  Other miscellaneous income
including trust fees, life and casualty insurance commissions, annuity and
investment brokerage commissions, credit life insurance, and other
miscellaneous income increased $142,000 or 21.3% to $811,000 during fiscal
2004 compared to $669,000 during fiscal 2003.  The Bank's three financial
subsidiaries, Security Federal Insurance, Inc., Security Federal Investments,
Inc., and Security Federal Trust, Inc., began operating in the latter part of
the fiscal year ended March 31, 2002.  Security Federal Insurance, Inc. is an
insurance agency handling property and casualty insurance and life and health
insurance.  It became profitable during the fiscal year ended March 31, 2004.
Security Federal Investments, Inc. markets mutual funds, discount brokerage,
and annuities.  Security Federal Trust, Inc., is a full-service trust company.
Both companies have not yet attained profitability.

General and Administrative Expenses

General and administrative expenses increased $242,000 or 2.3% to $10.7
million during the year ended March 31, 2004 compared to $10.5 million during
the same period one year earlier primarily a result of a $200,000 contingency
expensed for the sale of the Denmark, South Caroline branch office.  Without
that expense, general and administrative expenses would have increased only
$42,000 or 0.4%.  Compensation and employee benefits increased $69,000 or 1.2%
a result of normal annual salary adjustments.  Occupancy expense increased
$172,000 or 21.1% due to the opening of the new Lexington, South Carolina
branch office.  Advertising expense decreased $5,000 while depreciation and
maintenance of equipment expense increased $32,000 or 3.0% and   FDIC
insurance premiums increased $3,000 or 5.3% to $56,000.  Amortization of
intangibles expense decreased $185,000 to zero for fiscal 2004.  At March 31,
2004, the Company has no intangible assets on its balance sheet.  Excluding
the branch sale contingency expense of $200,000, other miscellaneous expenses,
which encompasses repossessed assets expense, legal, professional, and
consulting expenses, stationery and office supplies, and other sundry expenses
decreased $43,000 or 1.9% during fiscal 2004.

Income Taxes

The provision for income taxes increased $511,000 to $2.4 million during the
year ended March 31, 2004 compared to $1.9 million for the year ended March
31, 2003 a result of an increase in taxable income.  The effective tax rate
was 36.5% for fiscal 2004 and 37.5% for fiscal 2003.

                                                                         17





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

            Comparison of the Years Ended March 31, 2003 and 2002

General

The Company earned record net income of $3.2 million for the year ended March
31, 2003, an increase of $722,000 or 28.8% over net income of $2.5 million for
the year ended March 31, 2002.  This marked the sixth consecutive year of
record earnings.  The primary reason for the increased earnings was an
increase in net interest income and other income offset in part by increases
in the provision for loan losses.

Net Interest Income

Net interest income increased $1.2 million to $13.6 million in fiscal 2003
compared to $12.4 million in fiscal 2002.  The increase was a result of a
$61.6 million increase in total average interest-earning assets in 2003
compared with 2002.  The Bank's net yield on earning assets decreased 27 basis
points during the year primarily as a result of the decline in market interest
rates in calendar year 2002; however the effect of the decrease on net
interest income was more than offset by the 18.5% increase in total average
interest-bearing assets.

Interest income on loans decreased $2.5 million during the year ended March
31, 2003 compared to fiscal 2002.  The decrease was attributable to the
decrease in overall interest rates charged on the Bank's loans during fiscal
2003 and a decrease in the yields earned on average total loans of 1.12%.
Average total loan balances during fiscal 2003 and 2002 were relatively
stable.  Interest income on investment securities, mortgage-backed securities,
and other investments increased $1.6 million as a result of a $60.3 million,
or 62.4% increase in aggregate average balances during fiscal 2003 compared
with 2002.  Consistent with general market conditions, the yields on aggregate
investments and mortgage-backed securities decreased by 1.06% in fiscal 2003
compared to 2002.

Interest expense on deposits decreased $2.3 million during the year ended
March 31, 2003 compared to the year ended March 31, 2002.  Average interest
bearing deposits increased $42.8 million while the average cost of those
deposits decreased 1.26% during the year.  Interest expense on FHLB advances
and other borrowings increased $98,000 during fiscal 2003 compared to 2002.
The increase was as a result of an increase in the average of other borrowings
and FHLB advances outstanding during the year of $8.2 million offset partially
by a decrease in interest rates on FHLB advances of 67 basis points.  The
total average cost of borrowings decreased 77 basis points in fiscal 2003
compared to fiscal 2002.

Provision for Loan Losses

The Company's provision for loan losses increased $275,000 to $1.8 million
during the year ended March 31, 2003.  The amount of the provision is
determined by management's on-going monthly analysis of the loan portfolio.
Management uses three methods to measure the estimate of the adequacy of the
allowance for loan losses.  These methods incorporate percentage of classified
loans, five-year averages of historical loan losses in each loan category, and
current economic trends, and assign percentage targets of reserves in each
loan category.  Management has used all three methods for the past four fiscal
years.

Non-accrual loans, which are loans delinquent 90 days or more, were $1.0
million at March 31, 2003 compared to $1.4 million at March 31, 2002.  Net
charge-offs were $578,000 in fiscal 2003 compared to $620,000 in fiscal 2002.
The ratio of the allowance for loan losses to total loans at March 31, 2003
was 1.98% compared to 1.55% at March 31, 2002.  Management felt it prudent to
increase the provision due to the predicted general slowing of the national
economy, the cyclical nature of economic business trends, the growing
percentage of commercial loans in the portfolio compared to residential
mortgage loans, and the entrance into a new loan market for the Bank the prior
year.  Management believes the allowance for loan losses is adequate based on
its best estimates of the losses inherent in the loan portfolio, although
there can be no guarantee as to these estimates.  In addition, bank regulatory
agencies may require additions to the allowance for loan losses based on their
judgments and estimates as part of their examination process.  Because the
allowance for loan losses is an estimate, there can be no guarantee that
actual loan losses would not exceed the allowance for loan losses or that
additional increases in the allowance for loan losses will not be required in
the future.

18





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Other Income

Other income increased $346,000 or 10.0% from $3.5 million during fiscal 2002
to $3.8 million during fiscal 2003.  Gain on sale of loans increased $134,000
to $1.7 million during fiscal 2003 compared to $1.5 million during fiscal
2002.  Proceeds of loans held for sale decreased $4.0 million in fiscal year
2003 compared to the previous year; however, a concerted effort to better
manage the Bank's secondary market sales resulted in better pricing in fiscal
year 2003 compared to 2002.  Loan servicing fees increased $11,000.  Service
fees on deposit accounts increased $106,000 as a result the growth in demand
deposit accounts.  Other miscellaneous income including credit life insurance,
annuity, and investment brokerage commissions, and other miscellaneous income
increased $122,000 or 22.3% during fiscal 2003.

General and Administrative Expenses

General and administrative expenses increased $146,000 or 1.4% to $10.5
million during the year ended March 31, 2003 compared to $10.3 million during
the same period one year earlier.  Compensation and employee benefits
increased $149,000 or 2.6% as a result of normal annual salary adjustments.
Occupancy expense increased $6,000 or less than 1.0%.  Advertising expense
increased $41,000 during fiscal 2003 due to the promotion of the Bank's
financial service subsidiaries and the advertisement of the Bank's deposit
rates.  Depreciation and maintenance of equipment expense decreased $45,000 or
4.1%.  Other miscellaneous expenses encompassing repossessed assets expense,
legal, professional, and consulting expenses, stationery and office supplies,
and other sundry expenses increased $271,000 or 14.0% during fiscal 2003
primarily as a result of slight increases in most of the above mentioned
expenses.

Income Taxes

The provision for income taxes increased $427,000 during the year ended March
31, 2003 compared to the year ended March 31, 2002 as a result of an increase
in taxable income.  The effective tax rate was 37.5% for fiscal 2003 and 37.6%
for fiscal 2002.

                                                                         19





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Regulatory Capital

The following table reconciles the Bank's shareholders' equity to its various
regulatory capital positions:

                                                        March 31,
                                                ------------------------
                                                  2004            2003
                                                --------        --------
                                                     (In Thousands)

Shareholders' Equity (1) (2)                    $ 32,140        $ 28,879
Reduction For Goodwill And Other Intangibles           -               -
                                                --------        --------
Tangible Capital                                  32,140          28,879
                                                --------        --------
Qualifying Core Deposit Intangibles                    -               -
Core Capital                                      32,140          28,879
                                                --------        --------
Supplemental Capital                               3,412           3,064
  Less Assets Required To Be Deducted                 54             152
                                                --------        --------
Total Risk-Based Capital                        $ 35,498        $ 31,791
                                                ========        ========

(1)   FOR FISCAL 2004 AND 2003, EXCLUDES UNREALIZED GAINS OF $690,000 AND $1.4
      MILLION, RESPECTIVELY ON AVAILABLE FOR SALE SECURITIES.

(2)   FOR FISCAL 2004 AND 2003, EXCLUDES EQUITY OF THE COMPANY.

The following table compares the Bank's capital levels relative to regulatory
requirements at March 31, 2004:

                    Amount     Percent    Actual   Actual     Excess   Excess
                   Required   Required    Amount   Percent    Amount   Percent
                   --------   --------    ------   -------    -------  -------
                                      (Dollars in Thousands)

Tangible Capital   $ 10,546      2.0%   $ 32,140     6.1%    $ 21,594    4.1%
Tier 1 Leverage
 (Core) Capital      21,093      4.0%     32,140     6.1%      11,047    2.1%
Tier 1 Risk-Based
 (Core) Capital      10,917      4.0%     32,140    11.8%      21,223    7.8%
Total Risk-Based
 Capital             21,834      8.0%     35,498    13.0%      13,664    5.0%

20





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Liquidity and Capital Resources

Liquidity refers to the ability of the Bank to generate sufficient cash flows
to fund current loan demand, repay maturing borrowings, fund maturing deposit
withdrawals, and meet operating expenses.  The Bank's primary sources of funds
include loan repayments, loan sales, increased deposits, advances from the
FHLB, and cash flow generated from operations.  The need for funds varies
among periods depending on funding needs as well as the rate of amortization
and prepayment on loans.  The use of FHLB advances varies depending on loan
demand, deposit inflows, and the use of investment leverage strategies to
increase net interest income.

The principal use of the Bank's funds is the origination of mortgages and
other loans and the purchase of investments and mortgage-backed securities.
Loan originations on loans held for investment were $180.9 million in fiscal
2004 compared to $145.3 million in fiscal 2003 and $128.3 million in fiscal
2002.  Purchases of investments and mortgage-backed securities were $200.9
million in fiscal 2004 compared to $168.2 million in fiscal 2003 and $104.0
million in fiscal 2002.

Outstanding loan commitments for the Bank's residential mortgage loan
portfolio amounted to $429,000 at March 31, 2004 compared to $200,000 at March
31, 2003.  Those commitments were for adjustable rate mortgage loans in which
the commitment generally expires in 45 days.  In addition, unused lines of
credit on home equity loans, credit cards, and commercial loans amounted to
$41.9 million at March 31, 2004.  Home equity loans are made on a floating
rate basis with final maturities of 10 to 15 years.  Credit cards are
generally made on a floating rate basis, and are renewed annually or every
other year.  Management does not anticipate that the percentage of funds drawn
on unused lines of credit will increase substantially over amounts currently
utilized.  In addition to the above commitments the Bank has undisbursed
loans-in-process of $12.4 million at March 31, 2004 which will disburse over
an average of 90 days.  These commitments to originate loans and future
advances of lines of credit are expected to be provided from loan
amortizations and prepayments, deposit inflows, maturing investments and
short-term borrowing capacity.

Management believes that liquidity during fiscal 2005 can be met through the
Bank's deposit base, which increased $31.1 million during fiscal 2004, and
from maturing investments.  Also, the Bank has another $35.7 million in unused
borrowing capacity at FHLB.

Historically the Bank's cash flow from operating activities has been
relatively stable.  The cash flows from investing activities have had a trend
of increasing outflows as a result of increases in purchases of
mortgage-backed and investment securities.  The cash flows from financing
activities have had a trend of increased inflows as a result of increases in
FHLB advances.  See "Consolidated Statements of Cash Flows" in the
Consolidated Financial Statements.

                                                                         21





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

         Management's Discussion and Analysis of Financial Condition
                         and Results of Operations

Contractual Obligations

In the normal course of business, the Company enters into contractual
obligations that meet various business needs.  These contractual obligations
include time deposits to customers, borrowings from the FHLB of Atlanta and
lease obligations for facilities.  See Notes 6, 8, and 9 of the Notes to
Consolidated Financial Statements included herein for additional information.
The following table summarizes the Company's long-term contractual obligations
at March 31, 2004:

                 Less than     One to        Three to
                 One Year    Three Years    Five Years   Thereafter    Total
                ---------    -----------    ----------   ----------  --------
                                          (In Thousands)

Time deposits    $ 89,632     $ 24,568       $ 18,700     $      -   $132,900
FHLB Advances      13,336       43,000         30,000       10,000     96,336
Operating Lease
 Obligations          278          527            497        1,980      3,282
Purchase
 Obligation -
 Building
 Contract               -            -              -            -          -
                 --------     --------       --------     --------   --------
Total            $103,246     $ 68,095       $ 49,197     $ 11,980   $232,518
                 ========     ========       ========     ========   ========


Off-Balance Sheet Arrangements

In the normal course of business, the Company makes off-balance sheet
arrangements, including credit commitments to its customers to meet their
financial needs.  These arrangements involve, to varying degrees, elements of
credit and interest rate risk not recognized in the consolidated statement of
financial condition.  The bank makes personal, commercial, and real estate
lines of credit available to customers and does issue standby letters of
credit.

Commitments to extend credit to customers are subject to the Bank's normal
credit policies and are essentially the same as those involved in extending
loans to customers.  See Note 13 of the Notes to Consolidated Financial
Statements included herein for additional information.

Impact of Inflation and Changing Prices

The consolidated financial statements, related notes, and other financial
information presented herein have been prepared in accordance with Generally
Accepted Accounting Principles ("GAAP") that require the measurement of
financial position and operating results in terms of historical dollars
without considering changes in relative purchasing power over time due to
inflation.  Unlike most industrial companies, substantially all of the assets
and liabilities of a financial institution are monetary in nature.  As a
result, interest rates generally have a more significant impact on a financial
institution's performance than does the effect of inflation.

