As filed with the Securities and Exchange Commission on July 18, 1997
                                                      Registration No. 333-_____
================================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                            ----------------------
                                   FORM SB-2
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933
                       --------------------------------

                        COMMUNITY NATIONAL CORPORATION
                ----------------------------------------------
                (Name of Small Business Issuer in Its Charter)

                                                                                
              Tennessee                               6035                                  Applied for
- ---------------------------------         -----------------------------               ------------------------
 (State or other jurisdiction of          (Primary standard industrial                    (I.R.S. employer
  incorporation or organization)           classification code number)                 identification number)


              19 Natchez Trace Drive, Lexington, Tennessee 38351
                                (901) 968-6624
- --------------------------------------------------------------------------------
             (Address and telephone number of principal executive
                   offices and principal place of business)

                        Mr. Howard W. Tignor, President
                        COMMUNITY NATIONAL CORPORATION
                            19 Natchez Trace Drive
                          Lexington, Tennessee 38351
                                (901) 968-6624
- --------------------------------------------------------------------------------
          (Name, address, and telephone number of agent for service)

                 Please send copies of all communications to:
                          Gary R. Bronstein, Esquire
                           Howard S. Parris, Esquire
                           Julie D. Keegan, Esquire
                      Housley Kantarian & Bronstein, P.C.
                       1220 19th Street, N.W., Suite 700
                            Washington, D.C. 20036

       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 effective 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
- --------------------------------------------------------------------------------
 
 
                                                              Proposed               Proposed
                                         Dollar               Maximum                Maximum
      Title of Each Class                Amount               Offering              Aggregate            Amount of
         of Securities                   to be               Price Per               Offering           Registration
        to be Registered               Registered               Unit                Price (1)               Fee
- -----------------------------------------------------------------------------------------------------------------------
                                                                                            
Common Stock, par value
  $1.00 per share...............       $ 3,442,750             $10.00              $ 3,442,750           $1,043.15
- -----------------------------------------------------------------------------------------------------------------------


     (1)  Estimated solely for the purpose 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

                        COMMUNITY NATIONAL CORPORATION
      (Proposed Holding Company for Community National Bank of Tennessee)
                     Up to 494,500 Shares of Common Stock
                               $10.00 Per Share

     Community National Corporation (the "Company"), a Tennessee corporation, is
offering up to 494,500 shares (which may be increased to 568,675 shares under
certain circumstances described below) of its common stock, par value $1.00 per
share (the "Common Stock"), in connection with (i) the Exchange described herein
to be effected in connection with the reorganization of Lexington First Federal
Savings Bank ("Lexington First" or the "Bank") as a subsidiary of the Company
and (ii) the Offerings described herein. See "The Stock Conversion and
Reorganization -- Description of the Stock Conversion and Reorganization" and "
- -- Stock Pricing, Exchange Ratio and Number of Shares to be Issued."

     Pursuant to a Plan of Conversion and Agreement and Plan of Reorganization
(the "Plan") adopted by the Company, the Bank and Lexington First Federal,
Mutual Holding Company (the "Mutual Holding Company"), the Bank will become a
subsidiary of the Company, upon consummation of the transactions described
herein (collectively, the "Stock Conversion and Reorganization"). As soon as
possible following completion of the Stock Conversion and Reorganization, the
Bank intends to convert from a federal stock savings bank to a national bank
(the "Bank Conversion") to be known as "Community National Bank of Tennessee"
(the "National Bank"). The purpose of the Bank Conversion is to provide the Bank
with additional operating flexibility and to enhance its ability to provide a
full range of banking products and services to its community. However,
completion of the Stock Conversion and Reorganization is not contingent upon the
Bank's consummation of the Bank Conversion and the Board of Directors of the
Bank may elect at any time not to proceed with the Bank Conversion. Furthermore,
there can be no assurance that the Bank and the Company will obtain regulatory
approval to consummate the Bank Conversion. A delay in the receipt of the
approvals necessary to consummate the Bank Conversion may result in a delay in
the consummation of the Stock Conversion and Reorganization, and result in a
delay in Company stockholders receiving their stock certificates. See "Risk
Factors -- Potential Delay in Completion or Denial of Bank Conversion" and " --
Risk of Delayed Offering." It is presently the intent of the Bank's Board of
Directors to proceed with both the Stock Conversion and Reorganization and the
Bank Conversion. The Stock Conversion and Reorganization and the Bank Conversion
are referred to collectively herein as the "Conversion."

     For a discussion of certain factors that should be considered by each
 prospective investor, see "Risk Factors" on page 1.    
                                                (continued on following page)

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, OR ANY OTHER FEDERAL
AGENCY OR STATE SECURITIES COMMISSION, NOR HAS SUCH COMMISSION, OFFICE OR OTHER
AGENCY PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENT AGENCY.


=================================================================================================================================

                                                                                     Estimated Fees,
                                                                                       Commissions                Estimated
                                                            Subscription             and Conversion                  Net
                                                              Price (1)               Expenses (2)              Proceeds (3)
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Minimum Per Share.....................................       $10.00                   $1.58                      $8.42
- ---------------------------------------------------------------------------------------------------------------------------------
Midpoint Per Share....................................       $10.00                   $1.34                      $8.66
- ---------------------------------------------------------------------------------------------------------------------------------
Maximum Per Share.....................................       $10.00                   $1.17                      $8.83
- ---------------------------------------------------------------------------------------------------------------------------------
Maximum Per Share, as adjusted........................       $10.00                   $1.02                      $8.98
- ---------------------------------------------------------------------------------------------------------------------------------
Total Minimum (1).....................................       $2,212,550               $350,000                   $1,862,550
- ---------------------------------------------------------------------------------------------------------------------------------
Total Midpoint (1)....................................       $2,603,000               $350,000                   $2,253,000
- ---------------------------------------------------------------------------------------------------------------------------------
Total Maximum (1).....................................       $2,993,700               $350,000                   $2,643,700
- ---------------------------------------------------------------------------------------------------------------------------------
Total Maximum, as adjusted (1)........................       $3,442,750               $350,000                   $3,092,750
=================================================================================================================================

 (1)  Determined in accordance with an independent appraisal prepared by
      Ferguson & Company ("Ferguson & Co."), as of June 20, 1997 (the
      "Appraisal") which states that the estimated pro forma market value of the
      Bank and the Mutual Holding Company, on a combined basis, was $4.3
      million. The Appraisal was multiplied by the Mutual Holding Company's
      percentage interest in the Bank (i.e., 60.54%) to determine a midpoint
      ($2,603,000) and the minimum and maximum range were set at 15% below and
      above the midpoint, respectively, resulting in a range of $2,212,500 to
      $2,993,700 (the "Valuation Price Range"). See "The Stock Conversion and
      Reorganization -- Stock Pricing, Exchange Ratio and the Number of Shares
      to be Issued." Based upon the minimum, midpoint, maximum and 15% above the
      maximum of the Valuation Price Range, respectively.
(2)   Consists of the estimated costs to the Primary Parties to be incurred in
      connection with the Stock Conversion and Reorganization and marketing fees
      and expenses of $85,000 to be paid to Trident Securities in connection
      with the Offerings. See "The Conversion -- Marketing Arrangements." The
      actual fees and expenses may vary from the estimates. Such fees paid to
      Trident Securities may be deemed to be underwriting fees. See "Pro Forma
      Data."
(3)   Actual net proceeds may vary substantially from estimated amounts 
      depending on the number of shares sold in the Offerings and other 
      factors.  For the effect of such purchases, see "Capitalization" 
      and "Pro Forma Data."

                           TRIDENT SECURITIES, INC.
               The date of this Prospectus is ___________, 1997.

 
         The Offerings. In addition to the Exchange noted below, nontransferable
subscription rights to subscribe for up to 299,370 shares (which may be
increased to 344,275 shares under certain circumstances described below) of
Common Stock (the "Conversion Stock") have been granted to certain depositors
and borrowers of the Bank as of specified record dates, directors, officers and
employees of the Bank, and the holders of Public Bank shares, subject to the
limitations described herein (the "Subscription Offering"). The Company may
offer any shares of Common Stock not subscribed for in the Subscription Offering
(if any) in a community offering (the "Community Offering") to certain members
of the general public to whom the Company delivers a copy of this Prospectus and
a stock order form (the "Stock Order Form"). Natural persons ordering Conversion
Stock in the Community Offering will be given a preference if they are residents
of Henderson County in the State of Tennessee (the "Local Community"). The
Company, the Mutual Holding Company and the Bank (the "Primary Parties") may, in
their absolute discretion, reject orders in the Community Offering in whole or
in part. In the Exchange, those persons, other than the Mutual Holding Company
(the "Public Stockholders") owning shares of Bank Common Stock (the "Public Bank
Shares") prior to consummation of the Conversion will have their Public Bank
Shares exchanged for shares of Company Common Stock (the "Exchange Shares")
pursuant to a ratio which preserves their 39.46% aggregate ownership of Bank
Common Stock (not including shares which may be required to be divested).

         It is anticipated that shares of Conversion Stock not subscribed for in
the Subscription Offering and Community Offering, if any, will be offered by the
Company to members of the general public to whom a copy of this Prospectus is
delivered by or on behalf of the Company in a syndicated community offering (the
"Syndicated Community Offering") (the Subscription Offering, any Community
Offering and any Syndicated Community Offering are referred to collectively as
the "Offerings"). The Primary Parties have engaged Trident Securities, Inc.
("Trident Securities") to consult with and advise them in the Stock Conversion
and Reorganization and Trident Securities has agreed to use its best efforts to
solicit subscription and purchase orders for shares of Conversion Stock in the
Offerings. Trident Securities is not obligated to take or purchase any shares of
Conversion Stock in the Offerings. See "The Conversion -- Marketing
Arrangements."

         The Subscription Offering will terminate at 12:00 Noon, Central Time,
on _____________, 1997 (the "Expiration Date"), unless extended by the Primary
Parties, with approval of the Office of Thrift Supervision ("OTS"), if
necessary. Such extensions may not be extended beyond _________, 199_. The
Community Offering, if any, may commence without notice at any time after the
commencement of the Subscription Offering and may terminate at any time without
notice, but may not terminate later than ____________, 1997. The Community
Offering and/or any Syndicated Community Offering must be completed within 45
days after the close of the Subscription Offering, or by ____________, 1997,
unless extended by the Primary Parties with the approval of the OTS, if
necessary. Orders submitted are irrevocable until the completion of the Stock
Conversion and Reorganization; provided, however, that if the Stock Conversion
and Reorganization is not completed within the 45-day period referred to above,
unless such period has been extended with the consent of the OTS, if necessary,
all subscribers will have their funds returned promptly with interest, and all
withdrawal authorizations will be canceled. The Offerings may not be extended
beyond ____________, 199_. See "The Stock Conversion and Reorganization -- The
Offerings -- Subscription Offering."

         Purchase Limitations. The Plan sets forth various purchase limitations
which are applicable in the Offerings. No person may purchase fewer than 25
shares. In the Subscription Offering, each eligible subscriber may subscribe for
up to 5,000 shares of Conversion Stock per qualifying deposit or loan account,
provided that the aggregate maximum number of shares of Conversion Stock that
may be purchased by any person, together with associates, or groups of persons
acting in concert in the Offerings is 5% of the shares sold in the Offerings, or
14,968 shares of Conversion Stock at the maximum of the Valuation Price Range.
No person, together with associates or persons acting in concert with such
person, shall, upon completion of the Stock Conversion and Reorganization
beneficially own Conversion Stock that, when combined with Exchange Shares,
exceeds 5.0% of the shares of Common Stock outstanding (this limitation may also
be increased to 9.9% under certain circumstances, as described below). The
Primary Parties reserve the right to increase the purchase limitation to allow a
limited number of purchasers to purchase in excess of 5.0% of the shares of
Conversion Stock to be sold in the Offerings, provided that, the number of
shares allocated to purchasers in excess of 5.0% of the shares may not, in the
aggregate, exceed 10.0% of the shares sold in the Offerings. Certain Bank
stockholders currently own more than 5.0% of the outstanding shares of Bank
Common Stock. Under the Plan, such stockholders will be required to divest
sufficient shares to reduce their ownership to 5.0% unless the foregoing
purchase limitation is increased. See "The Stock Conversion and Reorganization
- -- The Offerings -- Subscription Offering," " -- Community Offering" and " --
Limitation on Conversion Stock Purchases."

         For additional information and how to subscribe for Common Stock,
please call the Stock Information Center at (901) ___-____.

 
                        [MAP OF BANK'S MARKET AREA HERE]




















         THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENT AGENCY.

 
                                    SUMMARY

         This summary is qualified in its entirety by the more detailed
information regarding the Company, the Bank and the Mutual Holding Company and
the Financial Statements of the Bank appearing elsewhere in this Prospectus.

Community National Corporation

         Community National Corporation is a Tennessee corporation organized in
July 1997 by the Bank for the purpose of holding all of the capital stock of the
Bank following the Stock Conversion and Reorganization and of the National Bank
following the Bank Conversion. The Company has received approval from the OTS to
acquire control of the Bank subject to satisfaction of certain conditions. Prior
to the Conversion, the Company has not engaged and will not engage in any
material operations. Upon consummation of the Stock Conversion and
Reorganization, the Company will have no significant assets other than the
outstanding capital stock of the Bank (or, following the Bank Conversion, the
National Bank), and a portion of the net proceeds of the Stock Conversion. Upon
consummation of the Conversion, the Company's principal business will be
overseeing and directing the business of the National Bank and investing the net
Stock Conversion proceeds retained by it, and the Company will register with the
Board of Governors of the Federal Reserve System (the "Federal Reserve Board")
as a bank holding company under the Bank Holding Company Act of 1956, as amended
(the "BHCA") and deregister with the OTS as a savings and loan holding company.
See "Business of the Company" and "Regulation -- Depository Institution
Regulation and -- Regulation of the Company."

Lexington First Federal Savings Bank

         Lexington First commenced operations in 1961 as a federally-chartered
mutual savings association under the name "Lexington First Federal Savings and
Loan Association" (the "Association"). Its deposits have been federally insured
up to applicable limits, and it has been a member of the Federal Home Loan Bank
("FHLB") system since that time. Lexington First's deposits are currently
insured by the Savings Association Insurance Fund ("SAIF") of the Federal
Deposit Insurance Corporation ("FDIC") and it is a member of the FHLB of
Cincinnati. Lexington First is subject to the regulation of the OTS, as well as
the FDIC. On December 14, 1992, the Association reorganized into the mutual
holding company form of organization and completed a sale of stock to the
public. To accomplish this transaction, the Association organized a federal
stock savings bank as a wholly owned subsidiary. The mutual Bank then
transferred substantially all of its assets and liabilities to the stock Bank in
exchange for 135,000 shares of Bank Common Stock, and reorganized itself into a
federally chartered mutual holding company known as Lexington First Federal
Mutual Holding Company and sold 80,000 shares of Bank Common Stock to certain
members of the Bank and members of the general public (the "MHC
Reorganization"). As of the date hereof, the Mutual Holding Company and the
Public Stockholders own an aggregate of 135,000 shares and 87,993 shares, or
60.54% and 39.46%, respectively, of the outstanding shares of Bank Common Stock,
respectively.

         Lexington First's primary business, as conducted through its office
located in Lexington, Tennessee, has been the origination of mortgage loans
secured by single-family residential real estate located primarily in Henderson
County, Tennessee, with funds obtained through the attraction of savings
deposits, primarily transaction accounts, and certificate accounts with terms of
18 months or less. The Bank also makes construction loans on single-family
residences, savings account loans, and second mortgage consumer loans. In past
years, the Bank has made a limited number of loans on multi-family and
commercial real estate. The Bank also purchases mortgage-backed securities, and
invests in other liquid investment securities when warranted by the level of
excess funds. In the early 1980's, the Bank made and began to emphasize the
origination of adjustable-rate mortgage loans. However, due to customer
preference for fixed-rate mortgage loans, the Bank has been unable to originate
a significant number of adjustable-rate loans in recent years. The Bank will
continue to offer and make loans with adjustable rates, as the market allows,
although the residential loans originated by the Bank in recent months have been
mostly short-term balloon loans with terms of one, three, five and seven years.
However, it is expected that a significant percentage of the Bank's assets will
continue to be invested in mortgage-backed securities and other liquid
investment securities due to limited lending opportunities in the Bank's market
area.

