As filed with the Securities and Exchange Commission on March 18, 1997

                                                    Registration No. 333-_______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            ------------------------
                                    FORM SB-2
                             REGISTRATION STATEMENT

                        UNDER THE SECURITIES ACT OF 1933

                                SFB Bancorp, Inc.

          (Exact name of Small Business Issuer as specified in charter)

         Tennessee                          6035                 Requested
- ----------------------------          -----------------      -------------------
(State or other jurisdiction          (Primary SIC No.)        (I.R.S. Employer
of incorporation or                                          Identification No.)
organization)

             632 East Elk Avenue, Elizabethton, Tennessee 37643-3378
                                 (423) 543-3518
- --------------------------------------------------------------------------------
   (Address, including zip code, and telephone number, including area code, of
          principal executive offices and principal place of business)

                              Mr. Peter W. Hampton
                                    President
                                SFB Bancorp, Inc.
             632 East Elk Avenue, Elizabethton, Tennessee 37643-3378
                                 (423) 543-3518
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                             Charles E. Sloane, Esq.
                             Gregory J. Rubis, Esq.
                            Felicia C. Battista, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon
       as practicable after this registration statement becomes effective.

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. [ ]

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [  ]


                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
                                                                            
Title of                       Dollar           Proposed            Proposed            Amount
Each Class of                  Amount           Maximum        Maximum Aggregate          of
Securities                      to be        Offering Price         Offering         Registration
To Be Registered             Registered         Per Unit            Price(1)             Fee
- ---------------------------------------------------------------------------------------------------
Common Stock,
$.10 Par Value                $7,670,000         $10.00            $7,670,000          $2,324.24
- ---------------------------------------------------------------------------------------------------


(1)   Estimated solely for purposes of calculating the registration fee.






The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



PROSPECTUS
Up to 767,000 Shares of Common Stock

                                                               SFB BANCORP, INC.
                                                             632 East Elk Avenue
                                                   Elizabethton, Tennessee 37643
                                                                  (423) 543-3518

================================================================================
     Security  Federal  Savings Bank is  converting from the mutual form to  the
stock form of organization. As part of the conversion,  Security Federal Savings
Bank will become a wholly owned subsidiary of SFB Bancorp, Inc. The common stock
of SFB Bancorp, Inc. is being offered to the public in accordance with a Plan of
Conversion.  The members of Security  Federal Savings Bank must approve the Plan
of  Conversion  and the  conversion  must be  approved  by the  Office of Thrift
Supervision.  The offering will not go forward, if Security Federal Savings Bank
does not receive these  approvals  and SFB Bancorp,  Inc. does not sell at least
the minimum number of shares.
================================================================================

                                TERMS OF OFFERING

      An  independent  appraiser has estimated the market value of the converted
Security  Federal  Savings Bank to be between  $4,930,000 to  $6,760,000,  which
establishes  the number of shares to be offered.  Up to an additional  15% above
the maximum number of shares may be offered.  Based on these  estimates,  we are
making the following offering of shares of common stock:

o     Price Per Share:                         $10

o     Number of Shares
      Minimum/Maximum:                         493,000 to 767,000

o     Underwriting Commissions and Expenses
      Minimum/Maximum:                         $385,000 to $400,000

o     Net Proceeds to Bancorp
      Minimum/Maximum:                         $4,545,000 to $7,270,000



Please refer to Risk Factors beginning on page 1 of this document.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any government agency.

Neither  the   Securities  and  Exchange   Commission,   the  Office  of  Thrift
Supervision,  or any other state securities regulators have approved the sale of
these  securities or  determined  this  prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.




                                 TRIDENT SECURITIES, INC.
                                       Selling Agent

                   , 1997
- -------------------


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

                                TABLE OF CONTENTS

                                                                    Page
                                                                    ----

Questions and Answers About the Stock Offering....................  (i)
Summary...........................................................  (iii)
Selected Financial and Other Data.................................  (v)
Risk Factors......................................................  1
Proposed Purchases by Directors and Officers......................  3
Use of Proceeds...................................................  4
Dividends.........................................................  4
Market for the Common Stock.......................................  5
Capitalization....................................................  6
Pro Forma Data....................................................  7
Historical and Pro Forma Capital Compliance.......................  11
Consolidated Statements of Income of Security
  Federal Savings Bank............................................  12
Management's Discussion and Analysis of
  Financial Condition and Results of Operations...................  13
Business of the SFB Bancorp, Inc..................................  21
Business of Security Federal Savings Bank.........................  22
Regulation........................................................  40
Taxation..........................................................  44
Management of the SFB Bancorp, Inc................................  46
Management of Security Federal Savings Bank.......................  46
The Conversion....................................................  52
Restrictions on Acquisitions of SFB Bancorp, Inc..................  65
Description of Capital Stock......................................  68
Legal and Tax Matters.............................................  70
Experts...........................................................  70
Change in Auditor.................................................  70
Registration Requirements.........................................  70
Additional Information............................................  71
Index to Consolidated Financial Statements of
  Security Federal Savings Bank...................................  72
Glossary..........................................................  A-1

      This document contains forward-looking  statements which involve risks and
uncertainties.  SFB Bancorp, Inc.'s actual results may differ significantly from
the results  discussed  in the  forward-looking  statements.  Factors that might
cause such a  difference  include,  but are not limited to,  those  discussed in
"Risk Factors" beginning on page 1 of this document.

      Please  see the  Glossary  beginning  on  page  A-1  for  the  meaning  of
capitalized terms that are not defined in this document.

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


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

                QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:    How will I benefit from the Offering?

A:    The offering  means that you will have the chance to become a  stockholder
      of our newly formed holding  company,  SFB Bancorp,  Inc. which will allow
      you to share in our  future as a federal  stock  savings  bank.  The stock
      offering  will  increase our capital and funds for lending and  investment
      activities, which will give us greater flexibility to diversify operations
      and expand into other geographic  markets.  As a stock savings institution
      operating through a holding company structure, we will have the ability to
      plan and develop  long-term  growth and  improve our future  access to the
      capital markets. See page 21.

Q:    How do I purchase the stock?

A:    You must complete and return the Stock Order Form to us together with your
      payment, on or before ___________, 1997.  See pages 58 to 60.

Q:    How much stock may I purchase?

A:    The minimum purchase is 25 shares.  The maximum purchase is 15,000 shares.
      In  certain  instances,  your  purchase  might be  grouped  together  with
      purchases by other persons and in that event the  aggregate  purchases may
      not exceed 25,000 shares. We may decrease or increase the maximum purchase
      limitation  without  notifying  you.  In the event  that the  offering  is
      oversubscribed,  shares will be allocated based upon a formula.  See pages
      60 to 63.

Q:      What happens if there is an oversubscription?

A:    You might not receive any or all of the shares  you  want to purchase.  If
      there  is  an  oversubscription, the  stock  will be offered on a priority
      basis to the following persons:

      o     Persons who had a deposit account with us on December 31, 1995.  Any
            remaining shares will be offered to:

      o     Tax Qualified Employee Plans, including the employee stock ownership
            plan of Security  Federal Savings Bank. Any remaining shares will be
            offered to:

      o     Persons who had  a  deposit account with us on  March 31, 1997.  Any
            remaining shares will be offered to:

      o     Depositors and certain borrowers of ours, as of  ___________, 1997.

If the above  persons do not  subscribe  for all of the  shares,  the  remaining
shares will be offered to certain  members of the general public with preference
given to people who live in Carter County, Tennessee.
See pages 55 to 58.
- --------------------------------------------------------------------------------

                                       (i)




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

Q:    As a depositor or borrower member of Security Federal Savings Bank, what 
      will happen if I do not purchase any stock?

A:    You presently have voting rights while we are in the mutual form; however,
      once we convert to the stock form you will lose your voting  rights unless
      you purchase stock.  Your deposit  account,  certificate  accounts and any
      loans you may have with us will be not be affected. See pages 53 to 55.

Q:    Who Can Help Answer Any Other Questions I May Have About The Stock
      Offering?

A:    You should read this entire document. In addition, you should contact:

                              Stock Information Center
                              SFB Bancorp, Inc.
                              632 East Elk Avenue
                              Elizabethton, Tennessee
                              (423) 543-3518
- --------------------------------------------------------------------------------

                                      (ii)




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

                                     SUMMARY

      This summary  highlights  selected  information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read carefully this entire document,  including
the  consolidated  financial  statements  and  the  notes  to  the  consolidated
financial  statements  of Security  Federal  Savings  Bank.  References  is this
document to "we", "us", "our" refer to Security Federal Savings Bank. In certain
instances where appropriate,  "us" or "our" refers  collectively to SFB Bancorp,
Inc. and Security Federal Savings Bank. References in this document to "Bancorp"
refers to SFB Bancorp, Inc.

The Companies

                                SFB Bancorp, Inc.
                               632 East Elk Avenue
                       Elizabethton, Tennessee 37643-3378
                                 (423) 543-3518

      SFB Bancorp,  Inc. is not an operating  company and has not engaged in any
significant  business  to date.  It was  formed in March  1997,  as a  Tennessee
corporation  to be the holding  company for Security  Federal  Savings Bank. The
holding  company  structure  will  provide  greater   flexibility  in  terms  of
operations, expansion and diversification. Please see page 21.

                          Security Federal Savings Bank
                               632 East Elk Avenue
                       Elizabethton, Tennessee 37643-3378
                                 (423) 543-3518

      We are a community and customer  oriented  federal mutual savings bank. We
were chartered to profitably provide financial services to individuals, families
and  small  business.  Historically,  we have  emphasized  residential  mortgage
lending,  primarily  originating one- to four-family mortgage loans. At December
31, 1996, we had total assets of $46.6 million,  deposits of $40.8 million,  and
total equity of $4.7 million.  After the completion of the  conversion,  we will
change our name to "Security Federal Bank." Please see pages 22-39.

The Stock Offering

      Between  493,000 and 667,000  shares of common stock are being  offered at
$10 per share.  If certain  events  happen,  the  offering  may be  increased to
767,000 shares without further notice to you.

Stock Purchases

      The shares of common stock will be offered on the basis of priorities. The
shares will be offered first in a Subscription Offering and any remaining shares
will be offered in a Community Offering and a syndicated Community Offering. See
pages 55 to 58.

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

                                      (iii)




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

The Offering Range and Determination of the Price Per Share

     The offering  range is based on an  independent  appraisal of the pro forma
market  value of the  common  stock by  Feldman  Financial  Advisors,  Inc.,  an
appraisal  firm  experienced  in  appraisals  of savings  institutions.  Feldman
Financial Advisors, Inc. has estimated that in its opinion, as of March 14, 1997
the  aggregate  pro forma market  value of the common stock ranged  between $4.9
million and $6.7 million (with a mid-point of $5.8  million).  The appraisal was
based in part upon our financial  condition and operations and the effect of the
additional  capital  raised by the sale of common  stock in this  offering.  The
$10.00 price per share was determined by our board of directors and is the price
most commonly used in stock  offerings  involving  conversions of mutual savings
institutions. See pages 62 to 63.

Termination of the Offering

      The Subscription  Offering will terminate at ______ p.m., Eastern Time, on
____________  ___,  1997. The Community  Offering,  if any, may terminate at any
time without notice but no later than ______________ ___, 1997, without approval
by the OTS.

Benefits to Management from the Offering

      Our full-time employees will participate in the offering through purchases
of stock by our employee  stock  ownership  plan,  which is a form of retirement
plan.  We also intend to  implement a  restricted  stock plan and a stock option
plan following completion of the Conversion,  which will benefit Mr. Hampton and
other  officers and  directors.  However,  the  restricted  stock plan and stock
option  plan may not be adopted  until after the  Conversion  and are subject to
stockholder approval and compliance with OTS regulations. See pages 48 to 51.

Use of the Proceeds Raised from the Sale of Common Stock

      SFB Bancorp,  Inc. will use approximately 50% of the net proceeds from the
stock  offerings  to  purchase  the  common  stock  to be  issued  by us in  the
Conversion and to make a loan to our employee  stock  ownership plan to fund its
purchase of stock in the  Conversion.  The balance of the funds will be retained
as SFB Bancorp, Inc.'s initial capitalization. See page 4.

Dividends

     SFB Bancorp,  Inc.  expects  initially to pay semi-annual cash dividends on
the common stock at a rate of 3% per annum  commencing  after December 31, 1997.
See page 4.

Market for the Common Stock

      Since the size of the offering is relatively small, it is unlikely that an
active and liquid  trading  market for the trading  market  will  develop and be
maintained.  Persons  purchasing  shares  may not be able to sell  their  shares
promptly or at a price equal to or above $10.00. See page 5.

Risks in Owning SFB Bancorp, Inc.'s Common Stock

      Before you decide to purchase  stock in the offering,  you should read the
Risk Factor section on pages 1-2 of this document.


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

                                      (iv)



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

                        SELECTED FINANCIAL AND OTHER DATA

      We are providing the following summary financial  information about us for
your benefit.  This information is derived from our audited financial statements
for each of the fiscal years shown below.  The following  information  is only a
summary and you should read it in conjunction with our  consolidated  (including
consolidated  data from operations of our subsidiary)  financial  statements and
notes beginning on page F-1.

Selected Financial Data

                                             At December 31,         
                                       ----------------------------
                                                1995          1996
                                                ----          ----
                                          (Dollars in Thousands)
          
          Total assets................      $ 45,482      $ 46,579
          Loans receivable, net.......        32,782        36,808
          Mortgage-backed securities .         7,299         5,768
          Investment securities.......         1,414         1,312
          Deposits....................        40,637        40,765
          Total equity................         4,426         4,676
          
          Other Data:
          
          Number of:
          
          Real estate loans outstanding          893           954
          Deposit accounts............         3,550         3,535
          Full service offices........             2             2
          


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

                                       (v)




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

Summary of Operations

                                       For the Years Ended
                                          December 31,
                                       -------------------
                                        1995         1996
                                        ----         ----
                                         (In Thousands)
          
          Interest income...........   $3,401       $3,474
          Interest expense..........    1,981        1,977
                                        -----        -----
          Net interest income.......    1,420        1,497
          Provision for loan losses.       30           30
                                       ------       ------
          Net interest income after
            provision for loan losses   1,390        1,467
          Non interest income.......      152          156
          Non interest expense (1)..      957        1,204
                                       ------        -----
          Income before income taxes      585          419
          Income tax expense........      221          157
                                       ------       ------
          Net income................  $   364      $   262
                                       ======       ======



(1)   Includes a non-recurring expense of $264,000 for the year ended December 
      31, 1996 for a one- time deposit premium to recapitalize the SAIF.

Key Operating Ratios

                                                 At and For the Years
                                                        Ended
                                                      December 31,
                                                      ------------
                                                    1995        1996
                                                    ----        ----

Performance Ratios:
Return on average assets (net income divided by 
  average total assets)........................     0.81%       0.57% 
Return on average equity (net income divided by
  average equity)..............................     8.58%       5.67% 
Ratio of average equity to average total assets
  (average equity divided by average total 
  assets)......................................     9.46%      10.08%
Equity to assets at period end.................     9.73%      10.04%
Net interest rate spread.......................     2.87%       2.92%
Net interest margin............................     3.26%       3.36%
Average interest-earning assets to average 
  interest-bearing liabilities.................   108.56%     109.84%  
Non-interest expenses to total assets..........     2.10%       2.58%
Non-interest expenses to average total assets..     2.13%       2.62%

Asset Quality Ratios:
Non-performing loans to total assets...........     0.46%       0.67%
Non-performing assets to total assets..........     0.46%       0.80%
Non-performing loans to total loans............     0.62%       0.81%
Allowance for loan losses to total loans at 
  the end of period............................     0.83%       0.80%
Allowance for loan losses to non-performing 
  loans........................................   134.78%      97.75%
Net interest income after provision for loan 
  losses, to total non-interest expenses.......   148.38%     124.34%

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

                                      (vi)




                                  RISK FACTORS

      In addition to the other information in this document, you should consider
carefully the  following  risk factors in evaluating an investment in our common
stock.

Lack of Active Market for Common Stock

      Due to the  small  size of the  offering,  it is highly  unlikely  that an
active trading market will develop and be  maintained.  Stockholders  may not be
able to sell shares  promptly or at a price equal to or above the price paid for
the shares. The common stock may not be appropriate as a short-term  investment.
See "Market For The Common Stock."

Decreased Return on Equity and Increased Expenses Immediately After Conversion

      Return on equity (net income divided by average equity) is a ratio used by
many investors to compare the performance of a savings institution to its peers.
As a result of the Conversion,  our expenses will increase  because of the costs
associated with our employee stock ownership  plan,  restricted  stock ownership
plan,  and the  costs of  being a public  company.  Because  of these  increased
expenses,  our return on equity may decrease as compared to our  performance  in
previous  years.  A lower return on equity could affect the trading price of our
shares.

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

      Our ability to make a profit, like that of most financial institutions, is
substantially  dependent on our net  interest  income,  which is the  difference
between the  interest  income we earn on our  interest-earning  assets  (such as
mortgage  loans)  and  the  interest  expense  we pay  on  our  interest-bearing
liabilities  (such as  deposits).  Substantially  all of our mortgage  loans are
originated  with terms of 15 years,  while deposit  accounts have  significantly
shorter  terms to  maturity.  Because  our  interest-earning  assets have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities.  As a result, our net
interest income will be adversely  affected by material and prolonged  increases
in interest rates. In addition,  rising interest rates may adversely  affect our
earnings  because  there  might be a lack of  customer  demand  for  loans.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Asset/Liability Management."

      Changes in interest  rates also can affect the  average  life of loans and
mortgage-backed securities.  Historically lower interest rates in recent periods
have resulted in increased prepayments of loans and mortgage-backed  securities,
as borrowers refinanced their mortgages in order to reduce their borrowing cost.
Under these  circumstances,  we are subject to  reinvestment  risk to the extent
that we are not able to reinvest such  prepayments at rates which are comparable
to the rates on the prepaid loans or securities.

Dependence on President and Possible New Management

      Our  successful   operations  depend  to  a  considerable  degree  on  our
President,  Peter W. Hampton,  who is 77 years of age. The loss of Mr. Hampton's
services could  adversely  affect us. While the board of directors is seeking to
attract and retain additional  management either as a successor or supplement to
Mr. Hampton,  there is no assurance that such  individuals  will be attracted or
retained.  If  such  individuals  are  retained,   their  participation  in  our
management could result in changes to our operating  strategy which could affect
our profitability. See "Management of Security Federal Savings Bank."

                                        1






Intent to Remain Independent

      We have operated as an independent  community oriented savings association
since  1963.  It is our  intention  to  continue  to operate  as an  independent
community oriented savings association following the Conversion. Accordingly, an
investment in our common stock would not be a prudent investment for someone who
is anticipating a quick sale by us. See "Business of SFB Bancorp, Inc."

Charter,   Bylaw  and  Statutory   Provisions  That  Could  Discourage   Hostile
Acquisitions of Control

      Provisions in Bancorp' charter and bylaws, the general  corporation law of
the state of Tennessee,  and certain  federal  regulations may make it difficult
and  expensive to pursue a tender offer,  change in control or takeover  attempt
which we oppose. See "Restrictions on Acquisitions of SFB Bancorp, Inc."

Possible Voting Control by Directors and Officers

      The proposed purchases of the common stock by our directors,  officers and
employee  stock  ownership  plan,  as well as the potential  acquisition  of the
common stock through the stock option plan and restricted stock plan, could make
it difficult to obtain  majority  support for  stockholder  proposals  which are
opposed by us. Moreover, the voting of those shares could enable us to block the
approval of transactions requiring the approval of 80% of the stockholders under
the Bancorp's  charter.  See  "Management  of Security  Federal  Savings Bank --
Executive  Compensation,"  "Description of Capital Stock," and  "Restrictions on
Acquisitions of SFB Bancorp, Inc."

Possible Dilutive Effect of RSP and Stock Options

      After the completion of the Conversion, upon stockholder approval, we will
issue stock to our officers and  directors  through a restricted  stock plan and
stock option  plan.  If the shares for the  restricted  stock plan and stock are
issued from our authorized but unissued stock,  your ownership  percentage could
be diluted by up to  approximately  13%. See "Pro Forma Data" and "Management of
Security  Federal  Savings Bank,  -- Proposed  Future Stock  Benefit  Plans,  --
Restricted Stock Plan."

Financial Institution Regulation and Future of the Thrift Industry

      We are subject to extensive  regulation,  supervision , and examination by
the OTS and FDIC. A bill has been introduced to the House Banking Committee that
would  consolidate  the OTS with the Office of the  Comptroller  of the Currency
("OCC").  If this regulation is approved we could be forced to become a state or
national  commercial  bank.  If we  become a  commercial  bank,  our  investment
authority and the ability of Bancorp to engage in diversified  activities may be
limited, which could affect our profitability. See "Regulation."

                                        2






                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

      The following table sets forth the  approximate  purchases of common stock
by each director and executive officer and their "associates" in the Conversion.
All shares will be  purchased  for  investment  purposes and not for purposes of
resale. The table,  assumes that 580,000 shares (the midpoint of the EVR) of the
common stock will be sold at $10.00 per share and that sufficient shares will be
available to satisfy subscriptions in all categories.


                                                            Aggregate
                                               Total         Price of       Percent
                                               Shares         Shares       of Shares
        Name               Position         Purchased(1)   Purchased(1)   Purchased(1)
        ----               --------         ------------   ------------   ------------

                                                                   
Estill L. Caudill, Jr.  Director                     200       $   2,000       .03%
Julian T. Caudill       Director                   5,000          50,000       .86
John R. Crockett, Jr.   Director                     100           1,000       .02
Peter W. Hampton        President and
                        Director                  15,000         150,000      2.59
Peter W. Hampton, Jr.   Vice Chairman and
                        Director                  10,000         100,000      1.72
Donald W. Tetrick       Chairman and
                        Director                  10,000         100,000      1.72
                                                  ------         -------      ----
                                                  40,300        $403,000      6.95%
                                                  ======         =======      ====


- --------------------
(1)   Does not include shares purchased by the ESOP.

                                        3






                                 USE OF PROCEEDS

      Bancorp will use 50% of the net proceeds from the offering to purchase all
of the capital stock we will issue in connection with the Conversion.  A portion
of the net  proceeds to be retained  by Bancorp  will be loaned to our  employee
stock plan to fund its purchase of 8% of the shares sold in the Conversion. On a
short-term  basis, the balance of the net proceeds retained by Bancorp initially
will be invested in short-term investments. Although there are no current plans,
the  net  proceeds  subsequently  may be  used to  fund  acquisitions  of  other
financial services institutions or to diversify into non-banking activities. The
net proceeds may also serve as a source of funds for the payment of dividends to
stockholders or for the repurchase of the shares.  A portion of the net proceeds
may also be used to fund the purchase of 4% of the shares for a restricted stock
plan (the RSP) which is anticipated to be adopted following the Conversion.  See
"Pro Forma Data."

      The funds we received  from the sale of our capital  stock to Bancorp will
be  added  to our  general  funds  and be used for  general  corporate  purposes
including: (i) investment in mortgages and other loans, (ii) U.S. Government and
federal agency securities,  (iii) mortgage-backed  securities, (iv) funding loan
commitments or (v) repaying FHLB  advances.  The funds added to our capital will
further  strengthen our capital position.  We may use a portion of the funds for
establishment  of a branch  office.  We are  currently in the initial  stages of
exploring possible site locations.

      The net proceeds may vary because the total expenses of the Conversion may
be more or less than those  estimated.  The net  proceeds  will also vary if the
number of shares to be issued in the  Conversion is adjusted to reflect a change
in our  estimated  pro forma  market  value with us.  Payments  for shares  made
through  withdrawals  from existing  deposit accounts with us will not result in
the receipt of new funds for  investment by us but will result in a reduction of
our   liabilities   and  interest   expense  as  funds  are   transferred   from
interest-bearing certificates or accounts.

                                    DIVIDENDS

      Upon  Conversion,  Bancorp's board of directors will have the authority to
declare   dividends  on  the  shares,   subject  to  statutory  and   regulatory
requirements. Bancorp expects initially to pay semi-annual cash dividends on the
shares at a rate of 3% per annum  ($0.30 per share per annum based on the $10.00
per  share  offering  price)  commencing  after  December  31,  1997.   However,
declarations of dividends by the board of directors will depend upon a number of
factors,  including:  (i) the amount of the net proceeds  retained by Bancorp in
the  Conversion,   (ii)  investment  opportunities   available,   (iii)  capital
requirements,  (iv)  regulatory  limitations,  (v)  results  of  operations  and
financial  condition,  (vi)  tax  considerations,  and  (vii)  general  economic
conditions.  Upon review of such considerations,  the board may authorize future
dividends if it deems such payment appropriate and in compliance with applicable
law and  regulation.  No assurance  can be given,  however,  that the payment of
dividends,  once commenced,  will continue. In addition, from time to time in an
effort to manage capital at a reasonable  level, the board may determine that it
is prudent to pay special cash dividends.  Special cash dividends may be paid in
addition to, or in lieu of,  regular cash  dividends.  There can be no assurance
that special  dividends will be paid, or, if paid, will continue to be paid. See
"Historical  and Pro Forma Capital  Compliance,"  "The  Conversion -- Effects of
Conversion  to Stock Form on Savers and  Borrowers of Security  Federal  Savings
Bank --  Liquidation  Account" and  "Regulation  -- Dividend  and Other  Capital
Distribution Limitations."

      Bancorp is not subject to OTS  regulatory  restrictions  on the payment of
dividends to its  stockholders  although the source of such dividends,  in part,
will be,  dependent  upon the receipt of dividends  from us. Bancorp is subject,
however, to the requirements of Tennessee law, which generally

                                        4






limit the payment of  dividends  to amounts  that will not affect the ability of
Bancorp,  after  the  dividend  has been  distributed,  to pay its  debts in the
ordinary course of business.

      In addition to the foregoing,  the portion of our earnings which have been
appropriated  for bad debt reserves and deducted for federal income tax purposes
cannot be used by us to pay cash  dividends  to Bancorp  without  the payment of
federal  income  taxes by us at the then  current  income tax rate on the amount
deemed  distributed,  which would include the amount of any federal income taxes
attributable to the distribution. See "Taxation -- Federal Taxation" and Note 10
to the  Consolidated  Financial  Statements.  Bancorp does not  contemplate  any
distribution  by us that would  result in a recapture of our bad debt reserve or
otherwise create federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

      As a newly organized company,  Bancorp has never issued capital stock, and
consequently there is no established market for the common stock.  Following the
completion  of the  offering,  it is  anticipated  that the common stock will be
traded on the Nasdaq  SmallCap  Market  under the symbol  "_______."  One of the
conditions  for  quotation  on the Nasdaq  SmallCap  Market is that at least two
market  makers  make or agree to make,  a market in the common  stock.  Making a
market may include the  solicitation of potential buyers and sellers in order to
match buy and sell orders.  Trident  Securities will make a market in the common
stock.  Bancorp expects that before the Conversion is completed it will obtain a
commitment from another market maker.  However,  Trident Securities or any other
market maker will not be subject to any  continuing  obligation to continue such
efforts  in the  future.  There is no  assurance  that  there will be two market
makers.  If the common stock cannot be listed on the Nasdaq SmallCap Market,  it
is expected to be quoted and traded on the OTS  "Electronic  Bulletin  Board" or
the National Quotation Bureau, Inc., "Pink Sheets."

      The  development  of an active  trading market depends on the existence of
wiling buyers and sellers.  Due to the small size of the offering,  it is highly
unlikely that an active trading market will develop and be maintained. You could
have difficulty disposing of your shares and you should not view the shares as a
short-term  investment.  Stockholders may not be able to sell shares promptly or
at a price equal to or above the price paid for the shares.

                                        5






                                 CAPITALIZATION

      The following  table  presents,  as of December 31, 1996,  our  historical
capitalization  and the  consolidated  capitalization  of Bancorp  after  giving
effect to the  Conversion  and the other  assumptions  set forth below and under
"Pro  Forma  Data,"  based  upon the sale of  shares at the  minimum,  midpoint,
maximum, and 15% above the maximum of the EVR at a price of $10.00 per share:


                                                                            Pro Forma Consolidated Capitalization        
                                                                                     Based on the Sale of
                                                                       -----------------------------------------------
                                                         Historical     493,000      580,000      667,000     767,000
                                                       Capitalization  Shares at    Shares at    Shares at   Shares At
                                                       at December 31,   $10.00       $10.00      $10.00       $10.00      
                                                            1996       Per Share    Per Share    Per Share   Per Share
                                                            ----       ---------    ---------    ---------   ---------
                                                                                 (In Thousands)
                                                      
                                                                                                    
Deposits(1) .....................................         $ 40,765       $40,765      $40,765     $40,765      $40,765
Other Borrowings.................................              800           800          800         800          800
                                                            ------        ------       ------      ------       ------
  Total deposits and other borrowing.............         $ 41,565       $41,565      $41,565     $41,565      $41,565
                                                           =======        ======       ======      ======       ======
Stockholders' Equity:                                                                                      
 Preferred Stock, $.10 par value per share,
   1,000,000 shares authorized; none to be
   issued........................................         $     --       $    --      $    --     $    --      $    --
                                                      
 Common Stock, $.10 par value, 4,000,000
   shares authorized; total shares to be                                                      
   issued as reflected...........................               --            49           58          67           77
Additional paid in capital.......................               --         4,496        5,342       6,203        7,193
  Total equity(4)................................            4,676         4,676        4,676       4,676        4,676
Less:                                                 
  Common stock acquired by ESOP..................               --         (394)        (464)       (534)        (614)
  Common stock acquired by RSP...................               --         (197)        (232)       (267)        (307)
                                                             -----       ------       ------      ------       ------
Total stockholders' equity.......................           $4,676        $8,630       $9,380     $10,145      $11,025
                                                             =====         =====        =====      ======       ======
                        
- ---------------------
(1)   Excludes accrued  interest  payable on deposits.  Withdrawals from savings
      accounts  for the  purchase  of stock  have not  been  reflected  in these
      adjustments.  Any withdrawals will reduce pro forma  capitalization by the
      amount of such withdrawals.
(2)   Does not  reflect  the  increase  in the number of shares of common  stock
      after the Conversion in the event of  implementation of the Option Plan or
      RSP. See  "Management of Security  Federal  Savings Bank - Proposed Future
      Stock Benefit Plans - Stock Option Plan" and "- Restricted Stock Plan."
(3)   Assumes  that 8% and 4% of the  shares  issued in the  Conversion  will be
      purchased by the ESOP and RSP,  respectively.  No shares will be purchased
      by the RSP in the Conversion.  It is assumed on a pro forma basis that the
      RSP will be adopted by the board of directors, approved by stockholders of
      the  Company,  and  reviewed by the OTS.  It is assumed  that the RSP will
      purchase common stock in the open market within one year of the Conversion
      in order to give an  indication of its effect on  capitalization.  The pro
      forma  presentation does not show the impact of: (a) results of operations
      after the Conversion, (b) changing market prices of shares of common stock
      after  the  Conversion,  or (c) a  smaller  than 4%  purchase  by the RSP.
      Assumes  that the funds used to acquire  the ESOP  shares will be borrowed
      from the Company for a ten year term at the prime rate as published in The
      Wall  Street  Journal.  For an  estimate  of the  impact  of the  ESOP  on
      earnings,  see "Pro Forma Data." The Bank intends to make contributions to
      the ESOP sufficient to service and ultimately  retire its debt. The amount
      to be  acquired  by the  ESOP  and  RSP is  reflected  as a  reduction  of
      stockholders'  equity.  The issuance of authorized but unissued shares for
      the RSP in an amount equal to 4% of the outstanding shares of common stock
      will have the effect of diluting existing stockholders' interests by 3.9%.
      There can be no  assurance  that  stockholder  approval of the RSP will be
      obtained.  See  "Management  of Security  Federal  Savings Bank - Proposed
      Future Stock Benefit Plans - Restricted Stock Plan."
(4)   The  equity  of the  Bank  will  be  substantially  restricted  after  the
      Conversion.  See  "Dividends,"  "Regulation  - Dividends and Other Capital
      Distribution  Limitations,"  "The  Conversion - Effects of  Conversion  to
      Stock Form on Depositors and Borrowers of Security  Federal Savings Bank -
      Liquidation Account" and Note 17 to the Consolidated Financial Statements.

                                        6




                                 PRO FORMA DATA

    The  actual  net  proceeds  from  the sale of the  common  stock  cannot  be
determined  until  the  Conversion  is  completed.  However,  net  proceeds  are
currently  estimated  to be between $4.5 million and $7.3 million at the minimum
and maximum, as adjusted, of the EVR, based upon the following assumptions:  (i)
8% of the  shares  will be sold to the ESOP and  40,300  shares  will be sold to
officers,  directors, and members of their immediate families; (ii) Trident will
have  received  sales  fees  of  $92,000;  (iii)  no  shares  will  be sold in a
Syndicated  Community  Offering  by  selected  dealers;  (iv)  other  Conversion
expenses, excluding the sales fees paid to Trident, will be $308,000; and (v) 4%
of the shares will be sold to the RSP.  Because  management  of the Savings Bank
presently  intends  to  adopt  the RSP  within  the  first  year  following  the
Conversion,  a purchase by the RSP in the  Conversion has been included with the
pro forma data to give an  indication of the effect of a 4% purchase by the RSP,
at a $10.00 per share purchase price in the market, even though the RSP does not
currently exist and is prohibited by OTS regulation  from  purchasing  shares in
the  Conversion.  The pro forma  presentation  does not show the  effect of: (a)
results of operations  after the  Conversion,  (b) changing market prices of the
shares after the Conversion or (c) less than a 4% purchase by the RSP.