22





            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Shareholders and Board of Directors
Security Federal Corporation and Subsidiaries
Aiken, South Carolina


     We have audited the accompanying consolidated balance sheets of Security
Federal Corporation and Subsidiaries as of March 31, 2004 and 2003, and the
related consolidated statements of income, shareholders' equity and cash flows
for each of the years in the three year period ended March 31, 2004.  These
consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of Security Federal Corporation and Subsidiaries as of March 31, 2004 and
2003, and the consolidated results of their operations and their cash flows
for each of the years in the three year period ended March 31, 2004, in
conformity with accounting standards generally accepted in the United States
of America.

                                           /s/ Elliott Davis, LLC

Elliot Davis, LLC
Columbia, South Carolina
April 30, 2004

                                                                           23



                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                          Consolidated Balance Sheets

                                                           March 31,
                                                 ---------------------------
                                                     2004            2003
                                                 ------------   ------------
ASSETS:
Cash And Cash Equivalents                        $  6,749,211   $  8,238,690
Investment And Mortgage-Backed Securities:
  Available For Sale:  (Amortized Cost of
   $173,300,028 and $157,821,789 at March 31,
   2004 and 2003, Respectively)                   174,411,819    160,150,262
  Held To Maturity:  (Fair Value of $71,686,256
   and $22,040,207 at March 31, 2004 and 2003,
   Respectively)                                   71,303,507     21,966,533
                                                 ------------   ------------
Total Investment And Mortgage-Backed Securities   245,715,326    182,116,795
                                                 ------------   ------------
Loans Receivable, Net:
  Held For Sale                                     1,703,869      3,670,498
  Held For Investment:  (Net of Allowance of
   $5,763,935 and $4,911,224 at March 31, 2004
   and 2003, Respectively)                        258,190,791    239,485,158
                                                 ------------   ------------
Total Loans Receivable, Net                       259,894,660    243,155,656
                                                 ------------   ------------
Accrued Interest Receivable:
  Loans                                               902,589        976,134
  Mortgage-Backed Securities                          549,541        441,900
  Investments                                         778,725        667,735
                                                 ------------   ------------
Total Accrued Interest Receivable                   2,230,855      2,085,769
                                                 ------------   ------------

Premises And Equipment, Net                         6,562,734      5,219,947
Federal Home Loan Bank Stock, At Cost               4,816,800      2,858,600
Repossessed Assets Acquired In Settlement
 Of Loans                                              50,869        151,450
Other Assets                                        1,984,598      1,077,078
                                                 ------------   ------------
Total Assets                                     $528,005,053   $444,903,985
                                                 ============   ============

LIABILITIES AND SHAREHOLDERS' EQUITY:
Liabilities:
  Deposit Accounts                               $389,592,645   $358,473,601
  Advances From Federal Home Loan Bank             96,336,000     49,772,000
  Other Borrowings                                  5,477,023      4,193,480
  Advance Payments By Borrowers For Taxes
   And Insurance                                      317,421        279,425
  Other Liabilities                                 2,810,049      2,145,526
                                                 ------------   ------------
Total Liabilities                                 494,533,138    414,864,032
                                                 ------------   ------------
Commitments (Notes 6 and 13)
Shareholders' Equity:
  Serial Preferred Stock, $.01 Par Value;
   Authorized 200,000 Shares; Issued And
   Outstanding, None                                        -              -
  Common Stock, $.01 Par Value; Authorized
   5,000,000 Shares, Issued 2,533,291 And
   Outstanding Shares, 2,516,191 at March 31,
   2004 And 2,529,824 And 2,507,717 at
   March 31, 2003                                      25,333         25,298
  Additional Paid-In Capital                        4,013,674      3,995,230
  Indirect Guarantee Of Employee Stock
   Ownership Trust Debt                              (336,972)      (444,685)
  Accumulated Other Comprehensive Income              689,755      1,444,585
  Retained Earnings, Substantially Restricted      29,080,125     25,019,525
                                                 ------------   ------------
Total Shareholders' Equity                         33,471,915     30,039,953
                                                 ------------   ------------
Total Liabilities And Shareholders' Equity       $528,005,053   $444,903,985
                                                 ============   ============

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

24





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                     Consolidated Statements of Income

                                          For the Years Ended March 31,
                                    ----------------------------------------
                                        2004           2003         2002
                                    ------------  ------------  ------------
Interest Income:
  Loans                              $15,448,987   $16,929,226   $19,462,998
  Mortgage-Backed Securities           4,479,444     3,453,195     2,752,563
  Investment Securities                3,066,824     3,233,033     2,337,395
  Other                                   15,750        44,379        79,319
                                    ------------  ------------  ------------
Total Interest Income                 23,011,005    23,659,833    24,632,275
                                    ------------  ------------  ------------

Interest Expense:
  NOW And Money Market Accounts        3,071,306     2,450,502     2,307,002
  Passbook Accounts                      174,353       236,657       282,646
  Certificate Accounts                 3,482,214     5,002,233     7,392,855
  FHLB Advances And Other
   Borrowed Money                      2,878,227     2,326,872     2,229,154
                                    ------------  ------------  ------------
Total Interest Expense                 9,606,100    10,016,264    12,211,657
                                    ------------  ------------  ------------

  Net Interest Income                 13,404,905    13,643,569    12,420,618
  Provision For Loan Losses            1,200,000     1,800,000     1,525,000
                                    ------------  ------------  ------------
Net Interest Income After Provision
 For Loan Losses                      12,204,905    11,843,569    10,895,618
                                    ------------  ------------  ------------

Other Income:
  Gain On Sale Of Investment
   Securities                              7,700         4,245        29,817
  Gain On Sale Of Loans                1,329,729     1,656,152     1,522,535
  Loan Servicing Fees                    213,437       208,791       198,124
  Service Fees On Deposit Accounts     1,351,175     1,272,782     1,166,958
  Gain On Sale Of Branch               1,521,401             -             -
  Other                                  811,323       669,143       547,305
                                    ------------  ------------  ------------
Total Other Income                     5,234,765     3,811,113     3,464,739
                                    ------------  ------------  ------------

General And Administrative Expenses:
  Compensation And Employee Benefits   6,023,215     5,953,904     5,805,020
  Occupancy                              985,378       813,113       807,430
  Advertising                            210,962       216,204       175,256
  Depreciation And Maintenance Of
   Equipment                           1,086,930     1,055,181     1,100,237
  Amortization Of Intangibles                  -       185,210       465,240
  FDIC Insurance Premiums                 55,596        52,793        48,442
  Other                                2,362,783     2,206,237     1,934,847
                                    ------------  ------------  ------------
Total General And Administrative
 Expenses                             10,724,864    10,482,642    10,336,472
                                    ------------  ------------  ------------

Income Before Income Taxes             6,714,806     5,172,040     4,023,885
Provision For Income Taxes             2,451,643     1,940,879     1,514,299
                                    ------------  ------------  ------------
Net Income                          $  4,263,163  $  3,231,161  $  2,509,586
                                    ============  ============  ============

Net Income Per Common Share (Basic) $       1.70  $       1.29  $       1.00
                                    ============  ============  ============
Net Income Per Common Share
 (Diluted)                          $       1.66  $       1.26  $       0.98
                                    ============  ============  ============
Cash Dividend Per Share On
 Common Stock                       $       0.08  $     0.0602  $     0.0536
                                    ============  ============  ============

Weighted Average Shares
 Outstanding (Basic)                   2,513,319     2,508,774     2,506,709
                                    ============  ============  ============
Weighted Average Shares
 Outstanding (Diluted)                 2,560,710     2,558,607     2,560,368
                                    ============  ============  ============

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                                                          25





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

   Consolidated Statements of Shareholders' Equity and Comprehensive Income

              For the Years Ended March 31, 2004, 2003 and 2002


- -----------------------------------------------------------------------------------------------------------
                                                                     Accumulated
                                        Additional      Indirect        Other
                              Common    Paid - In      Guarantee    Comprehensive   Retained
                              Stock     Capital       of ESOP Debt   Income (Loss)  Earnings      Total
                              --------  ----------   -------------  -------------   ---------   ----------
<s>                           <c>       <c>          <c>            <c>            <c>          <c>
Balance At March 31, 2001     $16,842    $3,985,312  $ (415,000)    $   348,015    $19,565,195  $23,500,364
Net Income                          -             -           -               -      2,509,586    2,509,586
Other Comprehensive Income,
  Net Of Tax:
  Unrealized Holding Losses
   On Securities Available
    For Sale                        -             -           -        (511,671)             -     (511,671)
  Reclassification Adjustment
   For Gains Included In Net
   Income                           -             -           -         (19,679)             -      (19,679)

                                                                                                -----------
Comprehensive Income                -             -           -               -              -    1,978,236
Decrease in Indirect Guarantee
 of ESOP Debt                       -             -      56,703               -              -       56,703
Cash Dividends                      -             -           -               -       (134,740)    (134,740)
                              -------    ----------  ----------     -----------    -----------  -----------
Balance At March 31, 2002     $16,842    $3,985,312  $ (358,297)    $  (183,335)   $21,940,041  $25,400,563
                              =======    ==========  ==========     ===========    ===========  ===========



- -----------------------------------------------------------------------------------------------------------
                                                                     Accumulated
                                        Additional      Indirect        Other
                              Common    Paid - In      Guarantee    Comprehensive   Retained
                              Stock     Capital       of ESOP Debt   Income (Loss)  Earnings      Total
                              --------  ----------   -------------  -------------   ---------   ----------
<s>                           <c>       <c>          <c>            <c>            <c>          <c>
Balance At March 31, 2002     $16,842    $3,985,312  $ (358,297)    $  (183,335)   $21,940,041  $25,400,563
Net Income                          -             -           -               -      3,231,161    3,231,161
Other Comprehensive Income,
  Net Of Tax:
  Unrealized Holding Gains
   On Securities Available
   For Sale                         -             -           -       1,630,552              -    1,630,552
  Reclassification Adjustment
   For Gains Included In Net
   Income                           -             -           -          (2,632)             -       (2,632)

                                                                                                -----------
Comprehensive Income                -             -           -               -              -    4,859,081
Exercise of Stock Options          23        18,473                                                  18,496
3-For- 2 Stock Split            8,433        (8,555)                                                   (122)
Increase in Indirect Guarantee
 of ESOP Debt                       -             -     (86,388)              -              -      (86,388)
Cash Dividends                      -             -           -               -       (151,677)    (151,677)
                              -------    ----------  ----------     -----------    -----------  -----------
Balance At March 31, 2003     $25,298    $3,995,230  $ (444,685)    $ 1,444,585    $25,019,525  $30,039,953
                              =======    ==========  ==========     ===========    ===========  ===========



- -----------------------------------------------------------------------------------------------------------
                                                                     Accumulated
                                        Additional      Indirect        Other
                              Common    Paid - In      Guarantee    Comprehensive   Retained
                              Stock     Capital       of ESOP Debt   Income (Loss)  Earnings      Total
                              --------  ----------   -------------  -------------   ---------   ----------
<s>                           <c>       <c>          <c>            <c>            <c>          <c>
Balance At March 31, 2003     $25,298    $3,995,230  $ (444,685)    $ 1,444,585    $25,019,525  $30,039,953
Net Income                          -             -           -               -      4,263,163    4,263,163
Other Comprehensive Income,
  Net Of Tax:
  Unrealized Holding Gains
   On Securities Available
   For Sale                         -             -           -        (750,056)             -     (750,056)
  Reclassification Adjustment
   For Gains Included In Net
   Income                           -             -           -          (4,774)             -       (4,774)

                                                                                                -----------
Comprehensive Income                -             -           -               -              -    3,508,333
Exercise of Stock Options          35        18,444                                                  18,479
Decrease in Indirect Guarantee
 of ESOP Debt                       -             -     107,713               -              -      107,713
Cash Dividends                      -             -           -               -       (202,563)    (202,563)
                              -------    ----------  ----------     -----------    -----------  -----------
Balance At March 31, 2004     $25,333    $4,013,674  $ (336,972)    $   689,755    $29,080,125  $33,471,915
                              =======    ==========  ==========     ===========    ===========  ===========

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


26





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Consolidated Statements of Cash Flows

                                          For the Years Ended March 31,
                                  -------------------------------------------
                                       2004           2003           2002
                                  -------------  -------------  -------------
CASH FLOWS FROM OPERATING
 ACTIVITIES:
Net Income                        $   4,263,163  $   3,231,161  $   2,509,586
Adjustments To Reconcile Net
 Income To Net Cash Provided By
 Operating Activities:
  Depreciation                          844,641        825,253        959,341
  Amortization Of Intangibles                 -        185,210        465,240
  Discount Accretion And Premium
   Amortization                         828,444        327,329        178,126
  Provisions For Losses On Loans
   And Real Estate                    1,200,000      1,800,000      1,525,000
  Gain On Sales Of Loans             (1,329,729)    (1,656,152)    (1,522,535)
  Gain On Sales Of Investment
   Securities                            (7,700)        (4,245)       (29,817)
  (Gain) Loss On Sale Of Real
   Estate                               (85,713)       (68,419)        13,681
  Amortization Of Deferred Fees
   On Loans                            (187,937)      (209,430)      (223,581)
  (Gain) Loss On Disposition Of
   Premises And Equipment                (1,815)         1,811           (330)
  Proceeds From Sale Of Loans
   Held For Sale                     64,827,155     82,001,517     86,027,850
  Origination Of Loans For Sale     (61,530,797)   (81,849,945)   (84,455,282)
  (Increase) Decrease In Accrued
   Interest Receivable:
     Loans                               66,894        273,139         98,905
     Mortgage-Backed Securities        (107,641)      (158,125)      (103,798)
     Investments                       (110,990)       (17,701)       (77,960)
  (Decrease) Increase In Advance
   Payments By Borrowers                 37,996         32,276       (135,329)
  Other, Net                            359,259       (749,680)    (1,098,713)
                                  -------------  -------------  -------------
Net Cash Provided By Operating
 Activities                           9,065,230      3,963,999      4,130,384
                                  -------------  -------------  -------------