                                      (i)

 
         In February 1997, the Bank hired Howard W. Tignor as its President and
Chief Executive Officer. Mr. Tignor has over 31 years experience as a national
bank examiner, loan officer, operating officer and Chief Executive Officer of
various commercial banks located in central Tennessee. Under Mr. Tignor's
leadership, the Bank will attempt to significantly increase its origination of
commercial real estate loans, commercial business loans and consumer loans. The
offering of a wider range of loan products, the opening of a new branch office,
and the Conversion, including the Bank Conversion, are all integral parts of
Lexington First's new emphasis on commercial banking. The goals in implementing
these steps are to increase the Bank's interest rate spread, improve the Bank's
interest rate sensitivity mismatch and increase overall profitability, while
maintaining an acceptable level of risk. Although there are additional risks
inherent in pursuing a commercial banking strategy, the Board of Directors
believes that President Tignor and the new employees he has hired (including two
new lending officers) possess the requisite amount of skill, experience and
leadership to accomplish this goal over a reasonable period of time. For more
information, see "Risk Factors -- Risks Related to Commercial Real Estate,
Commercial Business and Consumer Lending," "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and "Business of the Bank --
Lending Activities."

         At March 31, 1997, Lexington First's interest-bearing liabilities which
were estimated to mature or reprice within one year exceeded Lexington First's
interest-earning assets with the same characteristics by $13.8 million or 53.1%
of Lexington First's total assets. This large interest rate sensitivity gap
subjects Lexington First to significant and severe risk during periods of rising
interest rates. For more information see "Risk Factors -- The Bank's Interest
Sensitivity Mismatch and Potential Effects of Changes in Interest Rates."

         At March 31, 1997, Lexington First had total assets of $25.9 million,
deposits of $20.9 million, net loans receivable of $16.4 million, cash and
investment securities of $5.6 million, mortgage-backed securities of $3.2
million and stockholders' equity of $3.9 million. The Bank's tangible capital to
assets ratio at that date was 15.02%.

Lexington First Federal Mutual Holding Company

         The Mutual Holding Company is a federally chartered mutual holding
company formed in 1992 in connection with the MHC Reorganization. The Mutual
Holding Company's primary asset is 135,000 shares of Bank Common Stock which
represented 60.54% of the shares of Bank Common Stock outstanding as of the date
of this Prospectus. The Mutual Holding Company's only other asset at March 31,
1997 was approximately $92,000 in cash. As part of the Stock Conversion and
Reorganization, the Mutual Holding Company will convert to an interim federal
savings bank and simultaneously merge with and into the Bank, with the Bank
being the surviving entity.

Community National Bank of Tennessee

         Upon consummation of the Bank Conversion, Community National Bank of
Tennessee will succeed to all of the assets and liabilities of the Bank and will
initially continue to conduct business in substantially the same manner as the
Bank prior to the Conversion. However, subsequent to the Bank Conversion, it is
expected that the National Bank will increase its origination of commercial real
estate, commercial business and consumer loans, including automobile loans and
home equity loans.

         The deposits of the National Bank will continue to be insured by the
SAIF of the FDIC, and, as such, the National Bank will continue to be subject to
regulation and supervision by the FDIC. The National Bank will not be subject to
OTS regulation and supervision; rather, the primary regulator of the National
Bank will be the Office of the Comptroller of the Currency (the "OCC"). The
National Bank will remain a member of the FHLB of Cincinnati. As a national
bank, the National Bank also will be required to become a member of the Federal
Reserve System. For information regarding regulations applicable to the Bank and
the National Bank, see "Regulation."


                                     (ii)

 
Purposes of the Stock Conversion and Reorganization

         In their decision to pursue the Stock Conversion and Reorganization,
the Mutual Holding Company and the Bank considered the various advantages of a
stock holding company form of organization including: (1) a stock holding
company's ability to diversify the Company's and the Bank's business activities;
(2) the larger capital base of a stock holding company; (3) the enhancement of
the Company's future access to capital markets; (4) the increase in the number
of outstanding shares of publicly traded stock (which may increase the liquidity
of the Common Stock); and (5) the greater flexibility in structuring
acquisitions. In addition, the Mutual Holding Company and the Bank considered
various regulatory uncertainties associated with the mutual holding company
structure, as well as the general uncertainty regarding the future of the thrift
charter.

Description of the Stock Conversion and Reorganization

         On April 12, 1997, the Boards of Directors of the Bank and the Mutual
Holding Company adopted the Plan (which was subsequently adopted, as amended)
and in July 1997 the Bank organized the Company under Tennessee law as a
first-tier wholly owned subsidiary. Pursuant to the Plan: (i) the Mutual Holding
Company will convert to an interim federal stock savings bank and simultaneously
will merge with and into the Bank; (ii) the Mutual Holding Company will cease to
exist and the 135,000 shares or 60.54% of the outstanding Bank Common Stock held
by the Mutual Holding Company will be canceled; and (iii) a second interim
savings association ("Interim") formed by the Company solely for such purpose
will then merge with and into the Bank. As a result of the merger of Interim
with and into the Bank, the Bank will become a wholly owned subsidiary of the
Company operating under the name "Lexington First Federal Savings Bank" and the
outstanding Public Bank Shares, which amounted to 87,993 shares or 39.46% of the
outstanding Bank Common Stock at __________, 1997, will be converted into the
Exchange Shares pursuant to a ratio (the "Exchange Ratio"), which will result in
the holders of such shares (the "Public Stockholders") owning in the aggregate
approximately the same percentage of the Common Stock to be outstanding upon the
completion of the Stock Conversion and Reorganization (i.e., the Conversion
Stock and the Exchange Shares) as the percentage of Bank Common Stock owned by
them in the aggregate immediately prior to consummation of the Stock Conversion
and Reorganization, before giving effect to: (i) the exercise of dissenters'
rights of appraisal by the holders of any shares of Bank Common Stock; (ii) the
payment of cash in lieu of issuing fractional Exchange Shares; and (iii) any
shares of Conversion Stock purchased by the Bank's stockholders in the
Offerings.


                                     (iii)

 
         The following diagram outlines the current organizational structure of
the parties and their respective ownership interests:


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

   Lexington First Federal                        Public Stockholders     
   Mutual Holding Company                      

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


               60.54%                           39.46%
          ------------------------------------------------



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

                            Lexington First Federal
                                 Savings Bank

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

                                            100%


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

                               Community National
                                   Corporation

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


                                            100%


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

                                     Interim
                                 (to-be-formed)

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



   
                                                    
                                                                   
                                      (iv)

 
         The following diagram reflects the results of the Stock Conversion and
Reorganization, including: (i) the merger of the Mutual Holding Company
(following its conversion to an interim federal stock savings bank) with and
into the Bank; (ii) the merger of Interim with and into the Bank, pursuant to
which the Public Bank Shares will be converted into Exchange Shares; and (iii)
the Offerings of Conversion Stock. The diagram assumes that there are no shares
for which holders properly perfect dissenters' rights of appraisal, there are no
fractional shares and does not give effect to purchases of Conversion Stock by
holders of Public Bank Shares.



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

      Purchasers of Stock in the                Holders of Exchange Shares  
 Stock Conversion and Reorganization           (Former Public Stockholders) 

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



                         60.54%                  39.46%
                     --------------------------------------




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

                               Community National
                                   Corporation

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



                                                    100%
                    ----------------------------------------
                                 Lexington First
                              Federal Savings Bank
                       (to become "Community National Bank
                      of Tennessee" in the Bank Conversion)
                    ----------------------------------------



         In addition to shares of Common Stock to be issued pursuant to the
Exchange, pursuant to the Plan, the Company is offering shares of Conversion
Stock in the Offerings as part of the Stock Conversion and Reorganization. See "
- -- The Offerings" below and "The Stock Conversion and Reorganization -- The
Offerings."

The Bank Conversion

         The Board of Directors of the Bank adopted the Plan on April 12, 1997,
which was subsequently adopted as amended, and provides for both the Stock
Conversion and Reorganization and the Bank Conversion. As soon as possible
following completion of the Stock Conversion and Reorganization, the Bank will
convert to a national bank to be known as "Community National Bank of
Tennessee." Although it is presently the intent of the Bank's Board of Directors
to proceed with both the Stock Conversion and Reorganization and the Bank
Conversion under the Plan, the Board of Directors of the Bank has the ability to
elect, at any time, not to proceed with the Bank Conversion. See "Risk Factors
- -- Potential Delay in Completion or Denial of Bank Conversion" and "The
Conversion -- General."

         The OTS has approved the Plan, subject to member approval and
satisfaction of certain other conditions. The OTS has also approved the
Company's application to acquire all of the capital stock of the Bank, and
thereby become a savings and loan holding company, as part of the Stock
Conversion and Reorganization. The Bank has notified the OTS of its intent to
convert the Bank to the National Bank and has applied for the approval of the
OCC for its Bank Conversion. In addition, the Company has applied to the Federal
Reserve Board for approval to own all of the capital

                                      (v)

 
stock of the National Bank and thereby become a bank holding company following
completion of the Bank Conversion. The approval of the Federal Reserve Board has
not been obtained as of the date of this Prospectus, and there can be no
assurance that such approval will be obtained. See "Risk Factors -- Potential
Delay in Completion or Denial of Bank Conversion."

Conditions to Closing of the Offerings

         Pursuant to OTS regulations, consummation of the Conversion is
conditioned upon the approval of the Plan by the OTS, as well as: (i) the
approval of the holders of at least a majority of the total number of votes
eligible to be cast by the members of the Mutual Holding Company ("Members") as
of the close of business on __________, 1997 (the "Voting Record Date") at a
special meeting of Members called for the purpose of submitting the Plan for
approval (the "Members' Meeting"); and (ii) the approval of the holders of at
least two-thirds of the shares of the outstanding Bank Common Stock, including
the Mutual Holding Company (the "Stockholders"), eligible to be voted at the
special meeting of the Bank's Stockholders as of the close of business on
________________, 1997 (the "Stockholder Voting Record Date") at a special
meeting of Stockholders called for the purpose of submitting the Plan for
approval (the "Stockholders' Meeting"). In addition, the Primary Parties have
conditioned the consummation of the Conversion on: (i) the approval of the Plan
by at least a majority of the votes cast, in person or by proxy, by the Public
Stockholders at the Stockholders' Meeting; and (ii) the exercise of dissenters'
rights of appraisal by the holders of less than 10% of the outstanding shares of
Bank Common Stock. The Mutual Holding Company intends to vote its shares of Bank
Common Stock, which amount to 60.54% of the outstanding shares, in favor of the
Plan at the Stockholders' Meeting. In addition, as of ________, 1997, directors
and executive officers of the Bank as a group (9 persons) beneficially owned
48,938 shares or 21.95% of the outstanding Bank Common Stock, which shares can
also be expected to be voted in favor of the Plan at the Stockholders' Meeting.

The Exchange

         Pursuant to the Plan adopted by the Company, the Bank and the Mutual
Holding Company, the Bank will become a subsidiary of the Company upon
consummation of the Stock Conversion and Reorganization. As a result of the
Stock Conversion and Reorganization, each share of Bank Common Stock held by the
Mutual Holding Company, which currently holds 135,000 shares or 60.54% of the
outstanding Bank Common Stock, will be canceled, and all Public Bank shares,
which amounted to 87,993 shares or 39.46% of the outstanding Bank Common Stock
at ________, 1997, will be converted into Exchange Shares pursuant to the
Exchange Ratio that will result in the Public Stockholders owning in the
aggregate approximately the same percentage of the Company as they owned of the
Bank, before giving effect to: (i) the exercise of dissenters' rights of
appraisal by the holders of any shares of Bank Common Stock; (ii) the payment of
cash in lieu of fractional Exchange Shares; and (iii) any shares of Common Stock
purchased by Public Stockholders in the Offerings described herein (the
"Exchange"). The final Exchange Ratio will be established so that, subject to
the Plan's ownership limitations and possible divestiture requirements (see
"Risk Factors -- Possible Divestiture Requirement for Public Stockholders"),
Public Stockholders will receive the same percentage of shares of Common Stock
to be issued in the Stock Conversion and Reorganization as they currently own in
the Bank regardless of whether the Conversion Stock is sold at the minimum,
midpoint, maximum or maximum, as adjusted of the Valuation Price Range.

The Offerings

         Pursuant to the Plan and in connection with the Stock Conversion and
Reorganization, the Company is offering up to 299,370 shares of Conversion Stock
in the Offerings, as may be adjusted. Conversion Stock is first being offered in
the Subscription Offering with nontransferable subscription rights being
granted, in the following order of priority, to: (i) depositors of the Bank with
account balances of $50.00 or more as of the close of business on December 31,
1995 ("Eligible Account Holders"); (ii) depositors of the Bank with account
balances of $50.00 or more as of the close of business on June 30, 1997
("Supplemental Eligible Account Holders"); (iii) depositors of the Bank as of
the close of business on __________, 1997 (other than Eligible Account Holders
and Supplemental Eligible Account Holder(s)) and

                                     (vi)

 
borrowers of the Bank as of December 14, 1992 whose loans continue to be
outstanding on ____________, 1997 ("Other Members"); (iv) directors, officers
and employees of the Bank; and (v) Public Stockholders. Subscription rights will
expire if not exercised by 12:00 Noon, Central Time, on _____________, 1997,
unless extended.

Although the Plan provides for the purchase of Conversion Stock by the ESOP, the
Company currently has no plans to implement the ESOP and as a result, the ESOP
will not purchase any shares of Conversion Stock in the Stock Conversion and
Reorganization.

         Subject to the prior rights of holders of subscription rights,
Conversion Stock not subscribed for in the Subscription Offering is being
offered in the Community Offering to certain members of the general public to
whom a copy of this Prospectus is delivered, with preference given to natural
persons residing in the Local Community. It is anticipated that shares not
subscribed for in the Subscription Offering and the Community Offering (if any)
will be offered to certain members of the general public in a Syndicated
Community Offering. The Primary Parties reserve the absolute right to reject or
accept any orders in the Community Offering or the Syndicated Community
Offering, in whole or in part, either at the time of receipt of an order or as
soon as practicable following the Expiration Date.

         The Primary Parties have retained Trident Securities as financial
advisor and marketing agent in connection with the Offerings and to assist in
soliciting subscriptions in the Offerings. See "The Stock Conversion and
Reorganization -- The Offerings -- Subscription Offering," " -- Community
Offering," " -- Syndicated Community Offering" and " -- Marketing Arrangements."

Purchase Limitations

         No person may purchase fewer than 25 shares. In the Subscription
Offering, each eligible subscriber may subscribe for up to 5,000 shares of
Conversion Stock per qualifying deposit or loan account, provided that the
aggregate maximum number of shares of the Conversion Stock that may be purchased
by any person, together with associates, or groups of persons acting in concert
in the Offerings is 5% of the shares sold in the Offerings, or 14,968 shares of
Conversion Stock at the maximum of the Valuation Price Range. The Primary
Parties may in their sole discretion increase the purchase limitation to up to
9.9% of the shares to be sold in the Offerings (29,638 shares at the maximum of
the Valuation Price Range) provided that: (i) each subscriber who has subscribed
for the maximum number of shares of Conversion Stock shall have been offered the
opportunity to increase his subscription to the new purchase limitation; and
(ii) the aggregate number of shares sold to subscribers in the Offerings in
excess of 5.0% of the total number of shares issued in the Offerings does not
exceed 10% of the number of shares sold in the Offerings. In addition, following
the Stock Conversion and Reorganization no person or entity, together with
associates and persons acting in concert may beneficially own more than 5.0% of
the total number of shares of Common Stock outstanding. The Primary Parties may
in their sole discretion increase the ownership limitation to up to 9.9% of the
Common Stock outstanding provided that: (i) each subscriber who has subscribed
for the maximum permissible number of shares of Conversion Stock shall have been
offered the opportunity to increase his subscription to such percentage of the
Conversion Stock (subject to the availability of shares and the limitations on
subscriptions in excess of 5.0% described above) and (ii) the aggregate number
of shares held by all stockholders in excess of 5.0% of the shares outstanding
does not exceed 10% of the number of shares outstanding. Certain Bank
stockholders currently own more than 5.0% of the outstanding shares of Bank
Common Stock. Under the Plan, such stockholders will be required to divest
sufficient shares to reduce their ownership to 5.0% unless the foregoing
purchase limitation is increased. The minimum purchase is 25 shares. See "The
Stock Conversion and Reorganization -- Limitations on Conversion Stock
Purchases." In the event of an oversubscription, shares will be allocated in
accordance with the Plan, as described under "The Conversion -- The Offerings --
Subscription Offering" and " -- Community Offering." Because the purchase
limitations contained in the Plan include Exchange Shares to be issued to Public
Stockholders for their Public Bank Shares, certain holders of Public Bank Shares
may be limited in their ability to purchase Conversion Stock in the Offerings.
See "Risk Factors -- Possible Divestiture Requirements for Public Stockholders."