    The  following   table  sets  forth,   our   historical   net  earnings  and
stockholders'  equity prior to the Conversion and the pro forma consolidated net
earnings and stockholders' equity of Bancorp following the Conversion. Unaudited
pro  forma  consolidated  net  earnings  and  stockholders'   equity  have  been
calculated for the fiscal year ended December 31, 1996 as if the common stock to
be issued in the  Conversion had been sold at January 1, 1996, and the estimated
net proceeds had been  invested at 5.20% for the fiscal year ended  December 31,
1996,  which was  approximately  equal to the one-year  U.S.  Treasury bill rate
during November 30, 1996. The one-year U.S.  Treasury bill rate,  rather than an
arithmetic average of the average yield on  interest-earning  assets and average
rate paid on deposits,  has been used to estimate income on net proceeds because
it is believed  that the one-year  U.S.  Treasury  bill rate is a more  accurate
estimate  of the rate that would be obtained on an  investment  of net  proceeds
from the  offering.  In  calculating  pro forma income,  an effective  state and
federal income tax rate of 38.00% has been assumed for the  respective  periods,
resulting in an after tax yield of 3.22% for the fiscal year ended  December 31,
1996.  Withdrawals  from  deposit  accounts  for the  purchase of shares are not
reflected  in the pro forma  adjustments.  The  computations  are based upon the
assumptions  that 493,000 shares (minimum of EVR) shares,  580,000  (midpoint of
EVR),  667,000 shares (maximum of EVR) or 767,000 shares (maximum,  as adjusted,
of the EVR) are sold at a price of $10.00 per share.  As discussed under "Use of
Proceeds," Bancorp expects to retain 50% of the net Conversion proceeds, part of
which will be loaned to the ESOP to fund its purchase of 8% of shares  issued in
the  Conversion.  It is  assumed  that  the  yield  on the net  proceeds  of the
Conversion retained by Bancorp will be the same as the yield on the net proceeds
of the Conversion  transferred to us. Historical and pro forma per share amounts
have  been  calculated  by  dividing  historical  and pro forma  amounts  by the
indicated  number of shares.  Per share  amounts  have been  computed  as if the
shares had been  outstanding  at the  beginning  of the  periods or at the dates
shown,  but  without  any  adjustment  of per  share  historical  or  pro  forma
stockholders' equity to reflect the earnings on the estimated net proceeds.

    The stockholders'  equity  information is not intended to represent the fair
market value of the shares,  or the current value of our assets or  liabilities,
or the amounts, if any, that would be available for distribution to stockholders
in  the  event  of  liquidation.   For  additional   information  regarding  the
liquidation account, see "The Conversion -- Certain Effects of the Conversion to
Stock  Form  on  Savers  and  Borrowers  of  Security  Federal  Savings  Bank --
Liquidation Account" and Note 17 to the Consolidated  Financial Statements.  The
pro forma  income  derived  from the  assumptions  set forth above should not be
considered  indicative of the actual  results of our  operations for any period.
Such pro  forma  data may be  materially  affected  by a change in the price per
share or

                                        7






number  of  shares to be issued  in the  Conversion  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion  -- Stock  Pricing"  and "--  Number  of  Shares  to be Issued in the
Conversion."



                                                         At or For the Year Ended December 31, 1996
                                              ---------------------------------------------------------------
                                                   493,000         580,000        667,000         767,000
                                                  Shares at       Shares at      Shares at       Shares at
                                                    $10.00         $10.00          $10.00          $10.00
                                                  per share       per share      per share       per share
                                                  ---------       ---------      ---------       ---------
                                                      (Dollars in Thousands, except per share amounts)

                                                                                            
Gross proceeds................................          $4,930         $5,800         $ 6,670        $7,670
Less estimated offering expenses..............            (385)          (400)           (400)         (400)
                                                        ------          -----           -----         -----
  Estimated net proceeds......................           4,545          5,400           6,270         7,270
  Less:     ESOP funded by the Company........            (394)          (464)           (534)         (614)
            RSP funded by the Company.........            (197)          (232)           (267)         (307)
                                                        ------          -----           -----         -----
  Estimated investable net proceeds:..........         $ 3,954         $4,704          $5,469        $6,349
                                                        ======          =====           =====         =====

Net income:
  Historical net income.......................          $  262        $   262         $   262       $   262
  Pro forma earnings on investable net proceeds            127            151             176           204
  Pro forma ESOP adjustment(1)................             (24)           (29)            (33)          (38)
  Pro forma RSP adjustment(2).................             (24)           (29)            (33)          (38)
                                                          ----         ------          ------          ----
 .Total........................................          $  341        $   355         $   372         $ 390
                                                          ====         ======          ======          ====

Net income per share:
  Historical net income per share.............          $ 0.57        $  0.49         $  0.42        $ 0.37
  Pro forma earnings on net proceeds..........            0.28           0.28            0.28          0.29
  Pro forma ESOP adjustment(1)................           (0.05)         (0.05)          (0.05)        (0.05)
  Pro forma RSP adjustment(2).................           (0.05)         (0.05)          (0.05)        (0.05)
                                                         -----         ------           -----         -----
 .Total........................................          $ 0.75        $  0.67         $  0.60        $ 0.56
                                                         =====         ======          ======         =====

Stockholders' equity:(3)
  Historical..................................          $4,676        $ 4,676         $ 4,676       $ 4,676
  Estimated net proceeds(2)...................           4,545          5,400           6,270         7,270
  Less:     Common stock acquired by ESOP(1)..            (394)          (464)           (534)         (614)
 .    Common stock acquired by RSP(2)..........            (197)          (232)           (267)         (307)
                                                         -----         ------          ------        ------
 .Total........................................          $8,630        $ 9,380         $10,145       $11,025
                                                         =====         ======          ======        ======

Stockholders' equity per share:(3)
  Historical..................................          $ 9.48        $  8.06         $  7.01       $  6.10
  Estimated net proceeds(2)...................            9.22           9.31            9.40          9.48
  Less:     common stock acquired by ESOP(1)..           (0.80)         (0.80)          (0.80)        (0.80)
 .    common stock acquired by RSP(2)..........           (0.40)         (0.40)          (0.40)        (0.40)
                                                        ------         ------          ------        ------
 .Total........................................         $ 17.50        $ 16.17         $ 15.21       $ 14.38
                                                        ======         ======          ======        ======
Offering price as a percentage of pro forma 
  stockholders'equity per share(4)............          57.14%         61.84%          65.75%        69.64%
                                                       ======         ======          ======        ======
Ratio of offering price to pro forma earnings  
  per share(4)................................          13.33x         14.93x          16.67x          17.86x
                                                        ======        =======         =======         =======



- ----------------------
Footnotes follow table

                                        8






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

(1)   Assumes 8% of the shares sold in the Conversion are purchased by the ESOP,
      and that the funds used to purchase such shares are borrowed from Bancorp.
      The  approximate  amount  expected  to be  borrowed  by  the  ESOP  is not
      reflected as a liability  but is  reflected as a reduction of capital.  We
      intend to make annual  contributions to the ESOP over a ten year period in
      an amount at least equal to the principal and interest  requirement of the
      debt.  The pro  forma  net  income  assumes:  (i) that  493,000,  580,000,
      667,000,  and  767,000  shares  at the  minimum,  mid-point,  maximum  and
      maximum,  as adjusted of the EVR, were committed to be released during the
      year ended  December 31, 1996 at an average fair value of $10.00 per share
      in  accordance  with  Statement  of Position  ("SOP") 93-6 of the American
      Institute of Certified Public  Accountants  ("AICPA");  (ii) the effective
      tax rate was 38% for such period; and (iii) only the ESOP shares committed
      to be released were  considered  outstanding for purposes of the per share
      net earnings.  The pro forma  stockholders'  equity per share  calculation
      assumes all ESOP  shares  were  outstanding,  regardless  of whether  such
      shares would have been  released.  Because  Bancorp will be providing  the
      ESOP loan,  only  principal  payments  on the ESOP loan are  reflected  as
      employee compensation and benefits expense. As a result, to the extent the
      value of the shares appreciates over time, compensation expense related to
      the ESOP will  increase.  For  purposes of the  preceding  tables,  it was
      assumed  that a  ratable  portion  of the  ESOP  shares  purchased  in the
      Conversion  were committed to be released during the period ended December
      31, 1996.  See Note 5 below.  If it is assumed that all of the ESOP shares
      were  included in the  calculation  of  earnings  per share for the period
      ended at December 31, 1996, earnings per share would have been $.69, $.61,
      $.56 and $.51 at December  31,  1996,  respectively,  based on the sale of
      shares at the minimum,  midpoint, maximum and the maximum, as adjusted, of
      the EVR. See "Management  Security Federal Savings Bank - Other Benefits -
      Employee Stock Ownership Plan."

(2)   Assumes issuance to the RSP of 19,720,  23,200,  26,680, and 30,680 shares
      at the minimum,  mid-point,  maximum, and maximum, as adjusted of the EVR.
      The  assumption  in the pro  forma  calculation  is that (i)  shares  were
      purchased by Bancorp following the Conversion, (ii) the purchase price for
      the shares purchased by the RSP was equal to the purchase price of $10 per
      share and (iii) 20% of the amount  contributed  was an  amortized  expense
      during such  period.  Such amount does not reflect  possible  increases or
      decreases in the value of such stock relative to the Purchase Price. As we
      accrue  compensation  expense to reflect the five year  vesting  period of
      such  shares  pursuant  to the RSP,  the charge  against  capital  will be
      reduced  accordingly.  Implementation  of  the  RSP  within  one  year  of
      Conversion would require regulatory and stockholder  approval at a meeting
      of our  stockholders  to be held no  earlier  than six  months  after  the
      Conversion. For purposes of this table, it is assumed that the RSP will be
      adopted by the board of  directors,  reviewed by the OTS,  and approved by
      the  stockholders,  and that the RSP will  purchase the shares in the open
      market  within  the year  following  the  Conversion.  If the shares to be
      purchased  by the RSP are assumed at January 1, 1996,  to be newly  issued
      shares  purchased  from Bancorp by the RSP at the Purchase  Price,  at the
      minimum, midpoint, maximum and maximum, as adjusted, of the EVR, pro forma
      stockholders' equity per share would have been $16.83, $15.55, $14.62, and
      $13.82 at December  31,  1996,  respectively,  and pro forma  earnings per
      share  would  have been  $.71,  $.63,  $.58,  and $.53 for the year  ended
      December 31,  1996,  respectively.  As a result of the RSP,  stockholders'
      interests  will be diluted  by  approximately  3.9%.  See  "Management  of
      Security  Federal  Savings Bank - Proposed  Future Stock  Benefit  Plans -
      Restricted Stock Plan."

                                        9






(3)   Assumes that following the  consummation of the  Conversion,  Bancorp will
      adopt the Option Plan, which if implemented  within one year of Conversion
      would  be  subject  to  regulatory   review  and  board  of  director  and
      stockholder  approval,  and that such plan would be  considered  and voted
      upon at a meeting of Bancorp  stockholders  to be held no earlier than six
      months  after  the  Conversion.  Under  the  Option  Plan,  employees  and
      directors  could be granted  options to  purchase an  aggregate  amount of
      shares equal to 10% of the shares issued in the  Conversion at an exercise
      price equal to the market price of the shares on the date of grant. In the
      event the shares issued under the Option Plan were awarded,  the interests
      of existing  stockholders  would be  diluted.  At the  minimum,  midpoint,
      maximum and the maximum, as adjusted,  of the EVR, if all shares under the
      Option Plan were newly issued at the beginning of the  respective  periods
      and the  exercise  price for the option  shares were equal to the Purchase
      Price,  the  number of  outstanding  shares  would  increase  to  542,300,
      638,000,  733,700,  and  843,700,  respectively,  pro forma  stockholders'
      equity per share would have been  $16.82,  $15.61,  $14.74,  and $13.98 at
      December 31, 1996,  respectively,  and pro forma  earnings per share would
      have been $.67, $.60, $.54, and $.49 at December 31, 1996, respectively.

(4)   Consolidated  stockholders'  equity  represents the excess of the carrying
      value of the  assets of the over its  liabilities.  The  calculations  are
      based upon the number of shares issued in the  Conversion,  without giving
      effect to SOP 93-6.  The amounts  shown do not reflect the federal  income
      tax  consequences  of the potential  restoration  to income of the tax bad
      debt  reserves  for income tax  purposes,  which  would be required in the
      event of  liquidation.  The amounts  shown also do not reflect the amounts
      required  to be  distributed  in the  event  of  liquidation  to  eligible
      depositors from the liquidation account which will be established upon the
      consummation of the Conversion. Pro forma stockholders' equity information
      is not  intended to  represent  the fair market  value of the shares,  the
      current value of our assets or  liabilities  or the amounts,  if any, that
      would be  available  for  distribution  to  stockholders  in the  event of
      liquidation. Such pro forma data may be materially affected by a change in
      the number of shares to be sold in the Conversion and by other factors.

(5)   Pro forma net income per share  calculations  include the number of shares
      assumed to be sold in the  Conversion  and, in  accordance  with SOP 93-6,
      exclude ESOP shares which would not have been released  during the period.
      Accordingly,   35,496,   41,760,  48,024,  and  55,224  shares  have  been
      subtracted  from the shares assumed to be sold at the minimum,  mid-point,
      maximum, and maximum, as adjusted,  of the EVR,  respectively,  and 3,944,
      4,640,  5,336,  and 6,136  shares  are  assumed to be  outstanding  at the
      minimum, mid-point, maximum, and maximum, as adjusted of the EVR. See Note
      1 above.

                                       10






                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

        The  following  table  presents  our  historical  and pro forma  capital
position  relative to its capital  requirements  as of December 31, 1996.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable to us, see "Regulation -- Regulatory Capital Requirements."




                                                                                        Pro Forma(1)
                                                     -------------------------------------------------------------------------------
                                                          $4,930,000          $5,800,000         $6,670,000          $7,670,000
                                      Historical            Minimum            Midpoint            Maximum      Maximum, as adjusted
                                 ------------------- ------------------- ------------------- ------------------- -------------------
                                          Percent             Percent          Percent                Percent             Percent
                                 Amount of Assets(2) Amount of Assets(2) Amount of Assets(2) Amount of Assets(2) Amount of Assets(2)
                                 ------ ------------ ------ ------------ ------ ------------ ------ ------------ ------ ------------
                                                                     (Dollars in Thousands)

                                                                                               
GAAP Capital.................... $4,676   10.04%     $6,357   13.07%     $6,680   13.62%     $7,010   14.18%     $7,390   14.81%
                                  =====   =====       =====   =====       =====   =====       =====   =====       =====   =====

Tangible Capital................ $4,784   10.25%     $6,465   13.26%     $6,788   13.81%     $7,118   14.36%     $7,498   14.99%
Tangible Capital Requirement....    700     1.50        731     1.50        737     1.50        743     1.50        750     1.50
                                  -----    -----      -----   ------      -----    -----      -----   ------      -----    -----
Excess.......................... $4,084    8.75%     $5,734   11.76%     $6,051   12.31%     $6,375   12.86%     $6,748   13.49%
                                  =====    ====       =====   =====       =====   =====       =====   =====       =====   =====

Core Capital.................... $4,784   10.25%     $6,465   13.26%     $6,788   13.81%     $7,118   14.36%     $7,498   14.99%
Core Capital Requirement(3).....  1,401     3.00      1,463     3.00     $1,475    3.00%      1,487    3.00%      1,500    3.00%
                                 ------    -----      -----    -----     ------  -------    -------  -------     ------- -------
Excess.......................... $3,383    7.25%     $5,002   10.26%     $5,313   10.81%     $5,631   11.36%     $5,998   11.99%
                                  =====    ====       =====   =====       =====   =====       =====   ======      =====   =====

Total Risk-Based Capital(4)..... $5,084   20.19%     $6,765   26.43%     $7,088   27.61%     $7,418   28.81%     $7,798   30.17%
Risk-Based Capital Requirement..  2,014     8.00      2,047     8.00      2,054     8.00      2,060     8.00      2,067     8.00
                                  -----    -----      -----    -----      -----    -----      -----    -----      -----    -----
Excess.......................... $3,070   12.19%     $4,718   18.43%     $5,034   19.61%    $ 5,358   20.81%     $5,731   22.17%
                                  =====   =====       =====   =====       =====   =====      ======   =====       =====   =====



- -----------------
(1)   Institutions  must value  available for sale debt  securities at amortized
      cost,  rather than at fair value,  for purposes of calculating  regulatory
      capital.  Institutions  are still required to comply with SFAS No. 115 for
      financial  reporting  purposes.  The pro forma data has been  adjusted  to
      reflect  reductions  in  capital  that  would  result  from an  assumed 8%
      purchase by the ESOP and 4% purchase by the RSP as of December  31,  1996.
      It is assumed that Bancorp will retain 50% of net conversion proceeds. See
      "Use of Proceeds."
(2)   GAAP, adjusted, or risk-weighted assets as appropriate.
(3)   The unrealized loss on securities  available for sale of $108,000 has been
      added to GAAP Capital to arrive at Tangible and Core Capital.
(4)   Proposed   regulations   of  the  OTS  could  increase  the  core  capital
      requirement  to a ratio  between 4% and 5%,  based  upon an  association's
      regulatory  examination  rating.  See  "Regulation  -  Regulatory  Capital
      Requirements."  Risk-Based Capital includes Tangible Capital plus $300,000
      of the  Bank's  allowance  for loan  losses.  Risk-weighted  assets  as of
      December  31, 1996  totaled  approximately  $25.2  million.  Net  proceeds
      available  for  investment  by us are  assumed to be  invested in interest
      earning assets that have a 20% risk-weighting.

                                       11








                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                        Consolidated Statements of Income
                                 (in thousands)


                                                                Years Ended December 31,
                                                            ----------------------------------
                                                                  1995             1996
                                                                  ----             ----
Interest income:
                                                                                   
  Loans                                                            $ 2,782           $ 2,940
  Mortgage-backed securities                                           441               379
  Investments                                                           95                90
  Interest earning deposits                                             83                65
                                                                  --------          --------
        Total interest income                                        3,401             3,474
                                                                  --------          --------

Interest expense:
  Deposits                                                           1,968             1,975
  Federal Home Loan Bank advances                                       13                 2
                                                                  --------          --------
        Total interest expense                                       1,981             1,977
                                                                  --------          --------
        Net interest income                                          1,420             1,497

Provision for loan losses                                               30                30
                                                                  --------          --------
        Net interest income after provision
          for loan losses                                            1,390             1,467
                                                                  --------          --------
Noninterest income:
  Loan fees and service charges                                        139               145
  Security losses                                                      -                  (2)
  Other                                                                 13                13
                                                                  --------          --------
        Total noninterest income                                       152               156
                                                                  --------          --------
Noninterest expenses:
  Compensation                                                         456               448
  Employee benefits                                                     99                59
  Net occupancy expense                                                 72                73
  Deposit insurance premiums                                            91               357
  Data processing                                                       63                72
  Other                                                                176               195
                                                                  --------          --------
        Total noninterest expenses                                     957             1,204
                                                                  --------          --------
        Income before income taxes                                     585               419

Income tax expense                                                     221               157
                                                                  --------          --------
        Net income                                                   $ 364             $ 262
                                                                  ========          ========


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

                                      12



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      Management's discussion and analysis of financial condition and results of
operations is intended to assist you in  understanding  our financial  condition
and results of operations.  The  information in this section should also be read
with  our  Consolidated  Financial  Statements  and  Notes  to the  Consolidated
Financial Statements elsewhere in this document.

      Bancorp  has  recently  been  formed  and  accordingly,  has no results of
operations. The following discussion relates only to our financial condition and
results of operations and our wholly owned subsidiary.

      Our results of operations  depend primarily on net interest income,  which
is  determined  by (i) the  difference  between rates of interest we earn on our
interest-earning  assets  and the rates we pay on  interest-bearing  liabilities
(interest  rate  spread),  and (ii) the  relative  amounts of interest  -earning
assets and  interest-bearing  liabilities.  Our results of  operations  are also
affected by  non-interest  income,  including,  primarily,  income from customer
deposit account  service  charges,  loan servicing fee income,  gains and losses
from the sale of investments  and  mortgage-backed  securities and  non-interest
expense,  including,  primarily,  compensation  and employee  benefits,  federal
deposit  insurance  premiums,  office occupancy costs, and data processing cost.
Our  results of  operations  also are  affected  significantly  by  general  and
economic and  competitive  conditions,  particularly  changes in market interest
rates, government policies and actions of regulatory  authorities,  which events
are beyond our control.

Asset/Liability Management

      We seek to reduce our  exposure to changes in  interest  rates by limiting
the  maturity of fixed rate loans held in portfolio to no more than 15 years and
by maintaining an appropriate level of liquid assets. Our assets and liabilities
may be analyzed by examining the extent to which our assets and  liabilities are
interest rate sensitive and by monitoring the expected  effects of interest rate
changes on our net portfolio value.

      An asset or liability is interest  rate  sensitive  within a specific time
period,  if it will  mature or reprice  within that time  period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during periods of falling  interest  rates.  Our policy has been to mitigate the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term loans funded by short-term  deposits by pursuing  certain
strategies  designed to decrease the  vulnerability  of our earnings to material
and prolonged changes in interest rates.

      Because of the lack of customer  demand for  adjustable  rate loans in our
market area, we primarily originate fixed rate real estate loans with maturities
of no more than 15 years.  To manage the interest rate risk of this type of loan
portfolio,  we maintain an appropriate  level of liquid  assets.  Maintaining an
appropriate  level of liquid assets tends to reduce potential net income because
liquid assets usually provide a lower yield than longer term (i.e., less liquid)
assets.  At December  31,  1996,  the average  weighted  term to maturity of our
mortgage loan portfolio was slightly less than 12 years.

                                       13






Net Portfolio Value

      In recent  years,  we have  measured  our  interest  rate  sensitivity  by
computing  the "gap" between the assets and  liabilities  which were expected to
mature or reprice  within certain time periods,  based on assumptions  regarding
loan prepayment and deposit decay rates formerly  provided by the OTS.  However,
the OTS now requires the  computation  of amounts by which the net present value
of an  institution's  cash flow from assets,  liabilities  and off balance sheet
items (the institution's net portfolio value or "NPV") would change in the event
of a range of  assumed  changes in market  interest  rates.  These  computations
estimate the effect on an institution's NPV from  instantaneous and permanent 1%
to 4% increases and decreases in market interest  rates.  Our board of directors
has adopted an interest rate risk policy which establishes  maximum decreases in
our  estimated  NPV of 25%,  45%,  65% and 85% in the event of 1%, 2%, 3% and 4%
increases and decreases in market interest rates, respectively.  At December 31,
1996,  based on  information  provided by the OTS, it was estimated that our NPV
would  decrease  17%, 34%, 52% and 68% and increase 29%, 22%, 19% and 13% in the
event  of  1%,  2%,  3%,  and  4%  increases  and  decreases  in  market  rates,
respectively.  These calculations indicate that our net portfolio value could be
adversely  affected  by  increases  in  interest  rates but  could be  favorably
affected by  decreases  in interest  rates.  Changes in interest  rates also may
affect our net interest  income,  while  increases in rates expected to decrease
income and decreases in rates expected to increase income, our  interest-bearing
liabilities  would be  expected  to  mature or  reprice  more  quickly  than our
interest-earning  assets.  In  addition,  we would be deemed to have more than a
normal  level  of  interest  rate  risk  under  applicable   regulatory  capital
requirements.

      While we cannot predict future  interest rates or their effects on our NPV
or net  interest  income,  we do not  expect  current  interest  rates to have a
material  adverse  effect  on our  NPV or net  interest  income  in the  future.
Computations of prospective  effects of  hypothetical  interest rate changes are
based on numerous  assumptions,  including  relative  levels of market  interest
rates,  prepayments  and  deposit  run- offs and  should  not be relied  upon as
indicative  of  actual  results.  Certain  shortcomings  are  inherent  in  such
computations.  Although certain assets and liabilities may have similar maturity
or periods  of  repricing  they may react at  different  times and in  different
degrees to changes in the market interest  rates.  The interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while rates on other types of assets and  liabilities  may lag
behind changes in market interest rates. Certain assets, such as adjustable rate
mortgages, generally have features which restrict changes in interest rates on a
short  term  basis and over the life of the  asset.  In the event of a change in
interest  rates,   prepayments  and  early   withdrawal   levels  could  deviate
significantly  from  those  assumed  in making  calculations  set  forth  above.
Additionally,  an  increased  credit  risk may  result  as the  ability  of many
borrowers to service  their debt may  decrease in the event of an interest  rate
increase.

      The  board of  directors  is  responsible  for  reviewing  our  asset  and
liability  policies.  The board of directors  meets quarterly to review interest
rate risk and trends,  as well as liquidity and capital ratios and requirements.
Management is responsible for administering  the policies and  determinations of
the  board of  directors  with  respect  to our asset  and  liability  goals and
strategies.  Management  expects  that our  asset  and  liability  policies  and
strategies  will  continue  as  described  above  so  long  as  competitive  and
regulatory  conditions in the financial institution industry and market interest
rates continue as they have in recent years.

                                       14






Financial Condition

      Total  consolidated  assets  increased  by $1.1 million or 2.4% from $45.5
million at  December  31,  1995 to $46.6  million at December  31,  1996.  Total
liabilities  increased  $847,000  or 2.1% at  December  31,  1996 as compared to
December  31,  1995.  The  increase  in  assets  for the  period  was  primarily
attributable  to the growth in our loan  portfolio of $4.0 million which was the
result of increased loan demand  generally due to economic growth in our primary
and  secondary  market  areas.  Loan  growth  was  funded  mainly  from cash and
interest-earning   deposits  of  approximately   $876,000,  net  maturities  and
repayments on investment and  mortgage-backed  securities of approximately  $1.7
million and Federal Home Loan Bank advances of $800,000.

Results Of Operations for the Years Ending December 31, 1995 and 1996

      Net Income.  Net income decreased $102,000 or 28.0% from $364,000 for 1995
to $262,000 for 1996.  The decrease was primarily the result of the  recognition
of the one-time  SAIF  special  insurance  assessment  in the amount of $164,000
(after taxes) which was partially  offset by an increase in net interest  income
of  $77,000.  Excluding  the SAIF  special  assessment,  net  income  would have
increased $62,000 or 17% from 1995.

      Net Interest Income. Net interest income is the most significant component
of our income from  operations.  Net interest  income is the difference  between
interest we receive on our interest-earning  assets (primarily loans, investment
and  mortgage-backed  securities)  and  interest we pay on our  interest-bearing
liabilities (primarily deposits and borrowed funds). Net interest income depends
on the volume of and rates earned on  interest-earning  assets and the volume of
and rates paid on interest-bearing liabilities.

      The following table sets forth a summary of average balances of assets and
liabilities with  corresponding  interest income and interest expense as well as
average yield and cost  information.  Average  balances are derived from monthly
balances,  however,  we do not believe the use of month-end  balances has caused
any material  difference in the  information  presented.  There have been no tax
equivalent adjustments made to the yields.

                                       15








                                                            For the Years Ended December 31,                 
                                              ---------------------------------------------------------------
                                                         1995                              1996
                                              -----------------------------  --------------------------------
                                              Average            Average     Average               Average         
                                              Balance  Interest  Yield/Cost  Balance    Interest   Yield/Cost
                                              -------  --------  ----------  -------    --------   ----------
                                              
Interest-earning assets:                                         (Dollars in Thousands)
                                                                                      
  Loans receivable(1).....................    $32,388    $2,782       8.59%    $34,997     $2,940       8.40%
  Investment securities ..................      1,419        71        5.00      1,353         64        4.73
  Interest-earning deposits...............      1,729        83        4.80      1,267         65        5.13
  Federal Home Loan Bank stock............        355        24        6.76        380         26        6.84
  Mortgage-backed securities..............      7,627       441        5.78      6,558        379        5.78
                                               ------     -----                  -----     ------
Total interest-earning assets.............     43,518     3,401        7.81     44,555      3,474        7.80
                                                          -----                             -----
Non-interest-earning assets...............      1,336                            1,327
                                               ------                           ------
Total assets                                  $44,854                          $45,882
                                               ======                           ======
Interest-bearing liabilities:                                                              
  Interest-bearing demand deposits........    $ 8,842       248        2.80    $ 9,136        232        2.54
  Certificates of deposit.................     31,085     1,720        5.53     31,391      1,743        5.55
  Short-term borrowings...................        158        13        8.23         36          2        5.56
                                               ------     -----                  -----      -----
Total interest-bearing liabilities........     40,085     1,981        4.94     40,563      1,977        4.88
                                                          -----                             -----
Non-interest bearing liabilities..........        527                              695
                                               ------                           ------
Total Liabilities.........................     40,612                           41,258
                                               ------                           ------
                                              
Total equity..............................      4,242                            4,624
                                               ------                            -----
Total liabilities and retained earnings...    $44,854                          $45,882
                                               ======                           ======
Net interest income.......................               $1,420                            $1,497
                                                          =====                             =====
Interest rate spread (2)..................                            2.87%                             2.92%
                                              
Net yield on interest-earning assets (3)..                            3.26%                             3.36%
Ratio of average interest earning assets                 
average interest-bearing liabilities......                          108.56%                           109.84%
                                              
                           

- ---------------------------------
(1)   Average balances include non-accrual loans.
(2)   Interest rate spread  represents the difference  between the average yield
      on  interest-earning  assets  and the  average  cost  of  interest-bearing
      liabilities.
(3)   Net yield on  interest-earning  assets represents net interest income as a
      percentage of average interest-earning assets.



                                       16






      The table below sets forth  information  regarding changes in our interest
income and interest expense for the periods indicated.  For each category of our
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided on changes  attributable  to (i)  changes in volume  (changes in volume
multiplied by old rate); (ii) changes in rate (changes in rate multiplied by old
volume);  (iii) changes in rate-volume (changes in rate multiplied by the change
in volume). Increases and decreases due to both rate and volume, which cannot be
segregated,  have been allocated proportionately to the change due to volume and
change due to rate.



                                                             Year Ended December 31,                             
                                   -------------------------------------------------------------------------
                                          1995     vs.     1994                  1996     vs.     1995
                                   -----------------------------------   -----------------------------------
                                           Increase (Decrease)                    Increase (Decrease)
                                                Due to                                 Due to
                                   -----------------------------------   -----------------------------------
                                                      Rate/                                 Rate/
                                   Volume    Rate     Volume     Net     Volume     Rate   Volume       Net
                                   ------    ----     ------     ---     ------     ----   ------       ---
                                                             (Dollars in Thousands) 
Interest income:                  
                                                                                 
 Loans receivable.................   $ 80   $(110)     $ (4)    $ (34)    $224    $ (62)    $ (4)      $ 158
 Mortgage-backed securities.......    (67)     34        (4)      (37)     (62)       -        -         (62)
 Investment securities............     (7)      2        (1)       (6)      (2)      (3)       -          (5)
 Other interest-earning assets....    100     (55)      (30)       65      (22)       6       (2)        (18)
                                      ---    ----       ---       ---    -----    -----     ----        ----
  Total interest-earning assets...   $106   $ (79)     $(39)    $ (12)    $138    $ (59)    $ (6)      $  73
                                      ===    ====       ===       ===     ====     ====      ====       ====
                                  
Interest expense:                                                   
 Savings accounts.................   $  7   $ 441      $  4     $ 452     $ 30    $ (24)    $  1       $   7
 Other liabilities................     (8)     15        (8)       (1)      (8)      (4)       1         (11)
                                      ---    ----       ---       ---     ----    -----     ----        ----
   Total interest-bearing                                          
     liabilities..................   $ (1)  $ 456      $ (4)    $ 451     $ 22    $ (28)    $  2       $  (4)
                                      ===    ====       ===       ===     ====     ====     ====        ====
                                  
Net change in interest income.....   $107   $(535)     $(35)    $(463)    $116    $ (31)    $ (8)      $  77
                                      ===    ====       ===      ====     ====     ====      ====       ====
                                  
                   



      Our net interest income increased  $77,000 or 5.4% to $1.5 million in 1996
compared to $1.4 million in 1995.  The increase was due  primarily to the growth
of average  interest-earning  assets from $43.5 million in 1995 to $44.6 million
in 1996. In addition,  our interest rate spread  increased from 2.87% in 1995 to
2.92% in 1996 and our net interest margin  increased from 3.26% in 1995 to 3.36%
for 1996.

      The  increase  in our  average  interest-earning  assets  of $1.0  million
reflects  an  increase  of $2.6  million in average  loans,  a decrease  of $1.0
million in average  mortgage-backed  securities  and a decrease  of  $462,000 in
average interest-earning deposits.

      Our  interest  rate  spread  and net  interest  margin  increased  in 1996
compared  to  1995.  This  was  due to the  decrease  in the  yield  on  average
interest-earning  assets  from  7.82%  in 1995 to 7.80%  in 1996  exceeding  the
decrease in the interest cost of average interest bearing liabilities from 4.94%
in 1995 to 4.87% in 1996.

      The yield on our average  interest-earning assets decreased in 1996 due to
a decline in the yield on loans and  investment  securities.  As general  market
rates of interest were relatively stable during 1995

                                       17






and 1996,  the decline in the yield on our loans in 1996 reflected the impact of
competition  for new loan  originations.  The decline in yield on our investment
securities reflected the investment of the proceeds received from the maturities
of those securities at lower interest rates.

      The decrease in the cost of our average  interest-bearing  liabilities was
due primarily to decreases in the cost of interest-bearing  demand deposits from
2.80% in 1995 to 2.54% in 1996 and short-term  borrowings  from 8.33% in 1995 to
5.56% in 1996 offset  partially  by an increase in the cost of  certificates  of
deposit  from  5.53% in 1995 to 5.55% in 1996  and an  increase  in the  average
balance of $306,000. The lower cost of demand deposits reflects our reduction of
deposit  rates to match the  decrease  in  interest  rates  during  1996 and the
decrease in cost of borrowings  reflects the reduction in average  advances from
the Federal Home Loan Bank and the decrease in interest rates.