CASH FLOWS FROM INVESTING
 ACTIVITIES:
  Purchase Of Mortgage-Backed
   Securities Available For Sale   (110,002,424)   (80,157,881)   (40,134,586)
  Principal Repayments On
   Mortgage-Backed Securities
   Available For Sale                55,003,975     30,444,934     17,931,424
  Principal Repayments On
   Mortgage-Backed Securities
   Held To Maturity                     591,457        431,751        740,244
  Purchase Of Investment
   Securities Held To Maturity      (90,880,070)   (20,995,471)             -
  Purchase Of Investment
   Securities Available For Sale              -    (67,041,485)   (63,835,317)
  Maturities Of Investment
   Securities Available For Sale     36,242,259     75,281,684     34,642,931
  Maturities Of Investment
   Securities Held To Maturity       40,995,331        133,025        102,351
  Proceeds From Sales Of
   Investment Securities Available
   For Sale                                   -        985,938      2,003,738
  Proceeds From Sale of Mortgage-
   Backed Securities Available
   For Sale                           2,413,515              -      3,075,600
  Purchase Of FHLB Stock             (5,338,000)    (1,017,500)             -
  Redemption Of FHLB Stock            3,379,800        828,200        761,700
  Increase In Loans Receivable      (22,245,974)    (9,796,818)    (5,075,962)
  Proceeds From Sale Of
   Repossessed Assets                   781,537        847,009        468,475
  Purchase And Improvement Of
   Premises And Equipment            (2,419,827)    (1,187,871)      (555,524)
  Proceeds From Sale of Premises
   and Equipment                          1,815              -            330
  Net Cash Outflow From Sale
   of Branch                         (9,930,521)             -              -
                                  -------------  -------------  -------------
Net Cash Used By Investing
 Activities                        (101,407,127)   (71,244,485)   (49,874,596)
                                  -------------  -------------  -------------

                                                                  (Continued)

                                                                          27





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

              Consolidated Statements of Cash Flows, Continued

                                          For the Years Ended March 31,
                                  -------------------------------------------
                                       2004           2003           2002
                                  -------------  -------------  -------------
CASH FLOWS FROM FINANCING
 ACTIVITIES:
  Increase In Deposit Accounts       43,188,959     49,435,999     51,627,185
  Proceeds From FHLB Advances       226,425,000    119,200,000     75,075,000
  Repayment Of FHLB Advances       (179,861,000)  (102,536,000)   (84,671,000)
  Proceeds (Repayment) Of Other
   Borrowings, Net                    1,283,543     (1,975,931)     2,760,049
  Purchase Of Fractional Shares
   Due To Stock Split                         -           (122)             -
  Proceeds From Exercise Of
   Stock Options                         18,479         18,496              -
Dividends To Shareholders              (202,563)      (151,677)      (134,740)
                                  -------------  -------------  -------------
Net Cash Provided By Financing
 Activities                          90,852,418     63,990,765     44,656,494
                                  -------------  -------------  -------------
Net Decrease In Cash And Cash
 Equivalents                         (1,489,479)    (3,289,721)    (1,087,718)
Cash And Cash Equivalents At
 Beginning Of Year                    8,238,690     11,528,411     12,616,129
                                  -------------  -------------  -------------
Cash And Cash Equivalents At
 End Of Year                      $   6,749,211  $   8,238,690  $  11,528,411
                                  =============  =============  =============

SUPPLEMENTAL DISCLOSURE OF CASH
 FLOW INFORMATION:
Cash Paid During The Period For:
  Interest                        $   9,740,893  $  10,246,814  $  12,780,647
                                  =============  =============  =============
  Income Taxes                    $   2,076,388  $   2,710,335  $   1,994,513
                                  =============  =============  =============
Supplemental Schedule Of Non
 Cash Transactions:
  Additions To Repossessed Assets $     595,243  $     874,040  $     402,656
                                  =============  =============  =============
  Increase (Decrease) In
   Unrealized Net Gain On
   Securities Available For Sale,
   Net Of Taxes                   $    (754,830) $   1,627,920  $    (531,350)
                                  =============  =============  =============

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

28





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(1)  Significant Accounting Policies
     -------------------------------

The following is a description of the more significant accounting and
reporting policies used in the preparation and presentation of the
accompanying consolidated financial statements.  All significant intercompany
transactions have been eliminated in consolidation.

   (a)   Basis of Consolidation and Nature of Operations
         -----------------------------------------------
         The accompanying consolidated financial statements include the
         accounts of Security Federal Corporation (the "Company") and its
         wholly owned subsidiary, Security Federal Bank (the "Bank") and the
         Bank's wholly owned subsidiaries, Security Federal Insurance
         ("SFINS"), Security Federal Investments ("SFINV"), Security Federal
         Trust ("SFT"), and Security Financial Services Corporation ("SFSC").
         The Bank is primarily engaged in the business of accepting savings
         and demand deposits and originating mortgage loans and other loans to
         individuals and small businesses for various personal and commercial
         purposes.  SFINS, SFINV, and SFT were formed during fiscal 2002
         and began operating during the December 2001 quarter.  SFINS is an
         insurance agency offering business, health, home and life insurance.
         SFINV engages primarily in investment brokerage services.  SFT offers
         trust, financial planning and financial management services.

   (b)   Cash and Cash Equivalents
         -------------------------
         For purposes of reporting cash flows, cash and cash equivalents
         include cash and due from banks, interest-bearing balances in other
         banks, and federal funds sold.  Cash equivalents have original
         maturities of three months or less.

   (c)   Investment and Mortgage-Backed Securities
         -----------------------------------------
         Investment securities, including mortgage-backed securities, are
         classified in one of three categories: held to maturity, available
         for sale, or trading.  Management determines the appropriate
         classification of debt securities at the time of purchase.

         Investment securities are classified as held to maturity when the
         Company has the positive intent and ability to hold the securities to
         maturity.  These securities are recorded at cost and adjusted for
         amortization of premiums and accretion of discounts over the
         estimated life of the security using a method that approximates a
         level yield.  Prepayment assumptions on mortgage-backed securities
         are anticipated.

         Management classifies investment securities that are not considered
         to be held to maturity as available for sale.  These type investments
         are stated at fair value with unrealized gains and losses, net of
         tax, reported in a separate component of shareholders' equity
         ("accumulated other comprehensive income (loss)").  Gains and losses
         from sales of investment and mortgage-backed securities available for
         sale are determined using the specific identification method.  The
         Company has no trading securities.

         The Bank maintained liquid assets in excess of the amount required by
         regulations.  Liquid assets consist primarily of cash, time deposits,
         and certain investment securities.

   (d)   Loans Receivable Held for Investment
         ------------------------------------
         Loans are stated at their unpaid principal balance.  Interest income
         is computed using the simple interest method and is recorded in the
         period earned.

   (e)   Allowance for Loan Losses
         -------------------------

         The Company provides for loan losses using the allowance method.
         Accordingly, all loan losses are charged to the related allowance and
         all recoveries are credited to the allowance for loan losses.
         Additions to the allowance for loan losses are provided by charges to
         operations based on various factors which, in Management's judgment,
         deserve current recognition in estimating possible losses.  Such
         factors considered by Management include the fair value of the
         underlying collateral; stated guarantees by the borrower, if
         applicable, the borrower's ability to repay from other economic
         resources, growth and composition of the loan portfolios, the
         relationship of the allowance for loan losses to outstanding loans,
         loss experience, delinquency trends, and general economic conditions.
         Management evaluates the carrying value of the loans periodically and
         the allowance is adjusted accordingly.  While Management uses the
         best information available to make evaluations, future adjustments to
         the allowance may be necessary if economic conditions differ
         substantially from the assumptions used in making these evaluations.
         Allowances for loan losses are subject to periodic evaluations by
         various regulatory authorities and may be subject to adjustments
         based upon the information that is available at the time of their
         examinations.

                                                                         29





                  SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                   Notes To Consolidated Financial Statements

(1) Significant Accounting Policies, Continued
    ------------------------------------------
         The Company values impaired loans at the loan's fair value if it is
         probable that the Company will be unable to collect all amounts due
         according to the terms of the loan agreement at the present value of
         expected cash flows, the market price of the loan, if available, or
         the value of the underlying collateral.  Expected cash flows are
         required to be discounted at the loan's effective interest rate.
         When the ultimate collectibility of an impaired loan's principal is
         in doubt, wholly or partially, all cash receipts are applied to
         principal.  When this doubt does not exist, cash receipts are applied
         under the contractual terms of the loan agreement first to interest
         then to principal.  Once the recorded principal balance has been
         reduced to zero, future cash receipts are applied to interest income
         to the extent that any interest has been foregone.  Further cash
         receipts are recorded as recoveries of any amounts previously charged
         off.

   (f)   Loans Receivable Held for Sale
         ------------------------------
         Loans originated and intended for sale in the secondary market are
         carried at the lower of cost or estimated fair value in the
         aggregate.  Net unrealized losses are provided for in a valuation
         allowance by charges to operations.

   (g)   Repossessed Assets Acquired in Settlement of Loans
         --------------------------------------------------
         Repossessed assets represent real estate and other assets acquired
         through foreclosure or repossession and are initially recorded at the
         lower of cost (principal balance of the former mortgage loan less any
         specific valuation allowances) or estimated fair value less costs to
         sell.  Subsequent improvements are capitalized.  Costs of holding
         real estate, such as property taxes, insurance, general maintenance
         and interest expense, are expensed as a period cost.  Fair values are
         reviewed regularly and allowances for possible losses are established
         when the carrying value of the asset owned exceeds the fair value
         less estimated costs to sell.  Fair values are generally determined
         by reference to an outside appraisal.

   (h)   Premises and Equipment
         ----------------------
         Premises and equipment are carried at cost, net of accumulated
         depreciation.  Depreciation of premises and equipment is amortized on
         a straight-line method over the estimated useful life of the related
         asset.  Estimated lives are seven to 30 years for buildings and
         improvements and generally five to 10 years for furniture, fixtures
         and equipment.  Maintenance and repairs are charged to current
         expense.  The cost of major renewals and improvements are
         capitalized.

   (i)   Income Taxes
         ------------
         Deferred tax expense or benefit is recognized for the net change
         during the year in the deferred tax liability or asset.  That amount
         together with income taxes currently payable is the total amount of
         income tax expense or benefit for the year.  Deferred taxes are
         provided for in differences in financial reporting bases for assets
         and liabilities compared with their tax bases.  Basically, a current
         tax liability or asset is established for taxes presently payable or
         refundable and a deferred tax liability or asset is established for
         future tax items.  A valuation allowance, if applicable, is
         established for deferred tax assets that may not be realized.  Tax
         bad debt reserves in excess of the base year amount (established as
         taxable years ending March 31, 1988 or later) would create a deferred
         tax liability.  Deferred income taxes are provided for in differences
         between the provision for loan losses for financial statement
         purposes and those allowed for income tax purposes.

   (j)   Loan Fees and Costs Associated with Originating Loans
         -----------------------------------------------------
         Loan fees received, net of direct incremental costs of originating
         loans, are deferred and amortized over the contractual life of the
         related loan.  The net fees are recognized as yield adjustments by
         applying the interest method.  Prepayments are not anticipated.

30





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(1) Significant Accounting Policies, Continued
    ------------------------------------------

   (k)   Intangible Assets
         -----------------
         Goodwill, which represents the excess of purchase price over fair
         value of net assets acquired, is amortized on a straight-line basis
         over the expected periods to be benefited.  The Company assesses the
         recoverability of this intangible asset by determining whether the
         amortization of the goodwill balance over its remaining life can be
         recovered through projected undiscounted future results.  The amount
         of goodwill impairment, if any, is measured based on projected
         discounted future results using a discount rate reflecting the
         Company's average cost of funds.

         Deposit based premiums, representing the cost of acquiring deposits
         from other financial institutions, are included in the balance sheet
         as "Other Assets" and are amortized by charges to operations over the
         expected periods to be benefited.  The effective amortization period
         for intangible assets is approximately 10 years.  The balance of
         intangible assets was zero at March 31, 2004 and March 31, 2003.

   (l)   Interest Income
         ---------------
         Interest on loans is accrued and credited to income monthly based on
         the principal balance outstanding and the contractual rate on the
         loan.  The Company places loans on non-accrual status when they
         become greater than 90 days delinquent or when, in the opinion of
         management, full collection of principal or interest is unlikely.
         The Company provides an allowance for uncollectible accrued interest
         on loans that are contractually 90 days delinquent for all interest
         accrued prior to the loan being placed on non-accrual status.  The
         loans are returned to an accrual status when full collection of
         principal and interest appears likely.

   (m)   Advertising Expense
         -------------------
         Advertising and public relations costs are generally expensed as
         incurred.  External costs relating to direct mailing costs are
         expensed in the period in which the direct mailing are sent.
         Advertising and public relations costs of $210,962 and $216,204 and
         $175,256, were included in the Company's results of operations for
         2004, 2003, and 2002, respectively.

   (n)   Fair Value of Financial Instruments
         -----------------------------------
         The Company discloses the fair value of on- and off-balance sheet
         financial instruments when it is practicable to do so.  Fair values
         are based on quoted market prices, where available, on estimates of
         present value, or on other valuation techniques.  These estimates are
         made at a specific point in time, are subjective in nature, and
         involve uncertainties and significant judgment.  In addition, the
         Company does not disclose the fair value of non-financial
         instruments.  Accordingly, the aggregate fair values presented do not
         represent the underlying fair value of the Company.

         Fair value approximates carrying value for the following financial
         instruments due to the short-term nature of the instrument: cash and
         cash equivalents.

         Securities are valued using quoted fair market prices.

         Fair value for the Company's off-balance sheet financial instruments
         is based on the discounted present value of the estimated future
         cash flows.

         Fair value for variable rate loans that reprice frequently, loans
         held for sale, and loans that mature in less than three months is
         based on the carrying value.  Fair value for fixed rate mortgage
         loans, personal loans, and other loans (primarily commercial)
         maturing after three months is based on the discounted present value
         of the estimated future cash flows.  Discount rates used in these
         computations approximate the rates currently offered for similar
         loans of comparable terms and credit quality.

         Fair value for demand deposit accounts and interest-bearing accounts
         with no fixed maturity date is equal to the carrying value.
         Certificates of deposit accounts and securities sold under repurchase
         agreements maturing within one year are valued at their carrying
         value.  The fair value of certificates of deposit accounts and
         securities sold under repurchase agreements after one year are
         estimated by discounting cash flows from expected maturities using
         current interest rates on similar instruments.  Fair value for
         long-term FHLB advances is based on discounted cash flows using the
         Company's current incremental borrowing rate.  Discount rates used
         in these computations approximate rates currently offered for
         similar borrowings of comparable terms and credit quality.

                                                                         31





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements


(1) Significant Accounting Policies, Continued
    ------------------------------------------

   (o)   Stock-Based Compensation
         ------------------------
         At March 31, 2004, the Company sponsored stock-based compensation
         plans, which are described more fully in Note 12.  The Company has
         elected the disclosure - only provision of SFAS No. 123, "Accounting
         for Stock-Based Compensation."  Accordingly, no compensation cost has
         been recognized for the stock option plan.  Had compensation cost for
         the Company's stock option plan been determined based on the fair
         value at the grant date consistent with the provisions of SFAS No.
         123, the Company's net income and earnings per share amounts as of
         the year ended March 31 would have been reduced to the pro forma
         amounts indicated below.