                                     (vii)

 
Stock Pricing, Exchange Ratio and Number of Shares to be Issued in the Stock
Conversion and Reorganization

         Federal regulations require the aggregate purchase price of the
Conversion Stock to be consistent with Ferguson & Co.'s pro forma appraisal of
the Bank and the Mutual Holding Company, which was $4.3 million as of June 20,
1997. Because the holders of the Public Bank Shares will continue to hold the
same aggregate percentage ownership interest in the Company as they held in the
Bank (before giving effect to additional purchases in the Offerings, the
exercise of dissenters' rights and fractional shares), the appraisal was
multiplied by the Mutual Holding Company's percentage interest in the Bank
(i.e., 60.54%) to determine the midpoint of the Valuation Price Range, which was
$2,603,000. In accordance with OTS regulations, the minimum and maximum of the
Valuation Price Range were set at 15% below, and above the midpoint,
respectively, resulting in a range of $2,212,550 to $2,993,700. The full text of
the appraisal report of Ferguson & Co. describes the procedures followed, the
assumptions made, limitations on the review undertaken and matters considered,
which included the trading market for the Bank Common Stock (see "Market for the
Common Stock") but was not dependent thereon. The appraisal report has been
filed as an exhibit to the Registration Statement and Application for Conversion
of which this Prospectus is a part, and is available in the manner set forth
under "Additional Information." The appraisal of the Conversion Stock is not
intended and should not be construed as a recommendation of any kind as to the
advisability of purchasing such stock. The proposed Exchange Ratio was
determined independently by the Boards of Directors of the Mutual Holding
Company and the Bank based upon, among other things, the Valuation Price Range.
Ferguson & Co. expresses no opinion on the Exchange Ratio or the exchange of
Public Bank Shares. OTS policy requires that the holders of Public Bank Shares
prior to the Stock Conversion and Reorganization receive Exchange Shares in an
amount that will result in them owning, in the aggregate, approximately the same
percentage of the Company as they owned of the Bank.

         All shares of Conversion Stock will be sold at $10.00 per share (the
"Purchase Price"), which was established by the Boards of Directors of the
Primary Parties. The actual number of shares to be issued in the Offerings will
be determined by the Primary Parties based upon the final updated valuation of
the estimated pro forma market value of the Conversion Stock at the completion
of the Offerings. The number of shares of Conversion Stock to be issued is
expected to range from a minimum of 221,255 shares to a maximum of 299,370
shares. Subject to approval of the OTS, the Valuation Price Range may be
increased or decreased to reflect market and economic conditions prior to the
completion of the Offerings, and under such circumstances the Primary Parties
may increase or decrease the number of shares of Conversion Stock. No
resolicitation of subscribers will be made and subscribers will not be permitted
to modify or cancel their subscriptions unless: (i) the gross proceeds from the
sale of the Conversion Stock are less than the minimum, or more than 15% above
the maximum, of the current Valuation Price Range; or (ii) the Offerings are
extended beyond ____________, 1997. Any increase or decrease in the number of
shares of Conversion Stock will result in a corresponding change in the number
of Exchange Shares, so that upon consummation of the Stock Conversion and
Reorganization, the Conversion Stock and the Exchange Shares will represent
approximately 60.54% and 39.46%, respectively, of the Company's total
outstanding shares. See "The Stock Conversion and Reorganization -- Stock
Pricing, Exchange Ratio and Number of Shares to be Issued."

         Based on 87,993 Public Bank Shares outstanding at ________, 1997, and
assuming a minimum of 221,255 and a maximum of 299,370 shares of Conversion
Stock are issued in the Offerings, the Exchange Ratio is expected to range from
approximately 1.639 to 2.218 Exchange Shares for each Public Bank Share
outstanding immediately prior to the consummation of the Stock Conversion and
Reorganization. The Exchange Ratio will be affected if any stock options to
purchase shares of Bank Common Stock are exercised between the date of this
Prospectus and consummation of the Stock Conversion and Reorganization. If any
stock options are outstanding immediately prior to consummation of the Stock
Conversion and Reorganization, they will be converted into options to purchase
shares of Common Stock, with the number of shares subject to the option and the
exercise price per share to be adjusted based upon the Exchange Ratio so that
the aggregate exercise price remains unchanged, and with the duration of the
option remaining unchanged. At ________, 1997, there were no options outstanding
to purchase shares of Bank Common Stock.



                                    (viii)

 
         The following table sets forth, based upon the minimum, midpoint,
maximum and 15% above the maximum of the Valuation Price Range, the following:
(i) the total number of shares of Conversion Stock and Exchange Shares to be
issued in the Stock Conversion and Reorganization, (ii) the percentage of the
total Common Stock represented by the Conversion Stock and the Exchange Shares,
and (iii) the Exchange Ratio. The table assumes that no holder of Public Bank
Shares exercises dissenters' rights and that there is no cash paid in lieu of
issuing fractional Exchange Shares.



                           Conversion Stock          Exchange Shares                Total
                             to be Issued              to be Issued             Common Stock to       Exchange
                        -----------------------   ------------------------    
                        Amount        Percent     Amount        Percent         be Outstanding          Ratio
                        ------        -------     ------        -------         --------------          ----- 
                                                                                      
Minimum..............    221,255         60.54%   144,220           39.46%         365,475              1.639
Midpoint.............    260,300         60.54    169,650           39.46          429,950              1.928
Maximum..............    299,370         60.54    195,170           39.46          494,540              2.218
15% above maximum        344,275         60.54    224,380           39.46          568,655              2.550



         The final Exchange Ratio will be determined based upon the number of
shares issued in the Offerings in order to maintain the Public Stockholders'
approximately 39.46% ownership interest in the Bank and will not be based upon
the market value of the Public Bank Shares. At the minimum, midpoint and maximum
of the Valuation Price Range, one Public Bank Share will be exchanged for 1.639,
1.928 and 2.218 shares of Common Stock, respectively (which have a calculated
equivalent estimated value of $16.39, $19.28 and $22.18 based on the $10.00
Purchase Price of a share of Common Stock in the Offerings and the
aforementioned Exchange Ratios). However, there can be no assurance as to the
actual market value of a share of Common Stock after the Stock Conversion and
Reorganization or that such shares could be sold at or above the $10.00 Purchase
Price.

Payment for Subscriptions for Conversion Stock

         Payment for subscriptions may be made: (i) in cash, if delivered in
person at any office of the Bank; (ii) by check or money order; or (iii) by
authorization of withdrawal from deposit accounts maintained with the Bank.
Funds from payments made by cash, check or money order will be deposited in a
segregated account at the Bank and will earn interest at the Bank's passbook
rate of interest from the date payment is received until completion or
termination of the Stock Conversion and Reorganization. No wire transfers will
be accepted. If payment is made by authorization of withdrawal from deposit
accounts, the funds authorized to be withdrawn from the deposit account will
continue to accrue interest at the contractual rate until completion or
termination of the Stock Conversion and Reorganization, but a hold will be
placed on such funds, thereby making them unavailable to the depositor until
completion or termination of the Stock Conversion and Reorganization.

         If a subscriber authorizes the Bank to withdraw the aggregate amount of
the purchase price from a deposit account, the Bank will do so as of the
effective date of the Stock Conversion and Reorganization. The Bank will waive
any applicable penalties for early withdrawal from certificate accounts. If the
remaining balance in a certificate account is reduced below the applicable
minimum balance requirement at the time that the funds actually are transferred
under the authorization, the certificate will be canceled at the time of the
withdrawal, without penalty, and the remaining balance will earn interest at the
passbook rate. See "The Stock Conversion and Reorganization -- Procedure for
Purchasing Shares in the Offerings."

Differences in Stockholder Rights

         The Company is a Tennessee corporation subject to the provisions of the
Tennessee Business Corporation Act and its Charter and Bylaws and the Bank is a
federally chartered savings bank subject to federal laws and regulations and its
Charter and Bylaws. Upon consummation of the Stock Conversion and
Reorganization, the Public Stockholders of the Bank will become stockholders of
the Company and their rights will be governed by the Company's Charter and
Bylaws and Tennessee law. The rights of stockholders of the Bank are materially
different in certain respects from the

                                     (ix)

 
rights of stockholders of the Company. See "Comparison of Stockholders' Rights"
and "Description of Capital Stock of the Company."

Benefits of Stock Conversion and Reorganization to Directors and Officers

         General. The Company intends to adopt certain stock benefit plans for
the benefit of directors, officers and employees of the Company and the Bank and
to submit such plans to stockholders for approval at a special or annual meeting
of stockholders to be held no earlier than six months after the completion of
the Stock Conversion and Reorganization. The proposed benefit plans are as
follows: (i) a 1997 Stock Option and Incentive Plan (the "1998 Option Plan"),
pursuant to which a number of authorized but unissued shares of Common Stock
equal to 10% of the Conversion Stock to be sold in the Offerings (29,337 shares
at the maximum of the Valuation Price Range) will be reserved for issuance
pursuant to the exercise of stock options and stock appreciation rights and (ii)
a 1998 Management Recognition Plan and Trust Agreement (the "1998 MRP"), which
will, following the receipt of stockholder approval, purchase a number of shares
of Common Stock, with funds contributed by the Company, either from the Company
or in the open market, equal to 4.0% of the Conversion Stock to be sold in the
Offerings (11,975 shares at the maximum of the Valuation Price Range) for
distribution to directors, officers and employees. OTS regulations permit
individual members of management to receive up to 25% of the shares of any
non-tax qualified stock benefit plan and directors who are not employees to
receive up to 5% of such stock individually and up to 30% in the aggregate of
any plan. OTS regulations also permit a qualified stock benefit plan of a
converting institution to purchase, without shareholder approval, up to 10% of
the common stock sold in the offering, however, no such qualified plan is being
implemented in conjunction with the Stock Conversion. For presentation of the
pro forma effects of the 1998 MRP on the operations of the Company and its
stockholders' equity, see "Capitalization" and "Pro Forma Data."

         The Company believes that the additional plans will be in the best
interest of its stockholders. Both the 1998 MRP and the 1998 Option Plan are
designed to provide management of the Bank with an opportunity to acquire a
proprietary interest in the common stock of the Bank as an incentive to the
organization's success. The 1992 Management Recognition Plan and 1992 Stock
Option Plan were also designed to provide similar incentives. All available
awards under the 1992 Stock Option Plan and 1992 Management Recognition Plan
have been made and all outstanding options have been exercised.

         The Management Recognition Plan. Upon receipt of stockholder approval
of the 1998 MRP, the Company anticipates granting stock awards for shares of
Common Stock to directors, executive officers and other key personnel. A total
of 4.0% of the number of shares of Conversion Stock to be sold in the Offerings
will be available for the award of shares of Common Stock pursuant to the 1998
MRP to directors, executive officers and key employees of the Bank. The 1998 MRP
will be administered by a committee of two or more non-employee members of the
Board of Directors of the Company who are "disinterested" within the meaning of
Rule 16b-3 under the Securities Exchange Act of 1934 (the "Exchange Act"). The
Company has not made a determination as to specific plan share awards that it
will make if the 1998 MRP is approved by the Company's stockholders but it does
anticipate that approximately 25% of the shares reserved will be awarded to the
Company's President and that each other director of the Company will receive
approximately 3.3% of the shares. Assuming that 100% of the shares are awarded,
the aggregate value to the recipients would be approximately $119,748 based on a
$10.00 per share market value of the Common Stock (based on the issuance of
299,370 shares of Conversion Stock at the maximum of the Valuation Price Range).
The actual value of the shares awarded pursuant to the 1998 MRP will be
determined as of the date the share awards vest (at a rate not in excess of 20%
per year with the initial vesting occurring no earlier than one year from the
date the 1998 MRP is approved by the stockholders).

         The Option Plan. Upon receipt of stockholder approval of the 1998
Option Plan, the Company anticipates granting stock options for shares of Common
Stock to directors, executive officers and other key employees. The 1998 Option
Plan will be administered by a committee of two or more non-employee members of
the Board of Directors of the Company who are "disinterested" within the meaning
of Rule 16b-3 under the Exchange Act. It is anticipated that grants will be made
by such committee primarily based on performance, although the committee will be
able to consider

                                      (x)

 
other factors determined to be relevant in its sole discretion. Pursuant to the
1998 Option Plan, 10.0% of the shares of Conversion Stock to be sold in the
Offerings will be reserved for issuance upon the exercise of stock options or
stock appreciation rights upon receipt of stockholder approval of the 1998
Option Plan. All of the stock options will be granted at no cost to the
recipients, although the recipients will be required to pay the applicable
exercise price at the time of exercise in order to receive the underlying shares
of Common Stock. The Company has not made a determination as to the specific
awards of stock options that it will make if the 1998 Option Plan is approved by
the Company's stockholders, but it does anticipate that approximately 25.0% of
the initial awards will be made to the Company's President and each other
director of the Company will receive options to purchase 3.3% of the shares
reserved under the 1998 Option Plan. See "Management of the Bank -- Certain
Benefit Plans and Agreements" and "Risk Factors -- Possible Dilutive Effect of
Issuance of Additional Shares."

Use of Proceeds

         Net proceeds from the sale of the Conversion Stock are estimated to be
between $1.86 million and $2.64 million (as may be adjusted), depending on the
number of shares sold and the expenses of the Stock Conversion and
Reorganization. See "Pro Forma Data." The Company plans to contribute to the
Bank approximately 50% of the net proceeds from the Offerings. Funds retained by
the Company may be used to support the future expansion of operations and for
other business or investment purposes, including the possible acquisition of
other financial institutions and/or branch offices, although there are no
current plans, arrangements, understandings or agreements regarding such
acquisitions. The Bank also expects to use a portion of the proceeds for its new
branch office in Lexington, Tennessee, which it expects to open in the fourth
quarter of 1997. For more information see "Properties." Subject to applicable
limitations, the Company may use available funds to purchase shares of Common
Stock, to contribute funds to the 1998 MRP for the purpose of purchasing shares
of Common Stock in the open market and for the payment of dividends. The portion
of the net proceeds received by the Bank (and the National Bank) will be used
for general corporate purposes. The proceeds also will be used to support the
Bank's (and the National Bank's) lending and investment activities and thereby
enhance the Bank's (and the National Bank's) capabilities to serve the borrowing
and other financial needs of the communities it serves. See "Use of Proceeds."

Dividend Policy

         The Company will consider the establishment of a dividend policy
following the Stock Conversion and Reorganization, although no such policy has,
as yet, been adopted. The Board will review its dividend policy on a quarterly
basis. The Company's ability to pay dividends in the future will depend on the
net proceeds retained from the Offerings and on dividends received from the
Bank, which is subject to various restrictions on the payment of dividends. See
"Dividend Policy" and "Regulation -- Depository Institution Regulation --
Dividend Limitations." Assuming the issuance of 299,370 shares of Conversion
Stock at the maximum of the Valuation Price Range, after deducting amounts
retained to fund the 1998 MRP, the Company estimates that it would retain
approximately 50% of the net proceeds which would be available for the payment
of dividends and for other corporate purposes and that the Bank would have at
least $2.1 million available for the payment of dividends to the Company under
current OTS regulations. During the year ended December 31, 1996 and for the
quarter ended March 31, 1997, the Bank paid quarterly dividends equal to $.20
per share. These dividends were paid to the holders of Public Bank Shares, and
were waived by the Mutual Holding Company, as approved by the OTS.

Market for the Common Stock

         There is no established market for the Bank Common Stock. The Company
has never issued stock before and, consequently, there is no established market
for the Common Stock. Due to the relatively small size of the Offerings, it is
unlikely that an active and liquid trading market will develop or be maintained.
Following the completion of the Offerings, the Company anticipates that the
Common Stock will be traded on the over-the-counter market with quotations
available through the OTC "Electronic Bulletin Board." The Company has been
advised by Trident Securities that Trident Securities intends to make a market
in the Common Stock. The development of a public trading

                                     (xi)

 
market depends upon the existence of willing buyers and sellers, the presence of
which is not within the control of the Company, the Bank or any market maker.
There can be no assurance that an active and liquid market for the Common Stock
will develop in the foreseeable future or, once developed, will continue. Even
if a market develops, there can be no assurance that stockholders will be able
to sell their shares at or above the initial Purchase Price after the completion
of the Offerings. Purchasers of Common Stock should consider the potentially
illiquid and long-term nature of their investment in the shares being offered
hereby. See "Market for the Common Stock."

Risk Factors

         See "Risk Factors" beginning on page 1 for a discussion of certain
factors that should be considered by prospective investors, including risks
relating to: the Bank's interest sensitivity mismatch and the potential effects
of changes in interest rates; future commercial banking activities, recent
management changes and dependence on key personnel; a potential delay or denial
of approval of the Bank Conversion; certain anti-takeover provisions; the effect
of regulatory changes on operations; the anticipated low return on equity
following Conversion; the possible dilutive effect of the issuance of additional
shares; the absence of a market for the Common Stock; the possible divestiture
requirements for Public Stockholders; the possible dilution to Public
Stockholders as a result of the purchase limitations; competition; and the
possible adverse tax consequences of the distribution of subscription rights.