      Provision for Loan Losses. Our provision for loan losses for both 1995 and
1996 was $30,000.  Historically,  we have  emphasized our loss  experience  over
other  factors in  establishing  the  provision  for loan losses.  We review the
allowance  for loan  losses in  relation  to:  (i) the  composition  of our loan
portfolio, (ii) observations of the general economic climate and (iii) loan loss
expectations. Our ratio of the allowance for loan losses to non-performing loans
was 134.8% at December 31, 1995 and 97.7% at December 31, 1996. Our allowance as
a percentage of total loans  outstanding  at December 31, 1995 and 1996 was .83%
and .80%, respectively.

      Non-Interest  Income.  Our  non-interest  income  increased  approximately
$4,000 in 1996 as compared to 1995.  Loan fees and service charges on customers'
accounts  increased  by  approximately  $6,000 which was offset by a $2,000 loss
incurred on the sale of mortgage-backed securities.

      Non-Interest  Expense.  Our non-interest  expense increased by $247,000 or
25.8%  from  $957,000  for 1995 to $1.2  million  for  1996.  The  increase  was
primarily  attributable  to the one-time  special SAIF  assessment  of $264,000.
Pursuant to the Economic Growth and Paperwork Reduction Act of 1996 (the "Act"),
the FDIC imposed a special  assessment on SAIF members to capitalize the SAIF at
the  designated  reserve  level of 1.25% as of  October  1,  1996.  Based on our
deposits as of March 31, 1995,  the date for measuring the amount of the special
assessment pursuant to the Act, our special assessment was $264,000.  Due to the
recapitalization  of the SAIF, we expect lower premiums for deposit insurance in
future  periods.  See  "Regulation  -  Savings  Institution  -  Federal  Deposit
Insurance Corporation."

      Pursuant  to the Act,  we will pay,  in  addition  to our  normal  deposit
insurance  premium  as  a  member  of  the  SAIF,  an  annual  amount  equal  to
approximately   6.4  basis  points  of  outstanding  SAIF  deposits  toward  the
retirement  of the  Financing  Corporation  Bonds ("Fico  Bonds")  issued in the
1980's to assist in the  recovery of the savings and loan  industry.  Members of
the Bank  Insurance  Fund ("BIF"),  by contrast,  will pay, in addition to their
normal deposit insurance premium,  approximately 1.3 basis points.  Beginning no
later than January 1, 2000, the rate paid to retire the Fico Bonds will be equal
for members of the BIF and the SAIF.  The Act also  provides  for the merging of
the BIF and the  SAIF  by  January  1,  1999  provided  there  are no  financial
institutions  still chartered as savings  associations at that time.  Should the
insurance  funds be merged before  January 1, 2000, the rate paid by all members
of this new fund to retire the Fico Bonds would be equal. See also "Regulation -
Savings Institution Regulation- Insurance of Deposit Accounts."

      In addition,  our employee benefits  decreased by $40,000 in 1996 compared
to 1995.  We changed  group  insurance  carriers  which  reduced this expense by
approximately  $18,000.   Retirement  plan  expense  decreased  $17,000  due  to
available  plan  forfeitures  which  could  be  used to  fund a  portion  of our
contribution in 1996.

                                       18







      Income Tax Expense.  Our income tax expense for 1996 was $157,000 compared
to $221,000  for 1995.  The $64,000  decrease  was the result of pre-tax  income
decreasing by $166,000.

Liquidity and Capital Resources

      We are required to maintain  minimum levels of liquid assets as defined by
OTS regulations. This requirement, which varies from time to time depending upon
economic  conditions  and  deposit  flows,  is based  upon a  percentage  of our
deposits and short term borrowings. The required ratio currently is 5.0% and our
liquidity  ratio  average  was 9.52% and 5.08% at  December  31,  1995 and 1996,
respectively.  The decrease in our average  liquidity  rate at December 31, 1996
was the result of the one-time SAIF  assessment and the increase in loan growth.
It is our belief that upon completion of the Conversion our liquidity ratio will
increase.

      Our  primary  sources  of funds  are  deposits,  repayment  of  loans  and
mortgage-backed  securities,  maturities  of  investments  and  interest-bearing
deposits,  funds  provided  from  operations  and  advances  from  the  FHLB  of
Cincinnati.  While scheduled repayments of loans and mortgage-backed  securities
and maturities of investment securities are predicable sources of funds, deposit
flows and loan  prepayments  are  greatly  influenced  by the  general  level of
interest  rates,  economic  conditions  and  competition.  We use our  liquidity
resources  principally  to fund  existing and future loan  commitments,  to fund
maturing  certificates of deposit and demand deposit  withdrawals,  to invest in
other  interest-earning  assets,  to maintain  liquidity,  and to meet operating
expenses.

      Net cash provided by our operating  activities for the year ended December
31, 1996 was  $338,000 as compared to $559,000  for the year ended  December 31,
1995.

      Net cash used in our investing  activities for the year ended December 31,
1996 totalled $2.6 million,  an increase of $3.0 million from December 31, 1995.
The increase was  primarily  attributable  to our use of $3.0 million in cash to
fund the increase in loan originations of $3.5 million.

      Net cash provided by our financing  activities for 1996 totalled $899,000.
This is a result of a net increase in deposits of  $128,000,  an increase in net
advances from the FHLB of $800,000  offset by a decrease in advance  payments by
borrowers of $29,000.  Approximately $500,000 of net advances from the FHLB were
used to fund the loan growth.

      Net cash provided by our financing  activities for 1995 totalled $653,000.
This was the result of a net increase in deposits of $1.3  million,  an increase
in advance  payments  by  borrowers  of  $17,000  offset by  repayments  of FHLB
advances of $700,000.

      Liquidity  may be  adversely  affected  by  unexpected  deposit  outflows,
excessive interest rates paid by competitors,  adverse publicity relating to the
savings and loan industry,  and similar matters.  Further, the disparity in Fico
Bond interest payments as described herein could result in us losing deposits to
BIF members that have lower costs of funds and  therefore are able to pay higher
rates of interest on deposits. Management monitors projected liquidity needs and
determines the level  desirable,  based in part on our commitments to make loans
and management's assessment of our ability to generate funds.

      We are subject to federal  regulations that impose certain minimum capital
requirements.  For a discussion on such capital levels,  see "Historical and Pro
Forma Capital Compliance" and "Regulation Regulatory Capital Requirements."

                                       19






Impact of Inflation and Changing Prices

      Our consolidated financial statements and the accompanying notes presented
elsewhere in this  document,  have been  prepared in accordance  with  generally
accepted  accounting  principles,  which  require the  measurement  of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering the change in the relative  purchasing  power of money over time and
due to inflation.  The impact of inflation is reflected in the increased cost of
our  operations.  As a  result,  interest  rates  have a  greater  impact on our
performance  than do the effects of general levels of inflation.  Interest rates
do not  necessarily  move in the same  direction  or to the same  extent  as the
prices of goods and services.

Recent Accounting Pronouncements

      FASB Statement on Accounting  for the Impairment of Long-Lived  Assets and
for Long-Lived Assets to be Disposed of. In March 1995, the Financial Accounting
Standards  Board  ("FASB")  issued  Statement of Financial  Accounting  Standard
("SFAS")  No. 121,  which became  effective  for fiscal  years  beginning  after
December 15, 1995. This Statement  requires that  long-lived  assets and certain
identifiable  intangibles  to be held  and used by an  entity  be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  Recoverability is evaluated
based upon the  estimated  future cash flows  expected to result from the use of
the asset and its eventual disposition. If expected cash flows are less than the
carrying amount of the asset,  an impairment  loss is recognized.  Additionally,
this  Statement  requires  that  long-lived  assets  and  certain   identifiable
intangibles  to be disposed  of be  reported at the lower of carrying  amount or
fair  value less cost to sell.  The  adoption  of SFAS No.  121 had no  material
effect on our financial condition or results of operation.

      FASB  Statement on Accounting  for  Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB has  encouraged  all  entities to adopt the fair
value based method,  however,  it will allow entities to continue the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
fiscal years  beginning  after  December 15, 1995.  Pro forma  disclosures  must
include  the  effects of all awards  granted in fiscal  years  beginnings  after
December 15, 1994. We will continue to use the "intrinsic value based method" as
prescribed by APB Opinion No. 25.  Accordingly,  we do not believe the impact of
adopting SFAS' No. 123 will be material to our financial statements.

      FASB  Statement on  Accounting  for  Transfers  and Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contractually  prepaid or otherwise settled in such a way that the holder of the
asset would not recover

                                       20






substantially all of its recorded investment.  In addition,  SFAS No. 125 amends
SFAS No. 115 to prevent a security from being  classified as held to maturity if
the  security  can be prepaid or settled in such a manner that the holder of the
security would not recover  substantially  all of its recorded  investment.  The
extension of the SFAS No. 115 approach to certain non-security  financial assets
and the amendment to SFAS No. 115 are effective for financial  assets held on or
acquired  after  January 1, 1997.  The FASB has proposed to defer the  effective
date of SFAS No. 125 until  January 1, 1998 for certain  transactions  including
repurchase agreements, dollar-roll, securities lending and similar transactions.
We have not yet  determined  the effect,  if any,  SFAS No. 125 will have on our
financial statements.

      In November 1993, the American  Institute of Certified Public  Accountants
("AICPA")  issued SOP 93-6  Employers'  Accounting for Employee Stock  Ownership
Plan. SOP 93-6  addresses  accounting for shares of stock issued to employees by
an employee stock  ownership  plan.  SOP 93-6 requires that the employer  record
compensation expense in an amount equal to the fair value of shares committed to
be released from the ESOP to  employees.  SOP 93-6 is effective for fiscal years
beginning  after  December  15, 1993 and relates to shares  purchased by an ESOP
after  December 31, 1992. If the common stock  appreciates  over time,  SOP 93-6
will increase  compensation expense relative to the ESOP, as compared with prior
guidance that required  recognition of compensation expense based on the cost of
the  shares  acquired  by the ESOP.  The amount of any such  increase,  however,
cannot be  determined at this time because the expense will be based on the fair
value of the shares  committed to be released to employees,  which amount is not
determinable. See "Pro Forma Data."

                          BUSINESS OF SFB BANCORP, INC.

      Bancorp is not an operating company and has not engaged in any significant
business to date. It was formed in March 1997, as a Tennessee  Corporation to be
the holding  company for Security  Federal  Savings  Bank.  The holding  company
structure and retention of proceeds will facilitate:  (i)  diversification  into
non-banking activities, (ii) acquisitions of other financial institutions,  such
as savings  institutions,  (iii)  expansion  within existing and into new market
areas and (iv) stock repurchases without adverse tax consequences.  There are no
present plans regarding diversification, acquisitions or expansion.

      We have operated as an independent  community oriented savings association
since  1963.  It is our  intention  to  continue  to operate  as an  independent
community oriented savings association following the Conversion.

      Since Bancorp will own only one savings association, it generally will not
be  restricted  in the  types of  business  activities  in which it may  engage;
provided,  that we retain a  specified  amount of our assets in  housing-related
investments. Bancorp initially will not conduct any active business and does not
intend to employ any persons  other than  officers  but will utilize our support
staff from time to time.

      The office of the Bancorp is located at 632 East Elk Avenue, Elizabethton,
Tennessee. The telephone number is (423) 543-3518.

                                       21






                    BUSINESS OF SECURITY FEDERAL SAVINGS BANK

      The principal  sources of funds for our activities are deposits,  payments
on loans and borrowings from the FHLB of Cincinnati.  Our deposits totaled $40.8
million at December 31, 1996.  Funds are used principally for the origination of
loans secured by first  mortgages on one- to  four-family  residences  which are
located in our market area. Such loans totalled $29.7 million, or 77.67%, of our
total loans  receivable  portfolio at December 31, 1996. Our principal source of
revenue is interest received on loans and our principal expense is interest paid
on deposits.

Market Area

      Our primary  market  area  consists of Carter  County,  and our  secondary
market area consists of the adjacent counties of Johnson, Unicoi, Washington and
Sullivan,  Tennessee.  Elizabethton  is  considered  to be part  of the  greater
Tri-Cities (Kingsport,  Johnson City, Bristol),  Tennessee area. The Tri-Cities'
area  economy is based on a mixture of  agriculture  (primarily  tobacco,  small
grains and  cattle)  and  manufacturing  (primarily  chemical,  textiles,  metal
products and small industries),  as well as a variety of service,  wholesale and
retail businesses and governmental agencies.  Eastman Chemical which is based in
Kingsport, is the state of Tennessee's largest employer.

      Carter  County has not  experienced  significant  growth in recent  years;
however,  the adjacent counties of Johnson,  Unicoi,  Washington,  and Sullivan,
have experienced significant growth and have expanding economies.

      Economic  growth  in our  market  area  remains  dependent  upon the local
economy. In addition, our deposit and loan activity is significantly affected by
economic  conditions  in our market  area.  Based on our primary  market  area's
semi-rural  location  and stable  demographics,  we expect our market area to be
relatively  stable in the  future.  We will look to the  adjacent  counties  for
economic progress and opportunities.

Lending Activities

      Most  of our  loans  are  mortgage  loans  which  are  secured  by one- to
four-family  residences.  We also make consumer,  land acquisition,  residential
construction, commercial real estate and commercial business loans.

      At December  31, 1996,  the loans  totalled  $38.2  million of which $29.7
million were mortgage  loans  secured by one-to  four-family  residences.  Loans
originated by us primarily  have rates of interest  which are fixed for the term
of the loan ("fixed  rate").  To a much lesser extent,  we originate  loans with
rates of interest  which may adjust from period to period during the term of the
loan ("adjustable rate").  
To date, we neither purchased nor sold loans.

                                       22






      The following table sets forth  information  concerning the types of loans
held by us.


                                                           At December 31,
                                             --------------------------------------------
                                                    1995                     1996
                                             -------------------      -------------------
                                             Amount      Percent      Amount      Percent
                                             ------      -------      ------      -------

                                                          (Dollars in Thousands)

Type of Loans:
Real Estate Loans:
                                                                          
  One- to four- family ................     $26,396       78.53%     $29,653       77.67%
  Construction.........................         724         2.15       1,125         2.95
  Commercial...........................       1,173         3.49       1,288         3.37
  Multi-family residential.............         780         2.32         912         2.39
  Land.................................       1,534         4.56       1,732         4.54
Commercial business loans..............         660         1.96         558         1.46
Consumer Loans:
  Automobile loans.....................       1,455         4.33       1,949         5.11
  Other................................         477         1.43         524         1.37
  Share loans..........................         414         1.23         435         1.14
                                            -------      -------     -------      -------
      Total loans......................      33,613      100.00%      38,176      100.00%
                                                         ======                   ======
Less:
  Loans in process.....................         447                      942
  Deferred loan origination fees.......         105                      122
  Allowance of loan losses ............         279                      304
                                            -------                  -------
     Total loans, net..................     $32,782                  $36,808
                                             ======                   ======





                                       23








      The  following  table  sets  forth  the  estimated  maturity  of our  loan
portfolio  at  December  31,  1996.  The table does not  include  the effects of
possible  prepayments or scheduled  repayments.  All mortgage loans are shown as
maturing based on the date of the last payment required by the loan agreement.



                                                   Real Estate Loans
                         ----------------------------------------------------------------
                                                                                              Commercial    
                         One- to four-                                                         Business
                            Family                                 Multi-family                  and     
                         Residential   Construction   Commercial   Residential      Land       Consumer     Total
                         -----------   ------------   ----------   -----------      ----       --------     -----
                                                              (In Thousands)
                         
Amounts due:             
                                                                                            
Within 1 year...........  $      24       $   303       $    17       $     -      $  704        $1,138     $2,186  
Over 1 to 2 years.......         51             -             -             -         141           316        508
Over 2 to 3 years.......        169             -             -             -         163           579        911
Over 3 to 5 years.......        809             -             9             -         490         1,383      2,691
Over 5 to 10 years......      4,521           135           663           832         234            50      6,435
Over 10 to 20 years.....     22,842           687           599            80           -             -     24,208
Over 20 years...........      1,237             -             -             -           -             -      1,237
                             ------       -------       -------      --------     -------       -------    -------
Total amount due........    $29,653        $1,125        $1,288      $    912      $1,732        $3,466    $38,176
                             ======         =====         =====       =======       =====         =====     ======

                         
                         
                         
      The following table sets forth the dollar amount of all loans which final
payment  is not due until  after  December  31,  1997.  The table also shows the
amount  of loans  which  have  fixed  rates of  interest  and those  which  have
adjustable rates of interest.




                            Fixed Rates     Adjustable Rates    Total
                            -----------     ----------------    -----
                                         (In Thousands)
                                                         
Real Estate Loans:
  One- to four-family
    residential..........       $26,895           $2,734      $29,629
  Construction...........           822                -          822
  Commercial real estate.           984              287        1,271
  Multi-family residential          796              116          912
  Land loans.............           915              113        1,028
Commercial business and

  consumer...............         2,304               24        2,328
                                 ------           ------       ------
  Total..................       $32,716           $3,274      $35,990
                                 ======            =====       ======




                                       24






      The following table contains information  concerning changes in the amount
of mortgage loans held by us.



                                                   For the Years Ended
                                                      December 31,
                                                   -------------------
                                                   1995          1996
                                                   ----          ----

                                                     (In Thousands)
                                                                
Total mortgage loans receivable at beginning
  of period..................................       $30,187       $30,607

Mortgage loans originated:
  One- to four-family residential............         3,643         4,683
  Construction...............................           764         1,984
  Commercial.................................           149           293
  Multi-family...............................           166           116
  Land.......................................           489           705
                                                    -------       -------
Total mortgage loans originated..............         5,211         7,781
                                                    -------       -------
Mortgage loan principal repayments...........       (4,791)       (3,618)
Other........................................             -          (60)
                                                   --------      -------
Net loan activity............................           420         4,103
                                                    -------       -------
Total mortgage loans receivable at end of
   period....................................       $30,607       $34,710
                                                     ======        ======



      One- to  Four-Family  Residential  Loans.  Our  primary  lending  activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by property  located in our primary market area. We generally  originate
one- to  four-family  residential  mortgage  loans in  amounts  up to 95% of the
lesser of the appraised value or purchase price, with private mortgage insurance
required  on loans  with a  loan-to-value  ratio in excess of 90%.  The  maximum
loan-to-value  ratio on mortgage loans secured by nonowner  occupied  properties
generally  is limited  to 80%.  We  primarily  originate  and retain  fixed rate
balloon  loans  having  terms of up to 15 years,  with  principal  and  interest
payments calculated using up to a 30-year amortization period.

      We also offer adjustable-rate mortgage ("ARM") loans. The interest rate on
ARM loans is based on an index plus a stated  margin.  We may offer low  initial
interest  rates  ("teaser  rates") on ARM loans but we require that the borrower
qualify  for the ARM loan at the fully  indexed  rate (the  index  rate plus the
margin).  ARM loans  provide for periodic  interest rate  adjustments  upward or
downward of up to 2% per year . The interest  rate may not increase more than 5%
over the life of the loan and may not decrease below the original interest rate.
ARM loans  typically  reprice every year and provide for terms of up to 30 years
with most loans having  terms of between 15 and 30 years.  ARM loans are offered
to all applicants; however, consumer preference in our market area for ARM loans
has been weak.

      ARM loans decrease the risk  associated  with changes in interest rates by
periodically  repricing,  but  involve  other risks  because as  interest  rates
increase, the underlying payments by the borrower increase,  thus increasing the
potential for default by the borrower.  At the same time, the  marketability  of
the underlying  collateral may be adversely  affected by higher  interest rates.
Upward adjustment of

                                       25






the  contractual  interest  rate is also  limited by the  maximum  periodic  and
lifetime  interest  rate  adjustment  permitted  by  the  loan  documents,  and,
therefore is  potentially  limited in  effectiveness  during  periods of rapidly
rising  interest  rates.  At  December  31,  1996,  less than 10% of our one- to
four-family residential loans we hold had adjustable rates of interest.

      Mortgage  loans  originated and held by us generally  include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

      Residential  Construction Loans. We make residential construction loans on
one- to  four-family  residential  property to the  individuals  who will be the
owners and occupants upon completion of construction.  These loans are made on a
long term basis and are classified as  construction/permanent  loans. Usually no
principal payments are required during the first six to eight months. After that
time, the payments are set at an amount that will pay off the amount of the loan
over the term of the  loan.  The  maximum  loan to value  ratio is 95%.  Because
residential  construction  loans are not  rewritten  if  permanent  financing is
obtained  from us, these loans are made on terms  similar to those of our single
family  residential loans and may be paid off over terms of up to 30 years, with
payments in full due within 15 years.

      We also  originate  speculative  loans to  residential  builders  who have
established  business  relationships  with us. These speculative loans typically
are made for a term of twelve  months  and may not  require  principal  payments
during the term of the loan. In underwriting  such loans, we consider the number
of units that the builder has on a speculative bid basis that remain unsold. Our
experience  has been that most  speculative  loans are  repaid  well  within the
twelve month period.  Speculative loans are generally  originated with a loan to
value ratio that does not exceed 80%.

      Construction lending is generally considered to involve a higher degree of
credit risk than long-term financing of residential properties. Our risk of loss
on a  construction  loan is  dependent  largely upon the accuracy of the initial
estimate of the property's value at completion of construction and the estimated
cost of construction. If the estimate of construction cost and the marketability
of the property upon completion of the project prove to be inaccurate, we may be
compelled to advance additional funds to complete the construction. Furthermore,
if the final value of the completed  property is less than the estimated amount,
the value of the property might not be sufficient to assure the repayment of the
loan. For speculative loans we originate to builders, the ability of the builder
to sell  completed  dwelling units will depend,  among other things,  on demand,
pricing  and  availability  of  comparable  properties,   and  general  economic
conditions.

      Commercial and  Multi-Family  Loans.  Our commercial real estate loans are
secured  by  churches,   office  buildings,  and  other  commercial  properties.
Multi-family  loans are secured by apartment and  condominium  buildings.  These
loans generally have not exceeded $250,000 or had terms greater than 10 years.

      Commercial  and  multi-family  real  estate  lending  entails  significant
additional risks compared to residential property lending. These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected  by supply  and demand  conditions  in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks,  we generally  limit this type of lending to our market area and to
borrowers who are otherwise well known to us.

                                       26






      Commercial  Business Loans. We offer commercial  business loans to benefit
from the higher fees and interest  rates and the shorter  term to maturity.  Our
commercial  business  loans  consist  of  equipment,  lines of credit  and other
business  purpose  loans,  which  generally are secured by either the underlying
properties or by the personal guarantees of the borrower.

      Unlike  residential  mortgage loans, which generally are made on the basis
of the borrower's ability to make repayment from his or her employment and other
income  and which are  secured by real  property  whose  value  tends to be more
easily ascertainable,  commercial business loans typically are made on the basis
of the borrower's ability to make repayment from the cash flow of the borrower's
business. As a result, the availability of funds for the repayment of commercial
business  loans may be  substantially  dependent  on the success of the business
itself and the general economic environment.

      Consumer  Loans. We offer consumer loans in order to provide a wider range
of financial services to our customers. Consumer loans totalled $2.9 million, or
7.62% of our total loans at December 31, 1996.  Our  consumer  loans  consist of
home equity, automobile,  farm, mobile home, and demand loans secured by savings
deposit accounts.

      Consumer loans may entail greater risk than  residential  mortgage  loans,
particularly  in the case of  consumer  loans that are  unsecured  or secured by
assets that depreciate rapidly.  Repossessed collateral for a defaulted consumer
loan may not be  sufficient  for  repayment  of the  outstanding  loan,  and the
remaining deficiency may not be collectible.

      Loan Approval Authority and Underwriting.  Mr. Hampton, our President, has
unlimited loan  authority.  The loan  committee  ratifies all 15 year fixed rate
residential mortgage loans of $25,000 or more and all consumer loans. Commercial
real estate  loans and  commercial  business  loans  generally  are  approved in
advance by the loan committee.

      Upon receipt of a completed loan application from a prospective  borrower,
a credit report is ordered. Income and certain other information is verified. If
necessary,  additional financial  information may be requested.  An appraisal or
statement  of the value of the real estate  intended to be used as security  for
the proposed loan is obtained. Appraisals are processed by Director Crockett and
Mr.  McCutcheon,  an outside  fee  appraiser.  During  1996,  appraisal  fees of
approximately $15,000 were paid to Director Crockett by us.

      Construction/permanent  loans  are made on  individual  properties.  Funds
advanced during the construction  phase are held in a  loans-in-process  account
and disbursed at various stages of completion,  following physical inspection of
the construction by a loan officer or appraiser.

      Either  title  insurance or a title  opinion is generally  required on all
real estate loans. Borrowers also must obtain fire and casualty insurance. Flood
insurance is also  required on loans  secured by property  which is located in a
flood zone.

      Loan Commitments. Verbal commitments are given to prospective borrowers on
all approved real estate loans.  Generally,  the commitment  requires acceptance
within 30 days of the date of issuance.  At December 31,  1996,  commitments  to
cover  originations  of mortgage  loans and  consumer  loans were  $765,000  and
$400,000,   respectively,   and  undisbursed  funds  for  loans-in-process  were
$942,000. We believe that virtually all of our commitments will be funded.

                                       27






      Loans to One  Borrower.  The maximum  amount of loans which we may make to
any one borrower may not exceed the greater of $500,000 or 15% of our unimpaired
capital and unimpaired  surplus. We may lend an additional 10% of our unimpaired
capital  and  unimpaired  surplus  if the  loan  is  fully  secured  by  readily
marketable collateral.  Our maximum loan-to-one borrower limit was approximately
$700,000 at December  31,  1996.  At December  31,  1996,  the  aggregate  loans
outstanding  to our  three  largest  borrowers,  in  excess  of  $250,000,  were
approximately $433,000,  $429,000 and $354,000,  respectively.  As of that date,
these loans were secured loans and each of these loans were performing loans and
within our lending limits.

Nonperforming and Problem Assets

      Loan  Delinquencies.  When a  mortgage  loan  becomes  30 days past due, a
notice of  nonpayment  is sent to the  borrower.  If, after 60 days,  payment is
still delinquent,  the borrower will receive a letter and/or telephone call from
us and  may  receive  a  visit  from  one of our  representatives.  If the  loan
continues in a delinquent  status for 90 days past due and no repayment  plan is
in effect,  a notice of right to cure default is sent to the borrower  giving 30
additional days to bring the loan current before  foreclosure is commenced.  Our
loan committee meets regularly to determine when foreclosure  proceedings should
be initiated.  The customer will be notified when  foreclosure is commenced.  At
December 31, 1996, our loans past due between 60 and 89 days totalled $555,000.

      Loans are  reviewed  on a  monthly  basis  and are  generally  placed on a
non-accrual  status when the loan becomes more than 90 days  delinquent or when,
in our opinion,  the  collection  of additional  interest is doubtful.  Interest
accrued and unpaid at the time a loan is placed on nonaccrual  status is charged
against  interest  income.  Subsequent  interest  payments,  if any,  are either
applied to the  outstanding  principal  balance or recorded as interest  income,
depending on the assessment of the ultimate collectibility of the loan.

                                       28






      Nonperforming Assets. The following table sets forth information regarding
nonaccrual  loans and real estate owned.  As of the dates  indicated,  we had no
loans categorized as troubled debt restructurings within the meaning of SFAS 15.

                                                 At December 31,
                                               ------------------
                                                1995         1996
                                                ----         ----
                                               (Dollars in Thousands)

Loans accounted for on a nonaccrual basis:
Real estate loans:

  One- to four-family residential........         $197        $235
  Commercial.............................            -          60
Consumer.................................           10          16
                                                  ----        ----
    Total nonaccrual loans...............          207         311
Accruing loans which are contractually
  past due 90 days or more...............            -           -
                                                 -----       -----
    Total nonperforming loans............          207         311
Real estate owned........................            -          60
                                                  ----        ----
Total nonperforming assets...............         $207        $371
                                                   ===         ===
Nonaccrual and 90 days past due as a 
  percentage of net loans................         0.63%       0.84%
Nonaccrual and 90 days past due as a 
  percentage of total assets.............         0.46%       0.67%
Total nonperforming assets as a 
  percentage of total assets.............         0.46%       0.80%



      Interest  income that would have been recorded on loans accounted for on a
nonaccrual  basis under the original  terms of such loans was immaterial for the
years ended December 31, 1995 and December 31, 1996, respectively.

      Classified Assets. OTS regulations provide for a classification system for
problem assets of savings  associations  which covers all problem assets.  Under
this classification  system, problem assets of savings associations such as ours
are classified as  "substandard,"  "doubtful," or "loss." An asset is considered
substandard if it is inadequately  protected by the current net worth and paying
capacity  of the  borrower or of the  collateral  pledged,  if any.  Substandard
assets  include  those  characterized  by the  "distinct  possibility"  that the
savings  association  will  sustain  "some  loss"  if the  deficiencies  are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard,  with the added characteristic that the weaknesses
present  make  "collection  or  liquidation  in full," on the basis of currently
existing facts,  conditions,  and values,  "highly questionable and improbable."
Assets  classified  as loss are  those  considered  "uncollectible"  and of such
little value that their  continuance  as assets without the  establishment  of a
specific  loss  reserve  is not  warranted.  Assets may be  designated  "special
mention"   because  of  potential   weakness  that  do  not  currently   warrant
classification in one of the aforementioned categories.

                                       29






      When a savings association classifies problem assets as either substandard
or doubtful,  it may establish  general  allowances for loan losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When a savings association  classifies problem assets
as loss,  it is required  either to  establish a specific  allowance  for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount. A savings  association's  determination as to the  classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which may order the  establishment  of additional  general or specific loss
allowances.  A portion of general loss allowances  established to cover possible
losses  related to assets  classified as substandard or doubtful may be included
in determining a savings  association's  regulatory capital.  Specific valuation
allowances for loan losses generally do not qualify as regulatory capital.

      At December 31, 1996,  no assets were  classified  as doubtful or loss but
loans were  classified as  substandard  and special  mention in amounts equal to
$349,000 and $11,000, respectively.

      Foreclosed  Real  Estate.  Real  estate  acquired  by  us as a  result  of
foreclosure  is recorded as "real  estate  owned" until such time as it is sold.
When real estate  owned is  acquired,  it is recorded at the lower of the unpaid
principal balance of the related loan or its fair value less disposal costs. Any
write-down of real estate owned is charged to operations.  At December 31, 1996,
real estate owned was $60,000.

      Allowances  for Loan  Losses.  Our  policy  is to  provide  for  losses on
unidentified loans in our loan portfolio. A provision for loan losses is charged
to operations based on management's  evaluation of the potential losses that may
be incurred in our loan  portfolio.  The  evaluation,  including a review of all
loans  on  which  full  collectibility  of  interest  and  principal  may not be
reasonably assured, considers: (i) our past loan loss experience, (ii) known and
inherent risks in our portfolio,  (iii) adverse  situations  that may affect the
borrower's  ability  to  repay,  (iv)  the  estimated  value  of any  underlying
collateral, and (v) current economic conditions.

      We will  continue to monitor our allowance for loan losses and make future
additions to the allowance as economic conditions dictate.  Although we maintain
our  allowance  for loan  losses at a level that we  consider  adequate  for the
inherent  risk  of  loss in our  loan  portfolio,  future  losses  could  exceed
estimated  amounts and additional  provisions for loan losses could be required.
In addition, our determination as to the amount of its allowance for loan losses
is subject to review by the OTS,  as part of its  examination  process.  After a
review of the information available,  the OTS might require the establishment of
an additional allowance.

      The following  table  illustrates the allocation of the allowance for loan
losses for each  category  of loan.  The  allocation  of the  allowance  to each
category is not necessarily indicative of future loss in any particular category
and does not  restrict our use of the  allowance to absorb  losses in other loan
categories.

                                       30








                                                            At December 31,
                                         -----------------------------------------------------
                                                   1995                      1996
                                         -------------------------  --------------------------
                                                     Percent of                   Percent of
                                                    Loans in Each                Loans in Each
                                                     Category to                  Category to
                                         Amount     Total Loans     Amount       Total Loans
                                         ------     -----------     ------       -----------

                                                        (Dollars in Thousands)
                                                                          
Real estate loans:
  One- to four-family residential         $134         78.53%         $144          77.67%
  Construction..................            15          2.15            20           2.95
  Commercial....................            40          3.49            45           3.37
  Multi-family residential......            15          2.32            20           2.39
  Land..........................            25          4.56            25           4.54
Commercial business and consumer            50          8.95            50           9.08
                                         -----        ------           ---         ------
     Total allowance for loan losses      $279       100.00%          $304        100.00%
                                           ===       ======            ===        ======





      The following table sets forth  information  with respect to our allowance
for loan losses at the dates and for the periods indicated:

                                                  At December 31,
                                               --------------------
                                                 1995        1996
                                               -------      -------
                                              (Dollars in Thousands)

Total loans outstanding...................     $33,614      $38,176
                                                ======       ======
Average loans outstanding.................     $33,178      $36,437
                                                ======       ======

Allowance at beginning of period..........        $250         $279
Provision.................................          30           30
Recoveries................................           -            -
Charge-offs...............................          (1)          (5)
                                                   ---          ---
Allowance at end of period................        $279         $304
                                                   ===          ===
Allowance for loan losses as a percent of
  total loans outstanding.................        0.83%        0.80%
Net loans charged off as percent of 
  average loans outstanding...............           -            -
Ratio of allowance to nonperforming loans.       134.8         97.7




                                       31






Investment Activities

      Investment  Securities.  We are  required  under  federal  regulations  to
maintain a minimum  amount of liquid  assets  which may be invested in specified
short term securities and certain other  investments.  See "Regulation - Federal
Home Loan Bank System" and  "Management's  Discussion  and Analysis of Financial
Condition  and Results of  Operations - Liquidity  and Capital  Resources."  The
level of liquid assets varies depending upon several factors, including: (i) the
yields on investment alternatives, (ii) our judgment as to the attractiveness of
the yields then available in relation to other opportunities,  (iii) expectation
of future yield levels, and (iv) our projections as to the short term demand for
funds to be used in loan  origination  and other  activities.  We  classify  our
investment  securities  as  "available  for  sale"  or  "held  to  maturity"  in
accordance  with SFAS No. 115. At December 31, 1996,  our  investment  portfolio
policy  allowed   investments  in  instruments   such  as:  (i)  U.S.   Treasury
obligations, (ii) U.S. federal agency or federally sponsored agency obligations,
(iii) local municipal obligations, (iv) mortgage-backed securities, (v) banker's
acceptances,  (vi) certificates of deposit,  (vii) federal funds, including FHLB
overnight  and term  deposits (up to six months),  and (viii)  investment  grade
corporate  bonds,   commercial  paper  and  mortgage  derivative  products.  See
"--Mortgage-backed  Securities." The board of directors may authorize additional
investments.