                                       2004           2003         2002
                                    ----------     ---------     ---------
Net Income, As Reported             $4,263,163     3,231,161     2,509,586
Deduct: Total stock-based employee
 compensation expense determined
 under fair-value based method for
 all awards                         $ (241,193)     (205,804)     (111,908)
Net Income, Pro Forma               $4,021,970     3,025,357     2,397,678
Net Income Per Common Share
 (Basic), As Reported               $     1.70          1.29          1.00
Net Income Per Common Share
 (Basic), Pro Forma                 $     1.60          1.21          0.96
Net Income Per Common Share
 (Diluted), As Reported             $     1.66          1.26          0.98
Net Income Per Common Share
 (Diluted), Pro Forma               $     1.57          1.18          0.94

   (p)   Earnings Per Share
         ------------------
         Net income per share is computed by dividing consolidated net income
         by the weighted average number of common shares outstanding during
         the period.  The treasury stock method is used to compute the
         dilutive effect of stock options in the diluted weighted average
         number of common shares.  All per share data has been restated to
         reflect the 3-for-2 stock split that occurred during the year ended
         March 31, 2003.

                                     For the Year Ended
                        March 31, 2004                March 31, 2003
              ------------------------------  ------------------------------
                                    Per share                       Per share
                 Income     Shares   amounts    Income     Shares    amounts
              ----------  ---------  -------  ----------  ---------  -------
Basic EPS     $4,263,163  2,513,319  $  1.70  $3,231,161  2,508,774  $  1.29
Dilutive
 effect of:
  Stock
   Options             -     28,959   (0.024)          -     33,166    (0.02)
  ESOP                 -     18,432   (0.016)          -     16,667    (0.01)
              ----------  ---------  -------  ----------  ---------  -------
Diluted EPS   $4,263,163  2,560,710  $  1.66  $3,231,161  2,558,607  $  1.26
              ==========                      ==========

                                   For the Year Ended
                                     March 31, 2002
                          -----------------------------------
                                                     Per share
                             Income       Shares      amounts
                          ----------    ---------     -------

Basic EPS                 $2,509,586    2,506,709     $  1.00
Dilutive effect of:
  Stock Options                    -       34,068       (0.01)
  ESOP                             -       19,591       (0.01)
                          ----------    ---------     -------
Diluted EPS               $2,509,586    2,560,368     $  0.98
                          ==========

   (p)   Use of Estimates
         ----------------
         The preparation of financial statements in conformity with Generally
         Accepted Accounting Principles ("GAAP") requires Management to make
         estimates and assumptions that affect the reported amounts of assets
         and liabilities and the disclosure of contingent assets and
         liabilities at the dates of the financial statements and the reported
         amounts of income and expenses during the reporting periods.  Actual
         results could differ from those estimates.

32





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(1) Significant Accounting Policies, Continued
    ------------------------------------------

   (q)   Recently Issued Accounting Standards
         ------------------------------------

         In December 2002, the Financial Accounting Standards Board ("FASB")
         issued Statement of Financial Accounting Standards ("SFAS") No. 148,
         "Accounting for Stock-based Compensation   Transition and
         Disclosure," an amendment of FASB Statement No. 123, "Accounting for
         Stock-based Compensation", to provide alternative methods of
         transition for a voluntary change to the fair value based method of
         accounting for stock-based employee compensation.  SFAS No. 148 also
         amends the disclosure provisions of SFAS No. 123 and Accounting
         Pronouncement Board ("APB") Opinion No. 28, "Interim Financial
         Reporting", to require disclosure in the summary of significant
         accounting policies of the effects of an entity's accounting policy
         with respect to stock-based employee compensation on reported net
         income and earnings per share in annual and interim financial
         statements.  While SFAS No. 148 does not amend SFAS No. 123 to
         require companies to account for employee stock options using the
         fair value method, the disclosure provisions of SFAS No. 148
         applicable to all companies with stock-based employee compensation,
         regardless of whether they account for compensation using the fair
         value method of SFAS No. 123 or the intrinsic value method of APB
         Opinion No. 25.  The provisions of SFAS No. 148 are effective for
         annual financial statements for fiscal years ending December 15,
         2002, and for financial reports containing condensed financial
         statements for interim periods beginning after December 15, 2002.

         In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement
         133 on Derivative Instruments and Hedging Activities."  SFAS No. 149
         amends and clarifies accounting for derivative instruments, including
         certain derivative instruments embedded in other contracts and loan
         commitments that relate to the origination of mortgage loans held for
         sale, and for hedging activities under SFAS No. 133.  SFAS No. 149 is
         generally effective for contracts entered into or modified after
         June 30, 2003.  The adoption of SFAS No. 149 did not have any impact
         on the financial condition or operating results of the Company.

         In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
         Financial Instruments with Characteristics of both Liabilities and
         Equity." SFAS No. 150 establishes standards for how an issuer
         classifies and measures certain financial instruments with
         characteristics of both liabilities and equity.  It requires that an
         issuer classify a financial instrument that is within its scope as a
         liability (or an asset in some circumstances).  Many of those
         instruments were previously classified as equity.  SFAS No. 150 is
         generally effective for financial instruments entered into or
         modified after May 31, 2003, and otherwise is effective at the
         beginning of the interim period after June 15, 2003.  The adoption
         of SFAS No. 150 did not have any impact on the financial condition or
         operating results of the Company.

         In November 2002, the FASB issued Interpretation ("FIN") No. 45.
         "Guarantor's Accounting and Disclosure Requirements for Guarantees,
         Including Indirect Guarantees of Indebtedness of Others".  FIN No. 45
         requires a company, at the time it issues a guarantee, to recognize
         an initial liability for the fair value of obligations assumed under
         the guarantee and elaborates on existing disclosure requirements
         related to guarantees and warranties.  The initial recognition
         requirements of FIN No. 45 are effective for guarantees issued or
         modified after December 31, 2002.  The disclosure requirements are
         effective for financial statements of periods ending after
         December 15, 2002.  The adoption of FIN No. 45 did not have any
         effect on the Company's financial position or results of operations.

         In January 2003, the FASB issued FIN No. 46, "Consolidation of
         Variable Interest Entities."  FIN No. 46 requires a variable interest
         entity to be consolidated by a company if that company is subject to
         a majority of the risk of loss from the variable interest entity's
         activities or entitled to receive a majority of the entity's residual
         returns, or both.  FIN No. 46 also requires disclosures about
         variable interest entities that a company is not required to
         consolidate, but in which has a significant variable interest.  FIN
         No. 46 provides guidance for determining whether an entity qualifies
         as a variable interest entity by considering, among other
         considerations, whether the entity lacks sufficient equity or its
         equity holders lack adequate decision-making ability.  The
         consolidation requirements of FIN No. 46 apply immediately to
         variable interest entities created after January 31, 2003.  The
         consolidation requirements apply to existing entities in the first
         fiscal year or interim period beginning after June 15, 2003.  Certain
         of the disclosure requirements apply in all financial statements
         issued after January 31, 2003, regardless of when the variable
         interest entity was established.  The adoption of FIN No. 46 did not
         have any effect on the Company's financial position or results of
         operations.

                                                                         33





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(1) Significant Accounting Policies, Continued
    ------------------------------------------
         In March 2004, the FASB issued an exposure draft on "Share-Based
         Payment".  The proposed Statement addresses the accounting for
         transactions in which an enterprise receives employee services in
         exchange for a) equity instruments of the enterprise or b)
         liabilities that are based on the fair value of the enterprise's
         equity instruments or that may be settled by the issuance of such
         equity instruments.  This proposed Statement would eliminate the
         ability to account for share-based compensation transactions using
         APB Opinion No. 25, "Accounting for Stock Issued to Employees", and
         generally would require instead that such transactions be accounted
         for using a fair-value-based method.  This Statement, if approved,
         will be effective for awards that are granted, modified, or settled
         in fiscal years beginning after a) December 15, 2004 for public
         entities and nonpublic entities that used the fair-value-based method
         of accounting under the original provisions of Statement 123 for
         recognition or pro forma disclosure proposes and b) December 15, 2005
         for all other nonpublic entities.  Earlier application is encouraged
         provided that financial statements for those earlier years have not
         yet been issued.  Retrospectively application of this Statement is
         not permitted.  The adoption of this Statement, if approved, is
         expected to have an impact on the Company's financial position or
         results of operations.

         Other accounting standards that have been issued or proposed by the
         FASB or other standards-setting bodies that do not require adoption
         until a future date are not expected to have a material impact on the
         consolidated financial statements upon adoption.

   (r)   Risks and Uncertainties
         -----------------------
         In the normal course of its business, the Company encounters two
         significant types of risk: economic and regulatory.  There are three
         main components of economic risk: interest rate risk, credit risk,
         and market risk.  The Company is subject to interest rate risk to the
         degree that its interest-bearing liabilities mature or reprice at
         different speeds, or on different bases, than its interest-earning
         assets.  Credit risk is the risk of default on the Company's loan
         portfolio that results from borrowers' inability or unwillingness to
         make contractually required payments.  Market risk reflects changes
         in the value of collateral underlying loans receivable, the valuation
         of real estate held by the Company, and the valuation of loans held
         for sale and mortgage-backed securities available for sale.  The
         Company is subject to the regulations of various government agencies.
         These regulations can and do change significantly from period to
         period.  The Company also undergoes periodic examinations by the
         regulatory agencies, which may subject it to further changes with
         respect to asset valuations, amounts of required loss allowances, and
         operating restrictions, resulting form the regulators' judgements
         based on information available to them at the time of their
         examination.

   (s)   Reclassifications
         -----------------
         Certain amounts in prior years' consolidated financial statements
         have been reclassified to conform to current year classifications.

(2) Branch Sale
    -----------
    In February 2004, Security Federal Bank sold its Denmark, South Carolina
    branch to South Carolina Bank and Trust, N.A. of Orangeburg, South
    Carolina.  Included in the sale, were approximately $13.6 million in
    deposits, $1.9 million in loans, and the branch building, furniture, and
    equipment.  Security Federal Bank recorded a $1.5 million in gain on sale
    of branch, which includes gains on all the items in the previous sentence.
    Gain on sale of branch is included in "Other Income" as a separate line
    item in the income statement.  Security Federal Bank also booked $200,000
    as a contingency expense on the sale, which is included in the line item
    called "Other Expense" in the "General and Administrative Expenses"
    section of the income statement.  The Bank has possible contingent
    liabilities for three years.  Security Federal netted approximately
    $820,000 after tax and contingencies on the transaction.

34





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(3) Investment and Mortgage-Backed Securities, Available for Sale
    -------------------------------------------------------------
    The amortized cost, gross unrealized gains, gross unrealized losses, and
    fair values of investment and mortgage-backed securities available for
    sale are as follows:

                                            March 31, 2004
                      -------------------------------------------------------
                                          Gross       Gross
                                       Unrealized   Unrealized
                      Amortized Cost      Gains       Losses      Fair value
                      --------------   ----------   ---------    ------------
FHLB Securities        $ 14,019,302   $  260,728    $       -    $ 14,280,030
Federal Farm Credit
 Securities               2,019,623       22,567            -       2,042,190
FHLMC Bonds                 564,643       13,043            -         577,686
Mortgage-Backed
 Securities             156,696,460    1,437,219      621,766     157,511,913
                       ------------   ----------    ---------    ------------
                       $173,300,028   $1,733,557    $ 621,766    $174,411,819
                       ============   ==========    =========    ============


                                            March 31, 2003
                      -------------------------------------------------------
                                          Gross       Gross
                                       Unrealized   Unrealized
                      Amortized Cost      Gains       Losses      Fair value
                      --------------   ----------   ---------    ------------
FHLB Securities        $ 47,062,029   $  744,865    $  13,094    $ 47,793,800
Federal Farm Credit
 Securities               5,062,776       66,304            -       5,129,080
FHLMC Bonds                 804,637       11,114            -         815,751
Mortgage-Backed
 Securities             104,892,347    1,637,286      118,002     106,411,631
                       ------------   ----------    ---------    ------------
                       $157,821,789   $2,459,569    $ 131,096    $160,150,262
                       ============   ==========    =========    ============

    The amortized cost and fair value of investment and mortgage-backed
    securities available for sale at March 31, 2004 are shown below by
    contractual maturity.  Expected maturities will differ from contractual
    maturities because borrowers have the right to prepay obligations with or
    without call or prepayment penalties.

                                        Amortized Cost        Fair value
                                        --------------       ------------
       Less Than 1 Year                  $  2,000,000        $  2,064,070
       1 - 5 Years                          8,578,695           8,739,576
       More Than 5 Years                    6,024,873           6,096,260
       Mortgage-Backed Securities         156,696,460         157,511,913
                                         ------------        ------------
                                         $173,300,028        $174,411,819
                                         ============        ============

    At March 31, 2004, investment and mortgage-backed securities available for
    sale of $43.2 million were pledged as collateral for certain deposit
    accounts.  In addition, the Bank had pledged $57.2 million of investment
    and mortgage-backed securities as collateral for FHLB advances and other
    borrowings.

    The Bank received approximately $2.4 million, $986,000, and $5.1 million
    in proceeds from sales of available for sale securities with approximately
    $7,700, $4,200, and $29,800 recorded in gross gains and no gross losses in
    the years ended March 31, 2004, 2003 and 2002, respectively.

                                                                         35





             SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

               Notes To Consolidated Financial Statements

(3) Investment and Mortgage-Backed Securities, Available for Sale, Continued
    ------------------------------------------------------------------------
    The following table shows gross unrealized losses and fair value,
    aggregated by investment category, and length of time that individual
    available for sale securities have been in a continuous unrealized loss
    position, at March 31, 2004.

               Less than 12 Months   12 Months or More           Total
             ---------------------  -------------------  ---------------------
                Fair     Unrealized    Fair   Unrealized    Fair    Unrealized
                Value      Losses      Value     Losses     Value     Losses
             -----------  --------  ----------  -------  -----------  --------
Mortgage-
 backed
 securities  $60,202,930  $602,149  $2,044,437  $19,617  $62,247,367  $621,766

    Securities classified as available-for-sale are recorded at fair market
    value.  Approximately 3.2% of the unrealized losses, or two individual
    securities, consisted of securities in a continuous loss position for
    twelve months or more.  The Company has the ability and intent to hold
    these securities until such time as the value recovers or the securities
    mature.  The Company believes, based in industry analyst reports and
    credit ratings, that the deterioration in value is attributable to
    changes in market interest rates and is not in the credit quality of the
    issuer and therefore, these losses are not considered
    other-than-temporary.