                                     (xii)

 
                        SELECTED FINANCIAL AND OTHER DATA

         The following selected financial and other data of Lexington First does
not purport to be complete and is qualified in its entirety by reference to the
more detailed financial information contained elsewhere herein. The data at
March 31, 1997 and for the three months ended March 31, 1997 and 1996 is
unaudited, but in the opinion of management reflects all adjustments, consisting
of normal recurring accruals, considered necessary for a fair presentation. This
information at and for the years ended December 31, 1996 and 1995 is derived in
part from, and is qualified in its entirety by reference to, the Financial
Statements and Notes thereto included elsewhere herein. The financial data for
the three months ended March 31, 1997 is not necessarily indicative of the
operating results to be expected for the entire fiscal year.



                                                                        
                                                                  At                    At December 31,
                                                               March 31,           ----------------------
                                                                 1997               1996            1995
                                                            -----------            ------          ------
                                                                           (Dollars in thousands)
                                                                                          
   Total assets...........................................  $   25,942             $   25,623      $   25,945
   Loans receivable, net..................................      16,429                 16,205          14,512
   Cash and cash equivalents..............................       1,823                  1,392           1,761
   Investment securities:
      Available for sale..................................       1,568                  1,802           3,104
      Held to maturity....................................       2,257                  2,257           2,351
   Mortgage-backed securities:
      Available for sale..................................       2,556                  2,664           2,823
      Held to maturity....................................         650                    678             829
   Deposits...............................................      20,884                 20,638          20,982
   FHLB advances..........................................         949                    955             971
   Stockholders' equity...................................       3,923                  3,861           3,769

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

Number of:
   Real estate loans outstanding..........................         499                    506             503
   Savings accounts.......................................       1,637                  1,567           1,738
   Offices open...........................................           1                      1               1
 



                                     (xii)

 



                                                          Three Months Ended
                                                              March 31,               Year Ended December 31,
                                                      ---------------------------     ------------------------
                                                       1997                 1996       1996              1995
                                                      ------               ------     ------            ------
                                                            (Dollars in thousands, except per share data)
                                                                                            

Interest income.....................................  $     498       $      505      $    2,031         $    1,944
Interest expense....................................        270              279           1,103              1,091
                                                      ---------       ----------       ---------         ----------
      Net interest income...........................        228              226             928                853
Provision for loan losses...........................          6                8              30                 30
                                                      ---------       ----------      ----------         ----------
Net interest income after provision
   for loan losses..................................        222              218             898                823
Noninterest income..................................         15                8              21                 17
Noninterest expense.................................        144              114             617                464
                                                      ---------       ----------      ----------         ----------
Income before income tax expense....................         93              112             302                376
Provision for income taxes..........................         31               37             105                152
                                                      ---------       ----------      ----------         ----------
Net earnings........................................  $      62       $       75      $      197         $      224
                                                      =========       ==========      ==========         ==========

Earnings per share..................................  $    0.28       $     0.34      $     0.88         $     1.00
                                                      =========       ==========      ==========         ==========

Dividend payout ratio...............................      28.39%           23.47%          35.74%             31.43%
                                                      =========       ==========      ==========         ==========


                                     (xiv)

 
 
 
                                                                                   At or for the
                                                                                Three Months Ended           At or for the Year
                                                                                      March 31,              Ended December 31,
                                                                             ------------------------     ------------------------
                                                                              1997              1996       1996              1995
                                                                             ------            ------     ------            -----
                                                                                                                   
Performance Ratios:
   Return on assets (net earnings divided
      by average total assets) ...........................................    0.96%             1.16%       0.76%           0.90%
   Return on average equity  (net earnings divided by                                                                  
      average equity) ....................................................    6.42%             8.00%       5.21%           6.27%
   Interest rate spread (combined weighted                                                                             
      average interest rate earned less                                                                                
      combined weighted average interest                                                                               
      rate cost) .........................................................    2.92%             3.02%       3.15%           2.86%
   Net interest margin (net interest income divided                                                                    
      by average interest-earning assets) ................................    3.72%             3.69%       3.84%           3.55%
   Ratio of average interest-earning  assets                                                                           
      to average interest-bearing liabilities ............................  116.46%           115.40%     115.59%         115.54%
   Ratio of noninterest expense to average                                                                             
      total assets .......................................................    2.24%             1.76%       2.40%           1.86%
                                                                                                                       
Asset Quality Ratios:                                                                                                  
   Nonperforming assets to total assets at end of period .................    0.54%             0.58%       0.56%           0.51%
   Nonperforming loans to total loans at end of period ...................    0.91%             1.06%       0.75%           1.03%
   Allowance for loan losses to total loans at end of period .............    0.86%             0.86%       0.86%           0.84%
   Allowance for loan losses to nonperforming                                                                          
      loans at end of period .............................................   94.84%            81.37%     124.56%          84.25%
   Provision for loan losses to total loans receivable, net ..............    0.14%             0.21%       0.18%           0.20%
   Net charge-offs to average loans outstanding ..........................      --                --        0.08%           0.01%
                                                                                                                       
Capital Ratios:                                                                                                        
   Equity to total assets at end of period ...............................   15.12%            14.32%      15.07%          14.53%
   Average equity  to average assets .....................................   15.02%            14.45%      14.68%          14.28%
                                                                                                                     



                                     (xv)

 
                                 RISK FACTORS

         The following factors, in addition to those discussed elsewhere in this
Prospectus, should be carefully considered by investors in deciding whether to
purchase the Common Stock offered hereby.

The Bank's Interest Sensitivity Mismatch and the Potential Effects of Changes in
Interest Rates

         Effect on Net Interest Income. The operations of the Bank are
substantially dependent on its net interest income, which is the difference
between the interest income earned on its interest-earning assets and the
interest expense paid on its interest-bearing liabilities. Like most savings
institutions, the Bank's earnings are affected by changes in market interest
rates and other economic factors beyond its control. The lending activities of
savings institutions have historically emphasized long-term, fixed-rate loans
secured by single-family residences, and the primary source of funds of such
institutions has been deposits. The deposit accounts of savings associations
generally bear interest rates that reflect market rates and largely mature or
are subject to repricing within a short period of time. This factor, in
combination with substantial investments in long-term, fixed-rate loans, has
historically caused the income earned by savings associations on their loan
portfolios to adjust more slowly to changes in interest rates than their cost of
funds. At March 31, 1997, Lexington First's interest-bearing liabilities which
were estimated to mature or reprice within one year exceeded Lexington First's
interest-earning assets with the same characteristics by $13.8 million or 53.1%
of Lexington First's total assets. This large interest rate sensitivity gap
subjects Lexington First to significant and severe risk during periods of rising
interest rates. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Asset and Liability Management" and "Business of
the Bank -- Lending Activities" and " -- Deposit Activities and Other Sources of
Funds."

         If an institution's interest-earning assets have longer effective
maturities than its interest-bearing liabilities, the yield on the institution's
interest-earning assets generally will adjust more slowly than the cost of its
interest-bearing liabilities and, as a result, the institution's net interest
income generally would be adversely affected by material and prolonged increases
in interest rates and positively affected by comparable declines in interest
rates. In addition, rising interest rates may negatively affect the Bank's
earnings due to diminished loan demand.

         This measure indicates that the Bank is particularly vulnerable to
increases in market interest rates. Conversely, the Bank could benefit from
decreases in interest rates. While this calculation is based on numerous
assumptions, not all of which are within the control of the Bank, it is likely
that the magnitude of the mismatch for the Bank means that a prolonged and
significant increase in interest rates would have an extremely negative impact
on the Bank's net interest income and net earnings. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Interest Rate
Sensitivity Analysis and Net Portfolio Value."

         Effect on Securities. In addition to affecting interest income and
expenses, changes in interest rates also can affect the value of the Bank's
investment portfolio, a substantial portion of which is comprised of fixed-rate
instruments. Generally, the value of fixed-rate instruments fluctuates inversely
with changes in interest rates. The Bank has sought to reduce the vulnerability
to changes in interest rates by managing the nature and composition of its
securities portfolio. As a consequence of the fluctuation in interest rates, the
carrying value of the Banks held-to-maturity securities, including
mortgage-backed securities can exceed the market value of such securities. At
March 31, 1997, the fair value of such securities, including mortgage-backed
securities was greater than the carrying value by $15,000. The amortized cost of
the available-for-sale securities held by the Bank exceeded the market value of
such securities by $56,000 at March 31, 1997. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Asset and Liability
Management."



                                       1

 
Risks Related to Commercial Real Estate, Commercial Business and Consumer
Lending
        
         Historically, the Association operated as a traditional savings and
loan association, emphasizing the origination of loans secured by single-family
residences. Beginning in early 1997, the Board of Directors determined that the
Bank's market area was not adequately served by the existing financial
institutions and there was local demand for commercial real estate, commercial
business and consumer loans. As a result, the Board of Directors determined to
refocus the Bank's strategy. The Stock Conversion and Reorganization, the Bank
Conversion and most significantly the hiring of new President and Chief
Executive Officer Howard W. Tignor are the steps taken to implement this
strategy. Pursuant to this strategy, while continuing to pursue its existing
business of originating single-family residential mortgage loans, the Bank will
gradually expand into commercial real estate, commercial business and consumer
lending.

         While commercial real estate, commercial business and consumer loans
are generally more interest rate sensitive and carry higher yields than do
residential mortgage loans, they generally carry a higher degree of credit risk
than residential mortgage loans. Consequently, the diversification of the Bank's
and the National Bank's loan portfolio may alter the National Bank's risk
profile. See "Business of the Bank -- Lending Activities -- Commercial Business
Lending" and "-- Consumer and Other Lending." The Board of Directors believes
that Mr. Tignor has the necessary experience for the expansion of commercial
business and consumer lending activities. See "Management of the Bank."
Nevertheless, the Bank's provisions for loan losses may increase in the future
as it implements the Board of Directors' strategy of seeking growth
opportunities through increasing its portfolio of commercial real estate,
commercial business and consumer loans while continuing to pursue residential
mortgage loan origination and mortgage banking activities.

         Commercial real estate lending entails significant additional risks as
compared with single-family residential property lending. Commercial real estate
loans typically involve larger loan balances to single borrowers or groups of
related borrowers. The payment experience on such loans typically is dependent
on the successful operation of the real estate project, retail establishment or
business. These risks can be significantly affected by supply and demand
conditions in the market for office, retail and residential space, and, as such,
may be subject to a greater extent to adverse conditions in the economy
generally. To minimize these risks, the Bank generally limits itself to its
market area or to borrowers with which it has prior experience or who are
otherwise known to the Bank. It has recently been the Bank's policy to obtain
annual financial statements of the business of the borrower or the project for
which commercial real estate loans are made. In addition, in the case of
commercial mortgage loans made to a partnership or a corporation, the Bank
seeks, whenever possible, to obtain personal guarantees and annual financial
statements of the principals of the partnership or corporation.

         Commercial business loans are often larger and may involve greater risk
than other types of lending. Because payments on such loans are often dependent
on successful operation of the business involved, repayment of such loans may be
subject to a greater extent to adverse conditions in the economy. The Bank will
seek to minimize these risks through its underwriting guidelines, which may
require certain safeguards, such as that the loan be supported by adequate cash
flow of the borrower, profitability of the business, collateral and personal
guarantees of the individuals in the business. In addition, the Bank generally
limits this type of lending to its market area and to borrowers with whom it has
prior experience or who are otherwise well known to the Bank.

         Consumer loans entail greater risk than do residential mortgage loans,
particularly in the case of loans which are unsecured or secured by rapidly
depreciable assets. Repossessed collateral for a defaulted consumer loan may not
provide an adequate source of repayment of the outstanding loan balance as a
result of the greater likelihood of damage, loss or depreciation. The remaining
deficiency often does not warrant further substantial collection efforts against
the borrower. In addition, consumer loan collections are dependent on the
borrower's continuing financial stability, and thus are more likely to be
adversely affected by events such as job loss, divorce, illness or personal
bankruptcy. See "Business of the Bank -- Lending Activities -- Consumer and
Other Lending."

                                       2

 
Recent Management Changes and Dependence on Key Personnel

         Howard W. Tignor became President of the Bank in February, 1997. Since
that time Mr. Tignor has hired two additional loan officers. Under its new
management team, the Bank has sought to become a more active competitor in its
market place and has expanded the types of lending and other financial services
offered. Although the Board of Directors believes that these recent changes have
strengthened the Bank's management team and competitive position, prospective
investors should consider the relative newness of its management in making any
decision to invest in the Common Stock.

         The President and Chief Executive Officer of both the Bank and the
Company has, and will continue to have, a significant role in the development
and management of the Bank's business. Specifically, Mr. Tignor will play a
critical role in the Bank's strategy to adopt a commercial bank charter and
offer various commercial and consumer loans. No other officers or employees of
the Bank possess the level of commercial bank expertise and experience of Mr.
Tignor. Accordingly, the loss of services of Mr. Tignor could have an adverse
effect on the Bank. See "Management."

Potential Delay in Completion or Denial of Bank Conversion

         The Plan permits the Board of Directors of the Bank to elect, at any
time, not to proceed with the Bank Conversion. In addition, there can be no
assurance that the OCC will approve the Bank's application to convert to a
national bank. If this election is made by the Board of Directors or if the OCC
denies such application, the Bank will only proceed with the Stock Conversion
and Reorganization and thereafter remain a savings bank regulated by the OTS. It
is currently the intent of the Bank's Board of Directors to proceed with both
the Stock Conversion and Reorganization and the Bank Conversion. See "The
Conversion -- General."

Certain Anti-Takeover Provisions

         Provisions in the Company's Charter and Bylaws and Tennessee Law.
Certain provisions of the Company's Charter and Bylaws, as well as certain
provisions in Tennessee law, will assist the Company in maintaining its status
as an independent publicly owned corporation. Provisions in the Company's
Charter and Bylaws provide for, among other things, supermajority voting on
certain matters, a staggered board of directors, limits on the calling of
special meetings by stockholders and restrictions on voting rights for shares
beneficially owned in excess of 10% of the outstanding Common Stock. The above
provisions may discourage potential proxy contests and other potential takeover
attempts, particularly those which have not been negotiated with the Board of
Directors, and thus generally may serve to perpetuate current management. See
"Restrictions on Acquisition of the Company."

         Voting Power of Directors and Executive Officers.  Directors and 
executive officers of the Company, who currently hold 48,938 shares or 21.95% of
the outstanding Bank Common Stock, expect to hold as much as 27.59% of the
shares of Common Stock outstanding upon consummation of the Stock Conversion and
Reorganization based upon the midpoint of the Valuation Price Range and assuming
no divestiture is required by the OTS. See "Beneficial Ownership of Capital
Stock."

         Subject to stockholder approval following the consummation of the Stock
Conversion and Reorganization, the Company expects to acquire Common Stock on
behalf of the 1998 MRP, a non-tax qualified restricted stock plan, in an amount
equal to 4.0% of the Conversion Stock issued in the Offerings (11,975 shares
based on the maximum of the Valuation Price Range). Under the terms of the 1998
MRP, the trustees of such plan, who will also be directors of the Company, will
vote all shares held by such plan as directed by the Company's Board of
Directors. Subject to stockholder approval, the Company also intends to reserve
for future issuance pursuant to the 1998 Option Plan a number of authorized
shares of Common Stock equal to an aggregate of 10% of the Conversion Stock
issued in the Offerings 29,937 shares, based on the maximum of the Valuation
Price Range). See "Management of the Bank -- Certain Benefit Plans and
Agreements."

                                       3

 
         Management's potential voting power could, together with additional
stockholder support, preclude or make more difficult takeover attempts which do
not have the support of the Company's Board of Directors and may tend to
perpetuate existing management.

Effect of Regulatory Changes on Operations

         The Bank must receive approvals from the appropriate regulatory agency
authorities for consummation of the Conversion in accordance with applicable
laws and regulations.

         The Bank is currently subject to extensive regulation, supervision and
examination by the OTS and the FDIC. Such regulation and supervision establishes
a comprehensive framework of activities in which a savings institution may
engage and is intended primarily for the protection of depositors and the SAIF,
which is administered by the FDIC. Following the Bank Conversion, the National
Bank will be subject to the regulation and supervision of the OCC and the FDIC,
and the Company will be subject to regulation and supervision by the Federal
Reserve Board. Although the primary federal regulator of the National Bank will
differ from the Bank's primary federal regulator, the Bank is already obligated
to comply with a significant portion of the regulations to which it will be
subject upon consummation of the Bank Conversion. The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their
supervisory and enforcement activities. Any change in such regulation, whether
by the OCC, the FDIC, the Federal Reserve Board or the U.S. Congress, could have
a significant impact on the National Bank and its operations. See "Regulation."