      Our  investment  securities  "available  for sale" and "held to  maturity"
portfolios at December 31, 1996 did not contain securities of any issuer with an
aggregate book value in excess of 10% of our equity,  excluding  those issued by
the United States Government or its agencies.

      Mortgage-backed  Securities.  To supplement  lending  activities,  we have
invested in residential mortgage-backed  securities.  Mortgage-backed securities
can serve as collateral for borrowings and, through  repayments,  as a source of
liquidity.  Mortgage-backed  securities represent a participation  interest in a
pool of  single-family  or  other  type of  mortgages.  Principal  and  interest
payments  are  passed  from the  mortgage  originators,  through  intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation interests in the form of securities,  to investors such as us. The
quasi-governmental  agencies  guarantee the payment of principal and interest to
investors and include FHLMC,  Government National Mortgage Association ("GNMA"),
and FNMA.

      Our mortgage-backed  securities portfolio was classified as "available for
sale" at December 31,  1996.  Each  security was issued by GNMA,  FHLMC or FNMA.
Expected  maturities  will differ from  contractual  maturities due to scheduled
repayments  and  because  borrowers  may  have  the  right  to  call  or  prepay
obligations with or without prepayment penalties.

      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
The  interest  rate risk  characteristics  of the  underlying  pool of mortgages
(i.e.,  fixed-rate or adjustable-rate) and the prepayment risk, are passed on to
the certificate holder. The life of a mortgage-backed  pass-through  security is
equal to the life of the underlying mortgages. Mortgage-backed securities issued
by FHLMC and GNMA make up a majority of the pass-through certificates market.

                                       32






      Real Estate Mortgage Investment Conduits  ("REMIC's") are typically issued
by a special purpose entity, which may be organized in a variety of legal forms,
such as a trust, a corporation or a partnership.  The entity aggregates pools of
pass-through  securities or mortgage loans,  which are used to collateralize the
mortgage related securities.  Once combined,  the cash flows can be divided into
"tranches"  or  "classes"  of  individual  securities,   thereby  creating  more
predictable  average lives for each security  than the  underlying  pass-through
pools of  mortgage  loans.  Accordingly,  under  this  security  structure,  all
principal  paydowns  from the  various  mortgage  pools or  mortgage  loans  are
allocated to a mortgage-related  securities' class or classes structured to have
priority  until it has been paid off.  These  securities  generally  have  fixed
interest  rates,  and as a result,  changes in interest  rates  generally  would
affect the market value and possibly the  prepayment  rates of such  securities.
The characterization of a mortgage-related security as a REMIC relates solely to
the tax treatment of the mortgage  related  security under the Internal  Revenue
Code.

      Securities  Portfolio.  The following table sets forth the carrying (i.e.,
amortized  cost)  value  of  our  investment   securities  and   mortgage-backed
securities,  at the dates  indicated.  At December 31, 1996, the market value of
our investment  securities,  held to maturity, was $604,000. The market value of
our investment  securities and mortgage-backed  securities,  available for sale,
were  $597,000  and $5.8  million,  respectively.  At  December  31,  1996,  the
portfolios of the investment  securities  available for sale and mortgage-backed
securities  available  for sale  contained net  unrealized  losses of $2,000 and
$173,000, respectively.

                                                         At December 31,
                                                    ----------------------
                                                      1995            1996
                                                      ----            ----
                                                    (Dollars in Thousands)

Investment Securities:
U.S. government and agency securities 
  available for sale......................           $ 751          $  599
U.S. government securities................             378             398
Political subdivision notes...............             289             317
                                                     -----           -----
     Total investment securities..........           1,418           1,314
                                                     -----           -----


Mortgage-backed securities:
  GNMA....................................             954             812
  FHLMC...................................           3,067           2,300
  FNMA....................................           3,430           2,829
                                                     -----           -----
     Total mortgage-backed securities.....           7,451           5,941
                                                     -----           -----
     Total................................          $8,869          $7,255
                                                     =====           =====



                                       33






      The  following  table  sets  forth  information  regarding  the  scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields  for  our  investment  securities  portfolio  at  December  31,  1996  by
contractual  maturity.  The following table does not take into consideration the
effects of scheduled repayments or the effects of possible prepayments.




                                                                     At December 31, 1996
                       -------------------------------------------------------------------------------------------------------------
                            Less than              1 to               Over 5 to             Over 10                   Total
                             1 year               5 years             10 years               years                 Securities
                       -----------------   ------------------    ------------------   -----------------   -------------------------
                       Carrying  Average   Carrying   Average    Carrying   Average   Carrying  Average   Carrying           Market
                        Value     Yield     Value      Yield      Value      Yield     Value     Yield     Value     Yield    Value
                        -----     -----     -----      -----      -----      -----     -----     -----     -----     -----    -----
                                                                   (Dollars in Thousands)
                                                                                                
  U.S. Government
    securities....     $    -         -%   $  349        5.39%   $    -          -%      $398     5.15%    $  747      5.22%  $  643
  U.S. Agency 
    securities....          -         -       250        6.39         -          -         -         -        250      6.39      250
  Political 
    subdivision 
    notes.........        127      6.75        34        6.63       156       6.03         -         -        317      6.39      317
                          ---      ----     -----        ----     -----       ----       ----    ------     -----      ----    -----
  Total...........       $127      6.75%   $  633        5.85%   $  156       6.03%      $398     5.15%    $1,314      5.72%  $1,210
                          ===      ====     =====        ====     =====       ====        ===     ====      =====      ====    =====




NOTE:  Yields on tax exempt  obligations  have been computed on a tax equivalent
       basis.

                                       34






Sources of Funds

      Deposits  are our major  external  source of funds for  lending  and other
investment  purposes.  Funds are also  derived  from the  receipt of payments on
loans and  prepayment  of loans and,  to a much  lesser  extent,  maturities  of
investment securities and mortgage-backed securities, borrowings and operations.
Scheduled  loan principal  repayments  are a relatively  stable source of funds,
while  deposit  inflows and  outflows  and loan  prepayments  are  significantly
influenced by general interest rates and market conditions.

      Deposits.  Consumer and commercial deposits are attracted principally from
within our primary  market area  through the  offering of a selection of deposit
instruments including regular savings accounts,  money market accounts, and term
certificate accounts. IRA accounts are also offered.  Deposit account terms vary
according to the minimum balance required, the time period the funds must remain
on deposit, and the interest rate.

      The interest  rates paid by us on deposits are set weekly at the direction
of our senior  management.  Interest rates are determined based on our liquidity
requirements,  interest rates paid by our competitors,  and our growth goals and
applicable regulatory restrictions and requirements.

      Passbook savings,  money market and NOW accounts constituted $9.1 million,
or 22.35%,  of our deposit  portfolio  at December  31,  1996.  Certificates  of
deposit  constituted  $31.7 million or 77.65% of the deposit  portfolio of which
$7.6 million or 18.55% of the deposit  portfolio  were  certificates  of deposit
with balances of $100,000 or more. The majority of these certificates  represent
a mix of deposits from long-standing  customers and public monies. Such deposits
are offered at negotiated rates and provide us with a stable source of funds. As
of December 31, 1996, we had no brokered deposits.

                                       35






      At December 31, 1996,  our deposits were  represented by the various types
of savings programs described below.




                                                              Minimum          Balance as of      Percentage of          
Category                     Term           Interest Rate  Balance Amount    December 31, 1996    total Deposits
- --------                    ----            -------------  --------------    --------------     ----------------- 
                                                            (In Thousands)                           
                                                                                                  
                                                                                       
Now Accounts............    None                 2.00%       $      100            $ 2,904            7.12%
Super Now...............    None                 2.26%              100                 83            0.20%
Passbook savings........    None                 3.00%               10              4,456           10.93%
Christmas club..........    None                 3.75%               10                 46            0.11%
Money market accounts...    None                 2.50%            2,500              1,622            3.98%
                                                                                                  
Certificates of Deposit:                                                                          
                                                                                                  
Fixed Term, Fixed Rate      91 day               4.25%              500                215            0.53%
Fixed Term, Fixed Rate      182 day              5.18%              500              5,054           12.40%
Fixed Term, Fixed Rate      1 year               5.50%              500              7,968           19.55%
Fixed Term, Fixed Rate      18 months            5.50%              500              1,074            2.63%
Fixed Term, Fixed Rate      2 year               5.75%              500                521            1.28%
Fixed Term, Fixed Rate      30 months            5.83%              500              1,868            4.58%
Fixed Term, Fixed Rate      4 year               5.83%              500                326            0.80%
Fixed Term, Fixed Rate      No longer offered    7.25%              500                300            0.74%
Fixed Term, Fixed Rate      IRA 18 months        5.50%               10              3,325            8.16%
Fixed Term, Fixed Rate      IRA 30 months        5.83%               10                348            0.85%
                            Negotiable           5.82%    less than 100,000          3,094            7.59%
                            Negotiable           5.78%          100,000              7,561           18.55%
                                                                                    ------           -----
                                                                                                  
                            Total                                                  $40,765          100.00%
                                                                                    ======          ======

                          
                      


      The following  table sets forth our time  deposits  classified by interest
rate at the dates indicated.

                                    As of December 31,
                                   -------------------
                                      1995        1996
                                      ----        ----
                                       (In Thousands)

Interest Rate

2.00-4.00%......................   $    138    $     53
4.01-6.00%......................     20,745      29,128
6.01-8.00%......................     10,472       2,473
8.01 and over...................         16           -
                                    -------    --------
                                    $31,371     $31,654
                                    =======     =======

                                       36






      The  following  table sets forth the  amount  and  maturities  of our time
deposits at December 31, 1996.




                                          Amount Due
                   -------------------------------------------------------------
                                                                     After
                   December 31,   December 31,    December 31,   December 31,
Interest Rate          1997           1998            1999           2000         Total
- -------------         ------         ------          ------         ------       -------
                                                 (In Thousands)

                                                                      
2.01-4.00%...        $    53         $    -            $  -           $  -       $    53
4.01-6.00%...         23,764          4,565             640            159        29,128
6.01-8.00%...          2,034            221             214              4         2,473
8.01 and over              -              -               -              -             -
                     -------         ------            ----           ----       -------
  Total              $25,851         $4,786            $854           $163       $31,654
                      ======          =====             ===            ===        ======




      The  following  table  sets forth our  savings  activity  for the  periods
indicated:

                                     Year Ended December 31,
                                     -----------------------
                                        1995         1996
                                        ----         ----
                                         (In Thousands)

Beginning balance..............       $39,301      $40,637
                                       ------       ------
Net increase (decrease) before
  interest credited............           (21)      (1,338)
Interest credited..............         1,357        1,466
                                        -----        -----
Net increase (decrease) in 
   savings deposits ...........         1,336          128
                                        -----       ------
Ending balance.................       $40,637      $40,765
                                       ======       ======



      The following table indicates the amount of our certificates of deposit of
$100,000 or more by time remaining until maturity as of December 31, 1996.

                                          Certificates
Maturity Period                             of Deposit
- ---------------                             ----------
                                         (In Thousands)

Within three months..................           $1,206
Three through six months.............            2,224
Six through twelve months............            3,235
Over twelve months...................              896
                                                ------
                                                $7,561
                                                ======

                                       37






Borrowings.  Advances (borrowing) may be obtained from the FHLB of Cincinnati to
supplement  our supply of lendable  funds.  Advances from the FHLB of Cincinnati
are  typically  secured  by a pledge of our stock in the FHLB of  Cincinnati,  a
portion of our first mortgage  loans and other assets.  Each FHLB credit program
has its own  interest  rate,  which  may be fixed or  adjustable,  and  range of
maturities. We may borrow up to $2.3 million from the FHLB of Cincinnati. If the
need  arises,  we may also access the Federal  Reserve Bank  discount  window to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  At December  31,  1996,  borrowings  from the FHLB of  Cincinnati
totaled $800,000 and consisted of a 90 day cash management advance with a 90 day
term and a variable  interest  rate (5.85% at December 31,  1996) that  adjusted
daily. Since that date, a substantial  portion of the borrowings had been repaid
without incurring a prepayment penalty.

Competition

      Competition for deposits comes from other insured  financial  institutions
such as commercial banks, thrift institutions, credit unions, finance companies,
and multi-state  regional banks in our market areas.  Competition for funds also
includes a number of  insurance  products  sold by local  agents and  investment
products  such as mutual funds and other  securities  sold by local and regional
brokers. Loan competition varies depending upon market conditions and comes from
commercial banks, thrift institutions,  credit unions and mortgage bankers, many
of whom have far greater  resources  than we have.  There are two credit unions,
one thrift institution, three commercial banks and five finance companies in our
market area.

      We have been able to maintain our position in mortgage loan  originations,
market share, and deposit accounts  throughout our market areas by virtue of our
local presence,  competitive pricing, and referrals from existing customers.  We
are smaller in asset size compared to the many  financial  institutions  serving
our market  areas.  The  deposit  base of our market  areas is sought by many of
these financial institutions.

Subsidiary Activity

      We are  permitted to invest up to 2% of our assets in the capital stock of
or loans to subsidiary  corporations.  Additional  investment of 1% of assets is
permitted when such  additional  investment is utilized  primarily for community
development  purposes.  At December 31, 1996, we had one  subsidiary,  SFS, Inc.
("SFS").  SFS was formed in 1978 to hold stock in our  outside  data  processing
servicer.  Our  investment in our  subsidiary  totalled  $16,000 at December 31,
1996. As of December 31, 1996, SFS had not conducted any  operations  other than
to hold the stock of that servicer.

                                       38







Properties

      We  operate  from  our  main  office  and one  branch  office.  Our  total
investment in office property and equipment was $1,550,000 with a net book value
of $533,000 at December 31, 1996.




                                                                      Net Book Value
                                                                      Of Real Property
                                                                       or Leasehold
                                                       Year Leased     Improvements
Location                             Leased or Owned   or Acquired      and Equipment
- --------                             ---------------   -----------      -------------
                                                                     
MAIN OFFICE:
  632 East Elk Avenue                    Owned            1980           $354,402
  Elizabethton, Tennessee
  37643

BRANCH OFFICE:
  510 Wallace Avenue                     Owned            1989           $179,109
  Elizabethton, Tennessee
  37643



      In addition we own property at the  intersection  of  Riverside  Drive and
Hattie  Avenue,  Elizabethton,  Tennessee  which  consists  of  a  single-family
dwelling  that we rent for  $400  per  month  and a paved  parking  area for our
customers  and  employees.  At  December  31,  1996,  the net book  value of the
property was $5,000.

Personnel

      At December 31, 1996 we had 18 full-time and two part-time employees. None
of our employees are  represented by a collective  bargaining  group. We believe
that our relationship with our employees is good.

Legal Proceedings

      We are,  from time to time,  a party to legal  proceedings  arising in the
ordinary  course of our business,  including  legal  proceedings  to enforce our
rights against borrowers.  We are not currently a party to any legal proceedings
which  are  expected  to  have  a  material  adverse  effect  on  our  financial
statements.

                                       39






                                   REGULATION

      Set forth below is a brief description of certain laws which relate to us.
The description does not purport to be complete and is qualified in its entirety
by references to applicable laws and regulation.

Holding Company Regulation

      General.  Bancorp  will be required to register  and file reports with the
OTS and will be subject to regulation  and  examination by the OTS. In addition,
the OTS  will  have  enforcement  authority  over  Bancorp  and any  non-savings
institution  subsidiaries.  This will  permit the OTS to  restrict  or  prohibit
activities that it determines to be a serious risk to us. This regulation and is
intended  primarily for the protection of our depositors and not for the benefit
of you, as stockholders of Bancorp.

      QTL Test. Since Bancorp will only own one savings institution,  it will be
able to diversify its operations  into  activities  not related to banking,  but
only so long as we  satisfy  the QTL test.  If  Bancorp  controls  more than one
savings institution,  it would lose the ability to diversify its operations into
non-banking related activities, unless such other savings institutions each also
qualify as a QTL or were acquired in a supervised acquisition.  See "- Qualified
Thrift Lender Test."

      Restrictions  on  Acquisitions.  Bancorp must obtain approval from the OTS
before  acquiring  control of any other  SAIF-insured  savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Savings Institution Regulation

      General. As a federally chartered,  SAIF-insured  savings institution,  we
are  subject  to  extensive  regulation  by the OTS and the  FDIC.  Our  lending
activities  and other  investments  must comply with  various  federal and state
statutory and regulatory  requirements.  We are also subject to certain  reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
("Federal Reserve System").

      The OTS, in conjunction with the FDIC,  regularly examines us and prepares
reports for the consideration of our board of directors on any deficiencies that
the OTS  finds in our  operations.  Our  relationship  with our  depositors  and
borrowers  is also  regulated  to a great  extent  by  federal  and  state  law,
especially in such matters as the ownership of savings accounts and the form and
content of our mortgage documents.

      We must file reports with the OTS and the FDIC  concerning  our activities
and financial condition,  in addition to obtaining regulatory approvals prior to
entering into certain transactions such as mergers with or acquisitions of other
financial   institutions.   This  regulation  and   supervision   establishes  a
comprehensive  framework of activities in which an institution can engage and is
intended primarily for the protection of the SAIF and depositors. The regulatory
structure  also  gives  the  regulatory   authorities  extensive  discretion  in
connection with their  supervisory  and  enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  regulations,  whether by the OTS, the FDIC or the United  States
Congress could have a material adverse impact on our respective operations.

      Insurance  of  Deposit  Accounts.  The  FDIC is  authorized  to  establish
separate annual  assessment  rates for deposit  insurance for members of the BIF
and the  SAIF.  The  FDIC may  increase  assessment  rates  for  either  fund if
necessary  to restore the fund's  ratio of  reserves to insured  deposits to its
target level within a reasonable time and may decrease such assessment  rates if
such target level has been met.

                                       40






The FDIC has  established a risk-based  assessment  system for both SAIF and BIF
members.  Under this system,  assessments  are set within a range,  based on the
risk the  institution  poses to its deposit  insurance  fund. This risk level is
determined  based on the  institution's  capital  level and the FDIC's  level of
supervisory concern about the institution.

      Because a  significant  portion of the  assessments  paid into the SAIF by
savings  institutions  were used to pay the cost of prior thrift  failures,  the
reserves of the SAIF were below the level required by law. The BIF had, however,
met its required  reserve level during the third calendar  quarter of 1995. As a
result,  deposit  insurance  premiums  for  deposits  insured  by the  BIF  were
substantially  less than premiums for deposits such as ours which are insured by
the SAIF.  Legislation to capitalize  the SAIF and to eliminate the  significant
premium  disparity  between the BIF and the SAIF became effective  September 30,
1996. The recapitalization plan provided for a special assessment equal to $.657
per $100 of SAIF  deposits  held at March 31,  1995,  in order to increase  SAIF
reserves  to the  level  required  by  law.  Certain  BIF  institutions  holding
SAIF-insured deposits were required to pay a lower special assessment.  Based on
its deposits at March 31, 1995, on November 27, 1996, we paid a pre-tax  special
assessment of $264,000.

      The  recapitalization  plan also  provides  that the cost of prior  thrift
failures which were funded through the issuance of the Fico Bonds will be shared
by members of both the SAIF and the BIF. This will increase BIF  assessments for
healthy  banks to  approximately  $.013  per  $100 of  deposits  in  1997.  SAIF
assessments for healthy savings institutions in 1997 will be approximately $.064
per $100 in deposits  and may be reduced but not below the level set for healthy
BIF institutions.

      The FDIC has lowered the rates on assessments paid to the SAIF and widened
the spread of those  rates.  The FDIC's  action  established  a base  assessment
schedule  for the SAIF with  rates  ranging  from 4 to 31 basis  points,  and an
adjusted  assessment  schedule that reduces these rates by 4 basis points.  As a
result,  the effective  SAIF rates range from 0 to 27 basis points as of October
1, 1996.  In  addition,  the  FDIC's  final rule  prescribed  a special  interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.

      The recapitalization plan also provides for the merger of the SAIF and BIF
effective  January 1, 1999,  assuming  there are no savings  institutions  under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination of the federal thrift charter and the separate federal regulation of
thrifts.  As a  result,  we  might  have to  convert  to a  different  financial
institution  charter and be  regulated  under  federal law as a bank,  including
being subject to the more restrictive  activity  limitations imposed on national
banks.  We cannot  predict the impact of our  conversion to, or regulation as, a
bank until the legislation requiring such change is enacted.

      Regulatory Capital  Requirements.  OTS capital regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to 1.5%
of  total  adjusted  assets,  (2)  core  capital  equal  to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets. Our capital ratios are set forth under "Historical and Pro Forma Capital
Compliance."

      Tangible  capital is defined as core  capital less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

                                       41







      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

      The  OTS has  adopted  a rule  requiring  a  deduction  from  capital  for
institutions  with certain levels of interest rate risk. This rule is not yet in
effect.

      Dividend  and Other  Capital  Distribution  Limitations.  OTS  regulations
require us to give the OTS 30 days advance notice of any proposed declaration of
dividends to Bancorp, and the OTS has the authority under its supervisory powers
to prohibit the payment of dividends by us to Bancorp.  In addition,  we may not
declare or pay a cash  dividend on its capital  stock if the effect  would be to
reduce our  regulatory  capital  below the amount  required for the  liquidation
account to be established at the time of the  Conversion.  See "The Conversion -
Effects of  Conversion  to Stock Form on  Depositors  and  Borrowers of Security
Federal Savings Bank -Liquidation Account."

      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
December 31, 1996, we qualified as a Tier 1 institution.

      In the event our capital falls below our fully  phased-in  requirement  or
the OTS  notifies  us that we are in need of more than  normal  supervision,  we
would become a Tier 2 or Tier 3 institution and as a result, our ability to make
capital  distributions  could be  restricted.  Tier 2  institutions,  which  are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

      A savings institution is prohibited from making a capital distribution if,
after making the distribution, the savings institution would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  institution  cannot distribute  regulatory  capital that is
needed for its liquidation account.

                                       42







      Qualified Thrift Lender Test.  Savings  institutions must meet a qualified
thrift lender  ("QTL") test.  If we maintain an  appropriate  level of qualified
thrift  investments  ("QTIs")  (primarily   residential  mortgages  and  related
investments,   including  certain  mortgage-related  securities)  and  otherwise
qualified as a QTL, we will continue to enjoy full borrowing privileges from the
FHLB of Cincinnati.  The required  percentage of QTIs is 65% of portfolio assets
(defined as all assets minus intangible assets, property used by the institution
in  conducting  its  business and liquid  assets equal to 10% of total  assets).
Certain  assets  are  subject to a  percentage  limitation  of 20% of  portfolio
assets.  In addition,  savings  institution  may include  shares of stock of the
FHLBs, FNMA, and FHLMC as QTIs.  Compliance with the QTL test is determined on a
monthly basis in nine out of every 12 months.  As of December 31, 1996, we never
were in compliance  with its QTL  requirement  with  approximately  86.1% of our
assets invested in QTIs.

      Transactions With Affiliates. Generally, restrictions on transactions with
affiliates  require  that  transactions  between  a savings  institution  or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions  are  restricted  to an aggregate  percentage  of savings
institution's  capital and  collateral  in  specified  amounts  must  usually be
provided by affiliates  in order to receive loans from the savings  institution.
Our  affiliates  include  Bancorp  and any company  which would be under  common
control with us. In addition, a savings institution may not extend credit to any
affiliate  engaged in activities not  permissible  for a bank holding company or
acquire the  securities of any affiliate  that is not a subsidiary.  The OTS has
the discretion to treat  subsidiaries of savings  institution as affiliates on a
case-by-case basis.

      Liquidity Requirements.  All savings institutions are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At December 31, 1996,  our required  liquid
asset ratio was 5.0% and our actual ratio was 5.08%.  Monetary  penalties may be
imposed upon associations for violations of liquidity requirements.

      Federal  Home Loan  Savings  Bank  System.  We are a member of the FHLB of
Cincinnati,  which is one of 12 regional FHLBs. Each FHLB serves as a reserve or
central bank for its members within its assigned region.  It is funded primarily
from funds deposited by savings  institutions and proceeds derived from the sale
of consolidated obligations of the FHLB System. It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors of the FHLB.

      As a member, we are required to purchase and maintain stock in the FHLB of
Cincinnati in an amount equal to at least 1% of our aggregate unpaid residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year.  At December  31, 1996,  we had  $394,000 in FHLB stock,  at cost,
which  was in  compliance  with  this  requirement.  The  FHLB  imposes  various
limitations  on advances  such as limiting  the amount of certain  types of real
estate  related  collateral  to 30% of a member's  capital  and  limiting  total
advances to a member.

      The FHLBs are  required to provide  funds for the  resolution  of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended  December 31, 1996,  dividends paid by
the FHLB of Cincinnati to us totalled $26,000.

                                       43






      Federal Reserve System. The Federal Reserve System requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity  requirements  that are imposed by the OTS. At December
31,  1996,  our reserve met the minimum  level  required by the Federal  Reserve
System.

      Savings  institutions  have  authority to borrow from the Federal  Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.  We had no borrowings from the Federal Reserve System at
December 31, 1996.

                                    TAXATION

Federal Taxation

      We are subject to the provisions of the Internal  Revenue Code of 1986, as
amended (the "Code"), in the same general manner as other corporations. However,
prior to  August  1996,  savings  institutions  such as us,  which  met  certain
definitional  tests and other  conditions  prescribed  by the Code could benefit
from certain favorable provisions regarding their deductions from taxable income
for  annual  additions  to their bad debt  reserve.  The  amount of the bad debt
deduction  that a  qualifying  savings  institution  could claim with respect to
additions  to its reserve for bad debts was subject to certain  limitations.  We
reviewed the most  favorable way to calculate the deduction  attributable  to an
addition to our bad debt reserve on an annual basis.

      In August  1996,  the Code was revised to equalize the taxation of thrifts
and banks.  Thrifts,  such as us, no longer have a choice between the percentage
of taxable income method and the experience  method in determining  additions to
bad debt reserves. Thrifts with $500 million of assets or less may still use the
experience method, which is generally available to small banks currently. Larger
thrifts must use the specific charge off method regarding bad debts. Any reserve
amounts added after 1987 will be taxed over a six year period beginning in 1996;
however,  bad debt reserves set aside  through 1987 are  generally not taxed.  A
savings  institution  may delay  recapturing  into income its post-1987 bad debt
reserves for an  additional  two years if it meets a  residential-lending  test.
This law is not expected to have a material  impact on us. At December 31, 1996,
we had $246,000 of post 1987 bad-debt reserves.

      Under the  percentage of taxable  income  method,  the bad debt  deduction
attributable to "qualifying real property loans" could not exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt  deduction  for  non-qualifying  loans,  equaled  the
amount by which 12% of the sum of the total deposits and the advance payments by
borrowers  for taxes and  insurance at the end of the taxable year  exceeded the
sum of the  surplus,  undivided  profits and  reserves at the  beginning  of the
taxable year.  The amount of the bad debt deduction  attributable  to qualifying
real property  loans  computed using the percentage of taxable income method was
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying  real property  loans at the close of the taxable year did not exceed
6% of such loans outstanding at such time.

      Under the experience  method, the bad debt deduction may be based on (i) a
six-year moving average of actual losses on qualifying and non-qualifying loans,
or (ii) a fill-up to the  institution's  base year reserve amount,  which is the
tax bad debt reserve determined as of December 31, 1987.

      The  percentage  of  specially  computed  taxable  income that was used to
compute a savings  institution's bad debt reserve deduction under the percentage
of taxable income method (the "percentage

                                       44






bad debt deduction") was 8%. The percentage of taxable income bad debt deduction
thus  computed  was  reduced  by  the  amount   permitted  as  a  deduction  for
non-qualifying  loans  under the  experience  method.  The  availability  of the
percentage of taxable income method permitted qualifying savings institutions to
be taxed at a lower  effective  federal income tax rate than that  applicable to
corporations generally  (approximately 31.3% assuming the maximum percentage bad
debt deduction).

      If a savings institution's qualifying assets (generally,  loans secured by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
institution may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately accruable for financial reporting purposes. As of December 31, 1996,
at least 60% of our assets  were  qualifying  assets as defined in the Code.  No
assurance  can be given  that we will meet the 60% test for  subsequent  taxable
years.

      Earnings  appropriated  to our  bad  debt  reserve  and  claimed  as a tax
deduction  including our supplemental  reserves for losses will not be available
for the payment of cash dividends or for  distribution to you, our  stockholders
(including distributions made on dissolution or liquidation),  unless we include
the  amount  in  income,  along  with the  amount  deemed  necessary  to pay the
resulting  federal  income tax.  As of December  31,  1996,  we had  $825,000 of
accumulated earnings,  representing our base year tax reserve, for which federal
income  taxes have not been  provided.  If such  amount is used for any  purpose
other than bad debt losses,  including a dividend distribution or a distribution
in  liquidation,  it will be subject to federal  income tax at the then  current
rate.

      Generally,  for taxable years beginning after 1986, the Code also requires
most corporations, including savings institutions, to utilize the accrual method
of accounting  for tax purposes.  Further,  for taxable years ending after 1986,
the Code  disallows  100% of a savings  institution's  interest  expense  deemed
allocated  to certain  tax-exempt  obligations  acquired  after  August 7, 1986.
Interest expense allocable to (i) tax-exempt  obligations  acquired after August
7, 1986  which are not  subject to this rule,  and (ii)  tax-exempt  obligations
issued  after 1982 but  before  August 8,  1986,  are  subject to the rule which
applied prior to the Code  disallowing the  deductibility of 20% of the interest
expense.

      The Code  imposes a tax  ("AMT") on  alternative  minimum  taxable  income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers of which we currently have none. AMTI is also adjusted by determining
the tax  treatment  of certain  items in a manner that  negates the  deferral of
income  resulting from the regular tax treatment of those items.  Thus, our AMTI
is  increased  by an amount  equal to 75% of the  amount  by which our  adjusted
current earnings exceeds our AMTI (determined  without regard to this adjustment
and prior to reduction for net operating losses). In addition, for taxable years
beginning  after December 31, 1986 and before January 1, 1996, an  environmental
tax of 0.12% of the excess of AMTI (with certain  modifications) over $2 million
is imposed on  corporations,  including us, whether or not an AMT is paid. Under
pending  legislation,  the AMT rate would be reduced to zero for  taxable  years
beginning  after December 31, 1994,  but this rate reduction  would be suspended
for taxable years beginning in 1995 and 1996 and the suspended  amounts would be
refunded as tax credits in subsequent years.

                                       45






      Bancorp may exclude from its income 100% of dividends  received from us as
a member of the same affiliated group of corporations.  A 70% dividends received
deduction generally applies with respect to dividends received from corporations
that are not members of such  affiliated  group,  except  that an 80%  dividends
received  deduction  applies  if  Bancorp  owns  more than 20% of the stock of a
corporation paying a dividend.  The above exclusion amounts,  with the exception
of the  affiliated  group  figure,  were  reduced  in years in which we  availed
ourself of the percentage of taxable income bad debt deduction method.

      Our federal income tax return has not been audited by the IRS.

State Taxation

      The state of Tennessee  imposes an excise tax on savings  institutions  at
the rate of 6% of net taxable income, which is computed based on federal taxable
income  subject to certain  adjustments.  The state of  Tennessee  also  imposes
franchise  and  privilege  taxes on savings  institutions  which have not been a
material expense for us.

                         MANAGEMENT OF SFB BANCORP, INC.

      Our  board of  directors  consist  of the same  individuals  who  serve as
directors of our  subsidiary,  Security  Federal  Savings Bank.  Our charter and
bylaws require that directors be divided into three classes,  as nearly equal in
number as possible.  Each class of  directors to serve for a three-year  period,
with  approximately  one-third of the directors  elected each year. Our officers
will be elected annually by our board and serve at the board's  discretion.  See
"Management of Security Federal Savings Bank."

                   MANAGEMENT OF SECURITY FEDERAL SAVINGS BANK

Directors and Executive Officers

      Our board of  directors is composed of six members each of whom serves for
a term of three  years.  Our  proposed  stock  charter and bylaws  require  that
directors be divided into three classes,  as nearly equal in number as possible.
Each class of  directors to serve for a three-year  period,  with  approximately
one-third of the directors  elected each year. Our officers are elected annually
by our board and serve at the board's discretion.

                                       46






      The following table sets forth  information  with respect to our directors
and  executive  officers,  all of  whom  will  continue  to  serve  in the  same
capacities after the Conversion. We have no other executive officers.