(4) Investment and Mortgage-Backed Securities, Held to Maturity
    -----------------------------------------------------------

    The amortized cost, gross unrealized gains, gross unrealized losses, and
    fair values of investment and mortgage-backed securities held to maturity
    are as follows:

                                            March 31, 2004
                      -------------------------------------------------------
                                          Gross       Gross
                                       Unrealized   Unrealized
                      Amortized Cost      Gains       Losses      Fair value
                      --------------   ----------   ---------    ------------
FHLB Securities        $ 57,943,983     $ 315,901   $ 86,661     $58,173,223
Federal Farm Credit
 Securities              13,009,727       132,504      1,881      13,140,350
Mortgage-Backed
 Securities                 349,797        22,886          -         372,683
                       -----------      --------    --------     -----------
                       $ 71,303,507     $ 471,291   $ 88,542     $71,686,256
                       ===========      ========    ========     ===========


                                            March 31, 2003
                      -------------------------------------------------------
                                          Gross       Gross
                                       Unrealized   Unrealized
                      Amortized Cost      Gains       Losses      Fair value
                      --------------   ----------   ---------    ------------
FHLB Securities         18,989,813      $ 15,661    $ 14,071     $18,991,403
Federal Farm Credit
 Securities              2,005,459        20,481           -       2,025,940
FNMA Securities        $    30,331            11           -          30,342
Mortgage-Backed
 Securities                940,930        51,592           -         992,522
                       -----------      --------    --------     -----------
                       $21,966,533      $ 87,745    $ 14,071     $22,040,207
                       ===========      ========    ========     ===========

36





              SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

               Notes To Consolidated Financial Statements

(4) Investment and Mortgage-Backed Securities, Held to Maturity, Continued
    ----------------------------------------------------------------------

    The amortized cost and fair value of investment and mortgage-backed
    securities held to maturity at March 31, 2004, by contractual maturity,
    are shown below.  Expected maturities will differ from contractual
    maturities due to call features on certain investments.

                                   Amortized Cost      Fair value
                                   --------------     ------------
       Less Than 1 Year             $         -        $         -
       1 - 5 Years                   28,959,255         29,203,490
       More Than 5 Years             41,994,455         42,110,083
       Mortgage-Backed Securities       349,797            372,683
                                    -----------        -----------
                                    $71,303,507        $71,686,256
                                    ===========        ===========

    At March 31, 2004, investment and mortgage-backed securities held to
    maturity of $10.0 million were pledged as collateral for certain deposit
    accounts.  In addition, the Bank had pledged $33.0 million of investment
    and mortgage-backed securities as collateral for FHLB advances and other
    borrowings.

    The following table shows gross unrealized losses and fair value,
    aggregated by investment category, and length of time that individual held
    to maturity securities have been in a continuous unrealized loss position,
    at March 31, 2004.

               Less than 12 Months   12 Months or More           Total
             ---------------------  -------------------  ---------------------
                Fair     Unrealized    Fair   Unrealized    Fair    Unrealized
                Value      Losses      Value     Losses     Value     Losses
             -----------  --------  ----------  -------  -----------  --------
 FHLB        $9,935,020   $88,542    $     -    $    -   $9,935,020   $88,542

    No individual securities were in a continuous loss position for twelve
    months or more.  The Company's held-to-maturity portfolio is recorded at
    amortized cost.  The Company has the ability and intends to hold these
    securities to maturity.  The Company believes, based on industry analysis
    reports and credit ratings, that the deterioration in value is
    attributable to changes in market interest rates and not in credit quality
    of the issuer and therefore, these losses are not considered other-than-
    temporary.

(5) Loans Receivable, Net
    ---------------------

    Loans receivable, net, at March 31 consisted of the following:

                                                  2004           2003
                                              ------------   ------------
       Residential Real Estate Loans          $109,722,301   $ 99,948,293
       Consumer Loans                           45,641,450     46,594,413
       Commercial Business And Real
        Estate Loans                           121,111,848    106,996,940
       Loans Held For Sale                       1,703,869      3,670,498
                                              ------------   ------------
                                               278,179,468    257,210,144
                                              ------------   ------------
       Less:
         Allowance For Loan Losses               5,763,935      4,911,224
         Loans In Process                       12,356,346      8,990,687
         Deferred Loan Fees                        164,527        152,577
                                              ------------   ------------
                                                18,284,808     14,054,488
                                              ------------   ------------
       Total Loans Receivable, Net            $259,894,660   $243,155,656
                                              ============   ============

                                                                        37





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                Notes To Consolidated Financial Statements

(5) Loans Receivable, Net, Continued
    --------------------------------

    Changes in the allowance for loan losses for the years ended March 31 are
    summarized as follows:

                                            2004         2003         2002
                                         ----------   ----------   ----------

      Balance At Beginning Of Year       $4,911,224   $3,689,079   $2,784,117
      Provision For Loan Losses           1,200,000    1,800,000    1,525,000
      Charge Offs                          (669,591)    (909,494)    (817,680)
      Recoveries                            322,302      331,639      197,642
                                         ----------   ----------   ----------
      Total Allowance For Loan Losses    $5,763,935   $4,911,224   $3,689,079
                                         ==========   ==========   ==========

    The following table sets forth the amount of the Company's non-accrual
    loans and the status of the related interest income at March 31.

                                                       2004          2003
                                                    ----------    ----------

            Non-Accrual Loans                       $2,044,000    $1,040,000
                                                    ==========    ==========
            Interest Income That Would Have Been
             Recognized Under Original Terms        $  105,893    $   44,173
                                                    ==========    ==========

    Loans serviced for others at March 31, 2004, 2003, and 2002, were
    approximately $0, $646,000, and $671,000, respectively.  On January 31,
    2001, the Company sold the mortgage loan servicing for others to another
    bank.  The gain on sale of servicing was $400,000.  The Company
    sub-serviced the mortgage loans for the buyer of the servicing, until the
    transfer date of April 15, 2001.

    At March 31, 2004 and 2003, impaired loans amounted to $1.4 and $1.2
    million, respectively.  Losses on impaired loans are accounted for in the
    allowance for loan loss.  For the years ended March 31, 2004 and 2003, the
    average recorded investment in impaired loans was $1.3 and $1.0 million,
    respectively.

    The Bank blanket pledges its portfolio of single family mortgage loans to
    secure FHLB advances.

38





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                Notes To Consolidated Financial Statements

(6) Premises and Equipment, Net
    ---------------------------

    Premises and equipment, net, at March 31 are summarized as follows:

                                                 2004          2003
                                             -----------    ----------

         Land                                $   426,163       496,163
         Buildings And Improvements            7,254,127     5,420,768
         Furniture And Equipment               5,874,011     5,295,138
         Construction In Progress                      -       397,080
                                             -----------    ----------
                                              13,554,301    11,609,149

         Less Accumulated Depreciation        (6,991,567)   (6,389,202)
                                             -----------    ----------
         Total Premises And Equipment, Net   $ 6,562,734     5,219,947
                                             ===========    ==========

    The construction in progress at March 31, 2003 was for a new branch
    facility in the city of Lexington, South Carolina that was completed and
    began operations in August 2003.

    Depreciation expense for the years ended March 31, 2004, 2003, and 2002
    was approximately $845,000, $825,000, and $959,000, respectively.

    The Bank has entered into non-cancelable operating leases related to
    buildings and land.  At March 31, 2004, future minimum payments under
    non-cancelable operating leases with initial or remaining terms of one
    year or more are as follows (by fiscal year):

                        2005             $  278,193
                        2006                273,967
                        2007                252,837
                        2008                250,737
                        2009                246,742
                        Thereafter        1,979,859
                                         ----------
                                         $3,282,335
                                         ==========

    Total rental expense amounted to $278,000, $209,000, and $190,000 for the
    years ended March 31, 2004, 2003 and 2002, respectively.  Five lease
    agreements with monthly expenses of $7,083, $2,472, $2,113, $743, and $700
    have renewal options of 45, 10, 10, 40, and 20 years, respectively.

(7) FHLB Stock
    ----------

    Every federally insured savings institution is required to invest in FHLB
    stock.  No ready market exists for this stock and it has no quoted fair
    value.  However, because redemption of this stock has historically been at
    par, it is carried at cost.

    The Bank, as a member of the FHLB of Atlanta, is required to acquire and
    hold shares of capital stock in the FHLB of Atlanta in an amount equal to
    the greater of:  (1) 1.0% of the aggregate outstanding principal amount of
    residential mortgage loans, home purchase contracts, and similar
    obligations at the beginning of each year; or, (2) 1/20th of its advances
    (borrowings) from the FHLB of Atlanta.  The Bank is in compliance with
    this requirement with an investment in FHLB of Atlanta stock of $4.8
    million as of March 31, 2004.


                                                                         39



                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(8) Deposits
    --------

    Deposits outstanding by type of account are summarized as follows:

                At March 31, 2004                 At March 31, 2003
            ------------------------------   -------------------------------
                                 Interest                           Interest
                       Weighted   Rate                  Weighted     Rate
                         Rate     Range         Amount     Rate      Range
            ---------- --------  ---------   ---------- --------   ---------
Checking
 Accounts  $ 80,738,298  0.47%  0.00-1.74%  $ 82,521,610   0.50%   0.00-1.98%
Money
 Market
 Accts.     158,587,076  1.97%  1.00-2.03%   102,396,950   2.21%   1.09-2.32%
Passbook
 Accounts    17,367,047  0.98%  0.00-1.50%    16,455,391   1.23%   0.00-2.50%
           ------------  ----   ---------   ------------   ----    ---------
Total       256,692,421  1.43%  0.00-2.03%   201,373,951   1.43%   0.00-2.50%
           ------------  ----   ---------   ------------   ----    ---------

Certificate
 Accounts:
0.00 -
 4.99%      122,599,195                      144,633,770
5.00 -
 6.99%       10,301,029                       12,437,463
7.00 -
 8.99%                -                           28,417
           ------------                     ------------
Total       132,900,224  2.26%  0.90-6.55%   157,099,650   2.92%   1.21-7.02%
           ------------  ----   ---------   ------------   ----    ---------
Total
 Deposits  $389,592,645  1.71%  0.00-6.55%  $358,473,601   2.08%   0.00-7.02%
           ============  ====   =========   ============   ====    =========

    The aggregate amount of short-term certificates of deposit with a minimum
    denomination of $100,000 was $47.0 million and $44.4 million at March 31,
    2004 and 2003, respectively.  The amounts and scheduled maturities of all
    certificates of deposit at March 31 are as follows:

                                                    March 31,
                                            ----------------------------
                                                2004            2003
                                            ------------    ------------

               Within 1 Year                $ 89,632,381    $118,710,363
               After 1 Year, Within 2          9,736,807      13,749,850
               After 2 Years, Within 3        14,831,103       3,160,787
               After 3 Years, Within 4        15,338,730       5,272,712
               After 4 Years, Within 5         3,361,203      16,205,938
               Thereafter                              -               -
                                            ------------    ------------
                                            $132,900,224    $157,099,650
                                            ============    ============

40





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                Notes To Consolidated Financial Statements

(9) Advances From Federal Home Loan Bank (FHLB) And Other Borrowings
    ----------------------------------------------------------------

    Advances from the FHLB at March 31 are summarized by year of maturity and
    weighted average interest rate below:

                                     2004                    2003
                         ------------------------- -------------------------
 Year Ending March 31       Amount   Weighted Rate    Amount   Weighted Rate
                         ----------- ------------- ----------- -------------
 2004                    $         -         -     $ 1,700,000     1.48%
 2005                     13,336,000      4.92%     10,072,000     6.14%
 2006                     33,000,000      4.09%     23,000,000     4.93%
 2007                     10,000,000      2.66%              -        -
 2008                     10,000,000      2.96%     10,000,000     2.96%
 Thereafter               30,000,000      2.96%      5,000,000     3.35%
                         -----------      ----     -----------     ----
                         $96,336,000      3.59%    $49,772,000     4.50%
                         ===========      ====     ===========     ====


    These advances are secured by a blanket collateral agreement with the FHLB
    by pledging the Bank's portfolio of residential first mortgage loans and
    approximately $53.7 million of investment securities.  Advances are
    subject to prepayment penalties.

    The following tables show callable FHLB advances as of the dates
    indicated.  These advances are also included in the above table.  All
    callable advances are callable at the option of the FHLB.  If an advance
    is called, the Bank has the option to payoff the advance without penalty,
    re-borrow funds on different terms, or convert the advance to a
    three-month floating rate advance tied to LIBOR.

                           As of March 31, 2004
- ----------------------------------------------------------------------------
Borrow Date  Maturity Date     Amount     Int. Rate    Type      Call Dates
- -----------  -------------  -----------   --------- ----------  ------------
 11/10/00      11/10/05     $ 5,000,000     5.85%   Multi-Call   5/10/04 and
                                                                  quarterly
                                                                  thereafter
 09/04/02      09/04/07       5,000,000     2.82%   1 Time Call  09/04/05
 11/07/02      11/07/12       5,000,000     3.354%  1 Time Call  11/07/07
 03/10/03      03/10/06       5,000,000     1.15%   Multi-Call   06/10/04 and
                                                                  quarterly
                                                                  thereafter
 10/24/03      10/24/08      10,000,000     2.705%  Multi-Call   10/24/06 and
                                                                  quarterly
                                                                  thereafter
 12/10/03      12/10/08       5,000,000     2.16%   Multi-Call   12/12/05 and
                                                                  quarterly
                                                                  thereafter
 02/20/04      02/20/14       5,000,000     3.225%  1 Time Call  02/20/09


                           As of March 31, 2003
- ----------------------------------------------------------------------------
Borrow Date  Maturity Date     Amount     Int. Rate    Type      Call Dates
- -----------  -------------  -----------   --------- ----------  ------------
 11/10/00      11/10/05     $ 5,000,000     5.85%   Multi-Call   5/10/03 and
                                                                  quarterly
                                                                  thereafter
 09/04/02      09/04/07       5,000,000     2.82%   1 Time Call  09/04/05
 11/07/02      11/07/12       5,000,000     3.354%  1 Time Call  11/07/07
 03/10/03      03/10/06       5,000,000     1.15%   Multi-Call   03/10/04 and
                                                                  quarterly
                                                                  thereafter

    At March 31, 2004, the Bank had $35.7 million in additional borrowing
    capacity at the FHLB.