         The Bank is in compliance with all currently applicable regulatory
capital requirements. Savings institutions such as the Bank are subject to
significant regulatory capital requirements. Current requirements include a
"tangible" capital requirement of at least 1.5% of adjusted total assets, a
"core" capital requirement of at least 3.0% of adjusted total assets and a total
capital (core plus "supplementary" capital) requirement of at least 8.0% of
risk-weighted assets. The OTS has proposed amendments to its capital regulations
which would increase the core capital requirement to at least 4.0% of adjusted
total assets for all but the most highly rated savings institutions and would
impose additional capital requirements on savings institutions deemed to have
more than a normal level of interest rate risk. The OCC has adopted this 4.0%
capital requirement expressed as Tier 1 (or core capital) to total assets. Upon
consummation of the Bank Conversion, it is expected that the National Bank will
be in compliance with all regulatory capital requirements adopted by the OCC as
the regulator of national banks, including the 4.0% Tier 1 capital to total
assets requirement. See "Historical and Pro Forma Regulatory Capital
Compliance." The National Bank's regulatory capital compliance, however, could
be adversely affected by operating losses or the imposition of unanticipated
increases in capital requirements. If the National Bank were deemed not to be in
compliance with its minimum capital requirements, it could be required to submit
an acceptable capital plan to the OCC and would become subject to various
limitations on its operations. See "Regulation -- Depository Institution
Regulation -- Regulatory Capital Requirements."

Anticipated Low Return on Equity Following Conversion

         For the year ended December 31, 1996, the Bank's ratio of average
stockholders' equity to average assets was 14.68%. On a pro forma basis, for the
year ended December 31, 1996, assuming the sale of the midpoint of 260,300
shares of Common Stock in the Stock Conversion and Reorganization at the
beginning of the year, the Bank's ratio of average stockholders' equity to
average assets would have been 21.24%. With such a high capital position as a
result of the Stock Conversion and Reorganization, it is doubtful that the
Company will be able to quickly deploy the capital raised in the Stock
Conversion and Reorganization by increasing its deposits and loans and thereby
generate earnings to support its high level of capital, and, as a result, it is
expected that the Company's return on equity initially will be lower than
historical levels and will be below industry norms. Consequently, investors
expecting a return on equity which will meet or exceed industry standards for
the foreseeable future should carefully evaluate and consider the risk of a
subpar return on equity.

                                       4

 
Possible Dilutive Effect of Issuance of Additional Shares

         Various possible and planned issuances of Common Stock could dilute the
interests of prospective stockholders of the Company or existing stockholders of
the Company following consummation of the Stock Conversion and Reorganization,
as noted below.

         The number of shares to be sold in the Stock Conversion and
Reorganization may be increased as a result of an increase in the Valuation
Price Range of up to 15% to reflect changes in market and financial conditions
following the commencement of the Offerings. In the event that the Valuation
Price Range is so increased, it is expected that the Company will issue up to
344,275 shares of Conversion Stock at the Purchase Price for an aggregate price
of up to $3,442,750, for total shares outstanding following the Stock Conversion
and Reorganization (including Exchange Shares) of up to 568,655 shares. An
increase in the number of shares will decrease net earnings per share and
stockholders' equity per share on a pro forma basis and will increase the
Company's consolidated stockholders' equity and net earnings. See
"Capitalization" and "Pro Forma Data."

         If the 1998 MRP is approved by stockholders at the Company's special or
annual meeting of stockholders to be held no earlier than six months after the
completion of the Stock Conversion and Reorganization, the 1998 MRP intends to
acquire an amount of Common Stock equal to 4.0% of the shares of Conversion
Stock issued in the Offerings. Such shares of Common Stock may be acquired in
the open market with funds provided by the Company, if permissible, or from
authorized but unissued shares of Common Stock. In the event that additional
shares of Common Stock are issued to the 1998 MRP, stockholders would experience
dilution of their ownership interests (by 2.4% at the maximum of the Valuation
Price Range) and per share stockholders' equity and per share net earnings would
decrease as a result of an increase in the number of outstanding shares of
Common Stock. See "Pro Forma Data" and "Management of the Bank -- Certain
Benefit Plans and Agreement -- 1998 Management Recognition Plan and Trust."

         If the Company's 1998 Option Plan is approved by stockholders at a
special or annual meeting of stockholders to be held no earlier than six months
after the completion of the Stock Conversion and Reorganization, the Company
will reserve for future issuance pursuant to such plan a number of authorized
shares of Common Stock equal to an aggregate of 10% of the Conversion Stock
issued in the Offerings (29,937 shares, based on the maximum of the Valuation
Price Range). See "Pro Forma Data" and "Management of the Bank -- Certain
Benefit Plans and Agreements -- 1997 Stock Option and Incentive Plan."

Absence of Market for Common Stock

         The Company has never issued capital stock (other than 100 shares to be
issued to the Bank for organizational purposes, which will be canceled upon
consummation of the Stock Conversion and Reorganization), and to date an active
and liquid trading market has not developed for the 87,993 Public Bank Shares
outstanding prior to the Offerings. The Company does not intend to list the
Common Stock on a national securities exchange or apply to have the Common Stock
quoted on any automated quotation system upon completion of the Stock Conversion
and Reorganization. Following the completion of the Offerings, the Company
anticipates that the Common Stock will be traded on the over-the-counter market
with quotations available through the OTC "Electronic Bulletin Board." Trident
Securities intends to make a market in the Common Stock. It is anticipated that
Trident Securities will use its best efforts to match offers to buy and offers
to sell shares of Common Stock. Such efforts are expected to include
solicitation of potential buyers and sellers in order to match buy and sell
orders. However, Trident Securities will not be subject to any continuing
obligation to continue such efforts in the future.

         The development of a liquid public market depends on the existence of
willing buyers and sellers, the presence of which is not within the control of
the Company, the Bank or any market maker. Due to the size of the Offerings, it
is highly unlikely that a stockholder base sufficiently large to create an
active trading market will develop and be maintained. Investors in the Common
Stock could have difficulty disposing of their shares and should not view the

                                       5

 
Common Stock as a short-term investment. The absence of an active and liquid
trading market for the Common Stock could affect the price and liquidity of the
Common Stock. See "Market for the Common Stock."

Possible Divestiture Requirement for Public Stockholders

         In accordance with OTS policies, the Plan generally provides that the
ownership of individual Public Stockholders and their associates and persons
acting in concert with them following consummation of the Stock Conversion and
Reorganization may not exceed the percentage purchase limits in the Offerings as
applied to the total shares outstanding immediately following the Offerings.
Accordingly, Public Stockholders who would own more than 5% of the shares
outstanding would be required to divest sufficient shares to reduce their
ownership to 5% of shares outstanding. The Primary Parties have reserved the
right to increase the ownership limitation to as much as 9.9% of the shares
outstanding provided that the total shares held by all greater than 5%
stockholders in excess of 5% do not exceed 10% of the shares outstanding
immediately following the Stock Conversion and Reorganization. To the best
knowledge of the Company, the only Public Stockholders potentially affected by
this provision are _____________ ___________________ who own ____% and ____%,
respectively, of the total outstanding shares of Bank Common Stock. In the event
the Primary Parties do not increase the ownership limit, _______________ have
advised the Primary Parties that they will divest a portion of their shares to
an unaffiliated third party. In the event the ownership limit is increased to
9.9%, the purchase limitation in the Offerings will be increased as well and
each person who subscribes for the maximum in the Offerings will be afforded an
opportunity to increase their order subject to the limitation that the number of
shares subscribed for by subscribers in excess of 5% cannot exceed 10% of the
shares sold in the Offerings. Persons who are not currently Public Stockholders
who wish to increase their ownership to the maximum limit permitted by the Plan
would be required to purchase the Common Stock from existing stockholders.

Possible Dilution to Public Stockholders as a Result of Purchase Limitations

         The OTS has required that the purchase limitations contained in the
Plan include Exchange Shares to be issued to Public Stockholders for their
Public Bank Stock. As a result, certain holders of Bank Common Stock may be
limited in their ability to purchase Conversion Stock in the Offerings. For
example, a Public Stockholder which receives 5.0% of the Exchange Shares (at the
maximum of the Valuation Price Range) will not be able to purchase any shares of
Conversion Stock in the Offerings, although such a stockholder will be able to
purchase shares of Common Stock thereafter. As a result, the purchase
limitations may prevent such stockholders from maintaining their current
ownership percentage of the Public Bank Shares after the Stock Conversion and
Reorganization through purchases of Conversion Stock in the Offerings. See "The
Stock Conversion and Reorganization -- Limitation on Conversion Stock
Purchases."

Competition

         The Bank experiences substantial competition both in attracting and
retaining savings deposits and in the making of mortgage and other loans. Direct
competition for savings deposits comes from other savings institutions, credit
unions, regional bank holding companies and commercial banks located in its
primary market area. Significant competition for the Bank's other deposit
products and services comes from money market mutual funds, brokerage firms,
insurance companies and retail stores. The primary factors in competing for
loans are interest rates and loan origination fees and the range of services
offered by various financial institutions. Competition for origination of real
estate loans normally comes from other savings institutions, commercial banks,
mortgage bankers, mortgage brokers and insurance companies.

Possible Adverse Income Tax Consequences of the Distribution of Subscription
Rights

         The Primary Parties have received the opinion of Ferguson & Co. that
subscription rights granted to Eligible Account Holders, Supplemental Eligible
Account Holders, Other Members, directors, officers and employees and Public
Stockholders have no value. However, this opinion is not binding on the Internal
Revenue Service ("IRS"). If the subscription rights granted to Eligible Account
Holders, Supplemental Eligible Account Holders, Other Members,

                                       6

 
directors, officers and employees and Public Stockholders are deemed to have an
ascertainable value, receipt of such rights likely would be taxable only by
those Eligible Account Holders, Supplemental Eligible Account Holders, Other
Members, directors, officers and employees and Public Stockholders who exercise
their subscription rights (either as capital gain or ordinary income) in an
amount equal to such value. Whether subscription rights are considered to have
ascertainable value is an inherently factual determination. See "The Stock
Conversion and Reorganization -- Effects of the Stock Conversion and
Reorganization" and " -- Tax Aspects."

                         COMMUNITY NATIONAL CORPORATION

         The Company was organized under the laws of the State of Tennessee in
July 1997 at the direction of the Board of Directors of the Bank for the purpose
of serving as a savings institution holding company of the Bank upon the
acquisition of all of the capital stock issued by the Bank in the Stock
Conversion and Reorganization, and then as a bank holding company of the
National Bank following the Bank Conversion. See "Regulation -- Regulation of
the Company" and " -- Regulation of the Company Following the Bank Conversion."
The Company has received approval from the OTS to acquire control of the Bank,
subject to satisfaction of certain conditions. The Company has applied to the
Federal Reserve Board for approval to retain control of the National Bank
following the Bank Conversion. Such approval has not been obtained as of the
date of this Prospectus, and there can be no assurance that such approval will
be obtained. See "Risk Factors -- Potential Delay in Completion or Denial of
Bank Conversion." Prior to the Stock Conversion and Reorganization, the Company
has not engaged and will not engage in any material operations. Upon
consummation of the Stock Conversion and Reorganization, the Company will have
no significant assets other than the outstanding capital stock of the Bank (and
the National Bank following the Bank Conversion), and the portion of the net
proceeds from the Offerings retained by the Company. The Company will have no
significant liabilities. See "Use of Proceeds." Upon consummation of the Stock
Conversion and Reorganization, the Company's principal business will be the
overseeing business of the National Bank and investing the portion of the net
proceeds of the Offerings retained by it, and, assuming the requisite Federal
Reserve Board and OCC approvals are obtained, the Company will register with the
Federal Reserve Board as a bank holding company under the BHCA and will
deregister with the OTS as a savings and loan holding company.

         The holding company structure will permit the Company to expand the
financial services currently offered through the Bank, although there are no
definitive plans or arrangements for such expansion at present. The holding
company structure will also provide the Bank with the opportunity to enhance
flexibility of operations, diversification of business opportunities through
acquiring or merging with other financial institutions and financial capability
to enable the National Bank to compete more effectively with other financial
service organizations. At the present time, however, the Company does not have
any plans, agreements, arrangements or understandings with respect to any such
acquisitions or mergers. After the Stock Conversion and Reorganization, the
Company will be classified as a unitary savings and loan holding company and
will be subject to regulation by the OTS. After the Bank Conversion, the Company
will be classified as a bank holding company and will be subject to regulation
by the Federal Reserve Board.

         Initially, the management of the Company and the Bank will be
substantially similar and the Company will neither own nor lease any property,
but will instead use the premises, equipment and furniture of the Bank. At the
present time, the Company does not intend to employ any persons other than
officers who are also officers of the Bank, and the Company will utilize the
support staff of the Bank from time to time. Additional employees will be hired
as appropriate to the extent the Company expands or changes its business in the
future.

         The Company's principal executive office is located at the home office
of the Bank at 19 Natchez Trace Drive, Lexington, Tennessee 40965, and its
telephone number is (901) 968-6624.

                                       7

 
                      LEXINGTON FIRST FEDERAL SAVINGS BANK

         Lexington First commenced operations in 1961 as a federally-chartered
mutual savings association under the name "Lexington First Federal Savings and
Loan Association" (the "Association"). Its deposits have been federally insured
up to applicable limits, and it has been a member of the FHLB system since that
time. Lexington First's deposits are currently insured by the Savings
Association Insurance Fund of the FDIC and it is a member of the FHLB of
Cincinnati. Lexington First is subject to the regulation of the Office of Thrift
Supervision, as well as the FDIC.

         On December 14, 1992, the Association reorganized into the mutual
holding company form of organization and completed a sale of stock to the
public. To accomplish this transaction, the Association organized a federal
stock savings bank as a wholly owned subsidiary. The mutual Bank then
transferred substantially all of its assets and liabilities to the stock Bank in
exchange for 135,000 shares of Bank Common Stock, and reorganized itself into a
federally chartered mutual holding company known as Lexington First Federal
Mutual Holding Company and sold 80,000 shares of Bank Common Stock to certain
members of the Bank and members of the general public. As of the date hereof,
the Mutual Holding Company and the Public Stockholders own an aggregate of
135,000 shares and 87,993 shares, or 60.54% and 39.46%, respectively, of the
outstanding shares of Bank Common Stock, respectively.

         Lexington First's primary business, as conducted through its office
located in Lexington, Tennessee, is the origination of mortgage loans secured by
single-family residential real estate located primarily in Henderson County,
Tennessee, with funds obtained through the attraction of savings deposits,
primarily transaction accounts, certificate accounts with terms of 18 months or
less, and FHLB advances. The Bank also makes construction loans on single-family
residences, savings account loans, and second mortgage consumer loans. In past
years, the Bank has made a limited number of loans on multi-family and
commercial real estate. The Bank also purchases mortgage-backed securities, and
invests in other liquid investment securities when warranted by the level of
excess funds. In the early 1980's, the Bank made and began to emphasize the
origination of adjustable rate mortgage loans. However, due to customer
preference for fixed-rate mortgage loans, the Bank has been unable to originate
a significant number of adjustable-rate loans in recent years. The Bank will
continue to offer and make loans with both fixed and adjustable rates, as the
market allows, although the residential loans originated by the Bank in recent
months have mostly been short-term balloon loans with terms of one, three, five
or seven years. However, it is expected that a significant percentage of the
Bank's assets will continue to be invested in mortgage-backed securities and
other liquid investment securities due to limited lending opportunities in the
Bank's market area.

         In February 1997, the Bank hired Howard W. Tignor as its President and
Chief Executive Officer. Mr. Tignor has over 31 years experience as a national
bank examiner, loan officer, operating officer and Chief Executive Officer of
various commercial banks located in central Tennessee. Under Mr. Tignor's
leadership, the Bank will attempt to significantly increase its origination of
commercial real estate loans, commercial business loans and consumer loans. The
Bank Conversion is a part of this new strategy whereby the Bank's operations are
currently expected to slowly evolve into those of a commercial bank. For more
information, see "Risk Factors -- Risks Related to Commercial Real Estate,
Commercial Business and Consumer Lending" and "Business of the Bank -- Lending
Activities."

         At March 31, 1997, Lexington First's interest-bearing liabilities which
were estimated to mature or reprice within one year exceeded Lexington First's
interest-earning assets with the same characteristics by $13.8 million or 53.1%
of Lexington First's total assets. This large interest rate sensitivity gap
subjects Lexington First to significant risk during periods of rising interest
rates. For more information see "Risk Factors -- Potential Effects of Changes in
Interest Rates."

         At March 31, 1997, Lexington First had total assets of $25.9 million,
deposits of $20.9 million, net loans receivable of $16.4 million, cash and
investment securities of $5.6 million, mortgage-backed securities of $3.2
million and stockholders' equity of $3.9 million. The Bank's tangible capital to
assets ratio at that date was 15.12%.