                         Age at                                             Current
                        December                              Director        Term
                        31, 1996    Position                    Since       Expires
                        --------    --------                   -------      -------
Directors

                                                                      
Donald W. Tetrick          79       Chairman of the Board and   1963          1999
                                    Director
Peter W. Hampton           77       President and Director      1963          1998
Peter W. Hampton, Jr.      46       Vice Chairman of the        1994          1999
                                    Board and Director

John R. Crockett, Jr.      76       Secretary, Treasurer and    1963          1997
                                    Director
Julian T. Caudill          78       Director                    1963          1997
Estill L. Caudill, Jr.     80       Director                    1963          1998



      The business  experience  for the past five years of each of the directors
and executive officers is as follows:

      Donald W. Tetrick has been a member of the board of directors and Chairman
of the Board  since  1963.  Mr.  Tetrick is the  secretary  of the  Elizabethton
Kiwanis Club, the Carter County Chamber of Commerce and a member of the board of
directors  of First  United  Methodist  Church.  Mr.  Tetrick  is also a retired
funeral home director.

      Peter W.  Hampton  has been the  President  and a member  of the  board of
directors since 1963. Mr. Hampton is a member of the Elizabethton/Carter  County
Economic Development  Commission and the Carter County Chamber of Commerce.  Mr.
Hampton is the father of Peter W. Hampton, Jr.

      Peter W.  Hampton,  Jr. has been a member of the board of directors  since
1994 and has served as Vice  Chairman of the Board  since  December,  1996.  Mr.
Hampton  is senior  partner  in the law firm of  Hampton & Street,  and has been
employed as our General  Counsel since 1994.  Mr. Hampton is the son of Peter W.
Hampton.

      John R. Crockett,  Jr. has been a member of the our board of directors and
the secretary and treasurer since 1963. Mr. Crockett is a retired realtor.

      Julian T. Caudill has been a member of the board of directors  since 1963.
Mr. Caudill is a retired pharmacist. Mr. Caudill is a member of the Elizabethton
Rotary  Club and the  American  Cancer  Society.  He is the brother of Estill L.
Caudill, Jr.

      Estill L. Caudill,  Jr. has been a member of the board of directors  since
1963. Mr. Caudill is a retired  physician.  Mr. Caudill is the brother of Julian
T. Caudill.

Meetings and Committees of the Board of Directors

      The board of directors conducts its business through meetings of the board
and through  activities of its  committees.  During the year ended  December 31,
1996, the board of directors held 12 regular  meetings and one special  meeting.
No  director  attended  fewer  than 75% of the  total  meetings  of the board of
directors and  committees  on which such  director  served during the year ended
December 31, 1996.

                                       47







      All of the  directors  are members of the  executive/loan  committee.  The
executive/loan  committee is principally  responsible  for (i) insuring that our
lending  policies are  implemented  and observed,  (ii)  approving  certain loan
applications,  and (iii) approving other operational and administrative matters.
The executive/loan  committee met 51 times during the fiscal year ended December
31, 1996.

Director Compensation

      Each of the  directors is paid a monthly fee of $600.  Additionally,  each
director is also a member of the Executive/Loan  Committee and receives a fee of
$35 per meeting attended. Total aggregate fees paid to the current directors for
the year ended December 31, 1996 were $45,940.

Executive Compensation

      Summary  Compensation  Table.  The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief  executive  officer at
December 31, 1996. No other  employee  earned in excess of $100,000 for the year
ended December 31, 1996.



                                       Annual Compensation
                               ------------------------------------
                                                       Other Annual    All Other
                                                       Compensation   Compensation
Name and Principal Position    Salary       Bonus           (1)            (2)
- ---------------------------    ------       -----          -----          ----

                                                                
Peter W. Hampton, President    $73,614     $24,500        $9,280         $9,811



- --------------------
(1)   Consists of director  and  committee  fees of $7,750 and $1,530 of health,
      life and disability insurance premiums paid on behalf of the executive.

(2)   Consists of payments made on behalf of the executive for our Savings Plan.

      Employment  Agreement.  We have entered into an employment  agreement with
our President,  Peter W. Hampton. Mr. Hampton's base salary under the employment
agreement is $73,614.  The employment  agreement has a term of three years.  The
agreement is terminable by us for "just cause" as defined in the  agreement.  If
we terminate Mr. Hampton  without just cause,  Mr. Hampton will be entitled to a
continuation  of his salary from the date of  termination  through the remaining
term of the agreement.  The employment  agreement  contains a provision  stating
that in the event of the termination of employment in connection with any change
in control of us, Mr. Hampton will be paid a lump sum amount equal to 2.99 times
his five year average  annual  taxable cash  compensation.  If such payments had
been made under the agreement as of December 31, 1996,  such payments would have
equaled approximately $265,000. The aggregate payments that would have been made
to Mr.  Hampton would be an expense to us,  thereby  reducing our net income and
our capital by that amount.  The agreement may be renewed  annually by our board
of directors upon a determination of satisfactory performance within the board's
sole  discretion.  If Mr. Hampton shall become  disabled  during the term of the
agreement, he shall continue to receive payment of 100% of the base salary for a
period of 12 months and 60% of such base salary for the  remaining  term of such
agreement.  Such payments  shall be reduced by any other  benefit  payments made
under other disability programs in effect for our employees.

      Employee  Stock  Ownership  Plan. We have  established  an employee  stock
ownership plan, the ESOP, for the exclusive benefit of participating employee of
ours, to be  implemented  upon the completion of the  Conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination as to

                                       48






the  tax-qualified  status of the ESOP will be submitted to the IRS. Although no
assurances can be given, we expect that the ESOP will receive a favorable letter
of determination from the IRS.

      The ESOP is to be  funded  by  contributions  made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash. In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
8% of the  common  stock to be issued in the  Conversion.  The ESOP  intends  to
borrow funds from Bancorp. The loan is expected to be for a term of ten years at
an annual  interest rate equal to the prime rate as published in The Wall Street
Journal. Presently it is anticipated that the ESOP will purchase up to 8% of the
common stock to be issued in the offering (i.e., $464,000, based on the midpoint
of the EVR).  The loan will be secured by the shares  purchased  and earnings of
ESOP assets. Shares purchased with such loan proceeds will be held in a suspense
account for allocation among  participants as the loan is repaid.  We anticipate
contributing  approximately  $46,400 annually (based on a $464,000  purchase) to
the ESOP to meet principal  obligations under the ESOP loan, as proposed.  It is
anticipated that all such contributions  shall be  tax-deductible.  This loan is
expected to be fully repaid in approximately 10 years.

      Shares sold above the maximum of the EVR (i.e.,  more than 667,000 shares)
may be sold to the ESOP before satisfying  remaining unfilled orders of Eligible
Account Holders to fill the ESOP's subscription or the ESOP may purchase some or
all of the shares covered by its  subscription  after the Conversion in the open
market.

      Contributions  to the ESOP and shares  released from the suspense  account
will be  allocated  among  participants  on the  basis  of  total  compensation,
excluding  bonuses.  All participants must be employed at least 1,000 hours in a
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement,  in order to  receive an  allocation.  Participant  benefits  become
vested in plan  payments  as  follows:  after 1 year of service - 10%, 2 years -
20%,  3 years - 30%,  4  years - 40%,  5 years - 60%,  6 years - 80% and 7 years
- -100%.  Employment  prior to the  adoption of the ESOP shall be credited for the
purposes  of  vesting.  Vesting  will be  accelerated  upon  retirement,  death,
disability,   change  in  control  of  Bancorp,  or  termination  of  the  ESOP.
Forfeitures  will be  reallocated  to  participants  on the same  basis as other
contributions  in the plan year.  Benefits  may be payable in the form of a lump
sum  upon  retirement,   death,  disability  or  separation  from  service.  Our
contributions to the ESOP are  discretionary  and may cause a reduction in other
forms of  compensation.  Therefore,  benefits  payable  under the ESOP cannot be
estimated.

      The board of directors  has appointed  non-employee  directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
board of  directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  board of  directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

      Savings Plan. We sponsor a tax-qualified  defined contribution savings and
retirement  plan ("Savings  Plan") for the benefit of our  employees.  Employees
become eligible to participate  under the Savings Plan after reaching age 21 and
completing  one year of service.  We intend to amend the Savings  Plan to permit
participants to voluntary  direct the investment of plan assets for the purchase
of the  common  stock  in the  Conversion.  Such  directed  investments  will be
includable  in  the  participants   individual   purchase   limitations  in  the
Conversion.

                                       49






      Benefits are payable upon  termination of employment,  retirement,  death,
disability, or plan termination. Normal retirement age under the Savings Plan is
age 65. It is intended  that the Savings  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"), and the requirements of Section 401(a) of the Code.

      Costs  associated  with the Savings  Plan were $46,000 and $29,000 for the
fiscal years ended December 31, 1995 and 1996. Future Bank  contributions to the
Savings Plan may be reduced as a result of the implementation of the ESOP.

Proposed Future Stock Benefit Plans

      Stock Option Plan. The boards of directors  intend to adopt a stock option
plan (the Option Plan) following the Conversion,  subject to approval by you and
Bancorp's stockholders,  at a stockholders meeting to be held no sooner than six
months after the Conversion. The Option Plan would be in compliance with the OTS
regulations in effect.  See "--  Restrictions  on Benefit  Plans." If the Option
Plan is implemented within one year after the Conversion, in accordance with OTS
regulations,  a number of shares equal to 10% of the aggregate  shares of common
stock to be issued in the offering  (i.e.,  58,000 shares based upon the sale of
580,000  shares at the  midpoint of the EVR) would be reserved  for  issuance by
Bancorp upon exercise of stock options to be granted to officers,  directors and
employees  of us from time to time under the  Option  Plan.  The  purpose of the
Option Plan would be to provide additional  performance and retention incentives
to certain officers, directors and employees by facilitating their purchase of a
stock interest in Bancorp.  The Option Plan,  which would become  effective upon
stockholder  approval of such Plan, would provide for a term of 10 years,  after
which no  awards  could be  made,  unless  earlier  terminated  by the  board of
directors  pursuant to the Option Plan.  The options would vest over a five year
period (i.e.,  20% per year),  beginning one year after the date of grant of the
option.  Options  would  be  granted  based  upon  several  factors,   including
seniority,  job duties and  responsibilities,  job  performance,  our  financial
performance  and a  comparison  of awards  given by other  savings  institutions
converting from mutual to stock form.

      Bancorp would receive no monetary  consideration for the granting of stock
options  under the Option Plan. It would receive the option price for each share
issued to optionees upon the exercise of such options. Shares issued as a result
of the exercise of options  will be either  authorized  but  unissued  shares or
shares  purchased  in the open market by Bancorp.  However,  no purchases in the
open market will be made that would violate applicable  regulations  restricting
purchases  by  Bancorp.  The  exercise  of options  and  payment  for the shares
received would contribute to the equity of Bancorp.

      If the Option Plan is implemented more than one year after the Conversion,
the Option Plan will  comply with such OTS  regulations  and  policies  that are
applicable at such time.

      Restricted  Stock Plan.  The board of  directors  intends to adopt the RSP
within one year of the  Conversion,  the  objective  of which is to enable us to
retain  personnel and  directors of  experience  and ability in key positions of
responsibility.  Bancorp expects to hold a stockholders'  meeting no sooner than
six months after the Conversion in order for stockholders to vote to approve the
RSP. If within one year after the Conversion,  in accordance with applicable OTS
regulations,  the shares granted under the RSP will be in the form of restricted
stock  vesting over a five year period (i.e.,  20% per year)  beginning one year
after the date of grant of the award.  Compensation expense in the amount of the
fair market value of the common stock granted will be  recognized  pro rata over
the years  during which the shares are  payable.  Until they have  vested,  such
shares may not be sold,  pledged or otherwise disposed of and are required to be
held in escrow.  Any shares not so allocated would be voted by the RSP Trustees.
The RSP will be implemented in accordance with applicable OTS  regulations.  See
"--  Restrictions  on Stock Benefit Plans." Awards would be granted based upon a
number of factors,  including seniority,  job duties and  responsibilities,  job
performance, our performance and a comparison of awards given by other

                                       50






institutions converting from mutual to stock form. The RSP would be managed by a
committee of non-employee directors (the "RSP Trustees"). The RSP Trustees would
have the  responsibility  to  invest  all funds  contributed  by us to the trust
created for the RSP (the "RSP Trust").

      We will contribute  sufficient  funds to the RSP so that the RSP Trust can
purchase, in the aggregate,  up to 4% of the amount of common stock that is sold
in the  Conversion.  The shares  purchased  by the RSP would be  authorized  but
unissued  shares  or would be  purchased  in the open  market.  In the event the
market  price  of the  common  stock is  greater  than  $10.00  per  share,  our
contribution of funds will be increased. Likewise, in the event the market price
is  lower  than  $10.00  per  share,  our  contribution  will be  decreased.  In
recognition of their prior and expected services to us and Bancorp,  as the case
may  be,  the  officers,   other   employees  and  directors   responsible   for
implementation  of the  policies  adopted  by the  board  of  directors  and our
profitable operation will, without cost to them, be awarded stock under the RSP.
Based upon the sale of 580,000  shares of common  stock in the  offering  at the
midpoint of the EVR,  the RSP Trust is expected to purchase up to 23,200  shares
of common stock.

      If the RSP is implemented more than one year after the Conversion, the RSP
will comply with such OTS  regulations  and policies that are applicable at such
time.

      Restrictions on Stock Benefit Plans.  OTS regulations  provide that in the
event we implement  stock option or  management  and/or  employee  stock benefit
plans are  implemented  within one year from the date of Conversion,  such plans
must  comply  with  the  following  restrictions:  (1) the  plans  must be fully
disclosed in the  prospectus,  (2) for stock option  plans,  the total number of
shares for which  options may be granted may not exceed 10% of the shares issued
in the Conversion,  (3) for restricted stock plans, the shares may not exceed 3%
of the shares issued in the Conversion (4% for institutions  with 10% or greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  Conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the  available  awards  under the Option  Plan or the RSP,  (6)
directors who are not employees may not receive more than 5% individually or 30%
in the aggregate of the awards under any plan, (7) all plans must be approved by
a majority of the total votes  eligible to be cast at any duly called meeting of
the  Company's  stockholders  held no  earlier  than six  months  following  the
Conversion,  (8) for stock option  plans,  the  exercise  price must be at least
equal to the market price of the stock at the time of grant,  (9) for restricted
stock plans,  no stock issued in a conversion may be used to fund the plan, (10)
neither  stock option awards nor  restricted  stock awards may vest earlier than
20% as of one year  after  the  date of  stockholder  approval  and 20% per year
thereafter,  and vesting may be  accelerated  only in the case of  disability or
death (or if not inconsistent  with applicable OTS regulations in effect at such
time, in the event of a change in control), (11) the proxy material must clearly
state that the OTS in no way  endorses or approves of the plans,  and (12) prior
to implementing the plans, all plans must be submitted to the Regional  Director
of the OTS within five days after stockholder approval with a certification that
the plans approved by the  stockholders  are the same plans that were filed with
and  disclosed  in  the  proxy  materials  relating  to  the  meeting  at  which
stockholder approval was received.

Certain Related Transactions

      Peter W. Hampton, Jr., is a partner of the law firm of Hampton & Street in
Elizabethton,  Tennessee.  We have retained the services of Mr.  Hampton's firm,
and the firm  performs  certain  legal work for us. Fees paid to the law firm by
borrowers of ours for services performed on our behalf, were $65,000 during 1996
and such fees were less than $60,000 during 1995.

                                       51






                                 THE CONVERSION

      Our board of directors  and the OTS have  approved the Plan subject to the
Plan's approval by our members at the Special Meeting of Members, and subject to
the satisfaction of certain other conditions imposed by the OTS in its approval.
OTS approval,  however,  does not constitute a recommendation  or endorsement of
the Plan by the OTS.

General

      On January 15, 1997, our board of directors  adopted a Plan of Conversion,
pursuant to which we will convert from a federally chartered mutual savings bank
to a federally chartered stock savings bank and become a wholly owned subsidiary
of Bancorp.  The Conversion will include  adoption of the proposed Federal Stock
Charter and Bylaws which will  authorize  the  issuance of capital  stock by us.
Under the Plan,  our capital stock is being sold to Bancorp and the common stock
of Bancorp is being offered to the public.  The Conversion will be accounted for
at historical cost in a manner similar to a pooling of interests.

      The OTS has approved  Bancorp's  application  to become a savings and loan
holding  company  and to  acquire  all of our  common  stock to be issued in the
Conversion.  Pursuant to such OTS  approval,  Bancorp plans to retain 50% of the
net proceeds  from the sale of its common stock and to use the  remaining 50% to
purchase all of the common stock we will issue in the Conversion.

      The common  stock is first  being  offered in a  Subscription  Offering to
holders of  subscription  rights.  To the extent  shares of common  stock remain
available after the Subscription Offering, shares of common stock may be offered
in a Community Offering.  The Community  Offering,  if any, may commence anytime
subsequent  to  the  commencement  of  the  Subscription  Offering.  Shares  not
subscribed for in the  Subscription  and Community  Offerings may be offered for
sale by Bancorp in a Syndicated  Community  Offering.  We have the right, in our
sole  discretion,  to  accept  or  reject,  in whole or in part,  any  orders to
purchase  shares of the common stock  received in the Community  and  Syndicated
Community  Offering.  See "-- Community  Offering" and "-- Syndicated  Community
Offering."

      Shares of common stock in an amount equal to our pro forma market value as
a stock savings  institution  must be sold in order for the Conversion to become
effective.  The Community  Offering  must be completed  within 45 days after the
last day of the  Subscription  Offering period unless such period is extended by
us with the approval of the OTS. The Plan provides that the  Conversion  must be
completed  within 24 months  after the date of the  approval  of the Plan by our
members.

      In the event that we are unable to complete  the sale of common  stock and
effect the Conversion within 45 days after the end of the Subscription Offering,
we may request an extension of the period by the OTS. No assurance  can be given
that the extension would be granted if requested.  Due to the volatile nature of
market  conditions,  no  assurances  can be given that our  valuation  would not
substantially  change during any such extension.  If the EVR of the common stock
must be  amended,  no  assurance  can be given  that such  amended  EVR would be
approved by the OTS. Therefore,  it is possible that if the Conversion cannot be
completed within the requisite  period,  we may not be permitted to complete the
Conversion.  A  substantial  delay caused by an extension of the period may also
significantly  increase  the expense of the  Conversion.  No sales of the common
stock may be  completed  in the  offering  unless  the Plan is  approved  by our
members.

      The  completion of the offering is subject to market  conditions and other
factors  beyond our control.  No assurance can be given as to the length of time
following  approval  of the Plan at the  meeting  of our  members  that  will be
required to complete the Community Offering or other sale of the common stock to
be offered in the Conversion. If delays are experienced, significant changes may
occur in our

                                       52






estimated pro forma market value upon  Conversion  together  with  corresponding
changes in the offering price and the net proceeds to be realized by us from the
sale of the common stock. In the event the Conversion is terminated, we would be
required to charge all Conversion  expenses against current income and any funds
collected by us in the  offering  would be promptly  returned to each  potential
investor, plus interest at the prescribed rate.

Effects of  Conversion  to Stock Form on  Depositors  and  Borrowers of Security
Federal Savings Bank

      Voting  Rights.  Currently in our mutual form,  our depositor and borrower
members have voting rights and may vote for the election of directors. Following
the  Conversion,  depositors  and  borrower  members  will cease to have  voting
rights.

      Savings  Accounts  and  Loans.  The  balances,  terms  and FDIC  insurance
coverage  of  savings   accounts  will  not  be  affected  by  the   Conversion.
Furthermore,  the amounts and terms of loans and  obligations  of the  borrowers
under their individual contractual  arrangements with us will not be affected by
the Conversion.

      Tax Effects. We have received an opinion from our counsel, Malizia, Spidi,
Sloane & Fisch,  P.C. on the federal tax  consequences  of the  Conversion.  The
opinion has been filed as an exhibit to the registration statement on which this
prospectus is a part. The opinion  provides,  in part,  that: (i) the Conversion
will qualify as a reorganization  under Section 368(a)(1)(F) of the Code, and no
gain or loss will be  recognized  by us in either our  mutual  form or our stock
form, or by Bancorp, by reason of the proposed Conversion;  (ii) no gain or loss
will be  recognized  by us upon the receipt of money from Bancorp for our stock,
and no gain or loss will be  recognized by Bancorp upon the receipt of money for
the common  stock;  (iii) our assets in either our mutual or our stock form will
have the same basis before and after the Conversion;  (iv) the holding period of
our assets will  include the period  during  which the assets were held by us in
our mutual form prior to  conversion;  (v) no gain or loss will be recognized by
the Eligible Account Holders,  Supplemental  Eligible Account Holders, and Other
Members upon the issuance to them of withdrawable  savings accounts in us in the
stock form in the same  dollar  amount as their  savings  accounts  in us in the
mutual form plus an interest in the liquidation  account of us in the stock form
in exchange for their savings  accounts in us in the mutual form;  (vi) provided
that the amount to be paid for the common  stock  pursuant  to the  subscription
rights is equal to the fair market value of such common  stock,  no gain or loss
will be recognized by Eligible  Account Holders,  Supplemental  Eligible Account
Holders,  and Other  Members  under the Plan  upon the  distribution  to them of
nontransferable  subscription  rights to  purchase  shares of the common  stock;
(vii)  the  basis of each  account  holder's  savings  accounts  in us after the
Conversion will be the same as the basis of his savings  accounts in us prior to
the  Conversion,  decreased  by the fair  market  value  of the  nontransferable
subscription  rights  received  and  increased  by the  amount,  if any, of gain
recognized on the exchange;  (viii) the basis of each account holder's  interest
in the  liquidation  account will be zero; (ix) the holding period of the common
stock acquired  through the exercise of  subscription  rights shall begin on the
date on which the subscription rights are exercised;  (x) we will succeed to and
take into account the earnings and profits or deficit in earnings and profits of
us, in our mutual form, as of the date of  Conversion;  (xi)  immediately  after
Conversion, we will succeed to the bad debt reserve accounts of the Savings Bank
in its mutual form,  and the bad debt reserves  will have the same  character in
our hands after  Conversion as if no distribution or transfer had occurred;  and
(xii) the creation of the liquidation account will have no effect on our taxable
income,  deductions or addition to reserve for bad debts either in our mutual or
stock form.

      The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part on
the assumption  that the exercise price of the  subscription  rights to purchase
common stock will be approximately  equal to the fair market value of that stock
at the time of the  completion of the proposed  Conversion.  With respect to the
subscription  rights,  we have  received an opinion of Feldman  which,  based on
certain  assumptions,  concludes that the subscription  rights to be received by
Eligible Account Holders and other eligible

                                      53






subscribers do not have any economic value at the time of distribution or at the
time the  subscription  rights are exercised,  whether or not a public  offering
takes  place.  Such  opinion  is based on the fact that  such  rights  are:  (i)
acquired by the recipients  without  payment  therefor,  (ii)  non-transferable,
(iii) of short  duration,  and (iv)  afford  the  recipients  the right  only to
purchase common stock at a price equal to its estimated fair market value, which
will be the same price at which shares of common stock for which no subscription
right is received in the Subscription  Offering will be offered in the Community
Offering.  If the  subscription  rights granted to Eligible  Account  Holders or
other eligible subscribers are deemed to have an ascertainable value, receipt of
such rights would be taxable  only to those  Eligible  Account  Holders or other
eligible  subscribers who exercise the subscription rights in an amount equal to
such value (either as a capital gain or ordinary income), and we could recognize
gain on such distribution.

      We are also subject to Tennessee  income taxes and has received an opinion
from  Crisp  Hughes  & Co.,  L.L.P.  that the  Conversion  will be  treated  for
Tennessee state tax purposes similar to the  Conversion's  treatment for federal
tax purposes.

      Unlike a private letter ruling, the opinions of Malizia,  Spidi,  Sloane &
Fisch,  P.C.,  Feldman and Crisp Hughes & Co., L.L.P.  have no binding effect or
official status,  and no assurance can be given that the conclusions  reached in
any of those  opinions  would be sustained by a court if contested by the IRS or
the Tennessee tax authorities.  Eligible Account Holders,  Supplemental Eligible
Account Holders,  and Other Members are encouraged to consult with their own tax
advisers as to the tax  consequences  in the event the  subscription  rights are
deemed to have an ascertainable value.

      Liquidation  Account. In the unlikely event of our complete liquidation in
our present mutual form, each depositor is entitled to equal distribution of any
of our assets, pro rata to the value of his accounts, remaining after payment of
claims  of  all  creditors  (including  the  claims  of  all  depositors  to the
withdrawal  value of their  accounts).  Each  depositor's pro rata share of such
remaining  assets  would be in the same  proportion  as the value of his deposit
accounts  was to the total  value of all  deposit  accounts in us at the time of
liquidation.

      Upon a complete  liquidation  after the  Conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other  general  creditors  of ours.  Therefore,  except as  described  below,  a
depositor's  claim  would be solely in the amount of the  balance in his deposit
account plus  accrued  interest.  A depositor  would not have an interest in the
residual value of our assets above that amount, if any.

      The  Plan  provides  for the  establishment,  upon the  completion  of the
Conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental  Eligible Account Holders in an amount equal to
$4,676,000.  Each Eligible  Account  Holder and  Supplemental  Eligible  Account
Holder,  if he  continues  to maintain  his deposit  account  with us,  would be
entitled on a complete liquidation of us after Conversion, to an interest in the
liquidation account prior to any payment to stockholders.  Each Eligible Account
Holder  would have an initial  interest  in such  liquidation  account  for each
deposit  account held in us on the  qualifying  date,  December  31, 1995.  Each
Supplemental  Eligible  Account  Holder would have a similar  interest as of the
qualifying  date,  March 31, 1997. The interest as to each deposit account would
be in the same proportion of the total liquidation account as the balance of the
deposit account on the qualifying dates was to the aggregate  balance in all the
deposit accounts of Eligible  Account Holders and Supplemental  Eligible Account
Holders on such qualifying dates.  However, if the amount in the deposit account
on any annual closing date of ours (December 31) is less than the amount in such
account on the respective  qualifying  dates,  then the interest in this special
liquidation   account   would  be  reduced  from  time  to  time  by  an  amount
proportionate  to any such  reduction,  and the interest would cease to exist if
such  deposit  account  were  closed.  The  interest in the special  liquidation
account  will never be  increased  despite any  increase in the related  deposit
account after the respective qualifying dates.

                                       54







      No merger,  consolidation,  purchase of bulk assets  with  assumptions  of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which  transaction we in our converted form are not the
surviving  institution  shall be  considered  a  complete  liquidation.  In such
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.

Subscription Rights and the Subscription Offering

      In accordance with OTS regulations,  non-transferable  subscription rights
to  purchase  shares of the common  stock have been  granted to all  persons and
entities  entitled to purchase  the common  stock in the  Subscription  Offering
under the Plan.  The amount of the common stock which these parties may purchase
will be  determined,  in part,  by the total amount of common stock to be issued
and by the  availability  of the common stock for purchase  under the categories
set forth in the Plan. If the Community  Offering,  as described below,  extends
beyond  45  days  following  the  completion  of  the   Subscription   Offering,
subscribers will be resolicited.  Subscription  priorities have been established
for the  allocation  of stock to the extent that the common  stock is  available
after  satisfaction of all  subscriptions of all persons having prior rights and
subject to the maximum and minimum  purchase  limitations  set forth in the Plan
and as  described  below under "--  Limitations  on  Purchases  of Shares."  The
following priorities have been established:

      Eligible Account Holders. Each Eligible Account Holder (which collectively
encompasses  all  names  on  a  joint  account)  will  receive  non-transferable
subscription  rights on a priority  basis to  purchase  that number of shares of
common stock which is equal to the greater of 15,000  shares  ($150,000),  or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  common  stock to be issued by a
fraction of which the numerator is the amount of the  qualifying  deposit of the
Eligible  Account  Holder and the  denominator is the total amount of qualifying
deposits of all  Eligible  Account  Holders.  If such  allocation  results in an
oversubscription,  shares of common stock shall be allocated  among  subscribing
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to  purchase  the lesser of 100  shares of common  stock or the total
amount of his subscription. Any shares of common stock not so allocated shall be
allocated among the subscribing  Eligible Account Holders on an equitable basis,
related to the amounts of their  respective  qualifying  deposits as compared to
the total  qualifying  deposits of all  subscribing  Eligible  Account  Holders.
Subscription rights received by officers and directors in this category based on
their  increased  deposits in us in the one-year period  preceding  December 31,
1995, are  subordinated  to the  subscription  rights of other Eligible  Account
Holders. See "-- Limitations on Purchases and Transfer of Shares."

      Tax-Qualified  Employee Benefit Plans. Our tax-qualified  employee benefit
plans ("Employee Plans") have been granted subscription rights to purchase up to
8% of the total shares issued in the Conversion. The ESOP is an Employee Plan.

      The  right  of  Employee  Plans  to  subscribe  for the  common  stock  is
subordinate  to the right of the Eligible  Account  Holders to subscribe for the
common  stock.  However,  in the event the  offering  result in the  issuance of
shares  above the  maximum  of the EVR (i.e.,  more than  667,000  shares),  the
Employee Plans have a priority right to fill their  subscription  (the ESOP, the
only Employee Plan,  currently  intends to purchase up to 8% of the common stock
issued in the  Conversion).  The  Employee  Plans  may,  however,  determine  to
purchase  some or all of the  shares  covered by their  subscriptions  after the
Conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

                                       55






      Supplemental  Eligible Account Holders. Each Supplemental Eligible Account
Holder (which collectively  encompasses all names on a joint account) who is not
an Eligible Account Holder will receive non-transferable  subscription rights to
purchase that number of shares of Conversion Stock which is equal to the greater
of 15,000 shares  ($150,000),  or 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of shares of common stock
to be  issued  by a  fraction  of  which  the  numerator  is the  amount  of the
qualifying  deposit  of  the  Supplemental   Eligible  Account  Holder  and  the
denominator  is the total  amount of  qualifying  deposits  of all  Supplemental
Eligible Account Holders. If the allocation made in this paragraph results in an
oversubscription,  shares of common stock shall be allocated  among  subscribing
Supplemental  Eligible Account Holders so as to permit each such account holder,
to the extent possible,  to purchase the lesser of 100 shares of common stock or
the  total  amount  of his  subscription.  Any  shares  of  common  stock not so
allocated shall be allocated among the subscribing Supplemental Eligible Account
Holders  on an  equitable  basis,  related to the  amounts  of their  respective
qualifying  deposits  as  compared  to  the  total  qualifying  deposits  of all
subscribing  Supplemental  Eligible  Account  Holders.  See  "--  Limitation  on
Purchases and Transfer of Shares."

      The right of  Supplemental  Eligible  Account Holders to subscribe for the
common stock is  subordinate to the rights of the Eligible  Account  Holders and
Employee Plans to subscribe for the common stock.

      Other  Members.  Other  Members who are not  Eligible  Account  Holders or
Supplemental   Eligible   Account   Holders,   will   receive   non-transferable
subscription  rights to purchase up to 15,000  shares  ($150,000)  to the extent
such stock is available  following  subscriptions  by Eligible  Account Holders,
Employee Plans, and Supplemental Eligible Account Holders. See "-- Limitation on
Purchases and Transfer of Shares."

      Members in Non-Qualified States. We will make reasonable efforts to comply
with the  securities  laws of all states in the United  States in which  persons
entitled to subscribe for the common stock pursuant to the Plan reside. However,
no person will be offered or allowed to purchase any common stock under the Plan
if he  resides in a foreign  country or in a state with  respect to which any of
the  following  apply:  (i) a small  number of  persons  otherwise  eligible  to
subscribe  for shares  under the Plan  reside in that state or foreign  country;
(ii) the  granting of  subscription  rights or offer or sale of shares of common
stock to those persons  would  require  either us, or our employees to register,
under the  securities  laws of that  state or  foreign  country,  as a broker or
dealer or to register or otherwise qualify our securities for sale in that state
or  foreign  country;  or (iii)  such  registration  or  qualification  would be
impracticable for reasons of cost or otherwise. No payments will be made in lieu
of the granting of subscription rights to any person.

      Restrictions  on Transfer of Subscription  Rights and Shares.  Persons are
prohibited from  transferring or entering into any agreement or understanding to
transfer  the  legal  or  beneficial  ownership  of their  subscription  rights.
Subscription rights may be exercised only by the person to whom they are granted
and only for his account. Each person subscribing for shares will be required to
certify  that he is  purchasing  shares  solely for his own  account and has not
entered  into an agreement or  understanding  regarding  the sale or transfer of
those shares.  The regulations  also prohibit any person from offering or making
an announcement of an offer or intent to make an offer to purchase  subscription
rights or shares of common stock prior to the completion of the Conversion.

                                       56






      We will  pursue any and all legal and  equitable  remedies in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
known by us to involve the transfer of subscription rights.

      Expiration Date. The Subscription Offering will expire at __________ p.m.,
Eastern Time, on  __________  ____,  199____,  (Expiration  Date).  Subscription
rights will become void if not exercised prior to the Expiration Date.

Community Offering

      To the extent that shares remain  available for purchase after filling all
orders  received in the  Subscription  Offering,  we may offer  shares of common
stock to certain members of the general public residing in Tennessee and certain
other states with a preference  to natural  persons  residing in Carter  County,
Tennessee  under such terms and conditions as may be established by the board of
directors.  In the Community  Offering,  no person may purchase more than 15,000
shares of common stock and no person,  together  with  associates of and persons
acting in concert with such persons, may purchase more than 25,000 shares.

      The  Community  Offering  once  commenced,  may expire at any time without
notice but no later than __________ p.m., Eastern Time, on __________ ____, 1997
unless  extended  with the  permission  of the OTS.  Purchases  of shares in the
Community  Offering  is  subject to the right of us in our sole  discretion,  to
accept  or  reject  such  purchases  in whole or in part  either at the time and
receipt of an order,  or as soon as practicable  following the completion of the
Community Offering.