    The Bank had $5.5 million and $4.2 million in other borrowings (non-FHLB
    advances) at March 31, 2004 and 2003, respectively.  These borrowings
    consisted of repurchase agreements with certain commercial demand deposit
    customers for sweep accounts.  The interest rate paid on these borrowings
    floats monthly with the 13 week Treasury bill.   At March 31, 2004 and
    2003, the interest rate paid on these borrowings was 0.93% and 1.17%,
    respectively.  The Bank had pledged $36.4 million in investment securities
    at March 31, 2004 and $5.1 million at March 31, 2003, respectively, as
    collateral for these borrowings.

                                                                          41





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                   Notes To Consolidated Financial Statements

(10) Income Taxes
     ------------

    Income tax expense is comprised of the following:

                                         For the Years Ended March 31,
                                      ----------------------------------
                                         2004        2003        2002
                                      ----------   ---------   ---------
     Current:
       Federal                        $2,948,661   2,380,675   1,799,303
       State                             356,824     247,582     200,700
                                      ----------   ---------   ---------
     Total Current Tax Expense         3,305,485   2,628,257   2,000,003
                                      ----------   ---------   ---------
     Deferred:
       Federal                          (653,360)   (525,982)   (348,904)
       State                            (200,482)   (161,396)   (136,800)
                                      ----------   ---------   ---------
     Total Deferred Tax Expense         (853,842)   (687,378)   (485,704)
                                      ----------   ---------   ---------
     Total Income Tax Expense         $2,451,643   1,940,879   1,514,299
                                      ==========   =========   =========

    The Company's income taxes differ from those computed at the statutory
    federal income tax rate, as follows:

                                         For the Years Ended March 31,
                                      -----------------------------------
                                         2004        2003         2002
                                      ----------   ----------   ----------
   Tax At Statutory Income Tax Rate   $2,283,034   $1,758,494   $1,368,121
   State Tax And Other                   168,609      182,385      146,178
                                      ----------   ----------   ----------
   Total Income Tax Expense           $2,451,643   $1,940,879   $1,514,299
                                      ==========   ==========   ==========

    The tax effects of temporary differences that give rise to significant
    portions of the deferred tax assets and deferred tax liabilities are
    presented below.

                                                    At March 31,
                                                2004           2003
                                             ----------     ----------
Deferred Tax Assets:
  Provision For Loan Losses                  $2,305,574     $1,964,489
  Goodwill Tax Basis Over Financial
   Statement Basis                              466,440        568,208
  Net Fees Deferred For Financial Reporting     190,114        185,108
  Other                                         173,311         86,292
                                             ----------     ----------
Total Gross Deferred Tax Assets               3,135,439      2,804,097
                                             ----------     ----------
Deferred Tax Liabilities:
  Unrealized Gain On Securities Available
   For Sale                                     422,036        883,888
  FHLB Stock Basis Over Tax Basis               133,367        133,367
  Depreciation                                  265,318        192,599
  Other                                               -        133,367
                                             ----------     ----------
Total Gross Deferred Tax Liability              820,721      1,343,221
                                             ----------     ----------
Net Deferred Tax Asset                       $2,314,718     $1,460,876
                                             ==========     ==========


    The balance of the change in the net deferred tax asset results from the
    current period deferred tax expense of $853,842.  The net deferred tax
    asset is included in other assets in the accompanying consolidated balance
    sheets.

    No valuation allowance for deferred tax assets was required at March 31,
    2004 and 2003.  The realization of net deferred tax assets may be based on
    utilization of carrybacks to prior taxable periods, anticipation of future
    taxable income in certain periods, and the utilization of tax planning
    strategies.  Management has determined that the net deferred tax asset can
    be supported based upon these criteria.

42





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                   Notes To Consolidated Financial Statements

(11) Regulatory Matters
     ------------------

    The Bank is subject to various regulatory capital requirements that are
    administered by federal banking agencies.  Failure to meet minimum capital
    requirements can initiate certain mandatory and discretionary actions by
    regulators that could have a material adverse effect on the Company.
    Under capital adequacy guidelines and the regulatory framework for prompt
    corrective action, the Bank must meet specific capital 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 amounts and classifications are also
    subject to qualitative judgements by regulators with regard to components,
    risk weightings, and other factors.

    As of March 31, 2004 and 2003, the Bank was categorized as "well
    capitalized" under the regulatory framework for prompt corrective action.
    To be categorized as well capitalized, the Bank had to maintain total
    risk-based capital, Tier 1 risk-based capital, and Tier 1 leverage ratios
    at 10%, 6%, and 5%, respectively.  There are no conditions or events that
    management believes have changed the Bank's classification.

    The Bank's regulatory capital amounts and ratios are as follows as of the
    dates indicated:

                                                                To Be Well
                                                             Capitalized Under
                                                     For     Prompt Corrective
                                                   Capital        Action
                                    Actual         Adequacy     Provisions
                                 ------------   -------------  -------------
                                 Amount  Ratio  Amount  Ratio  Amount  Ratio
                                 ------  -----  ------  -----  ------  -----
                                           (Dollars in Thousands)
March 31, 2004
Tier 1 Risk-Based Core Capital
  (To Risk Weighted Assets)     $32,140  11.8%  10,917   4.0%   16,376  6.0%
Total Risk-Based Capital
  (To Risk Weighted Assets)     $35,498  13.0%  21,834   8.0%   27,293 10.0%
Tier 1 Leverage (Core) Capital
  (To Adjusted Tangible Assets) $32,140   6.1%  21,093   4.0%   26,366  5.0%
Tangible Capital
  (To Tangible Assets)          $32,140   6.1%  10,546   2.0%   26,366  5.0%

March 31, 2003
Tier 1 Risk-Based Core Capital
  (To Risk Weighted Assets)     $28,879  11.8%   9,806   4.0%   14,709  6.0%
Total Risk-Based Capital
  (To Risk Weighted Assets)     $31,791  13.0%  19,612   8.0%   24,515 10.0%
Tier 1 Leverage (Core) Capital
  (To Adjusted Tangible Assets) $28,879   6.5%  17,762   4.0%   22,203  5.0%
Tangible Capital
  (To Tangible Assets)          $28,879   6.5%   8,881   2.0%   22,203  5.0%


    The payment of dividends by the Company depends primarily on the ability
    of the Bank to pay dividends to the Company.  The payment of dividends by
    the Bank to the Company is subject to substantial restrictions and would
    require prior notice to the Office of Thrift Supervision ("OTS").

                                                                          43




                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                  Notes To Consolidated Financial Statements

(12) Employee Benefit Plans
     ----------------------

    The Company is participating in a multiple employer defined contribution
    employee benefit plan covering substantially all employees with six
    months or more of service.  The Company matches a portion of the
    employees' contributions and the plan has a discretionary profit sharing
    provision.  The total employer contributions were $256,000, $215,000, and
    $207,000 for the years ended March 31, 2004, 2003, and 2002,
    respectively.

    The Company has an Employee Stock Ownership Plan ("ESOP") for the
    exclusive benefit of employee participants.  The discretionary
    contributions for the years ended March 31, 2004, 2003, and 2002 were $0,
    $123,000, and $109,000, respectively.  The ESOP from time to time borrows
    funds from financial institutions to purchase the Company's stock.  The
    balance of the loan was $337,000 and $445,000 at March 31, 2004 and 2003,
    respectively.  The Company carries the debt as a liability and a reduction
    in equity, although the Company neither endorses nor guarantees the loan.
    The loan is repaid by Company contributions to the trustee, who in turn
    makes the loan payment to the financial institution.  The Company plans to
    terminate the ESOP during fiscal 2005 and concentrate contributions to the
    defined benefit plan, due to the high costs of administration of the ESOP.

    Certain officers of the Company participate in an incentive stock option
    plan.  Options are granted at exercise prices not less than the fair value
    of the Company's common stock on the date of the grant.  The following is
    a summary of the activity under the Company's incentive stock option plan
    for the years ended March 31, 2004, 2003, and 2002.

                             2004               2003                2002
                       -----------------  -----------------  -----------------
                               Weighted          Weighted            Weighted
                                  Avg.              Avg.                Avg.
                                Exercise          Exercise           Exercise
                       Shares    Price    Shares    Price    Shares    Price
                       -----------------  -----------------  -----------------
Balance, Beginning of
 Year                  114,366  $ 15.77  122,334   $ 15.31   123,834  $ 15.24
  Options granted       31,000    22.97    6,000     22.39     3,000    20.00
  Options exercised      3,467     5.33    3,468      5.33         -        -
  Options forfeited     11,760    11.12   10,500     17.62     4,500    16.67
                       -------           -------             -------
Balance, March 31      130,139  $ 18.18  114,366   $ 15.77   122,334  $ 15.31
                       =======           =======             =======

    At March 31, 2004, the Company had the following options outstanding:

            Outstanding                  Earliest Date
Grant Date    Options    Option Price     Exercisable       Expiration Date
- ----------  -----------  ------------   --------------     -----------------
 1/07/97       4,639       $ 5.33      1/1/04 to 1/1/06   12/31/04 to 12/31/06

10/19/99      79,500       $16.67     10/1/04 to 10/01/08  9/30/05 to 9/30/09

10/19/99       6,000       $18.33          10/01/03              9/30/04

 4/17/01       3,000       $20.00      5/1/06 to 5/1/10    4/30/07 to 4/30/11

 1/16/03       6,000       $22.39      1/1/08 to 1/1/12         12/31/12

  9/1/03       3,000       $24.00      9/1/08 to 9/1/12          8/31/13

 12/1/03       3,000       $23.65     12/1/08 to 12/1/12        11/30/13

 1/01/04      12,000       $24.22      1/1/09 to 1/1/13         12/31/13

  3/8/04      13,000       $21.43      3/1/09 to 3/1/13          2/28/14

44





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                Notes To Consolidated Financial Statements

(12) Employee Benefit Plans, Continued
     ---------------------------------

    The options listed on the previous page vest over ten years with the first
    vesting earned after five years and 20% vesting earned evenly in years six
    through ten except for the 6,000 shares granted on 10/19/99 which fully
    vest on 10/1/03.  All options, issued prior to January 16, 2003, which
    vest must be exercised within one year of vesting, except those granted
    during the year ended March 31, 2004 or later, which may be exercised
    anytime between the beginning of the sixth year and the end of the tenth
    year after the grant date.

    There were 17,000 options available for granting at March 31, 2004.

    The incentive stock option plan adopted by the Company includes a
    provision for tandem stock appreciation rights ("SARs").  Options granted
    after March 31, 2002, were not granted in tandem with SAR's, while options
    granted before March 31, 2002 were granted in tandem with SAR's.  Upon
    vesting, these stock appreciation rights are exercisable in lieu of the
    stock options granted to the employee.  Upon exercise, the employee
    chooses the option or SAR feature, and the tandem instrument is cancelled.
    The Company accounts for incentive stock options and tandem SARs under
    Accounting Principles Board ("APB") Option No. 25, "Accounting for Stock
    Issued to Employees".  APB No. 25 states that compensation cost for a
    combination plan permitting an employee to elect one part should be
    measured according to the terms that an employee is mostly likely to elect
    based on the facts available each period.  Due to the personal income tax
    implications of SARs under the Internal Revenue Code, employees have
    historically elected to exercise options rather than the SARs.
    Accordingly, the Company has elected to measure compensation cost for
    stock options as required by APB No. 25, rather than for the SARs.

    The fair value of each option grant is estimated on the date of grant
    using the Black-Scholes option pricing model with the following weighted
    average assumptions for grants: Dividend yield of $.08 per share for
    options granted during the years ended 2004, 2003 and 2002, expected
    volatility of 21.4% for options granted in 2004, 10.7% for options granted
    in 2003, and 30% for options granted in 2002, risk-free interest rate of
    3.78% to 4.45% for options granted in 2004, 3.35% for options granted in
    2003, and 5.9% for options granted in 2002, and expected lives of 6-10
    years.

(13) Commitments
     -----------

    In conjunction with its lending activities, the Bank enters into various
    commitments to extend credit and issue letters of credit.  Loan
    commitments (unfunded loans and unused lines of credit) and letters of
    credit are issued to accommodate the financing needs of the Bank's
    customers.  Loan commitments are agreements by the Bank to lend at a
    future date, so long as there are no violations of any conditions
    established in the agreement.  Letters of credit commit the Bank to make
    payments on behalf of customers when certain specified events occur.

    Financial instruments where the contract amount represents the Bank's
    credit risk include commitments under pre-approved but unused lines of
    credit of $39.4 million and $30.9 million, undisbursed loans in process
    totaled $12.4 million and $9.0 million, and letters of credit of $562,000
    and $728,000 at March 31, 2004 and 2003, respectively.  At March 31, 2004
    and 2003, the fair value of standby letters of credit was immaterial.

    These loan and letter of credit commitments are subject to the same credit
    policies and reviews as loans on the balance sheet.  Collateral, both the
    amount and nature, is obtained based upon management's assessment of the
    credit risk.  Since many of the extensions of credit are expected to
    expire without being drawn, the total commitment amounts do not
    necessarily represent future cash requirements.  In addition to these loan
    commitments noted above, the Bank had unused credit card loan commitments
    of $2.5 million and $2.4 million at March 31, 2004 and 2003, respectively.
    Outstanding commitments on mortgage loans not yet closed amounted to
    $429,000 and $200,000 at March 31, 2004 and 2003, respectively.  Such
    commitments, which are funded subject to certain limitations, extend over
    varying periods of time with the majority being funded within 45 days.  At
    March 31, 2004 and 2003, the Bank had outstanding commitments to sell
    approximately $1.7 and $3.7 million of loans, which encompassed the Bank's
    held for sale loans.  The Bank also has commitments to sell mortgage loans
    not yet closed, on a best efforts basis.  Best efforts means the Bank
    suffers no penalty if they are unable to deliver the loans to the
    potential buyers.  The fair value of the Bank's commitment to originate
    mortgage loans at committed interest rates and to sell such loans to
    permanent investors is insignificant.

                                                                         45





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                Notes To Consolidated Financial Statements

(14) Related Party Transactions
     --------------------------

    At March 31, 2004, the total aggregate indebtedness to the Bank by
    executive officers and directors of the Bank and Company, whose individual
    indebtedness exceeded $60,000, at any time over the period since April 1,
    2002,was $517,000.  There was $137,000 in additional loans to executive
    officers and directors whose individual indebtedness exceeded $60,000
    during fiscal 2004.  Repayments on these loans totaled approximately
    $103,000.  Loans to all employees, officers, and directors of the Company,
    in the aggregate constituted approximately 6.51% of the total
    shareholders' equity of the Company at March 31, 2004.  At March 31, 2004,
    deposits from executive officers and directors of the Bank and Company
    and their related interest in aggregate approximated $2.4 million.