                                       8

 
         Lexington First's principal executive offices are located 19 Natchez
Trace Drive, Lexington, Tennessee, 40965, and its telephone number is (901)
968-6624.

                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY

         The Mutual Holding Company is a federally chartered mutual holding
company chartered in connection with the MHC Reorganization in 1992. The Mutual
Holding Company's primary asset is 135,000 shares of Bank Common Stock, which
represents 60.54% of the shares of Bank Common Stock outstanding as of the date
of this Prospectus. The Mutual Holding Company's only other asset at March 31,
1997 was approximately $92,000 in cash. As part of the Stock Conversion and
Reorganization, the Mutual Holding Company will convert to an interim federal
savings bank and simultaneously merge with and into the Bank, with the Bank
being the surviving entity.

                      COMMUNITY NATIONAL BANK OF TENNESSEE

         Upon consummation of the Bank Conversion, the National Bank will
succeed to all of the assets and liabilities of the Bank, and initially will
continue to conduct business in substantially the same manner as the Bank prior
to the Conversion. Over time, however, management anticipates an increase in the
percentage of consumer loans in the National Bank's loan portfolio, and the Bank
therefore will continue to expand its loan mix. Diversification of the National
Bank's loan portfolio may also alter the risk profile of the National Bank. See
"Risk Factors -- Risks Related to Commercial Real Estate, Commercial Business
and Consumer Lending" and "Business of the Bank -- Lending Activities."
Management believes, however, that the continued diversification of the National
Bank's asset and deposit bases will enhance long term earnings performance.

         The deposits of the National Bank will continue to be insured by the
SAIF of the FDIC, and, as such, the National Bank will continue to be subject to
regulation and supervision by the FDIC. The National Bank will not be subject to
OTS regulation and supervision; rather, the primary regulator of the National
Bank will be the OCC. The National Bank will remain a member of the FHLB of
Cincinnati. As a national bank, the National Bank will also be required to
become a member of the Federal Reserve System.

                                 USE OF PROCEEDS

         Net proceeds from the sale of the Conversion Stock are estimated to be
between $1.9 million and $2.6 million ($3.1 million assuming an increase in the
Valuation Price Range by 15%). See "Pro Forma Data" as to the assumptions used
to arrive at such amounts.

         The Company plans to contribute to the Bank up to 50% of the net
proceeds of the Offerings. The net proceeds retained by the Company will be
initially used to invest primarily in high grade, short-term marketable
securities. The net proceeds retained by the Company may be used to support the
future expansion of operations and for other business or investment purposes,
including the acquisition of other financial institutions and/or branch offices,
although there are no current plans, arrangements, understandings or agreements
regarding such acquisitions. The Bank also expects to use a portion of the
proceeds for its new branch in Lexington, Tennessee, which it expects to open in
the fourth quarter of 1997. For more information see "Properties." Subject to
applicable regulatory limitations, the Company may use available funds to
repurchase shares of Common Stock and to pay dividends, although the Company
currently has no intention of effecting any such transactions following
consummation of the Stock Conversion and Reorganization and has not adopted a
dividend policy. See "The Conversion -- Certain Restrictions on Purchase or
Transfer of Shares after the Stock Conversion and Reorganization." The Company
may also use available funds or funds received from the Bank to fund a
contribution to the 1998 MRP for the purpose of purchasing a number of shares
equal to 4.0% of the Conversion Stock. Such contribution would equal $119,748 if
299,370 shares of Common Stock (4.0% of the shares of Conversion Stock that
would be sold at the maximum of the Valuation Price Range) are purchased at a
price of $10.00 per share. The portion of the net proceeds contributed to the
Bank will be used for general corporate purposes, including investment in loans
and investment securities.

                                       9

 
         Following the one-year anniversary of the completion of the Stock
Conversion and Reorganization (or sooner if permitted by the OTS), and based
upon then existing facts and circumstances, the Company's Board of Directors may
determine to repurchase shares of Common Stock, subject to any applicable
statutory and regulatory requirements. Such facts and circumstances may include,
but are not limited to: (i) market and economic factors such as the price at
which the stock is trading in the market, the volume of trading, the
attractiveness of other investment alternatives in terms of the rate of return
and risk involved in the investment, the ability to increase the book value
and/or earnings per share of the remaining outstanding shares, and an
improvement in the Company's return on equity; (ii) the avoidance of dilution to
stockholders by not having to issue additional shares to cover the exercise of
stock options or to fund employee stock benefit plans; and (iii) any other
circumstances in which repurchases would be in the best interests of the Company
and its stockholders. Any stock repurchases will be subject to the determination
of the Company's Board of Directors that the Company and the Bank will be
capitalized in excess of all applicable regulatory requirements after any such
repurchases. The payment of dividends or repurchasing of stock, however, would
be prohibited if stockholders' equity would be reduced below the amount required
for the liquidation account. See "Dividend Policy" and "The Conversion --
Certain Restrictions on Purchase or Transfer of Shares After the Stock
Conversion and Reorganization."

                                 DIVIDEND POLICY

         During the year ended December 31, 1996 and the quarter ended March 31,
1997, the Bank paid quarterly dividends of $.20 per share to the holders of
Public Bank Shares. The Mutual Holding Company waived its receipt of such
dividends, as approved by the OTS. Upon completion of the Stock Conversion and
Reorganization, the Board of Directors of the Company will have the authority to
declare dividends on the Common Stock, subject to statutory and regulatory
requirements. The Company will consider the establishment of a dividend policy
following the Stock Conversion and Reorganization, although no such policy has,
as yet, been adopted. The Board will, however, review its dividend policy on a
quarterly basis. Payment of dividends on the Common Stock is subject to
determination and declaration by the Company's Board of Directors. Any dividend
policy of the Company will depend, however, upon the Company's and Bank's or
National Bank's debt and equity structure, earnings, regulatory capital
requirements, as well as other factors, including economic conditions and
regulatory restrictions. Therefore, there can be no assurance that dividends
will be paid or if paid will continue to be paid in the future.

         Dividend payments by the Company are subject to regulatory restriction
under Federal Reserve Board policy as well as to limitations under applicable
provisions of Tennessee corporate law. The Federal Reserve Board has issued a
policy statement on the payment of cash dividends by bank holding companies,
which expresses the Federal Reserve Board's view that a bank holding company
should pay cash dividends only to the extent that the company's net earnings for
the past year are sufficient to cover both the cash dividends and a rate of
earning retention that is consistent with the company's capital needs, asset
quality and overall financial condition. The Federal Reserve Board also
indicated that it would be inappropriate for a company experiencing serious
financial problems to borrow funds to pay dividends. Furthermore, the Federal
Reserve Board may prohibit a bank holding company from paying any dividends if
the holding company's bank subsidiary is classified as "undercapitalized". See
"Regulation -- Regulation of the Company Following the Bank Conversion --
Dividends."

         Unlike the Bank, the Company is not subject to the aforementioned
regulatory restrictions on the payment of dividends to its stockholders. Under
the Tennessee Business Corporation Act, a dividend may be paid by a Tennessee
corporation unless, after giving it effect, the corporation would not be able to
meet its debts as they become due in the usual course of business or the
corporation's total assets would be less than the sum of its total liabilities
plus the amount that would be needed, if the corporation were to be dissolved at
the time of the dividend, to satisfy any preferential rights upon dissolution of
stockholders whose preferential rights are superior to those receiving the
distribution. Assuming the issuance of 221,255 and 299,370 shares of Conversion
Stock at the minimum and maximum of the Valuation Price Range, respectively, and
the retention of approximately 50% of the net proceeds from the Offerings, the
Company estimates that it would have approximately $800,000 and $1.2 million,
respectively in net proceeds which would be

                                       10

 
available for the payment of dividends and other corporate purposes, and that
the Bank would have at least $2.1 million available for the payment of dividends
to the Company under current OTS regulations.

                           MARKET FOR THE COMMON STOCK

         The Company has never issued capital stock, and to date an active and
liquid trading market has not developed for the 87,993 Public Bank Shares
outstanding prior to the Offerings. Following the completion of the Offerings,
the Company anticipates that the Common Stock will be traded on the
over-the-counter market with quotations available through the OTC "Electronic
Bulletin Board." The Company has been advised by Trident Securities that Trident
Securities intends to make a market in the Common Stock. It is anticipated that
Trident Securities will use its best efforts to match offers to buy and offers
to sell shares of Common Stock. Such efforts are expected to include
solicitation of potential buyers and sellers in order to match buy and sell
orders. However, Trident Securities will not be subject to any continuing
obligation to continue such efforts in the future.

         The development of a liquid public market depends on the existence of
willing buyers and sellers, the presence of which is not within the control of
the Company, the Bank or any market maker. Due to the size of the Offerings, it
is highly unlikely that a stockholder base sufficiently large to create an
active trading market will develop and be maintained. Investors in the Common
Stock could have difficulty disposing of their shares and should not view the
Common Stock as a short-term investment. The absence of an active and liquid
trading market for the Common Stock could affect the price and liquidity of the
Common Stock.

         At March 31, 1997, there were 222,993 shares of Bank Common Stock
outstanding, including 87,993 Public Bank Shares, which were held of record by
approximately 33 stockholders. There is no established market for the Bank
Common Stock nor any uniformly quoted prices. The last sale price of the Bank
Common Stock of which the Bank is aware was $22.00 per share in April of 1997.

                                       11

 
                                CAPITALIZATION

         The following table presents the historical capitalization of the Bank
at March 31, 1997, and the pro forma consolidated capitalization of the Company
after giving effect to the Stock Conversion and Reorganization, based upon the
sale of the number of shares shown below, the issuance of Exchange Shares and
the other assumptions set forth under "Pro Forma Data."

 
                                                                                                        
                                                                                    Pro Forma Consolidated Capitalization
                                                                                    of the Company at March 31, 1997 Based 
                                                                                              on the Sale of:      
                                                                                    --------------------------------------
                                                                                       Minimum              Midpoint        
                                                                   Lexington           221,225               260,300        
                                                                  First As Of         Price Of              Price Of        
                                                                   March 31,           $10.00                $10.00         
                                                                     1997             per share             per share       
                                                                --------------        ---------             ---------       
                                                                                 (In thousands)

                                                                                                  
Deposits (2) ...............................................        $ 20,884            $ 20,884            $ 20,884
Borrowings .................................................             949                 949                 949
                                                                    --------            --------            --------
    Total deposits and borrowings ..........................        $ 21,833            $ 21,833            $ 21,833
                                                                    ========            ========            ========
Stockholders' equity:
   Preferred stock, $1.00 and $1.00 par value;
      2,000,000 shares authorized;
      none to be issued ....................................        $     --            $     --            $     --   
   Common Stock, $1.00 and $1.00 par value
      8,000,000 shares authorized; shares
      to be outstanding - as shown .........................             223                 366                 430
   Paid-in capital (4) .....................................             483               2,203               2,529
        Common Stock acquired by 1998 MRP ..................              --                 (89)               (104)
   Retained earnings - substantially restricted ............           3,245               3,245               3,245
   Net unrealized losses on available for sale securities ..             (28)                (28)                (28)
                                                                    --------            --------            --------
Total stockholders' equity .................................        $  3,923            $  5,697            $  6,072
                                                                    ========            ========            ========
 

                                                                  Pro Forma Consolidated Capitalization           
                                                                  of the Company at March 31, 1997 Based 
                                                                            on the Sale of: 
                                                                  --------------------------------------
                                                                                            Maximum
                                                                      Maximum             as adjusted
                                                                      299,370               344,275
                                                                     Price of              Price of
                                                                      $10.00                $10.00
                                                                     per share             per share
                                                                     ---------             ---------
                                                                             (In thousands)
                                                                 
                                                                                                  
Deposits (2) ...............................................         $ 20,884               $ 20,884
Borrowings .................................................              949                    949
                                                                     --------               --------
    Total deposits and borrowings ..........................         $ 21,833               $ 21,833
                                                                     ========               ========

Stockholders' equity:
   Preferred stock, $1.00 and $1.00 par value;
      2,000,000 shares authorized;
      none to be issued ....................................         $     --               $     --
   Common Stock, $1.00 and $1.00 par value
      8,000,000 shares authorized; shares
      to be outstanding - as shown .........................              494                    569
   Paid-in capital (4) .....................................            2,856                  3,229
        Common Stock acquired by 1998 MRP ..................             (120)                  (138)
   Retained earnings - substantially restricted ............            3,245                  3,245
   Net unrealized losses on available for sale securities ..              (28)                   (28)
                                                                     --------               --------
Total stockholders' equity .................................         $  6,447               $  6,878
                                                                     ========               ========
 

                                                   (footnotes on following page)

                                                                

                                       12

 
- -------------
(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Valuation Price Range of up to
         15% to reflect changes in market and financial conditions following the
         commencement of the Offerings.

(2)      Does not reflect withdrawals from deposit accounts for the purchase of
         Conversion Stock in the Offerings. Such withdrawals would reduce pro
         forma deposits by the amount of such withdrawals.

(3)      Assumes that (i) the 87,993 Public Bank Shares outstanding at March 31,
         1997 are converted into 144,226, 169,678, 195,130, and 224,399 Exchange
         Shares at the minimum, midpoint, maximum and 15% above the maximum of
         the Valuation Price Range, respectively; (ii) no stockholder has
         exercised dissenters' rights of appraisal; and (iii) no fractional
         shares of Exchange Shares will be issued by the Company.

(4)      The pro forma additional paid-in capital includes the $92,000 (held in
         a deposit account) to be acquired by the Bank upon the merger of the
         Mutual Holding Company (following its conversion to an interim federal
         stock savings bank) into the Bank.

(5)      The retained earnings of the Bank will be substantially restricted 
         after the Stock Conversion and Reorganization by virtue of the
         liquidation account to be established in connection with the Stock
         Conversion and Reorganization. See "The Conversion -- Liquidation
         Rights."

(6)      The Company intends to adopt the 1998 MRP and to submit such plan to 
         stockholders at a special or annual meeting of stockholders to be held
         not earlier than six months after the completion of the Stock
         Conversion and Reorganization. If the Plan is approved by
         stockholders, the Company intends to contribute sufficient funds to
         the trust created under the 1998 MRP to enable the trust to purchase a
         number of shares of Common Stock equal to 4.0% of the Conversion Stock
         sold in the Offerings. The shares are reflected as a reduction of
         stockholders' equity. The issuance of authorized but unissued shares
         of Common Stock pursuant to the 1998 MRP in the amount of 4.0% of the
         Conversion Stock would dilute the voting interests of existing
         stockholders by approximately 2.4%. See "Pro Forma Data" and
         "Management of the Bank -- Certain Benefit Plans and Agreements --
         1998 Management Recognition Plan and Trust."

                                       13

 
                              REGULATORY CAPITAL

         The Bank is currently subject to OTS regulatory capital requirements.
After the Bank Conversion, the National Bank will instead be required to satisfy
OCC regulatory capital requirements, which are similar but not identical to the
OTS capital requirements. The following table sets forth the Bank's historical
capital position relative to the various minimum OTS regulatory capital
requirements to which it is currently subject. The next table sets forth the
Bank's historical capital position relative to the OCC capital requirements to
which the National Bank will be subject, and thereafter presents pro forma data
relative to such OCC regulatory capital requirements. Because the Bank would not
be subject to OCC capital requirements except for the Bank Conversion, and
because the Bank Conversion would give rise to a tax liability from the
recapture of tax bad debt reserves, both the historical and pro forma data
relating to the OCC capital requirements reflect the impact of such tax
liability. Pro forma data assumes that the Common Stock has been sold as of
March 31, 1997 at the minimum, midpoint, maximum and 15% above the maximum of
the Estimated Valuation Range. For additional information regarding the
financial condition of the Bank and the assumptions underlying the pro forma
capital calculations set forth below, see "Use of Proceeds," "Capitalization"
and "Pro Forma Data" and the consolidated financial statements and related notes
appearing elsewhere herein.