      In the event Community  Offering orders are not filled,  funds received by
us will be promptly refunded with interest at our passbook rate. In the event an
insufficient  number of shares are available to fill all orders in the Community
Offering,  the  available  shares  will  be  allocated  on  an  equitable  basis
determined by the board of directors, provided however that a preference will be
given to natural  persons  residing in Carter County,  Tennessee.  If regulatory
approval is received to extend the Community  Offering  beyond 45 days following
the completion of the  Subscription  Offering,  subscribers will be resolicited.
The shares sold in the Community Offering will be sold at the Purchase Price.

Syndicated Community Offering

      As part of the Community  Offering,  the Plan provides that, if necessary,
shares of common stock not purchased in the Subscription and Community Offerings
may be offered for sale to the general public in a Syndicated Community Offering
through a syndicate of selected dealers to be formed and managed by Trident. The
Syndicated  Community  Offering,  if any,  will be  conducted  to achieve a wide
distribution  of common stock  subject to our right to reject orders in whole or
in part in their sole discretion in the Syndicated  Community Offering.  Neither
Trident nor any  registered  broker-dealer  shall have any obligation to take or
purchase any shares of the common stock in the Syndicated Community Offering.

      Stock  sold  in the  Syndicated  Community  Offering  will  be sold at the
Purchase Price. See "-- Stock Pricing."

      No individual  purchaser in the Syndicated Community Offering may purchase
more than 15,000  shares of common stock and no  individual  purchaser  together
with any associate or group of persons  acting in concert may purchase more than
25,000 shares of common stock.  Bancorp is directly  responsible for the payment
of selling commissions to other NASD firms and licensed brokers

                                       57






participating in the Syndicated Community Offering.  Other firms may participate
under a selected dealers  arrangement.  Selected dealers typically receive a fee
of up to 5% of the amount of stock sold by the selected dealer in the Syndicated
Community Offering, and Trident's management fee will be unchanged by the amount
of stock sold,  if any, by Selected  Dealers.  See "The  Conversion -- Marketing
Arrangements."

      The  Syndicated  Community  Offering  will  terminate no more than 45 days
following the Expiration  Date,  unless extended by Bancorp with the approval of
the OTS and subscribers are resolicited.

Ordering and Receiving Common Stock

      Use of  Order  Forms.  Rights  to  subscribe  may  only  be  exercised  by
completion of an Order Form.  Persons  ordering common stock in the Subscription
Offering  must  deliver by mail or in person a properly  completed  and executed
original  Order Form to us prior to the  Expiration  Date.  Order  Forms must be
accompanied  by full  payment  for all  shares  ordered  or  authorization.  See
"--Payment  for Shares."  Subscription  rights under the Plan will expire on the
Expiration Date, whether or not we have been able to locate each person entitled
to subscription  rights.  Once submitted,  subscription orders cannot be revoked
without our consent unless the Conversion is not completed within 45 days of the
Expiration Date.

      Persons and entities not purchasing  the common stock in the  Subscription
Offering  may,  subject  to  availability,  purchase  the  common  stock  in the
Community  Offering by returning to us a completed and properly  executed  Order
Form along with full payment for the shares ordered.

      In the event an Order Form (i) is not  delivered  and is returned to us by
the United States Postal Service or we are unable to locate the addressee,  (ii)
is not received or is received after the Expiration  Date,  (iii) is defectively
completed or executed, or (iv) is not accompanied by full payment for the shares
subscribed  for  (including  instances  where a savings  account or  certificate
balance from which  withdrawal is authorized is  insufficient to fund the amount
of such required payment),  the subscription  rights for the person to whom such
rights have been granted  will lapse as though that person  failed to return the
completed Order Form within the time period  specified.  We may, but will not be
required to, waive any  irregularity on any Order Form or require the submission
of corrected Order Forms or the remittance of full payment for subscribed shares
by such date as we specify. The waiver of an irregularity on an Order Form in no
way  obligates  us to waive any other  irregularity  on that or any other  Order
Form.  Waivers will be considered on a case by case basis.  Photocopies of Order
Forms,  payments from private third  parties,  or electronic  transfers of funds
will not be accepted. Our interpretation of the terms and conditions of the Plan
and of the acceptability of the Order Forms will be final.

      To ensure  that each  purchaser  receives a  Prospectus  at least 48 hours
before the Expiration  Date in accordance  with Rule 15c2-8 of the Exchange Act,
no Prospectus will be mailed any later than five days prior to such date or hand
delivered  any later than two days prior to such  date.  Execution  of the Order
Form will confirm  receipt or delivery in  accordance  with Rule  15c2-8.  Order
Forms will only be distributed with a Prospectus.

      Payment for Shares.  Payment for shares of common stock may be made (i) in
cash,  if  delivered  in  person,  (ii) by  check or  money  order,  or (iii) by
authorization  of withdrawal from savings  accounts  (including  certificates of
deposit)  maintained  with us or (iv) by IRA  held by us.  Appropriate  means by
which such  withdrawals  may be authorized are provided in the Order Form.  Once
such a withdrawal has been authorized,  none of the designated withdrawal amount
may be used by the subscriber for any

                                       58






purpose other than to purchase the common stock.  Payments authorized to be made
through  withdrawal  from savings  accounts,  all sums authorized for withdrawal
will  continue to earn interest at the contract  rate until the  Conversion  has
been completed or terminated. Interest penalties for early withdrawal applicable
to  certificate  accounts  will not  apply  to  withdrawals  authorized  for the
purchase of shares;  however,  if a partial  withdrawal results in a certificate
account with a balance less than the applicable minimum balance requirement, the
certificate  evidencing the remaining balance will earn interest at the passbook
savings account rate  subsequent to the withdrawal.  Payments made in cash or by
check or money  order,  will be  placed  in a  segregated  savings  account  and
interest will be paid by us at our passbook  savings  account rate from the date
payment is received until the Conversion is completed or terminated. An executed
Order Form,  once  received by us, may not be  modified,  amended,  or rescinded
without our consent, unless the Conversion is not completed within 45 days after
the conclusion of the Subscription  Offering,  in which event subscribers may be
given an opportunity to increase,  decrease,  or rescind their subscription.  In
the event that the Conversion is not consummated,  all funds submitted  pursuant
to the offering will be promptly refunded with interest.

      Owners of  self-directed  IRAs may use the assets of such IRAs to purchase
shares  of  common  stock  in the  offering,  provided  that  such  IRAs are not
maintained on deposit with us.  Persons with IRAs  maintained  with us must have
their accounts transferred to an unaffiliated  institution or broker to purchase
shares  of  common  stock  in the  offering.  Instructions  on  how to  transfer
self-directed IRAs maintained with us can be obtained from the Stock Information
Center.

      Trident may enter into agreements with  broker-dealers  (Selected Dealers)
to assist in the sale of the shares in the Syndicated  Community  Offering.  See
also "-- Plan of Distribution" and "-- Marketing Arrangements." No orders may be
placed or filled by or for a Selected Dealer during the  Subscription  Offering.
After the close of the  Subscription  Offering,  Trident will instruct  Selected
Dealers as to the number of shares to be allocated to each Selected Dealer. Only
after the close of the  Subscription  Offering and upon  allocation of shares to
Selected Dealers may Selected  Dealers take orders from their customers.  During
the  Subscription  and Community  Offerings,  Selected  Dealers may only solicit
indications of interest from their  customers to place orders with Bancorp as of
a certain date ("Order  Date") for the purchase of shares of common stock.  When
and if Trident and we believe that  sufficient  orders have not been received in
the  Subscription  and the  Community  Offerings to consummate  the  Conversion,
Trident will request, as of the Order Date, Selected Dealers to submit orders to
purchase shares for which they have previously received  indications of interest
from their customers.  Selected Dealers will send confirmations of the orders to
their customers on the next business day after the Order Date.  Selected Dealers
will  debit the  accounts  of their  customers  on the  "Settlement  Date".  The
Settlement Date will be three business days after the Order Date.  Customers who
authorize  Selected  Dealers to debit their  brokerage  accounts are required to
have the funds for  payment in their  account  by the  Settlement  Date.  On the
Settlement Date, Selected Dealers will remit funds to the account established by
us for each Selected Dealer. Each customer's funds so forwarded to us along with
all other  accounts  held in the same  title,  will be insured by the FDIC up to
$100,000.  After payment has been received by us from  Selected  Dealers,  funds
will earn interest at our passbook  savings account rate until the  consummation
of the Conversion.  Funds will be promptly returned, with interest, in the event
the Conversion is not consummated as described above.

      However,  Selected  Dealers who do not hold or receive funds for customers
or carry accounts of, or for,  customers  will (1) instruct their  customers who
wish to subscribe  in the  offering to make their  checks  payable to us and (2)
will transmit  customer  checks  directly to us by noon of the next business day
after receipt by such Selected Dealer.

                                       59






      Owners of  self-directed  IRAs may use the assets of such IRAs to purchase
shares  of  common  stock  in the  offering,  provided  that  such  IRAs are not
maintained on deposit with us.  Persons with IRAs  maintained  with us must have
their accounts transferred to an unaffiliated  institution or broker to purchase
shares  of  common  stock  in the  offering.  Instructions  on  how to  transfer
self-directed IRAs maintained with us can be obtained from the Stock Information
Center.

      The ESOP may subscribe for shares by submitting  its Order Form along with
evidence of a loan  commitment  from a financial  institution or Bancorp for the
purchase of the shares during the  Subscription  Offering and by making  payment
for shares on the date of completion of the Conversion.

      Federal regulations  prohibit us from lending funds or extending credit to
any person to purchase the common stock in the Conversion.

      Delivery of Stock  Certificates.  Certificates  representing  common stock
issued in the Conversion will be mailed to the person(s) at the address noted on
the Order Form, as soon as practicable following consummation of the Conversion.
Any certificates  returned as undeliverable  will be held until properly claimed
or otherwise  disposed.  Persons ordering common stock might not be able to sell
their shares until they receive their stock certificates.

Limitations on Purchases and Transfer of Shares

      The Plan provides for certain additional limitations to be placed upon the
purchase  of the common  stock in the  Conversion.  The  minimum  purchase is 25
shares and the maximum  purchase  for any person or persons  ordering  through a
single account is than 15,000 shares of common stock.  No person,  together with
any  associate,  or group of persons  acting in concert may  purchase  more than
25,000  shares of common stock except for the Employee  Plans which may purchase
up to 8% of the  shares  sold.  The OTS  regulations  governing  the  Conversion
provide that officers and directors and their  associates  may not purchase,  in
the aggregate,  more than 35% of the shares of the common stock issued  pursuant
to the Conversion.

      Depending on market conditions and the results of the offering,  the board
of directors  may increase or decrease any of the purchase  limitations  without
the approval of our members and without resoliciting subscribers. If the maximum
purchase limitation is increased, persons who ordered the maximum amount will be
given the first opportunity to increase their orders. In doing so the preference
categories in the offerings will be followed.

      In the event of an increase in the total  number of shares  offered in the
Conversion due to an increase in the EVR of up to 15% (the "Adjusted  Maximum"),
the additional shares will be allocated in the following order of priority:  (i)
to fill the Employee  Plans'  subscription  of up to 8% of the Adjusted  Maximum
number of shares (the ESOP  currently  intends to subscribe for 8%); (ii) in the
event that there is an  oversubscription  by Eligible Account  Holders,  to fill
unfulfilled  subscriptions of Eligible Account Holders exclusive of the Adjusted
Maximum;  (iii) in the event that there is an  oversubscription  by Supplemental
Eligible  Account  Holders,  to fill  unfulfilled  subscriptions to Supplemental
Eligible Account Holders  exclusive of the Adjusted  Maximum;  (iv) in the event
that  there  is an  oversubscription  by  Other  Members,  to  fill  unfulfilled
subscriptions  of Other Members  exclusive of the Adjusted  Maximum;  and (v) to
fill unfulfilled subscriptions in the Community Offering to the extent possible,
exclusive of the Adjusted Maximum.

      The term "associate" of a person means (i) any corporation or organization
(other than us or a  majority-owned  subsidiary of ours) of which such person is
an officer or partner or is, directly or

                                       60






indirectly,  the  beneficial  owner  of  10% or  more  of any  class  of  equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  person  has a
substantial beneficial interest or as to which such person serves as director or
in a similar fiduciary capacity (excluding  tax-qualified employee stock benefit
plans),  and (iii) any relative or spouse of such person or any relative of such
spouse,  who has the same home as such person or who is a director or officer of
us, or any of our  subsidiaries.  For example,  a corporation  of which a person
serves as an officer  would be an associate of that person,  and  therefore  all
shares purchased by that corporation would be included with the number of shares
which that person individually could purchase under the above limitations.

      The term  "officer"  may  include our  Chairman  of the Board,  President,
Senior  Vice  Presidents,  Vice  Presidents  in  charge  of  principal  business
functions,  Secretary  and  Treasurer  and any other person  performing  similar
functions.  All  references  herein to an officer shall have the same meaning as
used for an officer in the Plan.

      The  term  "residing,"  as used in  relation  to the  preference  afforded
natural  persons  in Carter  County,  Tennessee,  means any  natural  person who
occupies a dwelling  within  Carter  County,  has an intention to remain  within
Carter County (manifested by establishing a physical,  on-going,  non-transitory
presence within Carter County),  and continues to reside in Carter County at the
time of the  offering.  We may  utilize  deposit  or loan  records or such other
evidence provided to it to make the  determination  whether a person is residing
in Carter County. Such determination shall be in our sole discretion.

      To order  shares of common stock in the  Conversion,  persons must certify
that their  purchase  does not conflict  with the purchase  limitations.  In the
event that the purchase  limitations  are violated by any person  (including any
associate or group of persons  affiliated  or  otherwise  acting in concert with
such persons), we will have the right to purchase from that person at $10.00 per
share all shares acquired by that person in excess of that purchase limitations.
If the excess  shares have been sold by that  person,  we may recover the profit
from the sale of the shares by that  person.  We may assign our right  either to
purchase the excess shares or to recover the profits from their sale.

      Common  stock  purchased   pursuant  to  the  Conversion  will  be  freely
transferable,  except for shares  purchased by our directors  and officers.  For
certain  restrictions  on the common stock  purchased by directors and officers,
see " --  Restrictions  on Sales and  Purchases of Common Stock by Directors and
Officers." In addition,  under  guidelines of the NASD,  members of the NASD and
their  associates  are  subject  to  certain  restrictions  on the  transfer  of
securities  purchased  in  accordance  with  subscription  rights and to certain
reporting requirements upon purchase of such securities.

Plan of Distribution

      Materials for the offering have been  distributed to eligible  subscribers
by mail.  Additional  copies will be available at our main office.  Our officers
may be  available  to  answer  questions  about  the  Conversion.  Responses  to
questions  about  us  will  be  limited  to the  information  contained  in this
document.  Officers  will not be  authorized to render  investment  advice.  All
subscribers  for the shares to be offered  will be  instructed  to send  payment
directly to us. The funds will be held in a segregated  special  escrow  account
and not released until the closing of the Conversion or its termination.

                                       61






Marketing Arrangements

      Trident  has been  engaged as our  financial  advisor  and sales  agent in
connection  with the  offering.  Trident  has agreed to use its best  efforts to
assist us in the sale of the shares in the offering.  As  compensation,  Trident
will  receive a  commission  equal to 1.85% of the  aggregate  dollar  amount of
capital  stock sold to  investors  who  reside in Carter  County,  Tennessee,  a
commission equal to 1.50% on sales to investors residing in contiguous Tennessee
counties,  a commission  equal to 1.15% on sales to investors  residing in other
Tennessee  counties  and a  commission  equal to  0.95%  on  sales to  investors
residing outside the state of Tennessee,  except no commissions shall be payable
on shares  purchased by officers,  directors,  employees or their  associates or
employee benefit plans,  and commissions  shall be capped at the midpoint of the
Estimated  Valuation Range  ($5,800,000).  If shares of common stock are offered
for sale in a Syndicated  Community  Offering,  Trident will organize and manage
the syndicate of selected  broker-dealers  for no additional fee. The commission
to be paid to any such selected  broker-dealers will be at the discretion of the
management of Bancorp and is not expected to exceed 5%. Fees paid to Trident and
to any other broker-dealer may be deemed to be underwriting fees and Trident and
such  broker-dealers  may be deemed  to be  underwriters.  Trident  will also be
reimbursed up to $31,000 for legal fees and reasonable  out-of-pocket  expenses.
We have  agreed to  indemnify  Trident  for  reasonable  costs and  expenses  in
connection  with certain claims or liabilities  which might be asserted  against
Trident. This indemnification  covers the investigation,  preparation of defense
and defense of any action,  proceeding or claim relating to misrepresentation or
breach of warranty of the written agreement among Trident and us or the omission
or alleged omission of a material fact required to be stated or necessary in the
prospectus or other documents.

      The common stock will be offered  principally by the  distribution of this
document and through activities  conducted at a Stock Information Center located
at our main office.  The Stock Information  Center is expected to operate during
our normal business hours throughout the offering.  A registered  representative
employed by Trident will be working at, and  supervising  the  operation of, the
Stock  Information  Center.  Trident will assist us for  responding to questions
regarding  the  Conversion  and the offering  and  processing  Order Forms.  Our
personnel will be present in the Stock Information Center to assist Trident with
clerical matters and to answer questions related solely to our business.

Stock Pricing

      Feldman,  an independent  economic consulting and appraisal firm, which is
experienced  in the  evaluation  and appraisal of business  entities,  including
savings institutions involved in the conversion process, to prepare an appraisal
of our estimated  pro forma market value.  Feldman will receive a fee of $12,500
for  preparing  the  appraisal  and  its  assistance  in  connection   with  the
preparation  of a  business  plan  and  will  be  reimbursed  up to  $2,500  for
reasonable  out-of-pocket  expenses.  We have agreed to indemnify  Feldman under
certain  circumstances  against liabilities and expenses arising out of or based
on any  misstatement  or untrue  statement of a material  fact  contained in the
information supplied by us to Feldman.

      The  appraisal  was prepared by Feldman in reliance  upon the  information
contained herein, including the financial statements.  The appraisal contains an
analysis of a number of factors  including,  but not  limited to, our  financial
condition and operating  trends,  the  competitive  environment  within which we
operate,  operating trends of certain savings  institutions and savings and loan
holding  companies,  relevant  economic  conditions,  both nationally and in the
state of Tennessee which affect the operations

                                       62






of  savings   institutions,   and  stock  market   values  of  certain   savings
institutions.  In addition,  Feldman has advised us that it has  considered  and
will  consider the effect of the  additional  capital  raised by the sale of the
shares on our estimated aggregate pro forma market value.

      On the basis of the above, Feldman has determined, in its opinion, that as
of March 14, 1997 our estimated aggregate pro forma market value was $5,800,000.
OTS regulations require,  however, that the appraiser establish a range of value
for the stock to allow for  fluctuations in the aggregate value of the stock due
to  changing  market  conditions  and other  factors.  Accordingly,  Feldman has
established a range of value from  $4,930,000,  to  $6,670,000  for the offering
(the Estimated  Valuation  Range or EVR). The Estimated  Valuation Range will be
updated prior to consummation of the Conversion.

      The board of directors has reviewed the independent  appraisal,  including
the stated methodology of the independent  appraiser and the assumptions used in
the preparation of the independent appraisal.  The board of directors is relying
upon the  expertise,  experience  and  independence  of the appraiser and is not
qualified to determine the appropriateness of the assumptions.

      In order for stock  sales to take place  Feldman  must  confirm to the OTS
that, to the best of Feldman's  knowledge  and  judgment,  nothing of a material
nature has  occurred  which would cause  Feldman to conclude  that the  Purchase
Price on an aggregate basis was  incompatible  with Feldman  estimate of our pro
forma market value of us in converted form at the time of the sale. If, however,
facts do not justify such a statement,  an amended Estimated Valuation Range may
be established.

      The appraisal is not a  recommendation  of any kind as to the advisability
of purchasing these shares. In preparing the appraisal,  Feldman has relied upon
and  assumed  the  accuracy  and   completeness  of  financial  and  statistical
information  provided by us. Feldman did not independently  verify the financial
statements  and  other  information  provided  by  us,  nor  did  Feldman  value
independently our assets and liabilities.  The appraisal  considers us only as a
going concern and should not be considered as the liquidation  value.  Moreover,
because the  appraisal is based upon  estimates and  projections  of a number of
matters which are subject to change,  the market price of the common stock could
decline below $10.00

Change in Number of Shares to be Issued in the Conversion

      Depending on market and financial conditions at the time of the completion
of the Subscription and Community  Offerings,  we may significantly  increase or
decrease the number of shares to be issued in the Conversion. In the event of an
increase in the  valuation,  we may  increase  the total  number of shares to be
issued in the Conversion. An increase in the total number of shares to be issued
in the Conversion would decrease a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  increase  the pro forma
net income and net worth (book value) on an aggregate  basis.  In the event of a
material reduction in the valuation,  we may decrease the number of shares to be
issued to reflect the reduced  valuation.  A decrease in the number of shares to
be issued in the Conversion would increase a subscriber's  percentage  ownership
interest  and the pro forma net worth (book  value) per share and  decrease  pro
forma net income and net worth on an aggregate basis.

      Persons  ordering  shares will not be  permitted to modify or cancel their
orders unless the change in the number of shares to be issued in the  Conversion
results  in an  offering  which is  either  less  than  $4,930,000  or more than
$7,670,000.  Any  adjustments  to the EVR as a result of  changes  in market and
financial conditions would be subject to OTS review.

                                       63






Restrictions on Repurchase of Stock

      Generally, during the first year following the Conversion, Bancorp may not
repurchase  its shares and during  the  second  and third  years  following  the
Conversion,  Bancorp  may  repurchase  five  percent of the  outstanding  shares
provided they are purchased in open-market  transactions.  Repurchases  must not
cause us to become  undercapitalized  and at least 10 days  prior  notice of the
repurchase  must be provided to the OTS.  The OTS may  disapprove  a  repurchase
program upon a  determination  that (1) the repurchase  program would  adversely
affect our financial  condition,  (2) the information  submitted is insufficient
upon which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the OTS may grant special  permission  to repurchase  shares after six
months  following the Conversion and to repurchase more than five percent during
each of the second  and third  years.  In  addition,  SEC rules also  govern the
method,  time,  price,  and  number  of  shares  of  common  stock  that  may be
repurchased by Bancorp and affiliated  purchasers.  If, in the future, the rules
and regulations  regarding the repurchase of stock are liberalized,  Bancorp may
utilize the rules and regulations then in effect.

Restrictions on Sales and Purchases of Common Stock by Directors and Officers

      Shares  purchased by directors and officers of Bancorp may not be sold for
one year following completion of the Conversion.  An exception to this rule is a
disposition of shares in the event of the death of the director or officer or in
any  exchange  of the  shares  in  connection  with a merger or  acquisition  of
Bancorp. Any shares issued to directors and officers as a stock dividend,  stock
split,  or otherwise  with respect to  restricted  stock shall be subject to the
same restrictions.

      For three years  following  the  Conversion,  directors  and  officers may
purchase  shares only  through a  registered  broker or dealer.  Exceptions  are
available  only if the OTS has approved the purchase or the purchase is an arm's
length transaction and involves more than one percent of the outstanding shares.

Interpretation and Amendment of the Plan

      We have the  authority to interpret,  amend and  terminate  the Plan.  Our
interpretations  are final.  Amendments  to the Plan after the receipt of member
approval will not need further member  approval  unless  required by the OTS. We
may terminate the Plan at any time prior to consummation of the Conversion.

Conditions and Termination

      Completion of the Conversion  requires (i) the approval of the Plan by the
affirmative  vote of not less  than a  majority  of the  total  number  of votes
eligible to be cast by our  members;  and (ii) the sale of all shares  within 24
months  following  approval of the Plan by members.  If these conditions are not
satisfied,  the Plan will be terminated and we will continue our business in the
mutual form of organization.  We may terminate the Plan at any time prior to the
meeting  of  members  to vote on the  Plan or at any  time  thereafter  with the
approval of the OTS.

                                       64






Other

      All statements made in this document are hereby  qualified by the contents
of the Plan of Conversion, the material terms of which are set forth herein. The
Plan of Conversion is attached to the Proxy Statement and is filed as an exhibit
to this  document.  Copies  of the Plan are  available  from us and we should be
consulted  for  further  information.  Adoption  of  the  Plan  by  our  members
authorizes us to amend or terminate the Plan.

                RESTRICTIONS ON ACQUISITIONS OF SFB BANCORP, INC.

      While the board of directors is not aware of any effort that might be made
to obtain control of Bancorp after Conversion,  the board of directors  believes
that it is appropriate to include certain provisions as part of Bancorp' charter
to protect the interests of Bancorp and its stockholders  from hostile takeovers
("anti-takeover")  which the board of  directors  might  conclude are not in the
best interests of us or our  stockholders.  These provisions may have the effect
of discouraging a future takeover  attempt which is not approved by the board of
directors  but  which  individual  stockholders  may  deem to be in  their  best
interests or in which  stockholders may receive a substantial  premium for their
shares over the  current  market  prices.  As a result,  stockholders  who might
desire to  participate  in such a transaction  may not have an opportunity to do
so.  Such  provisions  will also  render  the  removal of the  current  board of
directors or management of Bancorp more difficult.

      The following  discussion is a general summary of the material  provisions
of the charter,  bylaws,  and certain  other  regulatory  provisions of Bancorp,
which may be deemed to have such an  "anti-takeover"  effect. The description of
these  provisions is  necessarily  general and reference  should be made in each
case to the  charter  and bylaws of  Bancorp  which are  incorporated  herein by
reference.  See  "Available  Information"  as to how to  obtain  a copy of these
documents.

Provisions of Bancorp Charter and Bylaws

      Limitations on Voting Rights.  The charter of Bancorp  provides that in no
event  shall  any  record  owner  of  any  outstanding  common  stock  which  is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess of 10% of the then  outstanding  shares of common stock (the  "Limit") be
entitled or permitted to any vote in respect of the shares held in excess of the
Limit.  In  addition,  for a period of five  years  from the  completion  of our
Conversion, no person may directly or indirectly offer to acquire or acquire the
beneficial  ownership  of more than 10% of any class of an  equity  security  of
Bancorp.  After five years from the date of the Conversion,  a beneficial holder
submitting a proxy or proxies  totalling  more than 10% of the then  outstanding
shares of common stock will be able to vote in the following manner:  the number
of votes which may be cast by such a beneficial owner shall be a number equal to
the total  number of votes that a single  record owner of all common stock owned
by such  person  would  be  entitled  to cast,  multiplied  by a  fraction,  the
numerator  of which is the  number of shares of such  class or series  which are
both  beneficially  owned and owned of record by such  beneficial  owner and the
denominator of which is the total number of shares of common stock  beneficially
owned by such beneficial owner. The impact of these provisions on the submission
of a proxy on behalf of a beneficial holder of more than 10% of the common stock
is (1) to disregard for voting purposes and require divestiture of the amount of
stock held in excess of 10% (if within  five years of the  Conversion  more than
10% of the common  stock is  beneficially  owned by a person)  and (2) limit the
vote on common stock held by the beneficial  owner to 10% or possibly reduce the
amount  that may be voted  below the 10%  level (if more than 10% of the  common
stock  is  beneficially  owned  by a person  more  than  five  years  after  the
Conversion).  Unless the  grantor of a  revocable  proxy is an  affiliate  or an
associate  of  such a 10%  holder  or  there  is an  arrangement,  agreement  or
understanding with such a 10% holder, these provisions

                                       65






would not  restrict  the  ability of such a 10% holder of  revocable  proxies to
exercise  revocable proxies for which the 10% holder is neither a beneficial nor
record owner.  A person is a beneficial  owner of a security if he has the power
to  vote or  direct  the  voting  of all or part  of the  voting  rights  of the
security,  or has the power to  dispose  of or  direct  the  disposition  of the
security.  The charter of Bancorp further  provide that this provision  limiting
voting rights may only be amended upon the vote of 80% of the outstanding shares
of voting stock.

      Election of Directors.  Certain provisions of Bancorp's charter and bylaws
will impede  changes in majority  control of the board of  directors.  Bancorp's
charter  provides  that the board of  directors  of Bancorp will be divided into
three classes,  with  directors in each class elected for  three-year  staggered
terms.  Thus,  it would take two  annual  elections  to  replace a  majority  of
Bancorp's  board.  Bancorp's  charter  provides  that the  size of the  board of
directors may be increased or decreased only if two-thirds of the directors then
in office  concur in such  action.  The charter also  provides  that any vacancy
occurring in the board of directors,  including a vacancy created by an increase
in the number of  directors,  shall be filled for the remainder of the unexpired
term by a majority vote of the directors  then in office.  Finally,  the charter
and the bylaws impose certain notice and information  requirements in connection
with the nomination by  stockholders  of candidates for election to the board of
directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

      The charter  provides that a director may only be removed for cause by the
affirmative  vote of at least 80% of the  shares  of  Bancorp  entitled  to vote
generally in an election of directors cast at a meeting of  stockholders  called
for that purpose.

      Restrictions on Call of Special Meetings.  The charter of Bancorp provides
that a  special  meeting  of  stockholders  may be  called  only  pursuant  to a
resolution  adopted by a majority of the board of  directors,  or a Committee of
the board or other person so empowered by the bylaws.  The charter also provides
that any action required or permitted to be taken by the stockholders of Bancorp
may be taken  only at an annual or special  meeting  and  prohibits  stockholder
action by written consent in lieu of a meeting.

      Absence of Cumulative Voting. Bancorp's charter provides that stockholders
may not cumulate their votes in the election of directors.

      Authorized Shares. The charter authorizes the issuance of 4,000,000 shares
of common stock and 1,000,000  shares of preferred  stock.  The shares of common
stock and preferred  stock were  authorized in an amount greater than that to be
issued in the  Conversion  to provide  Bancorp  board of directors  with as much
flexibility  as  possible  to  effect,  among  other  transactions,  financings,
acquisitions,  stock dividends,  stock splits and the exercise of stock options.
However,  these  additional  authorized  shares may also be used by the board of
directors  consistent  with its fiduciary duty to deter future  attempts to gain
control of Bancorp.  The board of directors also has sole authority to determine
the terms of any one or more series of Preferred Stock, including voting rights,
conversion rates, and liquidation preferences. As a result of the ability to fix
voting rights for a series of Preferred  Stock,  the board has the power, to the
extent  consistent with its fiduciary duty, to issue a series of Preferred Stock
to persons  friendly to  management  in order to attempt to block a  post-tender
offer  merger or other  transaction  by which a third party seeks  control,  and
thereby assist management to retain its position.  Bancorp's board currently has
no plans for the  issuance  of  additional  shares,  other than the  issuance of
additional shares upon exercise of stock options.

                                       66






      Procedures for Certain  Business  Combinations.  The Charter  requires the
affirmative  vote of at least 80% of the outstanding  shares of Bancorp entitled
to vote in the  election  of director in order for Bancorp to engage in or enter
into certain  "Business  Combinations,"  as defined therein,  with any Principal
Shareholder  (as defined below) or any affiliates of the Principal  Shareholder,
unless the proposed  transaction has been approved in advance by Bancorp's board
of  directors,  excluding  those  who were not  directors  prior to the time the
Principal  Shareholder  became the Principal  Shareholder.  The term  "Principal
Shareholder"  is defined to include any person and the affiliates and associates
of the person  (other than Bancorp or its  subsidiary)  who  beneficially  owns,
directly or indirectly, 10% or more of the outstanding shares of voting stock of
Bancorp.  Any amendment to this provision  requires the  affirmative  vote of at
least 80% of the shares of Bancorp  entitled to vote generally in an election of
directors.

      Amendment to Charter and Bylaws.  Amendments to Bancorp's  charter must be
approved  by  Bancorp's  board  of  directors  and  also  by a  majority  of the
outstanding shares of Bancorp's voting stock,  provided,  however, that approval
by at least  80% of the  outstanding  voting  stock is  generally  required  for
certain provisions (i.e., provisions relating to restrictions on the acquisition
and voting of  greater  than 10% of the common  stock;  number,  classification,
election  and  removal  of  directors;  amendment  of  Bylaws;  call of  special
stockholder meetings; director liability;  certain business combinations;  power
of  indemnification;  and amendments to provisions  relating to the foregoing in
the Charter).

      The bylaws may be amended by a majority  vote of the board of directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
Bancorp  entitled to vote in the election of Directors  cast at a meeting called
for that purpose.

      Benefit  Plans.  In addition to the  provisions  of Bancorp's  charter and
bylaws described above, certain benefit plans of ours adopted in connection with
the Conversion  contain  provisions  which also may discourage  hostile takeover
attempts  which  the  boards of  directors  might  conclude  are not in the best
interests for us or our stockholders. For a description of the benefit plans and
the provisions of such plans relating to changes in control,  see "Management of
Security Federal Savings Bank - Certain Benefit Plans and Agreements."

      Regulatory  Restrictions.  A federal regulation prohibits any person prior
to the  completion  of a  conversion  from  transferring,  or entering  into any
agreement or understanding to transfer, the legal or beneficial ownership of the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.

      Federal law provides that no company, "directly or indirectly or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding proxies representing more than 25% of the voting shares of

                                       67






a savings  association  or the power to control in any manner the  election of a
majority of the directors of such institution.