    The Company rents office space from a company in which a director and an
    officer of the Company and the Bank have an ownership interest.  The Bank
    incurred expenses of $30,000, $29,000, and $29,000 for rent for the years
    ended March 31, 2004, 2003 and 2002, respectively.  Management is of the
    opinion that the transactions with respect to office rent are made on
    terms that are comparable to those which would be made with unaffiliated
    persons.

(15) Security Federal Corporation Condensed Financial Statements (Parent
     -------------------------------------------------------------------
     Company Only)
     ------------

    The following is condensed financial information of Security Federal
    Corporation (Parent Company only).  The primary asset is its investment in
    the Bank subsidiary and the principal source of income for the Company is
    equity in undistributed earnings from the Bank.

                       Condensed Balance Sheet Data

                                                     At March 31,
                                              --------------------------
                                                 2004            2003
                                              -----------    -----------
     Assets:
       Cash                                   $   956,582    $   146,206
       Investment In Security Federal Bank     32,829,876     30,324,359
       Income Tax Receivable From Bank             31,538         33,181
                                              -----------    -----------
     Total Assets                             $33,817,996    $30,503,746
                                              ===========    ===========

     Liability And Shareholders' Equity:
       Accounts Payable                       $     9,109    $    19,108
       Indirect Guarantee of ESOP Debt            336,972        444,685
       Shareholders' Equity                    33,471,915     30,039,953
                                              -----------    -----------
     Total Liabilities And Shareholders'
      Equity                                  $33,817,996    $30,503,746
                                              ===========    ===========

                  Condensed Statements of Income Data

                                           For the Years Ended March 31,
                                       --------------------------------------
                                          2004          2003          2002
                                       ----------    ----------    ----------
     Income:
       Equity In Earnings Of Security
        Federal Bank                   $4,260,347    $3,232,989    $2,510,729
        Miscellaneous Income               10,000             -           406
                                       ----------    ----------    ----------
                                        4,270,347     3,232,989     2,511,135
     Expenses:
       Other Expenses                       7,184         1,828         1,549
                                       ----------    ----------    ----------
     Net Income                        $4,263,163    $3,231,161    $2,509,586
                                       ==========    ==========    ==========

46





                 SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                   Notes To Consolidated Financial Statements

(15) Security Federal Corporation Condensed Financial Statements (Parent
     -------------------------------------------------------------------
     Company Only), Continued
     ------------------------

                  Condensed Statements of Cash Flow Data

                                           For the Years Ended March 31,
                                       --------------------------------------
                                          2004          2003          2002
                                       ----------    ----------    ----------
Operating Activities:
  Net Income                          $ 4,263,163   $ 3,231,161   $ 2,509,586
  Adjustments To Reconcile Net Income
   To Net Cash Provided By (Used In)
   Operating Activities:
   Equity In Earnings Of Security
    Federal Bank                       (4,260,347)   (3,232,989)   (2,510,729)
   Equity In Earnings (Loss) Of Real
    Estate Partnership                          -             -             -
   Recovery of Previously Recognized
    Loss                                        -             -             -
   (Increase) Decrease In Income Taxes
    Receivable And Other Assets             1,644        (1,123)         (700)
   Decrease In Accounts Payable           (10,000)       (2,936)            -
                                      -----------   -----------   -----------
Net Cash Provided By (Used In)
 Operating Activities                      (5,540)       (5,887)       (1,843)
                                      -----------   -----------   -----------
Investing Activities:
  Dividend Received From Security
   Federal Bank                       $ 1,000,000             -             -
                                      -----------   -----------   -----------
Net Cash Provided By Investing
 Activities                           $ 1,000,000             -             -
                                      -----------   -----------   -----------
Financing Activities:
  Exercise of Stock Options                18,479        18,496             -
  Purchase of Fractional Shares Due
   To Stock Split                               -          (122)            -
  Dividends Paid                         (202,563)     (151,677)     (134,740)
                                      -----------   -----------   -----------
Net Cash Provided By (Used In)
 Financing Activities                    (184,084)     (133,303)     (134,740)
Net Increase (Decrease) In Cash           810,376      (139,190)     (136,583)
Cash At Beginning Of Year                 146,206       285,396       421,979
                                      -----------   -----------   -----------
Cash At End Of Year                   $   956,582   $   146,206   $   285,396
                                      ===========   ===========   ===========

(16) Carrying Amounts and Fair Value of Financial Instruments
     --------------------------------------------------------

    The carrying amounts and fair value of financial instruments are
    summarized below:

                                               At March 31,
                               ---------------------------------------------
                                       2004                    2003
                               ---------------------   ---------------------
                               Carrying   Estimated    Carrying   Estimated
                                Amount    Fair Value    Amount    Fair Value
                               --------   ----------   ---------  ----------
                                              (In Thousands)
Financial Assets:
  Cash And Cash Equivalents    $  6,749   $  6,749     $  8,239   $  8,239
  Investment And Mortgage-Back
   Securities                  $244,604   $246,098     $179,788   $182,190
  Loans Receivable, Net        $259,895   $260,042     $243,156   $250,022
  Federal Home Loan Bank Stock $  4,817   $  4,817     $  2,859   $  2,859

Financial Liabilities:
  Deposits:
    Checking, Savings, and
     Money Market Accounts     $256,692   $256,692     $201,374   $201,374
    Certificate Accounts       $132,900   $117,389     $157,100   $160,818
  Advances From Federal Home
   Loan Bank                   $ 96,336   $104,653     $ 49,772   $ 51,792
  Other Borrowed Money         $  5,477   $  5,477     $  4,193   $  4,193

                                                                         47





                SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                 Notes To Consolidated Financial Statements

(16) Carrying Amounts and Fair Value of Financial Instruments, Continued
     -------------------------------------------------------------------

    At March 31, 2004, the Bank had $54.9 million of off-balance sheet
    financial commitments.  These commitments are to originate loans and
    unused consumer lines of credit and credit card lines.  Because these
    obligations are based on current market rates, if funded, the original
    principal is considered to be a reasonable estimate of fair value.

    Fair value estimates are made at a specific point in time, based on
    relevant market data and information about the financial instrument.
    These estimates do not reflect any premium or discount that could result
    from offering for sale the Bank's entire holdings of a particular
    financial instrument.  Because no active market exists for a significant
    portion of the Bank's financial instruments, fair value estimates are
    based on judgments regarding future expected loss experience, current
    economic conditions, current interest rates and prepayment trends, risk
    characteristics of various financial instruments, and other factors.
    These estimates are subjective in nature and involve uncertainties and
    matters of significant judgment and therefore cannot be determined with
    precision.  Changes in any of these assumptions used in calculating fair
    value would also significantly affect the estimates.

    Fair value estimates are based on existing on- and off-balance sheet
    financial instruments without attempting to estimate the value of
    anticipated future business and the value of assets and liabilities that
    are not considered financial instruments.  For example, the Bank has
    significant assets and liabilities that are not considered financial
    assets or liabilities including deposit franchise values, loan servicing
    portfolios, deferred tax liabilities, and premises and equipment.  In
    addition, the tax ramifications related to the realization of the
    unrealized gains and losses can have a significant effect on fair value
    estimates and have not been considered in any of these estimates.  The
    values used are provided from the Office of Thrift Supervison's interest
    rate risk model.

    The Company has used management's best estimate of fair value on the above
    assumptions.  Thus, the fair values presented may not be the amounts,
    which could be realized, in an immediate sale or settlement of the
    instrument.  In addition, any income taxes or other expenses that would be
    incurred in an actual sale or settlement are not taken into consideration
    in the fair value presented.

48





              SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

               Notes To Consolidated Financial Statements

(17) Quarterly Financial Data (Unaudited)
     -----------------------------------

    Unaudited condensed financial data by quarter for fiscal year 2004 and
    2003 is as follows (amounts, except per share data, in thousands):

                                         Quarter ended
                   -----------------------------------------------------------
2003-2004          June 30, 2003  Sept. 30, 2003  Dec. 31, 2003  Mar. 31, 2004
                   -------------  --------------  -------------  -------------

Interest Income     $    5,614      $    5,504      $    5,883    $    6,010
Interest Expense         2,388           2,298           2,413         2,507
                    ----------      ----------      ----------    ----------
  Net Interest
   Income                3,226           3,206           3,470         3,503
Provision for Loan
 Losses                    300             300             300           300
                    ----------      ----------      ----------    ----------
  Net Interest Income
   after Provision
   for Loan Losses       2,926           2,906           3,170         3,203
Non-interest Income      1,200           1,059             796         2,180
Non-interest Expense     2,649           2,577           2,560         2,938
                    ----------      ----------      ----------    ----------
  Income before
   Income Tax            1,477           1,388           1,406         2,445
Provision for
 Income taxes              554             498             503           897
                    ----------      ----------      ----------    ----------
  Net Income        $      923      $      890      $      903    $    1,548
                    ==========      ==========      ==========    ==========
Basic Net Income
 per Common Share   $     0.37      $     0.35      $     0.36    $     0.62
                    ==========      ==========      ==========    ==========
Diluted Net Income
 per Common Share   $     0.36      $     0.35      $     0.35    $     0.60
                    ==========      ==========      ==========    ==========
Basic Weighted
 Average Shares
 Outstanding         2,510,526       2,512,600       2,513,958     2,516,191
                    ==========      ==========      ==========    ==========
Diluted Weighted
 Average Shares
 Outstanding         2,558,299       2,568,601       2,561,891     2,554,050
                    ==========      ==========      ==========    ==========


                                         Quarter ended
                   -----------------------------------------------------------
2002-2003          June 30, 2002  Sept. 30, 2002  Dec. 31, 2002  Mar. 31, 2003
                   -------------  --------------  -------------  -------------

Interest Income     $    6,002     $    6,001       $    5,972    $    5,685
Interest Expense         2,512          2,538            2,547         2,419
                    ----------     ----------       ----------    ----------
  Net Interest
   Income                3,490          3,463            3,425         3,266
Provision for Loan
 Losses                    450            450              450           450
                    ----------     ----------       ----------    ----------
  Net Interest Income
   after Provision
   for Loan Losses       3,040          3,013            2,975         2,816
Noninterest Income         799            882            1,108         1,022
Noninterest Expense      2,684          2,579            2,597         2,623
                    ----------     ----------       ----------    ----------
  Income before
   Income Tax            1,155          1,316            1,486         1,215
Provision for Income
 taxes                     438            502              559           442
                    ----------     ----------       ----------    ----------
  Net Income        $      717     $      814       $      927    $      773
                    ==========     ==========       ==========    ==========
Basic Net Income
 per Common Share   $     0.29     $     0.32       $     0.37    $     0.31
                    ==========     ==========       ==========    ==========
Diluted Net Income
 per                $     0.28     $     0.32       $     0.36    $     0.30
                    ==========     ==========       ==========    ==========
Basic Weighted
 Average Shares
 Outstanding         2,507,573      2,509,707        2,509,484     2,508,331
                    ==========     ==========       ==========    ==========
Diluted Weighted
 Average Shares
 Outstanding         2,564,795      2,565,969        2,559,299     2,555,176
                    ==========     ==========       ==========    ==========

                                                                          49





               SECURITY FEDERAL CORPORATION AND SUBSIDIARIES

                         SHAREHOLDERS INFORMATION

ANNUAL MEETING
The annual meeting of shareholders will be held at 2:00 p.m., Thursday, July
22, 2004 at the City of Aiken Municipal Conference Center, 215 The Alley,
Aiken, SC.

STOCK LISTING
The Company's stock is traded on the Over-The-Counter-Bulleting Board under
the symbol "SFDL".  The stock began trading on the Bulletin Board in October
2003.

PRICE RANGE OF COMMON STOCK
The table below shows the range of high and low bid prices.  These prices
represent actual transactions and do not include retail markups, markdowns or
commissions.  Market makers include Sterne, Agee, and Leach, Inc., Trident
Securities, Inc., A.G. Edwards and Sons, Inc., Hill, Thompson, and Magid, and
Monroe Securities, Inc.

                  Quarter Ending       High        Low
                  --------------     -------     -------
                     06-30-02        $ 24.00     $ 21.67
                     09-30-02        $ 22.99     $ 22.11
                     12-31-02        $ 22.31     $ 21.33
                     03-31-03        $ 21.33     $ 20.00
                     06-30-03        $ 20.98     $ 20.98
                     09-30-03        $ 24.50     $ 22.25
                     12-31-03        $ 25.50     $ 23.25
                     03-31-04        $ 25.40     $ 19.75

The prices in the table above are adjusted for a 3-for-2 stock split which
occurred in the fiscal year ended March 31, 2003.

As of March 31, 2004, the Company had approximately 475 shareholders and
2,533,291 outstanding shares of common stock.

DIVIDENDS
The first quarterly dividend on the stock was paid to shareholders on March
15, 1991.  Dividends will be paid upon the determination of the Board of
Directors that such payment is consistent with the long-term interest of the
Company.  The factors affecting this determination include the Company's
current and projected earnings, operating results, financial condition,
regulatory restrictions, future growth plans, and other relevant factors.  The
Company declared and paid dividends of $0.0133 per share for each of the four
quarters of the fiscal year ended March 31, 2002.  In fiscal year ended March
31, 2003, the Company paid cash dividends of $0.0133 for the first three
quarters of the fiscal year.  After the 3-for-2 stock split which occurred
during the quarter ended March 31, 2003, the Company paid $0.02 per share cash
dividend for that quarter.  The cash dividends are stated on a post split
basis.  The Company paid $0.02 per share cash dividends for each of the
quarters during fiscal 2003-2004.