 
                          
                                                                              Pro Forma at March 31, 1997
                                                          ----------------------------------------------------------------------  

                              Historical Regulatory         Minimum 221,255         Midpoint 260,300           Maximum 299,370    
                                  Capital at               Price of $10.00          Price of $10.00            Price of $10.00    
                                 March 31, 1997                per share               per share                 per share        
                            ------------------------    ---------------------      -------------------       -------------------- 
                                            % of                       % of                      % of                       % of  
                               Amount      Assets         Amount      Assets       Amount       Assets        Amount       Assets 
                               ------      ------         ------      ------       ------       ------        ------       ------
                                                                     (Dollars in thousands)
                                                                                                   
GAAP Capital...............    $ 3,923    15.12%         $  4,766     17.79%       $   4,946    18.34%         $  5,125   18.88%  
                               =======    =====          ========     =====        =========    =====          ========   =====   

Tangible capital (2).......    $ 3,951    15.21%         $  4,794     17.88%       $   4,974    18.43%         $  5,153   18.96%  
Tangible requirement.......        390     1.50               402      1.50              405     1.50               408    1.50   
                               -------   ------          --------    ------        ---------   ------          --------  ------   
  Excess...................    $ 3,561    13.71%         $  4,392     16.38%       $   4,569    16.93%         $  4,745   17.46%  
                               =======    =====          ========     =====        =========   ======          ========   =====   

Core capital (2)(3)........    $ 3,951    15.21%         $  4,794     17.88%       $   4,974    18.43%         $  5,153   18.96%  
Core requirement...........        779     3.00               804      3.00              810     3.00               815    3.00   
                               -------   ------          --------    ------        ---------   ------          --------  ------   
  Excess...................    $ 3,172    12.21%         $  3,990     14.88%       $   4,164    15.43%         $  4,338   15.96%  
                               =======    =====          ========     =====        =========    =====          ========   =====   

Total capital (4)(5).......    $ 4,093    36.07%         $  4,936     42.86%       $   5,116    44.29%         $  5,295   45.70%  
Risk-based requirement.....        908     8.00               921      8.00              924     8.00               927    8.00   
                               -------   ------          --------    ------        ---------   ------          --------  ------   
  Excess...................    $ 3,185    28.07%         $  4,015     34.86%       $   4,192    36.29%         $  4,368   37.70%  
                               =======   ======          ========     =====        =========   ======          ========  ======   
 
                                 Maximum as adjusted
                                  344,275 Price of
                                   $10.00 per share
                                 -------------------
                                                % of
                                   Amount      Assets
                                   ------      ------
                                 (Dollars in thousands)
                                          
GAAP Capital...............        $ 5,312     19.49%
                                   =======     =====

Tangible capital (2).......        $ 5,360     19.58%
Tangible requirement.......            411      1.50
                                   -------    ------
  Excess...................        $ 4,949     18.08%
                                   =======     =====

Core capital (2)(3)........        $ 5,360     19.58%
Core requirement...........            821      3.00
                                   -------    ------
  Excess...................        $ 4,539     16.58%
                                   =======    ======

Total capital (4)(5).......        $ 5,502     47.31%
Risk-based requirement.....            930      8.00
                                   -------    ------
  Excess...................        $ 4,572     39.31%
                                   =======     =====
 
- ------------
(1)      Under OTS policy, net unrealized gains or losses on securities
         classified as available for sale are excluded from regulatory capital
         when computing core and risk-based capital. The net unrealized loss on
         securities classified as available for sale amounted to $56,000
         ($28,000, net of tax effect) as of March 31, 1997.

(2)      Tangible and core capital are computed as a percentage of adjusted
         total assets of $26.0 million prior to the consummation of the
         Offerings and $26.8 million, $27.0 million, $27.2 million and $27.4
         million following the issuance of 221,255, 260,300, 299,370 and 344,275
         shares in the Stock Conversion and Reorganization, respectively.
         Risk-based capital is computed as a percentage of adjusted
         risk-weighted assets of $11.3 million prior to the consummation of the
         Offerings and $11.5 million, $11.6 million, $11.6 million and $11.6
         million following the issuance of 221,255, 260,300, 299,370 and 344,275
         shares in the Stock Conversion and Reorganization, respectively.

(3)      Assumes a core capital requirement of 4% adjusted total assets, though
         such level may be increased by the Comptroller of the Currency to as
         high as 5%. See "Regulation -- Depository Institution Regulation --
         Regulatory Capital Requirements."

(4)      The pro forma risk-based capital ratios (i) reflect the receipt by the
         Bank of the assets held by the Mutual Holding Company and all but
         $100,000 of the estimated net proceeds from the Offerings and (ii)
         assume the investment of the net remaining proceeds received by the
         Bank in assets which have a risk-weight of 20% under applicable
         regulations, as if such net proceeds had been received and so applied
         at March 31, 1997.

(5)      Includes the $142,000 of general allowance for loan losses that was 
         included in risk-based capital as of March 31, 1997.

                                       14

 
                                 PRO FORMA DATA

         The actual net proceeds from the sale of the Conversion Stock cannot be
determined until the Stock Conversion and Reorganization are completed. However,
net proceeds are currently estimated to be between $1.9 million and $2.6 million
(or $3.1 million in the event the Valuation Price Range is increased by 15%)
based upon the following assumptions: (i) all shares of Conversion Stock will be
sold in the Subscription Offering and the Community Offering; and (ii) expenses,
including the marketing fees paid to Trident Securities, will approximate
$350,000. Actual expenses may vary from those estimated.

         Pro forma net earnings and stockholders' equity have been calculated
for the three months ended March 31, 1997 and the year ended December 31, 1996
as if the Conversion Stock to be issued in the Offerings had been sold (and the
Exchange Shares issued) at the beginning of such periods and the net proceeds
had been invested at 6.0%, which represents the yield on one-year U.S.
Government securities at March 31, 1997 (which, in light of changes in interest
rates in recent periods, is deemed to more accurately reflect pro forma
reinvestment rates than the arithmetic average method). The effect of
withdrawals from deposit accounts for the purchase of Conversion Stock had not
been reflected. An effective federal income tax rate of 36% has been assumed for
the periods, resulting in an after-tax yield of 3.84% for the three months ended
March 31, 1997 and the year ended December 31, 1996. Historical and pro forma
per share amounts have been calculated by dividing historical and pro forma
amounts by the indicated number of shares of Common Stock. No effect has been
given in the pro forma stockholders' equity calculations for the assumed
earnings on the net proceeds. As discussed under "Use of Proceeds," the Company
intends to contribute up to 50% of the net proceeds from the Offerings to the
Bank.

         The following pro forma information may not be representative of the
financial effects of the foregoing transactions at the dates on which such
transactions actually occur and should not be taken as indicative of future
results of operations. Pro forma stockholders' equity represents the difference
between the stated amount of assets and liabilities of the Company computed in
accordance with generally accepted accounting principles ("GAAP"). The pro forma
stockholders' equity is not intended to represent the fair market value of the
Common Stock and may be different than amounts that would be available for
distribution to stockholders in the event of liquidation. No effect has been
given in the tables to (i) the Company's results of operations after the
Conversion or (ii) the market price of the Common Stock after the Conversion.

                                       15

         The following table summarizes historical data of the Bank and
consolidated pro forma data of the Company at or for the dates and periods
indicated based on assumptions set forth above and in the table and should not
be used as a basis for projections of the market value of the Common Stock
following the Stock Conversion and Reorganization.



                                                                        At or for the Three Months Ended March 31, 1997
                                                                 ------------------------------------------------------------
                                                                    221,274         260,322         299,370         344,275
                                                                 Shares Sold     Shares Sold     Shares Sold      Shares Sold
                                                                  at $10.00       at $10.00       at $10.00        at $10.00
                                                                  Per Share       Per Share       Per Share        Per Share
                                                                  ---------       ---------       ---------        ---------
                                                                          (Dollars in thousands, except per share amounts)
                                                                                                        

Gross proceeds ..............................................    $   2,213        $   2,603        $   2,994        $   3,443
Less: Offering expenses and commissions .....................         (350)            (350)            (350)            (350)
                                                                 ---------        ---------        ---------        ---------
   Estimated net conversion proceeds (1) ....................        1,863            2,253            2,644            3,093
Less:  Shares purchased by the 1998 MRP .....................          (89)            (104)            (120)            (138)
                                                                 ---------        ---------        ---------        ---------
Estimated proceeds available for investment .................    $   1,774        $   2,149        $   2,524        $   2,955
                                                                 =========        =========        =========        =========

Net earnings (loss):
   Historical ...............................................    $      62        $      62        $      62        $      62
   Pro forma adjustments:
   Net income from proceeds .................................           17               21               24               28
   Pro forma 1998 MRP adjustment (2) ........................           (3)              (3)              (4)              (4)
                                                                 ---------        ---------        ---------        ---------
   Pro forma net earnings (loss) ............................    $      76        $      79        $      82        $      86
                                                                 =========        =========        =========        =========

 Net earnings (loss) per share: (3)
   Historical ...............................................    $    0.17        $    0.14        $    0.13        $    0.11
   Pro forma income on net proceeds .........................         0.05             0.05             0.05             0.05
   Pro forma 1998 MRP adjustment (2) ........................        (0.01)           (0.01)           (0.01)           (0.01)
                                                                 ---------        ---------        ---------        ---------
Pro forma net earnings (loss) per share (3) .................    $    0.21        $    0.18        $    0.17        $    0.15
                                                                 =========        =========        =========        =========

Number of shares used in calculating earnings
  per share .................................................      365,500          430,000          494,500          568,675
                                                                 =========        =========        =========        =========

Stockholders' equity:
  Historical (4)(7) .........................................    $   3,923        $   3,923        $   3,923        $   3,923
  Estimated net Conversion proceeds .........................        1,863            2,253            2,644            3,093
  Less: Common Stock acquired by the
           1998 MRP (2) .....................................          (89)            (104)            (120)            (138)
                                                                 ---------        ---------        ---------        ---------
  Pro forma stockholders' equity (5) ........................    $   5,697        $   6,072        $   6,447        $   6,878
                                                                 =========        =========        =========        =========

Stockholders' equity per share (3):
  Historical ................................................    $   10.73        $    9.12        $    7.93        $    6.90
  Estimated net proceeds ....................................         5.10             5.24             5.35             5.44
  Less: Common stock acquired by the
          1998 MRP(2) .......................................        (0.24)           (0.24)           (0.24)           (0.24)
                                                                 ---------        ---------        ---------        ---------
Pro forma stockholders' equity per share (5) ................    $   15.59        $   14.12        $   13.04        $   12.09
                                                                 =========        =========        =========        =========
Pro forma price to book value ...............................         64.2%            70.8%            76.7%            82.7%
                                                                 =========        =========        =========        =========
Pro forma price to earnings (P/E ratio) .....................         11.9             13.9             14.7             16.7
                                                                 =========        =========        =========        =========

Number of shares used in calculating equity per share .......      365,500          430,000          494,500          568,675
                                                                 =========        =========        =========        =========



Note:  Totals may not add due to rounding.        (Footnotes on succeeding page)

                                      16


 
- ---------------
(1)      Estimated net proceeds as adjusted, consist of the estimated net
         proceeds from the Offerings less the value of the shares to be
         purchased by the 1998 MRP, subject to stockholder approval, after the
         Stock Conversion and Reorganization at an assumed purchase price of
         $10.00 per share.

(2)      Assumes that the 1998 MRP will purchase, following stockholder 
         approval of such plan, a number of shares of Common Stock equal to
         4.0% of the Conversion Stock for issuance to officers and employees.
         Funds used by the 1998 MRP to purchase the shares initially will be
         contributed to the 1998 MRP by the Company. The adjustment is based
         upon the assumed purchases by the 1998 MRP of 8,851, 10,413, 11,975
         and 13,771 shares at the minimum, midpoint, maximum and 15% above the
         maximum of the Valuation Price Range, assuming that: (i) stockholder
         approval of the 1998 MRP has been received; (ii) the shares were
         acquired by the 1998 MRP at the beginning of the period shown through
         open market purchases at the Purchase Price; (iii) the amortized
         expense for the three months ended March 31, 1997 was 5% of the amount
         contributed; and (iv) the effective tax rate applicable to such
         employee compensation expense was 36%. If the 1998 MRP purchases
         authorized but unissued shares instead of making open market
         purchases, the voting interests of existing stockholders would be
         diluted by approximately 2.4% and pro forma net earnings per share for
         the three months ended March 31, 1997 would be $.21, $.18, $.16 and
         $.15, and pro forma stockholders' equity per share at March 31, 1997
         would be $15.46, $14.02, $12.97 and $12.05, in each case at the
         minimum, midpoint, maximum and 15% above the maximum of the Estimated
         Valuation Range, respectively. See "Management of the Bank -- Certain
         Benefit Plans and Agreements."

(3)      The per share calculations are determined by adding the number of
         shares assumed to be issued in the Stock Conversion and Reorganization.
         Thus, it is assumed at March 31, 1997 that 365,500, 436,000, 494,500
         and 568,675 shares of Common Stock are outstanding at the minimum,
         midpoint, maximum and 15% above the maximum of the Valuation Price
         Range, respectively.

(4)      Includes the $92,000 (held in a deposit account) to be acquired by the
         Bank upon the merger of the Mutual Holding Company (following its
         conversion to an interim federal savings bank) into the Bank.

(5)      The retained earnings of the Bank will be substantially restricted 
         after the Stock Conversion and Reorganization by virtue of the
         liquidation account to be established in connection with the Stock
         Conversion and Reorganization. See "Dividend Policy" and "The
         Conversion -- Liquidation Rights."

(6)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Valuation Price Range of up to
         15% to reflect changes in market and financial condition following the
         commencement of the Offerings.

(7)      The book value of the Bank does not give effect to the liquidation
         account in event of liquidations or the recapture of the Bank's loan
         loss reserve deduction of $672,000.

                                      17




                                                                           At or for the Year Ended December 31, 1996            
                                                               ----------------------------------------------------------------
                                                                221,274           260,322          299,370           344,275    
                                                               Shares Sold       Shares Sold      Shares Sold       Shares Sold 
                                                                at $10.00         at $10.00        at $10.00         at $10.00  
                                                                Per Share         Per Share        Per Share         Per Share  
                                                                ---------         ---------        ---------         ---------
                                                                      (Dollars in thousands, except per share amounts)
                                                                                                       
Gross proceeds ...........................................      $   2,213        $   2,603        $   2,994        $   3,443
Less: Offering expenses and commissions ..................           (350)            (350)            (350)            (350)
                                                                ---------        ---------        ---------        ---------
   Estimated net conversion proceeds (1) .................          1,863            2,253            2,644            3,093
Less: Shares purchased by the 1998 MRP ...................            (89)            (104)            (120)            (138)
                                                                ---------        ---------        ---------        ---------
Estimated proceeds available for investment ..............      $   1,774        $   2,149        $   2,524        $   2,955
                                                                =========        =========        =========        =========

Net earnings (loss):
   Historical ............................................      $     197        $     197        $     197        $     197
   Pro forma adjustments:
   Net income from proceeds ..............................             68               83               97              113
   Pro forma 1998 MRP adjustment (2) .....................            (11)             (13)             (15)             (18)
                                                                ---------        ---------        ---------        ---------
   Pro forma net earnings (loss) .........................      $     254        $     266        $     279        $     293
                                                                =========        =========        =========        =========

 Net earnings (loss) per share: (3)
   Historical ............................................      $    0.54        $    0.46        $    0.40        $    0.35
   Pro forma income on net proceeds ......................           0.19             0.19             0.20             0.20
   Pro forma 1998 MRP adjustment (2) .....................          (0.03)           (0.03)           (0.03)           (0.03)
                                                                ---------        ---------        ---------        ---------
Pro forma net earnings (loss) per share (3) ..............      $    0.69        $    0.62        $    0.56        $    0.51
                                                                =========        =========        =========        =========

Number of shares used in calculating earnings
  per share ..............................................        365,500          430,000          494,500          568,675
                                                                =========        =========        =========        =========

Stockholders' equity:
  Historical (4)(7) ......................................      $   3,861        $   3,861        $   3,861        $   3,861
  Estimated net Conversion proceeds ......................          1,863            2,253            2,644            3,093
  Less: Common Stock acquired by the
      1998 MRP (2) .......................................            (89)            (104)            (120)            (138)
                                                                ---------        ---------        ---------        ---------
  Pro forma stockholders' equity (5) .....................      $   5,635        $   6,010        $   6,385        $   6,816
                                                                =========        =========        =========        =========

Stockholders' equity per share (3):
  Historical .............................................      $   10.56        $    8.98        $    7.81        $    6.79
  Estimated net proceeds .................................           5.10             5.24             5.35             5.44
  Less: Common stock acquired by the
     1998 MRP(2) .........................................          (0.24)           (0.24)           (0.24)           (0.24)
                                                                ---------        ---------        ---------        ---------
Pro forma stockholders' equity per share (5) .............      $   15.42        $   13.98        $   12.91        $   11.99
                                                                =========        =========        =========        =========
Pro forma price to book value ............................           64.9%            71.5%            77.4%            83.4%
                                                                =========        =========        =========        =========
Pro forma price to earnings (P/E ratio) ..................           14.5             16.1             17.9             19.6
                                                                =========        =========        =========        =========

Number of shares used in calculating equity per share ....        365,500          430,000          494,500          568,675
                                                                =========        =========        =========        =========



Note:  Totals may not add due to rounding.        (Footnotes on succeeding page)


                                      18

 
- ---------------
(1)      Estimated net proceeds as adjusted, consist of the estimated net
         proceeds from the Offerings less the value of the shares to be
         purchased by the 1998 MRP, subject to stockholder approval, after the
         Stock Conversion and Reorganization at an assumed purchase price of
         $10.00 per share.