      Federal law also provides that no "person,"  acting directly or indirectly
or through or in concert with one or more other persons,  may acquire control of
a savings  association  unless at least 60 days  prior  written  notice has been
given  to the OTS and the OTS  has not  objected  to the  proposed  acquisition.
Control is defined for this  purpose as the power,  directly or  indirectly,  to
direct the management or policies of a savings  association or to vote more than
25% of any class of voting  securities of a savings  association.  Under federal
law  (as  well  as  the  regulations   referred  to  below)  the  term  "savings
association"  includes  state-chartered  and  federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

      Federal regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, involves a
25% voting  stock test,  control in any manner of the  election of a majority of
the institution's directors, or a determination by the OTS that the acquiror has
the power to direct,  or  directly  or  indirectly  to  exercise  a  controlling
influence  over, the management or policies of the  institution.  Acquisition of
more than 10% of an institution's  voting stock, if the acquiror also is subject
to any one of either "control factors,"  constitutes a rebuttable  determination
of control under the regulations.  The  determination of control may be rebutted
by submission to the OTS, prior to the acquisition of stock or the occurrence of
any  other  circumstances  giving  rise to such  determination,  of a  statement
setting  forth facts and  circumstances  which would  support a finding  that no
control  relationship  will  exist  and  containing  certain  undertakings.  The
regulations provide that persons or companies which acquire beneficial ownership
exceeding  10% or more of any class of a savings  association's  stock after the
effective date of the regulations  must file with the OTS a  certification  that
the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

      Bancorp is authorized to issue 4,000,000 shares of the common stock, $0.10
par value per share, and 1,000,000  shares of serial  preferred stock,  $.10 par
value per share.  Bancorp  currently  expects  to issue up to 767,000  shares of
common stock in the  Conversion.  Bancorp does not intend to issue any shares of
serial  preferred  stock in the  Conversion,  nor are there any present plans to
issue such preferred stock following the Conversion.  The aggregate par value of
the issued shares will constitute the capital account of Bancorp. The balance of
the  purchase  price will be recorded  for  accounting  purposes  as  additional
paid-in  capital.  See  "Capitalization."  The  capital  stock of  Bancorp  will
represent  nonwithdrawable  capital and will not be insured by us, the FDIC,  or
any other government agency.

Common Stock

      Voting Rights.  Each share of the common stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
common  stock.  The holders of the common  stock will possess  exclusive  voting
rights in Bancorp,  except to the extent that shares of serial  preferred  stock
issued in the future may have voting  rights,  if any. Each holder of the common
stock  will be  entitled  to only one vote for each  share held of record on all
matters  submitted  to a vote of  holders  of the  common  stock and will not be
permitted to cumulate their votes in the election of Bancorp's directors.

                                       68







      Liquidation.  In  the  unlikely  event  of  the  complete  liquidation  or
dissolution  of  Bancorp,  the  holders of the common  stock will be entitled to
receive all assets of Bancorp  available  for  distribution  in cash or in kind,
after  payment or  provision  for  payment of (i) all debts and  liabilities  of
Bancorp (including all deposits with us and accrued interest thereon);  (ii) any
accrued dividend claims;  (iii) liquidation  preferences of any serial preferred
stock  which  may be  issued  in the  future;  and  (iv)  any  interests  in the
liquidation  account established upon the Conversion for the benefit of Eligible
Account Holders and  Supplemental  Eligible Account Holders who continue to have
their deposits with us.

      Restrictions on Acquisition of the Common Stock. See "Certain Restrictions
on Acquisition of Bancorp" for a discussion of the limitations on acquisition of
shares of the common stock.

      Other  Characteristics.   Holders  of  the  common  stock  will  not  have
preemptive  rights with  respect to any  additional  shares of the common  stock
which may be  issued.  Therefore,  the  board of  directors  may sell  shares of
capital  stock of  Bancorp  without  first  offering  such  shares  to  existing
stockholders of Bancorp. The common stock is not subject to call for redemption,
and the  outstanding  shares of common  stock when  issued  and upon  receipt by
Bancorp  of  the  full   purchase   price   therefor  will  be  fully  paid  and
non-assessable.

      Issuance of Additional  Shares.  Except in the  Subscription and Community
Offerings  and possibly  pursuant to the RSP or Option Plan,  the Bancorp has no
present plans,  proposals,  arrangements or  understandings  to issue additional
authorized  shares of the  common  stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the common stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance:  (i) as
stock dividends; (ii) in connection with mergers or acquisitions;  (iii) under a
cash dividend  reinvestment  or stock purchase plan; (iv) in a public or private
offering;  or (v) under employee  benefit  plans.  See "Risk Factors -- Possible
Dilutive  Effect of RSP and Stock Options and Effect of Purchases by the RSP and
ESOP" and "Pro Forma Data."  Normally no stockholder  approval would be required
for the issuance of these  shares,  except as  described  herein or as otherwise
required to approve a transaction in which additional  authorized  shares of the
common stock are to be issued.

      For additional information,  see "Dividends,"  "Regulation" and "Taxation"
with respect to restrictions on the payment of cash dividends;  "-- Restrictions
on Transferability  by Directors and Officers" relating to certain  restrictions
on the  transferability  of shares  purchased by  directors  and  officers;  and
"Certain  Restrictions  on  Acquisition  of Bancorp" for  information  regarding
restrictions on acquiring common stock of Bancorp.

Serial Preferred Stock

      None of the  1,000,000  authorized  shares  of serial  preferred  stock of
Bancorp will be issued in the Conversion. After the Conversion is completed, the
board of directors of Bancorp will be authorized to issue serial preferred stock
and to fix and state voting powers,  designations,  preferences or other special
rights of such  shares  and the  qualifications,  limitations  and  restrictions
thereof, subject to regulatory approval but without stockholder approval. If and
when issued,  the serial  preferred  stock is likely to rank prior to the common
stock as to dividend rights, liquidation preferences, or both, and may have full
or limited voting rights. The board of directors,  without stockholder approval,
can issue serial  preferred stock with voting and conversion  rights which could
adversely  affect the voting power of the holders of the common stock. The board
of  directors  has no present  intention  to issue any of the  serial  preferred
stock.

                                       69






                              LEGAL AND TAX MATTERS

      The  legality of the common  stock has been passed upon for us by Malizia,
Spidi, Sloane & Fisch, P.C., Washington,  D.C. Certain legal matters for Trident
will be passed upon by Housley,  Kantarian & Bronstein,  P.C. The federal income
tax  consequences  of the  Conversion  have been  passed upon for us by Malizia,
Spidi,  Sloane  &  Fisch,  P.C.,  Washington,  D.C.  The  Tennessee  income  tax
consequences  of the  Conversion  have been passed upon for us by Crisp Hughes &
Co., L.L.P.

                                     EXPERTS

        The  consolidated  financial  statements of the Security Federal Savings
Bank as of and for the years ended  December 31, 1995 and 1996 appearing in this
document have been audited by Crisp Hughes & Co., L.L.P.,  independent certified
public accountants, as set forth in their report which appears elsewhere in this
document,  and is included in reliance upon such report given upon the authority
of such firm as experts in accounting and auditing.

      Feldman  has  consented  to the  publication  herein of a  summary  of its
letters to Security  Federal  Savings Bank  setting  forth its opinion as to the
estimated  pro forma  market value of us in the  converted  form and its opinion
setting  forth the value of  subscription  rights and to the use of its name and
statements with respect to it appearing in this document.

                                CHANGE IN AUDITOR

      On November 20, 1996, Lawson and Frizzell,  CPA's, the independent auditor
for us,  advised  us that it did not wish to  continue  as  independent  auditor
following  the  Conversion.  The  report of Lawson and  Frizzell,  CPA's for the
fiscal years ended  December 31, 1994 and 1995  contained no adverse  opinion or
disclaimer of opinion and was not qualified or modified as to uncertainty, audit
scope or accounting principles.  During the fiscal years ended December 31, 1994
and 1995 and during the period from  January 1, 1995 to December 5, 1996,  there
were no  disagreements  between  us and Lawson and  Frizzell,  CPA's  concerning
accounting principles or practices,  financial statement disclosure, or auditing
scope or procedure.  On December 5, 1996,  the audit  proposal of Crisp Hughes &
Co., L.L.P. for the 1996 audit year was accepted; approval of the selection of a
new auditor was obtained at a meeting of our board of directors held on December
5,  1996.  Crisp  Hughes & Co.,  L.L.P.  reaudited  the  fiscal  1995  financial
statements in order to be identified as the auditor of record in the Conversion.

                            REGISTRATION REQUIREMENTS

      The common stock of Bancorp will be  registered  pursuant to Section 12(g)
of the  Exchange  Act prior to  completion  of the  Conversion.  Bancorp will be
subject to the information,  proxy solicitation,  insider trading  restrictions,
tender offer rules,  periodic  reporting and other requirements of the SEC under
the Exchange Act. Bancorp may not deregister the common stock under the Exchange
Act for a period of at least three years following the Conversion.

                                       70






                             ADDITIONAL INFORMATION

      Bancorp and Security Federal Savings Bank are not currently subject to the
informational  requirements  of the Securities  Exchange Act of 1934, as amended
(the "Exchange Act").

      Bancorp  has filed  with the SEC a Form SB-2 under the  Securities  Act of
1933, as amended,  with respect to the common stock offered in this document. As
permitted  by the rules  and  regulations  of the SEC,  this  document  does not
contain  all the  information  set  forth in the  registration  statement.  Such
information can be examined without charge at the public reference facilities of
the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549, and copies of
such  material can be obtained from the SEC at  prescribed  rates.  The SEC also
maintains an internet  address  ("Web site") that  contains  reports,  proxy and
information  statements and other information regarding  registrants,  including
the  Company,  that file  electronically  with the SEC. The address for this Web
site is  "http://www.sec.gov."  The statements  contained in this document as to
the contents of any contract or other  document  filed as an exhibit to the Form
SB-2 are, of necessity,  brief  descriptions  and are not necessarily  complete;
each such statement is qualified by reference to such contract or document.

      Security Federal Savings Bank has filed an Application for Conversion with
the OTS with respect to the Conversion. Pursuant to the rules and regulations of
the OTS, this document omits certain information  contained in that Application.
The  Application  may be examined  at the  principal  office of the OTS,  1700 G
Street, N.W.,  Washington,  D.C. 20552 and at the Central Regional Office of the
OTS, 111 East Wacker Drive,  Suite 800,  Chicago,  Illinois  60601-4360  without
charge.

      A copy of the  Charter  and the Bylaws of Bancorp  are  available  without
charge from Security Federal Savings Bank.

                                       71






                         SECURITY FEDERAL SAVINGS BANK

                                and Subsidiary

                  Index to Consolidated Financial Statements

                                                                        Page(s)

Independent Auditors' Reports ..........................................  F-1

Consolidated Balance Sheets as of
  December 31, 1995 and 1996............................................  F-2

Consolidated Statements of Income for the Years
  Ended December 31, 1995 and 1996......................................  12

Consolidated Statements of Equity for the
  Years Ended December 31, 1995 and 1996................................  F-3

Consolidated Statements of Cash Flows for the
  Years Ended December 31, 1995 and 1996................................  F-4

Notes to Consolidated Financial Statements..............................  F-6

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the  consolidated  financial  statements or related
notes.

Separate  financial  statements for Bancorp have not been included since it will
not engage in material transactions until after the Conversion.  Bancorp,  which
has been inactive to date, has no  significant  assets,  liabilities,  revenues,
expenses or contingent liabilities.

                                       72


                                     
                                     CRISP
                                       CH
                                     HUGHES
                               --& CO., L.L.P.--
                  CERTIFIED PUBLIC ACCOUNTANTS AND CONSULTANTS


                          Independent Auditors' Report

To the Board of Directors
Security Federal Savings Bank
  and Subsidiary

We have audited the accompanying consolidated balance sheets of Security Federal
Savings Bank (the "Bank") and  Subsidiary as of December 31, 1995 and 1996,  and
the related  consolidated  statements of income,  equity, and cash flows for the
years then ended. These consolidated financial statements are the responsibility
of the Bank'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  generally   accepted  auditing
standards.  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  financial  position of the Bank as of
December 31, 1995 and 1996,  and the results of their  operations and their cash
flows for the years then ended, in conformity with generally accepted accounting
principles.


                                               /s/Crisp Hughes & Co., L.L.P.


Asheville, North Carolina
January 27, 1997


                                      F-1

       32 Orange Street - P.O. Box 3049 - Asheville, North Carolina 28802
                      (704) 254-2254 - FAX (704) 254-6859
         Other Offices: Boone, Burnsville, Sylva, NC and Greenville, SC

       Member of: The American Institute of Certified Public Accountants,
                 The Continental Association of CPA Firms, Inc.
                 The Intercontinental Accounting Associates and
                The North and South Carolina Associates of CPAs




                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                           Consolidated Balance Sheets
                                 (in thousands)


                                                                      December 31,
                                                            ----------------------------------
          Assets                                                  1995             1996
          ------                                                  ----             ----

                                                                                
Cash and due from banks                                              $ 439             $ 396
Interest-earning deposits                                            2,290             1,018
Investment securities:
  Held to maturity (market value of $604
    in 1995 and $613 in 1996)                                          667               715
  Available for sale (amortized cost of $751
    in 1995 and $599 in 1996)                                          747               597
Loans receivable, net                                               32,782            36,808
Mortgage-backed securities:
  Available for sale (amortized cost of $7,451 in 1995
    and $5,941 in 1996)                                              7,299             5,768
Premises and equipment, net                                            553               533
Real estate                                                            -                  60
Federal Home Loan Bank stock                                           368               394
Interest receivable                                                    214               257
Other                                                                  123                33
                                                                  --------          --------
        Total assets                                              $ 45,482          $ 46,579
                                                                  ========          ========

  Liabilities and Equity
  ----------------------

Deposits                                                          $ 40,637          $ 40,765
Federal Home Loan Bank advances                                        -                 800
Advance payments by borrowers for taxes and insurance                  231               202
Accrued expenses and other liabilities                                 168               122
Income taxes payable:
  Current                                                                5                13
  Deferred                                                              15                 1
                                                                  --------          --------
        Total liabilities                                           41,056            41,903
                                                                  --------          --------
Equity:
  Retained income, substantially restricted                          4,522             4,784
  Unrealized losses on securities available for sale,
    net of income taxes                                                (96)             (108)
                                                                  --------          --------
        Total equity                                                 4,426             4,676
                                                                  --------          --------
        Total liabilities and equity                              $ 45,482          $ 46,579
                                                                  ========          ========


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

                                      F-2




                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                        Consolidated Statements of Equity
                                 (in thousands)


                                                               Net Unrealized
                                                              Gains (Losses)
                                                               on Securities
                                                  Retained       Available
                                                   Income         for Sale         Total
                                                   ------         --------         -----

                                                                           
Balance at December 31, 1994                          $ 4,158          $ (138)        $ 4,020

Net income                                                364             -               364

Net unrealized gains on securities
  available for sale, net of income
  tax of $26                                              -                42              42
                                                      -------          ------         -------

Balance at December 31, 1995                            4,522             (96)          4,426

Net income                                                262             -               262

Net unrealized losses on securities
  available for sale, net of income
  tax benefit of $8                                       -               (12)            (12)
                                                      -------          ------         -------

Balance at December 31, 1996                          $ 4,784          $ (108)        $ 4,676
                                                      =======          ======         =======




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

                                      F-3



                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                                 (in thousands)



                                                                Years Ended December 31,
                                                            ----------------------------------
                                                                  1995             1996
Operating activities:
                                                                                   
  Net income                                                $          364    $          262
  Adjustments to reconcile net income to net
    cash provided (used) by operating activities:
    Depreciation                                                        61                54
    Provision for loan losses                                           30                30
    Deferred income taxes (benefit)                                     18                (6)
    Net increase in deferred loan fees                                   5                16
    Accretion of discounts on investment securities, net               (17)              (20)
    Amortization of premiums on mortgage-backed securities              22                17
    FHLB stock dividends                                               (24)              (26)
    Losses on mortgage-backed securities sold                          -                   2
    Decrease (increase) in interest receivable                           2               (43)
    Decrease in other assets                                            45                90
    Increase  (decrease)  in  accrued  expenses  and other
      liabilities                                                       21               (46)
    Increase in current income taxes                                    32                 8
                                                            --------------    --------------
        Net cash provided by operating activities                      559               338
                                                            --------------    --------------

Investing activities:
  Maturities of investment securities held to maturity                 128               128
  Purchase of investment securities held to maturity                  (100)             (156)
  Purchase of investment securities available for sale                 -                (598)
  Maturities of investment securities available for sale               350               750
  Purchase of  mortgage-backed  securities  available  for
    sale                                                               (90)              -
  Principal payments on mortgage-backed securities
    available for sale                                                 873             1,118
  Proceeds from sale of mortgage-backed securities
    available for sale                                                 -                 372
  Net increase in loans                                               (615)           (4,132)
  Purchase of equipment                                                (16)              (34)
                                                            --------------    --------------
        Net cash provided (used) in investing activities               530            (2,552)
                                                            --------------    --------------


                                      F-4









                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                       Consolidated Statements of Cash Flows, Continued
                                 (in thousands)



                                                                Years Ended December 31,

                                                            ----------------------------------
                                                                  1995             1996
Financing activities:
                                                                                   
  Net increase in deposits                                  $        1,336    $          128
  Increase (decrease) in advance payments by borrowers
    for taxes and insurance                                             17               (29)
  Proceeds from FHLB advances                                          -               1,100
  Repayment of FHLB advances                                          (700)             (300)
                                                            --------------    --------------
        Net cash provided by financing activities                      653               899
                                                            --------------    --------------

        Increase (decrease) in cash and
          cash equivalents                                           1,742            (1,315)

Cash and cash equivalents at beginning of year                         987             2,729
                                                            --------------    --------------
Cash and cash equivalents at end of year                    $        2,729    $        1,414
                                                            ==============    ==============

Supplemental  disclosures  of cash flow  information:  
  Cash paid during the year for:

    Interest on deposits and other borrowings               $        1,952    $        2,005
    Income taxes                                                       265               112
                                                            --------------    --------------
  Noncash investing and financing activities:
    Real estate acquired in satisfaction of
      mortgage loans                                        $          -      $           60
    Unrealized gains (losses) on securities available
      for sale, net of income tax (benefit) of $26
      and $(8), respectively                                            42               (12)
    Mortgage-backed securities held to maturity
      transferred to available for sale, at amortized cost  $        4,576    $          -
                                                            ==============    ============== 


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

                                      F-5


                          SECURITY FEDERAL SAVINGS BANK
                                 AND SUBSIDIARY

                   Notes to Consolidated Financial Statements
                           December 31, 1995 and 1996
                         (Tabular amounts in thousands)



1.   Summary of Significant Accounting Policies
     ------------------------------------------

     The accounting and reporting policies of Security Federal Savings Bank (the
     "Bank") and its subsidiary conform, in all material respects,  to generally
     accepted accounting  principles and to general practices within the savings
     and loan industry.  The following  summarize the more  significant of these
     policies and practices.

     Nature   of   Operations   -   Security   Federal   Savings   Bank,   is  a
     federally-chartered, mutually owned savings bank. The Bank's principal line
     of business is originating  residential and  nonresidential  first mortgage
     loans.  The  Bank's  principal  market is Carter  County  and parts of East
     Tennessee.  The  loans  are  primarily  with  individuals;   however,  some
     corporate borrowers have loans at the Bank.

     Estimates  -  The  preparation  of  consolidated  financial  statements  in
     conformity  with  generally   accepted   accounting   principles   requires
     management  to make  estimates  and  assumptions  that affect the  reported
     amounts of assets and liabilities  and disclosure of contingent  assets and
     liabilities at the date of the  consolidated  financial  statements and the
     reported  amounts of revenues and  expenses  during the  reporting  period.
     Actual results could differ from those estimates.

     Principles of Consolidation - The consolidated financial statements include
     the  accounts  of the  Bank  and its  wholly-owned  subsidiary,  SFS,  Inc.
     Intercompany  balances and transactions have been eliminated.  SFS, Inc. is
     currently inactive and its impact on the consolidated  financial statements
     is insignificant.

     Loans  Receivable - Loans  receivable are carried at their unpaid principal
     balance less, where  applicable,  net deferred loan fees and allowances for
     losses.  Additions to the allowances  for losses are based on  management's
     evaluation of the loan portfolio under current economic conditions and such
     other factors  which,  in  management's  judgment,  deserve  recognition in
     estimating losses.  Interest accrual is discontinued when a loan becomes 90
     days delinquent unless, in management's  opinion,  the loan is well secured
     and in  process  of  collection.  Interest  income  on  impaired  loans  is
     recognized on a cash basis.

     Loan Fees - Loan fees result from the  origination of loans.  Such fees and
     certain direct  incremental  costs related to origination of such loans are
     deferred  ("net  deferred  loan fees") and  reflected as a reduction of the
     carrying  value  of  loans.  The net  deferred  loan  fees (or  costs)  are

                                      F-6

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     amortized  using the  interest  method  over the  contractual  lives of the
     loans.  Unamortized  net deferred loan fees on loans sold prior to maturity
     are credited to income at the time of sale.

     Investment   Securities   and   Mortgage-Backed   Securities  -  Investment
     securities held to maturity are stated at amortized cost since the Bank has
     both the ability and positive  intent to hold such  securities to maturity.
     Premiums  and  discounts  on the  investment  securities  are  amortized or
     accreted into income over the contractual  terms of the securities  using a
     level  yield  interest  method.  Gains  and  losses  on the  sale of  these
     securities are calculated based on the specific identification method.

     Investment securities and mortgage-backed securities available for sale are
     carried at fair value.  The Bank has  identified  their holdings in certain
     debt securities and all  mortgage-backed  securities as available for sale.
     The unrealized holding gains or losses on securities available for sale are
     excluded from income and reported,  net of related income tax effects, as a
     separate  component of equity until  realized.  Gains or losses on sales of
     securities  available  for sale are  based on the  specific  identification
     method.

     Real Estate - Real estate properties  acquired through loan foreclosure are
     initially recorded at fair value at the date of foreclosure.  Subsequent to
     foreclosure,  real estate is recorded at the lower of initial fair value or
     existing fair value less estimated  costs to sell (net  realizable  value).
     Real estate  property held for  investment is carried at the lower of cost,
     including cost of property  improvements incurred subsequent to acquisition
     less  depreciation,  or net realizable value. Costs relating to development
     and  improvement of properties are  capitalized,  whereas costs relating to
     the holding of property are expensed.

     Valuations are periodically  performed by management,  and an allowance for
     losses is  established  by a charge to  income if the  carrying  value of a
     property exceeds its estimated net realizable value.

     Premises and  Equipment - Land is carried at cost.  Office  properties  and
     equipment are carried at cost less accumulated  depreciation.  Depreciation
     is computed on straight-line  method over the estimated useful lives of the
     assets ranging from 5 to 39 years.  The cost of maintenance  and repairs is
     charged to expense as incurred while expenditures which materially increase
     property lives are capitalized.

                                      F-7

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     Federal Home Loan Bank Stock -  Investment  in stock of a Federal Home Loan
     Bank is  required  by law of every  federally  insured  savings and loan or
     savings bank. The investment is carried at cost. No ready market exists for
     the stock, and it has no quoted market value.

     Income  Taxes - The Bank and its  subsidiary  follow the practice of filing
     consolidated income tax returns.  Income taxes are allocated to the Bank as
     though separate returns are being filed.

     The Bank  utilizes  the  liability  method  of  computing  income  taxes in
     accordance  with  Statement  of  Financial  Accounting  Standard  No.  109,
     "Accounting  for Income  Taxes"  (SFAS 109).  Under the  liability  method,
     deferred tax  liabilities  and assets are established for future tax return
     effects of  temporary  differences  between the stated  value of assets and
     liabilities for financial  reporting  purposes and their tax basis adjusted
     for tax rate  changes.  The focus is on accruing  the  appropriate  balance
     sheet  deferred tax amount,  with the  statement of income effect being the
     result of changes in balance sheet  amounts from period to period.  Current
     income tax expense is provided based upon the actual tax liability incurred
     for tax return purposes.

     Cash Flow Information - As presented in the consolidated statements of cash
     flows, cash and cash equivalents include cash on hand and  interest-earning
     deposits in other banks.  The Bank considers all highly liquid  instruments
     with original maturities of three months or less to be cash equivalents.

     Impact of New  Accounting  Pronouncement  - In June,  1996, the FASB issued
     SFAS No. 125, Accounting for the Transfer and servicing of Financial Assets
     and  Extinguishment  of Liabilities  ("SFAS 125"). SFAS 125 supersedes SFAS
     122, Accounting for Mortgage Servicing Rights. SFAS 125 provides accounting
     and reporting  standards for transfers and serving of financial  assets and
     the  extinguishment  of  liabilities  based on consistent  application of a
     financial  components  approach,  after a transfer of financial  assets, an
     entity  recognizes  all  financial  and  servicing  assets it controls  and
     liabilities it has incurred and derecognizes  financial assets it no longer
     controls and liabilities that have been extinguished. SFAS 125 is effective
     for  transfers  and  servicing of financial  assets and  extinguishment  of
     liabilities  occurring  after  December  31,  1996,  and  is to be  applied
     prospectively.   Earlier  or  retroactive  application  is  not  permitted.
     Management of the Bank will  determine  the effect on the Bank's  financial
     position and results of operations for future transactions that are covered
     by this accounting standard.

                                      F-8

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------


2.   Investment Securities
     ---------------------

     The carrying  values and estimated  market values of investment  securities
     are summarized as follows:


                                                         Gross         Gross      Estimated
                                          Amortized   Unrealized    Unrealized      Market
                                            Cost         Gains        Losses        Value
                                            ----         -----        ------        -----
                                                                             
          Securities   to  be   held  to
          maturity:
           December 31, 1995:
             U.S. government security    $       378  $      -      $        63  $       315
             Municipal securities                289         -             -             289
                                         -----------  --------      -----------  -----------
                                         $       667  $      -      $        63  $       604
                                         ===========  ========      ===========  ===========
           December 31, 1996:
             U.S. government security    $       398  $      -      $       102  $       296
             Municipal securities                317         -             -     $       317
                                         -----------  --------      -----------  -----------
                                         $       715  $      -      $       102  $       613
                                         ===========  ========      ===========  ===========
         Securities available for sale:
           December 31, 1995:
             U.S. government and
               agency securities         $       751  $      -      $         4  $       747
                                         ===========  ========      ===========  ===========

           December 31, 1996:
             U.S. government and
               agency securities         $       599  $      -      $         2  $       597
                                         ===========  ========      ===========  ===========


     The  amortized  cost and  estimated  market  values of debt  securities  by
     contractual maturity are as follows:


                                                 Amortized                    Estimated
                                                   Cost                      Market Value
                                         --------------------------   ---------------------------
                                            1995          1996            1995          1996
                                            ----          ----            ----          ----
                                                                                
         Securities   to  be   held  to
         maturity:
           Due in one year               $       127  $       127     $       127   $       127
           Due after  one year  through
             five years                          162          190             162           190 
           Due after ten years                   378          398             315           296
                                         -----------  -----------     -----------   -----------
                                         $       667  $       715     $       604   $       613
                                         ===========  ===========     ===========   ===========

         Securities available for sale:
           Due in one year               $       751            -     $       747             -
           Due after  one year  through 
             five years                            -          599               -           597
                                         -----------  -----------     -----------   -----------
                                         $       751  $       599     $       747   $       597
                                         ===========  ===========     ===========   ===========


     The Bank had investment  securities with an amortized cost of approximately
     $1,129,000 and $997,000  pledged against  deposits at December 31, 1995 and
     1996.

                                      F-9

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     The Bank had no sales of  investment  securities  to be held to maturity or
     available for sale for the years ended December 31, 1995 and 1996.

     The net unrealized losses on investment  securities available for sale, net
     of taxes, at December 31, 1995 and 1996,  $2,600 and $1,100,  respectively,
     are reported as a separate component of equity.

3.   Loans Receivable
     ----------------

     Loans receivable are summarized as follows:


                                                                        December 31,
                                                               -------------------------------
                                                                    1995            1996
                                                                    ----            ----
                                                                                    

         Real estate first mortgage loans:
           One-to-four-family                                  $       26,396  $       29,653
           Construction                                                   724           1,125
           Commercial real estate                                       1,173           1,288
           Multi-family residential                                       780             912
           Land                                                         1,534           1,732
                                                               --------------  --------------
               Total real estate loans                                 30,607          34,710
                                                               --------------  --------------
         Consumer and commercial loans:
           Commercial business                                            660             558
           Auto loans                                                   1,455           1,949
           Share loans                                                    414             435
           Other                                                          477             524
                                                               --------------  --------------
               Total consumer and commercial loans                      3,006           3,466
                                                               --------------  --------------
               Total loans                                             33,613          38,176
                                                               --------------  --------------
         Less:
         Undisbursed portion of loans in process                          447             942
         Net deferred loan fees                                           105             122
         Allowance for loan losses                                        279             304
                                                                          831           1,368
                                                               --------------  --------------
                                                               $       32,782  $       36,808
                                                               ==============  ==============



                                      F-10


SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     The Bank's  primary  lending  area for the  origination  of mortgage  loans
     includes Carter County and East Tennessee.  The Bank limits uninsured loans
     to 85% of the appraised value of the property securing the loan. Generally,
     the Bank allows loans  covered by private  mortgage  insurance up to 95% of
     the appraised value of the property securing the loan.

     The general  policy is to limit loans on  commercial  real estate to 80% of
     the lesser of appraised value or construction cost of the property securing
     the loan.

     The Bank's policy  requires that  consumer and other  installment  loans be
     supported  primarily  by the  borrower's  ability  to  repay  the  loan and
     secondarily by the value of the collateral securing the loan, if any.

     Management of the Bank believes that its  allowances for losses on its loan
     portfolio  are  adequate.  However,  the  estimates  used by  management in
     determining  the adequacy of such allowances are susceptible to significant
     changes due  primarily  to changes in economic  and market  conditions.  In
     addition,  various  regulatory  agencies  periodically  review  the  Bank's
     allowance  for losses as an integral part of their  examination  processes.
     Such agencies may require the Bank to recognize additions to the allowances
     based on their  judgments of  information  available to them at the time of
     their examinations.

     In accordance with SFAS No. 114, "Accounting by Creditors for Impairment of
     a Loan", no loans in  non-homogenous  groups were determined to be impaired
     for the year ended or as of December  31,  1996.  Commercial  real  estate,
     multi-family  residential and land loans are included in the non-homogenous
     group.

     First mortgage loans which are  contractually  past due ninety days or more
     total approximately  $197,000 at December 31, 1995 and $295,000 at December
     31,  1996.  The amount the Bank will  ultimately  realize  from these loans
     could differ  materially from their carrying value because of unanticipated
     future developments  affecting the underlying  collateral or the borrower's
     ability to repay the loans. If collection  efforts are unsuccessful,  these
     loans will be subject to foreclosure  proceedings in the ordinary course of
     business.  Management  believes  that the Bank has adequate  collateral  on
     these loans and that the Bank will not incur  material  losses in the event
     of foreclosure.

     At December 31, 1996, the Bank had loans pledged against public deposits of
     approximately $1,454,000.

                                      F-11


SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------


     The changes in the allowance for loan losses are summarized as follows:


                                                                  Years Ended December 31,
                                                                  ------------------------
                                                                    1995            1996
                                                                    ----            ----

                                                                                   
         Beginning balance                                             $ 250           $ 279
         Provision charged to income                                      30              30
         Recoveries and charge-offs, net                                  (1)             (5)
                                                                       -----           -----

         Ending balance                                                $ 279           $ 304
                                                                       =====           =====


4.   Mortgage-Backed Securities
     --------------------------

     Mortgage-backed securities are summarized as follows:



                                                         Gross         Gross      Estimated
                                          Amortized    Unrealized   Unrealized      Market
                                            Cost         Gains        Losses        Value
                                            ----         -----        ------        -----

         Securities available for sale:
           December 31, 1995:
                                                                          
             GNMA                              $ 954          $ 4           $ 5        $ 953
             FHLMC                               105            2             -          107
             FHLMC REMIC's                     2,962            -            68        2,894
             FNMA                                812            4            13          803
             FNMA REMIC's                      2,618            -            76        2,542
                                             -------         ----         -----      -------
                                             $ 7,451         $ 10         $ 162      $ 7,299
                                             =======         ====         =====      =======
           December 31, 1996:
             GNMA                              $ 812          $ 4           $ 6        $ 810
             FHLMC                                78            3             -           81
             FHLMC REMIC's                     2,222            -            79        2,143
             FNMA                                717            3            19          701
             FNMA REMIC's                      2,112            -            79        2,033
                                             -------         ----         -----      -------
                                             $ 5,941         $ 10         $ 183      $ 5,768
                                             =======         ====         =====      =======


     Although  mortgage-backed  securities  are  initially  issued with a stated
     maturity  date, the  underlying  mortgage  collateral may be prepaid by the
     mortgagee  and,  therefore,  such  securities  may not reach their maturity
     date.

                                      F-12


SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     The  Bank  had  mortgage-backed   securities  with  an  amortized  cost  of
     approximately $3,310,000 and $2,480,000,  pledged against deposits and FHLB
     advances at December 31, 1995 and 1996, respectively.

     For  the  year  ended   December   31,   1996,   proceeds   from  sales  of
     mortgage-backed  securities were $372,000,  with realized losses of $2,000.
     Their  were no  sales of  mortgage-backed  securities  for the  year  ended
     December 31, 1995.

     The net  unrealized  losses at  December  31, 1995 and 1996,  $152,000  and
     $173,000, net of related tax benefits of $57,500 and $66,100, respectively,
     are reported as a separate component of equity.

     In December 1995, the Bank transferred  mortgage-backed  securities held to
     maturity  with an amortized  cost of  approximately  $4,576,000  and market
     value of approximately  $4,476,000 to the available for sale category.  The
     transfer  was a result  of the FASB  allowing  a  one-time  transfer  of an
     entity's investment portfolio without penalty.