The ability of the Company to pay dividends depends primarily on the ability
of the Bank to pay dividends to the Company.  The Bank may not declare or pay
a cash dividend on its stock or repurchase shares of its stock if the offset
thereof would be to cause its regulatory capital to be reduced below the
amount required for the liquidation account or to meet applicable regulatory
capital requirements.  Pursuant to the OTS regulations, Tier 1 Associations
(associations that before and after the proposed distribution meet or exceed
their fully phased-in capital requirements) may make capital distributions
during any calendar year equal to 100% of net income for the year-to-date plus
50% of the amount by which the association's total capital exceeds its fully
phased-in capital requirement as measured at the beginning of the capital
year.  However, a Tier 1 Association deemed to be in need of more than normal
supervision by the OTS may be downgraded to a Tier 2 or Tier 3 Association as
a result of such a determination.  The Bank is also required to give the OTS
30 days notice prior to the declaration of a dividend.  Unlike the Bank, there
is no regulatory restriction on the payment of dividends by the Company.
However, it is subject to the requirements of South Carolina.  South Carolina
generally prohibits the Company from paying dividends if, after giving effect
to a proposed dividend: (1) the Company would be unable to pay its debts as
they become due in the normal course of business, or (2) the Company's total
assets would be less than its total liabilities plus the sum that would be
needed to satisfy the preferential rights upon dissolution of shareholders
whose preferential rights are superior to those receiving the dividend.  The
ability of the Company to pay dividends depends primarily on the ability of
the Bank to pay dividends to the Company.

50





                          SHAREHOLDER INFORMATION


ANNUAL AND OTHER REPORTS

The Company is required to file an annual report on Form 10-K for its fiscal
year ended March 31, 2004 with the Securities and Exchange Commission. Copies
of Form 10-K, Security Federal Corporation's annual report, and the Company's
quarterly reports may be obtained from and inquiries may be addressed to Mrs.
Ruth L. Vance of Security Federal Corporation.



GENERAL INQUIRIES       TRANSFER AGENT         SPECIAL COUNSEL

Mrs. Ruth L. Vance      Security Federal       Breyer & Associates, PC
Security Federal         Corporation           Suite 785
 Corp.                  1705 Whiskey Road, S   8180 Greensboro Drive
1705 Whiskey Road, S    P.O. Box 810           McLean, VA 22102
P.O. Box 810            Aiken, SC 29802-0810
Aiken, SC 29802-0810
Phone: 803-641-3000
Toll free: 866-581-3000


INDEPENDENT AUDITORS

Elliott Davis, LLC
211 York Street, N.E.
Suite One
P.O. Box 930
Aiken, SC 29802-0930











                                                                           51





BOARD OF DIRECTORS

T. Clifton Weeks              Sen. Thomas L. Moore    Harry O. Weeks, Jr.
Chairman                      President               Business Dev. Executive
Security Federal Corporation  Boiler Efficiency, Inc. Hutson-Etherredge Co.
Aiken, SC                     Clearwater, SC          Aiken, SC

Dr. Robert E. Alexander       Timothy W. Simmons      J. Chris Verenes
Chancellor Emeritus           President/CEO           President
Univ. of SC at Aiken          Security Federal Corp.  Security Federal Bank
Aiken, SC                     Aiken, SC               Aiken, SC

Hon. William Clyburn          G. L. Toole, III
Advisor for Community         Attorney-At-Law
 Alliances                    Aiken, SC
WSRC
Aiken, SC


Directors Emeriti:

Walter E. Brooker, Sr.
President, Brooker's Inc.
Denmark, SC

Robert E. Johnson
Corporate Secretary
Attorney-At-Law (Retired)
Aiken, SC

52





BANK ADVISORY BOARDS

NORTH AUGUSTA

P. Richard Borden         Rev. G.L. Brightharp               Helen H. Butler
Owner                     Owner                              Retired Banker
Borden Pest Control       G.L. Brightharp & Sons Mortuary    North Augusta, SC
North Augusta, SC         North Augusta, SC


Sen. Thomas L. Moore      John P. Potter
President                 Director of Finance
Boiler Efficiency, Inc.   City of North Augusta
Clearwater, SC            North Augusta, SC


WAGENER

M. Judson Busbee   Chad G. Ingram         Mary T. Lybrand  Michael L. Miller
Owner              Vice President         Retired Banker   Anesthesiologist
Busbee Hardware    New World Enterprises  Wagener, SC      Palmetto Health
Wagener, SC        Wagener, SC                             Richland Memorial
                                                            Hospital
                                                  Columbia, SC
Richard H. Sumpter
Retired Educator
Wagener, SC



MIDLAND VALLEY

Charles A. Hilton         Rev. Nathaniel Irvin, Sr.       Gloria Busch-Johnson
General Manager           Pastor                          Consultant
Breezy Hill               Old Storm Branch                Aiken, SC
 Water& Sewer  Baptist     Baptist Church
Graniteville, SC          Clearwater, SC


Sen. Thomas L. Moore      Glenda K. Napier         Carlton B. Shealy
President                 Co-Owner                 Owner
Boiler Efficiency, Inc.   Napier Funeral Home      C. Shealy Realty Builders &
Clearwater, SC            Graniteville, SC          Developers
                                                   North Augusta, SC


WEST COLUMBIA

Eleanor Powell Clark      Dr. G. Tripp Jones       L. Ed Kirkland, Jr.
Owner/Operator            Physician                Owner/Agent
B & E Enterprises Inc.    SC Oncology Associates   L. Ed Kirkland & Co., LLC
dba McDonald's            West Columbia, SC        Columbia, SC
Columbia, SC


Dianne Light              Donald T. Martin         Sandra Dooley Parker
Owner                     Controller, CPA          Attorney
Diane's on Devine         Nexsen, Pruet, Jacobs    Dooley, Dooley, Spence,
 & Dipmato's Deli          & Pollard, LLP           Parker & Hipp, PA
Columbia, SC              West Columbia, SC        Lexington, SC


L. Todd Sease             Sen. Nikki G. Setzler     Jan Hook-Stamps
Partner                   Sr. Partner               Owner
Jumper, Carter, Sease     Setzler & Scott, PA       Southern Anesthesia &
 Architects, PA            Law Firm                  Surgical Co.
Columbia, SC              West Columbia, SC         West Columbia, SC



                                                                          53





MANAGEMENT TEAM


T. Clifton Weeks       Chairman of Security Federal Corporation
Timothy W. Simmons     Chairman and Chief Executive Officer
G. L. Toole, III       Vice President
Robert E. Johnson      Corporate Secretary
J. Chris Verenes       President
Roy G. Lindburg        Treasurer and Chief Financial Officer
Floyd J. Blackmon      Senior Vice President and Chief Operations Officer
Francis M. Thomas, Jr. Senior Vice President - Aiken Area Executive
Marian A. Shapiro      Senior Vice President - Midlands Area Executive
Sandra M. Bartlett     Vice President - Human Resources
Kathryn Y. Carr        Vice President - Special Assets
Carol P. McCleskey     Vice President and Branch Coordinator
Harley G. Henkes       Internal Auditor and Compliance/Security Officer
Gabriele C. Dukes      Vice President - Financial Counseling/Community
                         Development
Rodney K. Ingle        Vice President - Business Development/Commercial Loans
Joseph C. Taylor       Vice President - Operations Officer
Audrey Varn            Vice President - Trust Administration
Janice S. Hauerwas     Vice President - Mortgage Loan Originator
Gregory D. Warfield    Vice President - Mortgage Loan Originator
James E. Bristow       Vice President - Business Development/Commercial Loans
Lawrence M. Moran      Vice President - Business Development/Commercial Loans
Paul T. Rideout        Vice President - Business Development/Commercial Loans
Etta A. Petroff        Assistant Vice President - Mortgage Loan Production/
                        Secondary Marketing
Ruth L. Vance          Assistant Secretary and Assistant Vice President
Margaret A. Hurt       Assistant Treasurer - Accounting
Laura B. Conway        Assistant Vice President - Operations
Kathi J. Snipes        Assistant Vice President - Financial Counseling
Patricia B. Moseley    Assistant Vice President - Loan and Credit Card
                         Servicing
Ann C. Johnson         Assistant Vice President - Purchasing and Facilities
                         Management
Elsie K. Dicks         Assistant Vice President - Credit Administration
Barbara J. Davis       Assistant Vice President - Mortgage Loan Underwriter
S. Kevin Price         Assistant Vice President - Community Development
Jason S. Redd          Assistant Vice President - Trust, Investment &
                        Insurance




BRANCH LOCATIONS

Whiskey Road, Aiken, SC
Dana S. Hall, Assistant Vice President/Manager

North Augusta, SC
S. Elaine Ivey, Assistant Vice President/Manager

Laurens Street, Aiken, SC
Vicky W. Moseley, Assistant Vice President/Manager

Richland Avenue, Aiken, SC
Nicole W. Simmons, Assistant Vice President/Manager

Wal-Mart, Aiken, SC
Tonya Key, Manager

Graniteville, SC
Kathy S. Williamson, Assistant Vice President/Manager

Langley, SC
Pat W. Guglieri, Assistant Vice President/Manager

Clearwater, SC
Gail W. Dotson, Assistant Vice President/Manager

Wagener, SC
Sharon M. Swift, Assistant Vice President/Manager

West Columbia, SC
Mary B. Clark, Assistant Vice President/Manager

Lexington, SC
Geena B. Copeland, Assistant Vice President/Manager


54




SECURITY FEDERAL TRUST, INC.
offers expert administrative, investment, record-keeping and fiduciary
services.


SECURITY FEDERAL INSURANCE, INC.
offers a complete range of insurance from the best underwriters in the
industry to provide property and casualty, life, disability, group health and
long term care insurance coverage.


SECURITY FEDERAL INVESTMENTS, INC.
offers advice-driven, personalized investment services to help customers
achieve their financial goals.

                                                                          55



                                  Exhibit 21

                        Subsidiaries of the Registrant



                                              State of         Percentage
Parent               Subsidiary               Incorporation    of Ownership
- ------               ----------               -------------    ------------

Security Federal
 Corporation         Security Federal Bank    United States       100%

Security Federal     Security Federal
 Bank                 Insurance               South Carolina      100%

                     Security Federal
                      Investments             South Carolina      100%

                     Security Federal Trust   South Carolina      100%

                     Security Financial       South Carolina      100%
                      Services Corporation





                                     Exhibit 23

                            Consent of Elliott Davis, LLC





          CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
          --------------------------------------------------------

The Board of Directors
Security Federal Corporation

     We consent to incorporation by reference in the Registration Statements
on Form S-8 (Nos. 333-102337 and 333-31500) of our report dated April 30,
2004, relating to the consolidated balance sheet of Security Federal
Corporation and subsidiaries as of March 31, 2004 and the related consolidated
statements of income, shareholders' equity and cash flows for the year then
ended, which report appears in the March 31, 2004 Annual Report on Form 10-K,
and Amendment No. 1 on Form 10-K/A.


                               /s/Elliott Davis, LLC

Columbia, South Carolina
September 1, 2004





                                                                 Exhibit 31.1

                           Certification Required
     by Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934

I, Timothy W. Simmons, certify that:

1.    I have reviewed this annual report on Form 10-K of Security Federal
      Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make
      the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered
      by this report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows
      of the registrant as of, and for, the periods presented in this report;

4.    The registrant's other certifying officer(s) and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
      registrant and have:

      (a)  Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           registrant, including its consolidated subsidiaries, is made known
           to us by others within those entities, particularly during the
           period in which this report is being prepared;

      (b)  Evaluated the effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about
           the effectiveness of the disclosure controls and procedures, as of
           the end of the period covered by this report based on such
           evaluation; and

      (c)  Disclosed in this report any change in the registrant's internal
           control over financial reporting that occurred during the
           registrant's most recent fiscal quarter (the registrant's fourth
           fiscal quarter in the case of an annual report) that has materially
           affected, or is reasonably likely to materially affect, the
           registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer(s) and I have disclosed, based
      on our most recent evaluation of internal control over financial
      reporting, to the registrant's auditors and the audit committee of
      registrant's board of directors (or persons performing the equivalent
      functions):

      (a)  All significant deficiencies and material weaknesses in the design
           or operation of internal control over financial reporting which are
           reasonably likely to adversely affect the registrant's ability to
           record, process, summarize and report financial information; and

      (b)  Any fraud, whether or not material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over financial reporting.

Date: August 26, 2004

                                      /s/ Timothy W. Simmons
                                      --------------------------------------
                                      Timothy W. Simmons
                                      President and Chief Executive Officer





                                                                 Exhibit 31.2

                            Certification Required
     by Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934

I, Roy G. Lindburg, certify that:

1.    I have reviewed this annual report on Form 10-K of Security Federal
      Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement
      of a material fact or omit to state a material fact necessary to make
      the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered
      by this report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this report, fairly present in all material
      respects the financial condition, results of operations and cash flows
      of the registrant as of, and for, the periods presented in this report;

4.    The registrant's other certifying officer(s) and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
      registrant and have:

      (a)  Designed such disclosure controls and procedures, or caused such
           disclosure controls and procedures to be designed under our
           supervision, to ensure that material information relating to the
           registrant, including its consolidated subsidiaries, is made known
           to us by others within those entities, particularly during the
           period in which this report is being prepared;

      (b)  Evaluated the effectiveness of the registrant's disclosure controls
           and procedures and presented in this report our conclusions about
           the effectiveness of the disclosure controls and procedures, as of
           the end of the period covered by this report based on such
           evaluation; and

      (c)  Disclosed in this report any change in the registrant's internal
           control over financial reporting that occurred during the
           registrant's most recent fiscal quarter (the registrant's fourth
           fiscal quarter in the case of an annual report) that has materially
           affected, or is reasonably likely to materially affect, the
           registrant's internal control over financial reporting; and

5.    The registrant's other certifying officer(s) and I have disclosed, based
      on our most recent evaluation of internal control over financial
      reporting, to the registrant's auditors and the audit committee of
      registrant's board of directors (or persons performing the equivalent
      functions):

      (a)  All significant deficiencies and material weaknesses in the design
           or operation of internal control over financial reporting which are
           reasonably likely to adversely affect the registrant's ability to
           record, process, summarize and report financial information; and

      (b)  Any fraud, whether or not material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over financial reporting.

Date: August 26, 2004

                                      /s/ Roy G. Lindburg
                                      --------------------------------------
                                      Roy G. Lindburg
                                      Treasurer and Chief Financial Officer





                                                                  Exhibit 32

    CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
                    OF SECURITY FEDERAL CORPORATION
          PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     The undersigned hereby certify, pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 and in connection with this Annual Report on Form
10-K, that:

      1.    the report fully complies with the requirements of Sections 13(a)
            and 15(d) of the Securities Exchange Act of 1934, as amended, and

      2.    the information contained in the report fairly presents, in all
            material respects, the company's financial condition and results
            of operations.


/s/ Timothy W. Simmons                   /s/ Roy G. Lindburg
- -------------------------------------    -------------------------------------
Timothy W. Simmons                       Roy G. Lindburg
President and Chief Executive Officer    Treasurer and Chief Financial Officer

Dated: August 26, 2004