5.   Real Estate
     -----------

     Real estate is summarized as follows:



                                                                        December 31,
                                                                   -------------------------
                                                                    1995            1996
                                                                    ----            ----

                                                                                  
        Real estate acquired in settlement of loans                $      -            $ 60
                                                                   =======             ====


6.   Premises and Equipment
     ----------------------

     Premises and equipment are summarized as follows:


                                                                        December 31,
                                                                   -------------------------
                                                                    1995            1996
                                                                    ----            ----

                                                                                   
         Land and improvements                                       $   202         $   202
         Buildings                                                       782             790
         Vehicles                                                         17              17
         Furniture, fixtures and equipment                               516             541
                                                                     -------         -------
                                                                       1,517           1,550
         Less accumulated depreciation                                  (964)         (1,017)
                                                                     -------         -------
                                                                     $   553         $   533
                                                                     =======         =======



                                      F-13



SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------


7.   Interest Receivable
     -------------------

     Interest receivable consists of the following:



                                                                        December 31,
                                                                    --------------------------
                                                                       1995            1996
                                                                       ----            ----

                                                                                   
         Loans receivable                                              $ 171           $ 220
         Investments                                                      11              10
         Mortgage-backed securities                                       37              33
                                                                       -----           -----

                                                                         219             263
         Less allowance for uncollectible interest                        (5)             (6)
                                                                       -----           -----
                                                                       $ 214           $ 257
                                                                       =====           =====


8.   Deposits
     --------

     Deposit account balances are summarized as follows:


                                                                        Weighted Average
                                                                         Interest Rates
                                                                     -----------------------
                                            December 31,                  December 31,
                                     ----------------------------    -----------------------
                                         1995           1996            1995        1996
                                         ----           ----            ----        ----

                                                                           
         Noninterest bearing
           accounts                        $ 283          $ 793              -  %        -  %
         NOW accounts                      3,079          2,194             2.02%       1.99%
         Money Market accounts             1,423          1,622             3.02%       3.03%
         Passbook accounts                 4,481          4,502             3.05%       3.04%
         Certificates of deposit          31,371         31,654             5.82%       5.55%
                                        --------       --------             ----        ---- 
                                        $ 40,637       $ 40,765             5.09%       4.87%
                                        ========       ========             ====        ==== 


     Contractual maturities of certificate accounts are summarized as follows:



                                                                        December 31,
                                                                    ------------------------
                                                                    1995            1996
                                                                    ----            ----


                                                                                
         12 months or less                                          $ 26,702        $ 25,851
         After 1 but within 3 years                                    4,459           4,786
         After 3 years                                                   210           1,017
                                                                    --------        --------
                                                                    $ 31,371        $ 31,654
                                                                    ========        ========


     The  Bank  had  deposit   accounts  in  amounts  of  $100,000  or  more  of
     approximately  $10.5  million and $10.1  million at  December  31, 1995 and
     1996, respectively.

                                      F-14

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     Interest expense on deposits consisted of the following:



                                                                        December 31,
                                                                     -----------------------
                                                                       1995            1996
                                                                       ----            ----

                                                                                 
         NOW, money market, and passbook accounts                    $   248         $   232
         Certificate accounts                                          1,725           1,747
                                                                     -------         -------
                                                                       1,973           1,979
         Less: penalties for early withdrawal                             (5)             (4)
                                                                     -------         -------
               Total interest on deposits                            $ 1,968         $ 1,975
                                                                     =======         =======


9.   Federal Home Loan Bank Advances
     -------------------------------

     Advances from the Federal Home Loan Bank (FHLB) are summarized as follows:


                                                                        December 31,
                                                                    -------------------------
         Contractual Maturity                                       1995            1996
         --------------------                                       ----            ----

         Within one year:
                                                                                   
           Variable rate                                       $        -              $ 800
                                                               ==========              =====

         Weighted average rate                                          -  %            5.85%
                                                               ==========              =====


             


     The Bank  pledges as  collateral  for these  borrowings  its FHLB stock and
     selected qualifying mortgage loans (as defined) under an agreement with the
     FHLB. Loans pledged at December 31, 1996, were approximately $1.3 million.

     The Bank has total credit availability with the FHLB of up to $2.3 million.

10.  Income Taxes
     ------------

     Income tax expense(benefit) is summarized as follows:



                                             Years Ended December 31,
                     ------------------------------------------------------------------------- --
                                    1995                                    1996
                     ------------------------------------    ------------------------------------
                       Federal      State       Total         Federal      State        Total

                                                                         
         Current     $     174    $      29   $     203      $     136   $      27   $     163
         Deferred           11            7          18             (5)         (1)         (6)
                     ---------    ---------   ---------      ---------   ---------   ---------
           Total     $     185    $      36   $     221      $     131   $      26   $     157
                     =========    =========   =========      =========   =========   =========



     The  differences  between actual income tax expense and the amount computed
     by applying the federal  statutory  income tax rate of 34% to income before
     income taxes are reconciled as follows:

                                      F-15

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------


                                                                   Years Ended December 31,
                                                                ---------------------------------
                                                                       1995             1996
                                                                       ----             ----

                                                                                     
         Computed income tax expense                                    $ 199            $ 142
         Increase (decrease) resulting from:
           State income tax, net of federal benefit                        24               17
           Other                                                           (2)              (2)
                                                                        -----            -----

         Actual income tax expense                                      $ 221            $ 157
                                                                        =====            =====


     The components of net deferred tax liabilities are as follows:



                                                                         December 31,
                                                               ---------------------------------
                                                                       1995             1996
                                                                       ----             ----
                                                                                     
         Deferred tax liabilities:
           Section 481(a) adjustment--bad debts                           $ -            $ 137
           Bad debt reserves                                               32                -
           Excess tax depreciation                                         15               14
           FHLB stock dividends                                            22               32
           Purchased discounts on mortgage-backed securities                8                8
                                                                         ----              ---
                                                                           77              191
                                                                         ----              ---

         Deferred tax assets:
           Bad debt reserves                                                -              115
           Accrued sick leave                                               3                5
           Unrealized losses on securities available for sale              59               67
           Other                                                            -                3
           Valuation allowance                                              -                -
                                                                         ----              ---
                                                                           62              190
                                                                         ----              ---
               Net deferred tax liability                                $ 15              $ 1
                                                                         ====              ===


     The Bank's  annual  addition to its reserve for bad debts allowed under the
     Internal Revenue Code may differ significantly from the bad debt experience
     used for financial statement purposes.  Such bad debt deductions for income
     tax purposes are included in taxable  income of later years only if the bad
     debt  reserves are used for purposes  other than to absorb bad debt losses.
     Since the Bank does not intend to use the reserve for  purposes  other than
     to absorb losses, no deferred income taxes have been provided on the amount
     of bad debt  reserves  for tax purposes  that arose in tax years  beginning
     before  December  31, 1987,  in  accordance  with SFAS No. 109.  Therefore,

                                      F-16

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     retained  income at  December  31,  1995 and 1996,  includes  approximately
     $825,000,  representing  such bad debt  deductions  for  which no  deferred
     income taxes have been provided.

     With the repeal of the  reserve  method of  accounting  for thrift bad debt
     reserves for tax year beginning after December 31, 1995, the Bank will have
     to recapture  into taxable  income its  post-1987  excess  reserves  over a
     six-year  period.  The Bank  currently  meets a recapture  provision  which
     allows  it to  delay  the  start  of  the  recapture  period  due  to  loan
     origination  volume.  The amount of the post-1987  excess is  approximately
     $246,000.  Since the tax effect of this excess had been previously recorded
     as deferred  income  taxes,  the Bank will have no impact on its results of
     operations when the excess reserves are recaptured.

11.  Pension Plan
     ------------

     The Bank has a non-contributory  defined contribution pension plan covering
     all eligible  employees.  Under the plan  agreement,  prior  service is not
     considered.  Total  pension  expense  was $46,000 and $29,000 for the years
     ended December 31, 1995 and 1996, respectively.

12.  Commitments
     -----------

     The Bank had  outstanding  commitments  to originate  mortgage and consumer
     loans of approximately $765,000 and $400,000 at December 31, 1995 and 1996,
     respectively.  The commitments to originate  mortgage loans at December 31,
     1995,  were  composed of fixed rate loans that had interest  rates  ranging
     from 7.25% to 8.50% and terms ranging from 8 to 15 years.  The  commitments
     to originate  mortgage  loans at December 31, 1996,  were composed of fixed
     rate loans of  $230,000.  The fixed rate loans had interest  rates  ranging
     from 7.625% to 8.00% and terms  ranging from 1 to 15 years.  The  remaining
     loan  commitments  at December 31, 1996 were for  consumer  and  commercial
     loans totaling $170,000 with variable rates.

13.  Regulatory Matters
     ------------------

     The Bank is subject to various regulatory capital requirements administered
     by the Office of Thrift Supervision (OTS).  Failure to meet minimum capital
     requirements  can  initiate  certain  mandatory,  and  possibly  additional
     discretionary,  actions by  regulators  that, if  undertaken,  could have a
     direct material effect on the Bank's  financial  statements.  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  classification are also subject
     to  qualitative   judgments  by  the  regulators  about  components,   risk
     weightings,  and  other  factors.  
     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     table below) of tangible and core capital (as

                                      F-17

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     defined in the  regulations) to adjusted total assets (as defined),  and of
     risk-based  capital (as  defined)  to  risk-weighted  assets (as  defined).
     Management  believes,  as of  December  31,  1996,  that the Bank meets all
     capital adequacy requirements to which it is subject.

     As of  December  31,  1996,  the  most  recent  notification  from  the OTS
     categorized the Bank as well capitalized under the regulatory framework for
     prompt  corrective  action.  To be categorized as well capitalized the Bank
     must maintain  minimum total tangible,  core, and risk-based  ratios as set
     forth  in  the  table.  There  are  no  conditions  or  events  since  that
     notification  that  management  believes  have  changed  the  institution's
     category.

     The Bank's  actual  capital  amounts and ratios are also  presented  in the
     table (in thousands).  Nothing was deducted from capital for  interest-rate
     risk.


                                                                                To Be Well
                                                                            Capitalized Under
                                                        For Capital         Prompt Corrective
                                    Actual           Adequacy Purposes      Action Provisions
                             ---------------------  ---------------------  ---------------------
                               Amount     Ratio       Amount     Ratio       Amount     Ratio
                               ------     -----       ------     -----       ------     -----
                                                              (Greater Than)        (Greater Than)      
                                                                       
As of  December  31, 1995
  Tangible Capital (to
    adjusted total assets)   $  4,522      9.9%     $    684      1.5%     $  2,279        5%
  Core Capital (to
    adjusted total assets)   $  4,522      9.9%     $  1,368      3.0%     $  2,279        5%
  Risk-Based (to risk-
    weighted assets)         $  4,801     21.0%     $  1,825      8.0%     $  2,281       10%
As of  December  31, 1996
  Tangible   Capital (to
    adjusted total assets)   $  4,784     10.2%     $    701      1.5%     $  2,338        5%
  Core Capital (to
    adjusted total assets)   $  4,784     10.2%     $  1,402      3.0%     $  2,338        5%
  Risk-Based (to risk-
    weighted assets)         $  5,088     20.2%     $  2,014      8.0%     $  2,518       10%


14.  Financial Instruments with Off-Balance-Sheet Risk
     -------------------------------------------------

     The Bank is a party to financial instruments with off-balance-sheet risk in
     the normal course of business to meet the financing needs of its customers.
     These financial  instruments include commitments to extend credit and lines
     of credit.  Those  instruments  involve,  to varying  degrees,  elements of
     credit and  interest-rate  risk in excess of the amount  recognized  in the
     statement of financial position.  The contract or notional amounts of those
     instruments  reflect  the extent of the Bank's  involvement  in  particular
     classes of financial instruments.

     The Bank's  exposure to credit loss in the event of  nonperformance  by the
     other party to the financial  instrument  for  commitments to extend credit
     and lines of credit is represented by the  contractual  notional  amount of
     those  instruments.  The Bank  uses  the same  credit  policies  in  making
     commitments  and  conditional  obligations as it does for  on-balance-sheet
     instruments.

                                      F-18

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     Financial instruments,  the contract amounts of which represent credit risk
     for lines and  letters of credit,  the  balances  outstanding  and  amounts
     available for use at December 31, 1996, were approximately as follows:



                                                Financial         Balance          Available
                                               Instruments      Outstanding         For Use
                                               -----------      -----------         -------

                                                                                  
         Consumer and other lines               $ 1,000,000        $ 553,000         $ 447,000
         Letters of credit                           47,000              -              47,000
                                                -----------        ---------         ---------
                                                $ 1,047,000        $ 553,000         $ 494,000
                                                ===========        =========         =========


     Commitments  to extend credit are  agreements to lend to a customer as long
     as there is no  violation of any  condition  established  in the  contract.
     Commitments  generally  have fixed  expiration  dates or other  termination
     clauses and may require payment of a fee. Since many of the commitments are
     expected to expire without being drawn upon, the total  commitment  amounts
     do not necessarily  represent future cash requirements.  The Bank evaluates
     each customer's creditworthiness.  The amount of collateral obtained, if it
     is deemed  necessary  by the Bank upon  extension  of  credit,  is based on
     management's credit evaluation of the counterparty.  Collateral may include
     first and  second  mortgages;  property,  plant,  and  equipment;  accounts
     receivable;  deposit accounts; and income-producing  commercial properties.
     The Bank does not anticipate any losses as a result of these transactions.

15.  Employment and Change of Control Agreement
     ------------------------------------------

     The Bank entered into an employment  agreement  with a key officer in 1996.
     The employment  agreement provides for three-year terms.  Commencing on the
     first anniversary date and continuing each anniversary date thereafter, the
     board of directors may extend the agreement for an additional  year so that
     the  remaining  term  shall  be  three  years,  unless  written  notice  of
     termination  of the  agreement  is  given  by the  executive  officer.  The
     agreement  provides for severance  payments and other benefits in the event
     of involuntary  termination of employment in connection  with any change in
     control of the Bank. A severance payment will also be provided on a similar
     basis  in  connection  with  voluntary  termination  of  employment  where,
     subsequent  to  a  change  in  control,  the  officer  is  assigned  duties
     inconsistent  with  their  position,  duties,  responsibilities  and status
     immediately  prior to such change in control.  The  severance  payment will
     equal 2.99 times the executive officer's base amount of annual compensation
     as defined under the Internal  Revenue  Code.  The payment of amounts under
     the agreement may be paid within 30 days of such termination, discounted at
     an agreed upon rate, or in equal  installments over thirty-six  months. The
     Bank has not accrued any benefits under this postemployment agreement.

                                      F-19

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

16.  Financial Instruments
     ---------------------

     The  approximate  stated and estimated fair value of financial  instruments
     are summarized below (in thousands of dollars):



                                                              December 31
                                          -----------------------------------------------------
                                                   1995                         1996
                                          ------------------------    -------------------------
                                            Stated     Estimated        Stated      Estimated
                                            Amount     Fair Value       Amount     Fair Value
                                            ------     ----------       ------     ----------
                                                                              
         Financial assets:
           Cash                           $    2,729   $    2,729     $    1,414   $    1,414
           Investment securities                 667          604            715          613
           Loans receivable, net              32,782       33,881         36,808       39,042
           Federal Home Loan Bank stock          368          368            394          394
           Other assets                          214          214            257          257
                                          ----------   ----------     ----------   ----------
                                          $   36,760   $   37,796     $   39,588   $   41,720
                                          ==========   ==========     ==========   ==========
         Financial liabilities:
           Deposits:
             Demand accounts              $    9,266   $    9,266     $    9,111   $    9,111
             Certificate accounts             31,371       31,450         31,654       31,761
           Advances from Federal
             Home Loan Bank                     -            -               800          800
           Other liabilities                     314          314            256          256
                                          ----------   ----------     ----------   ----------
                                          $   40,951   $   41,030     $   41,821   $   41,928
                                          ==========   ==========     ==========   ==========


     The  Bank  had  off-balance  sheet  financial  commitments,  which  include
     approximately  $894,000  million of commitments to originate and fund loans
     and unused  consumer  lines of credit and  letters of credit.  Since  these
     commitments  are based on current market rates,  the  commitment  amount is
     considered to be a reasonable estimate of fair market value.

     Statement of Financial  Accounting  Standards No. 107,  "Disclosures  about
     Fair Value of Financial  Instruments"  (SFAS 107),  requires  disclosure of
     fair  value  information  about  financial  instruments,   whether  or  not
     recognized in the balance  sheet,  for which it is  practicable to estimate
     that value. The following  methods and assumptions were used by the Bank in
     estimating its fair value disclosures for financial instruments:

     Cash - The carrying amount of such instruments is deemed to be a reasonable
     estimate of fair value.

     Investments  - Fair values for  investment  securities  are based on quoted
     market prices.

                                      F-20

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     Loans - Fair  values  for  loans  held  for  investment  are  estimated  by
     segregating  the portfolio by type of loan and  discounting  scheduled cash
     flows using interest rates  currently  being offered for loans with similar
     terms, reduced by an estimate of credit losses inherent in the portfolio. A
     prepayment  assumption  is used as an estimate of the portion of loans that
     will be repaid prior to their scheduled maturity.

     Federal Home Loan Bank Stock - No ready market exists for this stock and it
     has  no  quoted  market  value.  However,  redemption  of  this  stock  has
     historically been at par value. Accordingly,  the carrying amount is deemed
     to be a reasonable estimate of fair value.

     Deposits - The fair values  disclosed for demand  deposits are, as required
     by SFAS 107,  equal to the amounts  payable on demand at the reporting date
     (i.e., their stated amounts). The fair value of certificates of deposit are
     estimated by discounting the amounts payable at the certificate rates using
     the rates currently offered for deposits of similar remaining maturities.

     Advances from the FHLB - The estimated fair value of advances from the FHLB
     is based on discounting  amounts payable at contractual rates using current
     market rates for advances with similar maturities.

     Other  Assets  and  Other  Liabilities  - Other  assets  represent  accrued
     interest  receivable;  other liabilities  represent advances from borrowers
     for taxes and insurance and accrued interest payable. Since these financial
     instruments  will  typically be received or paid within three  months,  the
     carrying amounts of such instruments are deemed to be a reasonable estimate
     of fair value.

     Fair  value  estimates  are made at a  specific  point  of  time,  based on
     relevant market information 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 also
     would affect significantly the estimates. Further, the fair value estimates
     were  calculated  as of  December  31,  1995 and  1996.  Changes  in market
     interest rates and prepayment  assumptions  could change  significantly the
     estimated fair value.

     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 value, loan servicing portfolio,
     real estate,  deferred tax  liabilities,  and  premises and  equipment.  In
     addition,   the

                                      F-21

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

     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.

17.  Plan of Conversion
     ------------------

     On January 15, 1997, the Bank's Board of Directors formally approved a plan
     ("Plan") to convert  from a  federally-chartered  mutual  savings bank to a
     federally-chartered  stock  savings  bank subject to approval by the Bank's
     members as of a still-to-be determined future voting record date. The Plan,
     which includes  formation of a holding  company,  is subject to approval by
     the  Office  of  Thrift  Supervision  (OTS) and  includes  the  filing of a
     registration  statement with the Securities and Exchange Commission.  As of
     December 31, 1996, the Bank had incurred  conversion costs of approximately
     $10,000.  If the  conversion is ultimately  successful,  actual  conversion
     costs  will be  accounted  for as a  reduction  in gross  proceeds.  If the
     conversion is unsuccessful, the conversion costs will be expensed.

     The Plan  calls for the  common  stock of the Bank to be  purchased  by the
     holding  company  and for the  common  stock of the  holding  company to be
     offered to various  parties in a subscription  offering at a price based on
     an independent  appraisal.  It is anticipated that any shares not purchased
     in  the  subscription  offering  will  be  offered  in a  direct  community
     offering,  and then any remaining shares offered to the general public in a
     solicited offering.

     The stockholders of the holding company will be asked to approve a proposed
     stock option plan and a proposed  restricted stock plan at a meeting of the
     stockholders after the conversion. Shares issued to directors and employees
     under  these plans may be from  authorized  but  unissued  shares of common
     stock or they  may be  purchased  in the open  market.  In the  event  that
     options or shares are issued  under these  plans,  such  issuances  will be
     included in the  earnings per share  calculation;  thus,  the  interests of
     existing stockholders would be diluted.

     The Bank may not declare or pay a cash dividend if the effect thereof would
     cause its net worth to be reduced below either the amounts required for the
     liquidation account discussed below or the regulatory capital  requirements
     imposed by federal regulations.

     At the time of conversion,  the Bank will establish a liquidation  account,
     which will be a  memorandum  account  that does not  appear on the  balance
     sheet, in an amount equal to its retained income as reflected in the latest
     consolidated  balance sheet used in the final  conversion  prospectus.  The
     liquidation  account will be maintained for the benefit of eligible account
     holders who continue to maintain  their deposit  accounts in the Bank after
     conversion. In the event of a complete liquidation of the Bank (and only in
     such an event), eligible depositors who continue to maintain accounts shall
     be entitled to receive a distribution  from the liquidation  account before
     any liquidation may be made with respect to common stock.

                                      F-22

SECURITY FEDERAL SAVINGS BANK
AND SUBSIDIARY             Notes to Consolidated Financial Statements, Continued
- --------------------------------------------------------------------------------

18.  Deposit Insurance Assessment
     ----------------------------

     The Bank  incurred an expense for the year ended  December 31, 1996 for the
     one-time special  assessment  levied by the omnibus  appropriation  bill to
     recapitalize  the SAIF insurance  fund. The special  assessment for deposit
     insurance premiums was approximately  $264,000, with an after tax impact of
     approximately  $164,000.  Effective  January 1, 1997, the Bank began paying
     reduced  premium  assessments  in accordance  with the new SAIF  assessment
     rates.

                                      F-23


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


                                    GLOSSARY

BIF                    Bank Insurance Fund of the FDIC

Community              Offering  Offering  for sale to  certain  members  of the
                       general   public  of  any  shares  of  common  stock  not
                       subscribed for in the  Subscription  Offering,  including
                       the  possible  offering of common  stock in a  Syndicated
                       Community Offering

Conversion             Simultaneous  conversion  of  Security  Federal  to stock
                       form,  the  issuance  of the Savings  Bank's  outstanding
                       common stock to Bancorp and  Bancorp's  offer and sale of
                       common stock

Eligible  Account      Deposit  account  holders of the  Savings  Bank with  
Holders                account balances of at least $50 as of the close of  
                       business  on December  31, 1995

Employee Plans         Tax-qualified employee benefit plans of the Savings Bank

ERISA                  Employee Retirement Income Security of 1974, as amended

ESOP                   Employee Stock Ownership Plan

EVR or Estimated       Estimated pro forma market value of the common stock 
Valuation Range        ranging from $4,930,000 to $6,760,000

Exchange Act           Securities Exchange Act of 1934, as amended

Expiration Date        ________ p.m., Eastern Time, on __________ ____, 199____

FASB                   Financial Accounting Standards Board

FDIC                   Federal Deposit Insurance Corporation

Feldman                Feldman Financial Advisors, Inc.

FHLB                   Federal Home Loan Bank

FHLMC                  Federal Home Loan Mortgage Corporation

FNMA                   Federal National Mortgage Association

IRA                    Individual retirement account or arrangement

IRS                    Internal Revenue Service

NASD                   National Association of Securities Dealers, Inc.

Nasdaq                 National Association of Securities Dealers Automated 
                       Quotation System

NOW account            Negotiable order of withdrawal account

NPV                    Net portfolio value

Offering               Subscription, Community and Syndicated Community 
                       Offerings, collectively

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

                                       A-1





                                    GLOSSARY

Option Plan            Stock Option Plan to be adopted within one year of the 
                       Conversion

Order Form             Form for ordering stock accompanied by a certification 
                       concerning certain matters

Other Members          Savings  account  holders and certain  borrowers
                       (borrowers  whose loans were  outstanding  on January 17,
                       1990) who are entitled to vote at the Special Meeting due
                       to the  existence  of a savings  account or a  borrowing,
                       respectively,  on the Voting  Record Date for the Special
                       Meeting

OTC Bulletin Board     An electronic stock data system operated by Nasdaq

OTS                    Office of Thrift Supervision

Pink Sheets            Trademark name for the pink paper upon which stock data 
                       is published by the National Quotation Bureau

Plan of Conversion     Plan of Security  Federal to convert from a federally
                       chartered  mutual  savings  association  to  a federally
                       chartered  stock savings  association  and the issuance
                       of all of Security Federal's outstanding capital stock to
                       Bancorp and the issuance of  Bancorp's  stock to the
                       public

Purchase Price         $10.00 per share price of the common stock

QTI                    Qualified thrift investment

QTL                    Qualified thrift lender

RSP                    Restricted stock plan to be adopted within one year of 
                       the Conversion

SAIF                   Savings Association Insurance Fund of the FDIC

SEC                    Securities and Exchange Commission

Securities Act         Securities Act of 1933, as amended

SFAS                   Statement of Financial Accounting Standards adopted by 
                       FASB

Special Meeting        Special Meeting of members of the Savings Bank called for
                       the purpose of approving the Plan

Subscription           Offering Offering of non-transferable rights to subscribe
                       for the common stock,  in order of priority,  to Eligible
                       Account    Holders,    tax-qualified    employee   plans,
                       Supplemental Eligible Account Holders and Other Members

Supplemental  Eligible Depositors,  who are not Eligible Account Holders of the
Account Holders        Savings Bank, with account balances of at least $50 on 
                       March 31, 1997

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

                                       A-2





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

                                    GLOSSARY

Syndicated  Community  Offering of shares of common  stock  remaining  after the
Offering               Subscription Offering and undertaken  prior to the end 
                       and as part of the Community Offering, and which may, at
                       the discretion of the Holding  Company,  be made to the
                       general  public on a best efforts  basis by a selling
                       group of broker-dealers

Title of Opinion       The estimate of the property  value  without a formal
                       document  analysis by an  appraiser or officer of the
                       Savings  Bank.  The  appraisal  is based upon visual
                       inspection and market knowledge of the property.

Voting                 Record  Date The close of business  on  __________  ____,
                       1997, the date for determining  members  entitled to vote
                       at the Special Meeting.

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

                                       A-3








No dealer,  salesman or other person has been authorized to give any information
or to make any representations not contained in this document in connection with
the  offering  made  hereby,   and,  if  given  or  made,  such  information  or
representations  must not be relied upon as having been  authorized  by Security
Federal Savings Bank, or Trident  Securities.  This document does not constitute
an offer to sell, or the  solicitation of an offer to buy, any of the securities
offered  hereby  to any  person  in any  jurisdiction  in  which  such  offer or
solicitation  would be  unlawful.  Neither  the  delivery  of this  document  by
Security Federal Savings Bank, SFB Bancorp,  Inc. or Trident  Securities nor any
sale made hereunder shall in any circumstances  create an implication that there
has been no  change in the  affairs  of  Security  Federal  Savings  Bank or SFB
Bancorp, Inc. since any of the dates as of which information is furnished herein
or since the date hereof.

                                SFB Bancorp, Inc.

                              Up to 767,000 Shares
                              (Anticipated Maximum)

                                  Common Stock

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

                                   PROSPECTUS

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

                            TRIDENT SECURITIES, INC.
                                  Selling Agent

                           Dated __________ ____, 1997

                  THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                  AND ARE NOT FEDERALLY INSURED OR GUARANTEED.

   Until the later of __________  ____,  1997, or 25 days after  commencement of
the  offering  of  common  stock,  all  dealers  that buy,  sell or trade  these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.






                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Officers and Directors.

      Sections 48-18-502 through 48-18-507 of the Tennessee Business Corporation
Act sets forth  circumstances  under which  directors,  officers,  employees and
agents may be insured or indemnified  against  liability which they may incur in
their capacities as such.

      The Charter of SFB Bancorp,  Inc. (the "Charter") attached as Exhibit 3(i)
hereto,  requires  indemnification  of directors,  officers and employees to the
fullest extent permitted by Tennessee law.

      SFB Bancorp,  Inc.  ("Bancorp")  may  purchase  and maintain  insurance on
behalf of any person who is or was a director,  officer,  employee,  or agent of
Bancorp or is or was serving at the  request of Bancorp as a director,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other enterprise  against any liability asserted against him and incurred by him
in any such  capacity  or  arising  out of his  status as such,  whether  or not
Bancorp would have the power to indemnify him against such  liability  under the
provisions of the Charter.

Item 25.    Other Expenses of Issuance and Distribution

*     Special counsel and local counsel legal fees......          $80,000
*     Printing..........................................           60,000
*     Postage and mailing...............................           18,000
*     Appraisal/Business Plan...........................           12,500
*     Accounting fees...................................           40,000
*     Data processing/Conversion agent..................            5,000
*     SEC Registration Fee..............................            2,400
*     OTS Filing Fees...................................            8,400
*     Nasdaq Small Cap Market listing fees..............            6,100
*     NASD Fairness Filing..............................            1,600
*     Blue Sky legal and filing fees....................           12,000
*     Underwriting fees and commissions.................           92,000
*     Underwriter's expenses, including legal fees......           30,000
*     Stock Certificates................................            3,000
*     Transfer Agent....................................            5,000
*     Miscellaneous expenses............................           24,000
                                                                 --------
*     TOTAL.............................................        $ 400,000
                                                                 ========

- -----------------
*     Estimated.








Item 26.    Recent Sales of Unregistered Securities.

            Not Applicable

Item 27.    Exhibits:

            The exhibits  filed as part of this  Registration  Statement  are as
follows:


              
             1.1    Form of Sales Agency Agreement with Trident Securities, Inc.
             2      Plan of Conversion of Security Federal Savings Bank
             3(i)   Charter of SFB Bancorp, Inc.
             3(ii)  Bylaws of SFB Bancorp, Inc.*
             4      Specimen Stock Certificate of SFB Bancorp, Inc.
             5.1    Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered
             5.2    Opinion of Feldman Financial Advisors, Inc. as to the value of subscription rights
             8.1    Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
             8.2    State Tax Opinion of Crisp, Hughes & Co., L.L.P.
            10      Employment Agreement with Peter Hampton
            23.1    Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed as Exhibits 5.1
                    and 8.1)
            23.2    Consent of Crisp, Hughes & Co., L.L.P.
            24      Power of Attorney (reference is made to the signature page)
            27      Financial Data Schedule**
            99.1    Stock Order Form
            99.2    Appraisal Report of Feldman Financial Advisors, Inc.*
            99.3    Marketing Materials


            --------------------
            *   To be filed by amendment
            **  Electronic filing only

Item 28. Undertakings

      The undersigned registrant hereby undertakes:

      (1) To file, during any period in which it offers or sells  securities,  a
post-effective amendment to this registration statement to:

              (i)  Include any prospectus required by Section 10(a)(3)  of  the
Securities Act of 1933 ("Securities Act");

             (ii)  Reflect  in  the   prospectus   any  facts  or  events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was registered) and any deviation
from  the  low or  high  end of the  estimated  maximum  offering  range  may be
reflected in the form of prospectus  filed with the Commission  pursuant to Rule
424(b) if, in the aggregate, the changes in volume and






price  represent no more than a 20 percent change in the maximum  offering price
set  forth in the  "Calculation  of  Registration  Fee"  table in the  effective
registration statement.

            (iii) Include any additional or changed material information on  the
plan of distribution.

      (2) For  determining  liability  under  the  Securities  Act,  treat  each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

      (3)   File a post-effective amendment to remove from registration  any  of
the securities that remain unsold at the end of the offering.

      (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to the
underwriter at the closing specified in the underwriting agreement, certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

      (5)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the small business issuer pursuant to the foregoing provisions, or otherwise,
the small business issuer has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Securities Act, and is therefore,  unenforceable.  In the event
that a claim  for  indemnification  against  such  liabilities  (other  than the
payment by the small business issuer of expenses incurred or paid by a director,
officer or  controlling  person of the small  business  issuer in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
small business issuer will,  unless in the opinion of its counsel the matter has
been  settled  by  controlling  precedent,  submit  to a  court  of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.





                                   SIGNATURES

      In accordance  with the  requirements  of the  Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf by the  undersigned,  in  Elizabethton,
Tennessee, on March 18, 1997.

                                    SFB BANCORP, INC.

                                    By:   /s/Peter W. Hampton
                                          --------------------------------------
                                          Peter W. Hampton
                                          President and Director
                                          (Duly Authorized Representative)

      We the undersigned  directors and officers of SFB Bancorp,  Inc. do hereby
severally  constitute and appoint Peter W. Hampton our true and lawful  attorney
and  agent,  to do any and all  things  and acts in our names in the  capacities
indicated  below and to execute all  instruments  for us and in our names in the
capacities  indicated  below which said Peter W.  Hampton may deem  necessary or
advisable to enable SFB Bancorp, Inc. to comply with the Securities Act of 1933,
as amended,  and any rules,  regulations and  requirements of the Securities and
Exchange Commission,  in connection with the registration statement on Form SB-2
relating  to the  offering  of  SFB  Bancorp,  Inc.'s  common  stock,  including
specifically  but not limited to,  power and  authority to sign for us or any of
us, in our names in the capacities  indicated below, the registration  statement
and any and all amendments (including post-effective amendments) thereto; and we
hereby ratify and confirm all that Peter W. Hampton shall do or cause to be done
by virtue hereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of March 18, 1997.


                                       

/s/Donald W. Tetrick                      /s/Peter W. Hampton
- ---------------------------------------   ----------------------------------------------
Donald W. Tetrick                         Peter W. Hampton
Chairman of the Board and Director        President and Director
                                          (Principal Executive and Financial Officer)


/s/Peter W. Hampton, Jr.                  /s/John R. Crockett, Jr.
- ---------------------------------------   ----------------------------------------------
Peter W. Hampton, Jr.                     John R. Crockett, Jr.
Vice Chairman of the Board and Director   Secretary, Treasurer and Director


/s/Julian T. Caudill, Jr.                 /s/Estill L. Caudill, Jr.
- ---------------------------------------   ----------------------------------------------
Julian T. Caudill, Jr.                    Estill L. Caudill, Jr.
Director                                  Director


/s/Bobby Hyatt
- --------------------------------------- 
Bobby Hyatt
Assistant Vice President
(Principal Accounting Officer)