(2)      Assumes that the 1998 MRP will purchase, following stockholder 
         approval of such plan, a number of shares of Common Stock equal to
         4.0% of the Conversion Stock for issuance to officers and employees.
         Funds used by the 1998 MRP to purchase the shares initially will be
         contributed to the 1998 MRP by the Company. The adjustment is based
         upon the assumed purchases by the 1998 MRP of 8,851, 10,413, 11,975
         and 13,771 shares at the minimum, midpoint, maximum and 15% above the
         maximum of the Valuation Price Range, assuming that: (i) stockholder
         approval of the 1998 MRP has been received; (ii) the shares were
         acquired by the 1998 MRP at the beginning of the period shown through
         open market purchases at the Purchase Price; (iii) the amortized
         expense for the year ended December 31, 1996 was 20% of the amount
         contributed; and (iv) the effective tax rate applicable to such
         employee compensation expense was 36%. If the 1998 MRP purchases
         authorized but unissued shares instead of making open market
         purchases, the voting interests of existing stockholders would be
         diluted by approximately 2.4% and pro forma net earnings per share for
         the year ended December 31, 1996 would be $.69, $.61, $.56 and $.51,
         and pro forma stockholders' equity per share at December 31, 1996
         would be $15.29, $13.88, $12.84 and $11.94, in each case at the
         minimum, midpoint, maximum and 15% above the maximum of the Estimated
         Valuation Range, respectively. See "Management of the Bank -- Certain
         Benefit Plans and Agreements."

(3)      The per share calculations are determined by adding the number of
         shares assumed to be issued in the Stock Conversion and Reorganization.
         Thus, it is assumed at December 31, 1996 that 365,500, 430,000, 494,500
         and 568,675 shares of Common Stock are outstanding the minimum,
         midpoint, maximum and 15% above the maximum of the Valuation Price
         Range, respectively.

(4)      Includes the $93,000 (held in a deposit account) to be acquired by the
         Bank upon the merger of the Mutual Holding Company (following its
         conversion to an interim federal savings bank) into the Bank.

(5)      The retained earnings of the Bank will be substantially restricted 
         after the Stock Conversion and Reorganization by virtue of the
         liquidation account to be established in connection with the Stock
         Conversion and Reorganization. See "Dividend Policy" and "The
         Conversion -- Liquidation Rights."

(6)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Valuation Price Range of up to
         15% to reflect changes in market and financial condition following the
         commencement of the Offerings.

(7)      The book value of the Bank does not give effect to the liquidation
         account in event of liquidations or the recapture of the Bank's loan
         loss reserve deduction of $672,000.

                                      19

 
                     LEXINGTON FIRST FEDERAL SAVINGS BANK
                           STATEMENTS OF OPERATIONS

         The following Consolidated Statements of Operations of Lexington First
for each of the years in the two-year period ended December 31, 1996 have been
audited by Arnold, Spain & Company, P.C., independent certified public
accountants, whose report thereon appears elsewhere herein. The Statements of
Income should be read in conjunction with the Financial Statements and related
notes included elsewhere in this Prospectus. The Statements of Income for the
three months ended March 31, 1997 and 1996 are unaudited, but in the opinion of
management, reflect all adjustments necessary for a fair presentation of the
results of such periods and such adjustments are of a normal recurring nature.
The results of operations for the three months ended March 31, 1997 are not
necessarily indicative of the results of the Bank that may be expected for the
entire fiscal year.

 
 
                                                           Three Months Ended
                                                                March 31,                 Year Ended December 31,
                                                        ------------------------        ----------------------------
                                                          1997            1996            1996              1995
                                                        --------        --------        --------          --------
                                                                                               
INTEREST INCOME                                                                    
    First mortgage loans .............................. $  359,029      $  334,561      $ 1,389,698      $ 1,302,049 
    Consumer and other loans ..........................      5,847           6,968           25,500           19,492 
    Interest and dividends on investments .............     73,589          94,887          371,321          354,374 
    Interest on deposits with banks ...................      7,232           9,052           22,220           28,678 
    Interest on mortgage-backed securities ............     52,231          60,024          221,964          239,175 
                                                        ----------      ----------      -----------      -----------   
         Total Interest Income ........................ $  497,928      $  505,492      $ 2,030,703      $ 1,943,768 
                                                        ----------      ----------      -----------      ----------- 

INTEREST EXPENSE
    Interest on deposits .............................. $  251,777      $  260,546      $ 1,027,111      $ 1,013,499
    Interest on advances from FHLB ....................     18,510          19,078           75,543           77,613
                                                        ----------      ----------      -----------      -----------    
         Total Interest Expense ....................... $  270,287      $  279,624      $ 1,102,654      $ 1,091,112
                                                        ----------      ----------      -----------      -----------    

         Net Interest Income .......................... $  227,641      $  225,868      $   928,049      $   852,656

    Provision for loan losses .........................      6,229           7,500           30,000           30,000
                                                        ----------      ----------      -----------      -----------    

         Net Interest Income After Provision for
            Loan Losses ............................... $  221,412      $  218,368      $   898,049      $   822,656
                                                        ----------      ----------      -----------      -----------    

OTHER INCOME
    Income from real estate held for investment ....... $    2,125      $      760      $     6,090      $     3,655
    Gain from sale of investment securities, net ......         --              --              935            1,156
    Service charges ...................................     12,139           5,656            8,689            4,201
    Other operating income ............................        399           1,161            5,618            8,181
                                                        ----------      ----------      -----------      ----------- 
         Total Other Income ........................... $   14,663      $    7,577      $    21,332      $    17,193
                                                        ----------      ----------      -----------      -----------  

GENERAL AND ADMINISTRATIVE EXPENSES
   Compensation and benefits .......................... $   97,300      $   64,869      $   285,773      $   277,392
   Occupancy and equipment ............................     10,901          10,527           47,033           40,109  
   Federal deposit insurance premiums .................      3,835          12,054          176,133           45,059  
   Losses on real estate owned ........................         --              --            5,986            1,206  
   Data processing fees ...............................      6,605           7,469           33,410           24,685  
   Other operating expenses ...........................     25,162          19,246           68,686           75,074   
                                                        ----------      ----------      -----------      -----------   
         Total General and Administrative Expense ..... $  143,803      $  114,165      $   617,021      $   463,525
                                                        ----------      ----------      -----------      -----------    
         Earnings Before Income Taxes .................     92,272         111,780          302,360          376,324    
Income tax expense ....................................     30,721          37,521          105,176          151,865     
                                                        ----------      ----------      -----------      -----------     

         Net Earnings ................................. $   61,551      $   74,259      $   197,184      $   224,459
                                                        ==========      ==========      ===========      ===========     
 

         See accompanying Notes to Consolidated Financial Statements.

                                       20

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

General

         Lexington First's primary business has historically been and, following
the Conversion, will continue to be the origination of mortgage loans on
single-family residential real estate, with funds obtained through the
attraction of savings deposits, primarily transaction accounts, and certificate
accounts with terms of 18 months or less and FHLB advances. However, the Bank
anticipates increasing its portfolio of commercial business, commercial real
estate and consumer loans following the Stock Conversion and Reorganization.
Commercial and consumer loans generally carry higher yields and shorter
maturities than traditional mortgage loans and should assist the Bank in
improving the mismatch between its interest-earning assets and interest-bearing
liabilities. See " -- Risk Factors -- the Bank's Interest Sensitivity Mismatch
and the Potential Effects of Changes in Interest Rates." The Bank also makes
construction loans on single-family residences, savings account loans, and
second mortgage consumer loans. In past years, the Bank has made a limited
number of loans on multi-family and commercial real estate. Excess funds are
invested in mortgage-backed securities and other liquid investment securities.

         The offering of a wider range of loan products, the opening of a new
branch office, and the Conversion, including the Bank Conversion, are all
integral parts of Lexington First's new emphasis on commercial banking. The
goals in implementing these steps are to increase the Bank's interest rate
spread, improve the Bank's interest rate sensitivity mismatch and increase
overall profitability, while maintaining an acceptable level of risk. Although
there are additional risks inherent in pursuing a commercial banking strategy,
the Board of Directors believes that President Tignor and the new employees he
has hired (including two new lending officers) possess the requisite amount of
skill, experience and leadership to accomplish this goal over a reasonable
period of time. See "Risk Factors -- Risks Related to Commercial Real Estate,
Commercial Business and Consumer Lending."

         The profitability of Lexington First depends primarily on its net
interest income, which is the difference between interest and dividend income on
interest-earning assets, principally loans, mortgage-backed securities and
investment securities, and interest expense on interest-bearing deposits and
borrowings (if any). Lexington First's net earnings also are dependent, to a
lesser extent, on the level of its other income, including gains and losses on
the sale of investment securities and other assets, servicing fees and other
fees and rental income, and its general, administrative and other expenses, such
as employee compensation and benefits, occupancy and equipment expense, deposit
insurance premiums, franchise taxes and miscellaneous other expenses, as well as
income tax expense.

Asset and Liability Management

         The ability to maximize net interest income is largely dependent upon
the achievement of a positive interest rate spread that can be sustained during
fluctuations in prevailing interest rates. Interest rate-sensitivity is a
measure of the difference between amounts of interest-earning assets and
interest-bearing liabilities which either reprice or mature within a given
period of time. The difference, or the interest rate repricing "gap," provides
an indication of the extent to which an institution's interest rate spread will
be affected by changes in interest rates. A gap is considered positive when the
amount of interest rate-sensitive assets exceeds the amount of interest
rate-sensitive liabilities, and is considered negative when the amount of
interest rate-sensitive liabilities exceeds the amount of interest
rate-sensitive assets. Generally, during a period of rising interest rates, a
negative gap within shorter maturities would adversely affect net interest
income, while a positive gap within shorter maturities would result in an
increase in net interest income, and during a period of falling interest rates,
a negative gap within shorter maturities would result in an increase in net
interest income while a positive gap within shorter maturities would have the
opposite effect.

                                      21

 
         Analysis of GAP. The following table sets forth the amounts of 
interest-earning assets and interest-bearing liabilities outstanding at December
31, 1996 which are expected to mature or reprice in each of the time periods
shown.

 
 
                                                            Over One       Over Five      Over Ten      Over
                                              One Year       Through        Through        Through     Twenty
                                               or Less     Five Years      Ten Years    Twenty Years    Years      Total
                                               -------     ----------      ---------    ------------    -----      -----
                                                                         (Dollars in thousands)                            
                                                                                         
Interest-earning assets:
   One- to four-family mortgage loans ......   $  2,100       $  1,078       $ 4,774     $  6,561      $1,580      $16,093
   Other mortgage loans ....................         93             39            23            9          --          164
   Consumer loans ..........................        222             74            --           --          --          296
   Investment securities ...................      1,250          1,340           618          921          --        4,129
   Mortgage-backed securities ..............        194            618           247          823       1,460        3,342
   FHLB Stock ..............................        246             --            --           --          --          246
   Other interest bearing assets ...........      1,203             --            --           --          --        1,203
                                               --------       --------       -------     --------      ------      -------
      Total ................................      5,308          3,149         5,662        8,314       3,040       25,473
                                               --------       --------       -------     --------      ------      -------

Interest-bearing liabilities:
   Deposits ................................     19,059          1,579            --           --          --       20,638
   FHLB Advances ...........................         26            124           139          108         558          955
                                               --------       --------       -------     --------      ------      -------
      Total ................................     19,085          1,703           139          108         558       21,593
                                               --------       --------       -------     --------      ------      -------

Interest sensitivity gap ...................   $(13,777)      $  1,446       $ 5,523     $  8,206      $2,482      $ 3,880
                                               ========       ========       =======     ========      ======      =======
Cumulative interest sensitivity gap ........   $(13,777)      $(12,331)      $(6,808)    $  1,398      $3,880      $ 3,880
                                               ========       ========       =======     ========      ======      =======
Ratio of interest-earning assets
   to interest-bearing liabilities .........      27.81%        184.91%      4073.38%    7,698.15%     544.80%      117.97%
                                               ========       ========       =======     ========      ======      =======
Ratio of cumulative gap to total assets ....     (53.77)%       (48.12)%      (26.57)%       5.46%      15.14%       15.14%
                                               ========       ========       =======       ======      ======      =======
 

         The preceding table was prepared utilizing certain assumptions
regarding prepayment and decay rates provided by a private data processing and
consulting firm. While management believes that these assumptions are
reasonable, the actual interest rate sensitivity of the Bank's assets and
liabilities could vary significantly from the information set forth in the table
due to market and other factors. The following assumptions were used: (i)
adjustable-rate mortgages were recorded in the period in which they reprice;
(ii) fixed-rate mortgages and mortgage-backed securities will prepay at the rate
of 5%; (iii) investments are recorded in the periods in which they mature or
reprice as applicable; (iv) fixed maturity deposits are not withdrawn prior to
maturity; (v) other deposits are withdrawn or reprice in less than one year; and
(vi) FHLB advances are recorded in the period in which they contractually
mature.


                                      22

 
         The interest rate sensitivity of the Bank's assets and liabilities
illustrated in the table above could vary substantially if different assumptions
were used or actual experience differs from the assumptions used. If passbook
and NOW accounts were assumed to mature in one year or less (which does not
reflect actual experience), the Bank's one-year gap would have been
substantially negative.

         Net Portfolio Value. In recent years, the Bank has measured its
interest rate sensitivity by computing the "gap" between the assets and
liabilities which were expected to mature or reprice within certain 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 flows 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. The OTS also requires the computation of estimated changes in
net interest income over a four-quarter period. These computations estimate the
effect of an institution's NPV and net interest income of instantaneous and
permanent 1% to 4% increases and decreases in market interest rates.

         The following table sets forth the interest rate sensitivity of the
Bank's net portfolio value as of December 31, 1996 in the event of 1%, 2%, 3%
and 4% instantaneous and permanent increases and decreases in market interest
rates, respectively. These changes are set forth below as basis points, where
100 basis points equals one percentage point.

 
 
                                                                                                          
                                                                                            Change in      
       Change                        Net Portfolio Value                                    NPV as % of    
                         ----------------------------------------        NPV as % of        Portfolio Value
      in Rates           $ Amount        $ Change       % Change        Portfolio Value     of Assets (1)
      --------           --------        --------       --------        ---------------     -------------
                                                                               
     400    bp             2,478          (2,150)          (46)            10.41%              (7.00)%   
     300    bp             3,051          (1,577)          (34)            12.44               (4.97)    
     200    bp             3,622          (1,006)          (22)            14.36               (3.06)    
     100    bp             4,175            (453)          (10)            16.09               (1.02)    
       0    bp             4,628                                           17.42                         
     (100)  bp             4,880             252             5             18.06                0.64     
     (200)  bp             4,944             316             7             18.10                0.69     
     (300)  bp             5,024             396             9             18.17                0.76     
     (400)  bp             5,155             527            11             18.37                0.95     
 


         The OTS uses the above NPV calculation to monitor an institution's
interest rate risk ("IRR"). The OTS has promulgated regulations regarding a
required adjustment to an institution's risk-based capital based on IRR. The
application of the OTS' methodology quantifies IRR as the change in NPV which
results from a theoretical 200 basis point increase or decrease in market
interest rates. If the NPV from either calculation would decrease by more than
2% of the present value of the institution's assets, the institution must deduct
50% of the amount of the decrease in excess of such 2% in the calculation of
risk-based capital. The IRR regulations were originally effective as of January
1, 1994, subject to a two quarter "lag" time between the reporting date of the
data used to calculate an institution's interest rate risk and the effective
date of each quarter's interest rate risk component. However, beginning in
October 1994, the Director of the OTS indicated that it would waive the capital
deductions for institutions with a greater than "normal" risk until the OTS
publishes an appeals process.



                                      23

 
         The following table sets forth the interest rate risk capital component
for the Bank at December 31, 1996 given a hypothetical 200 basis point rate
change in market interest rates.

 
                                                                     
Pre-shock NPV Ratio: NPV as % of Portfolio Value of Assets ...        17.42%

Exposure Measure: Post-Shock NPV Ratio .......................        14.36%

Sensitivity Measure: Change in NPV Ratio .....................         (306) bp

 
         Computations of prospective effects of hypothetical interest rate
changes are based on numerous assumptions, including relative levels of market
interest rates, loan prepayments and deposit run-offs, and should not be relied
upon as indicative of actual results. Further, the computations do not
contemplate any actions the Bank may undertake in response to changes in
interest rates.

         Certain shortcomings are inherent in the method of analysis presented
in both the computation of NPV and in the analysis presented in prior tables
setting forth the maturing and repricing of interest-earning assets and
interest-bearing liabilities. For example, although certain assets and
liabilities may have similar maturities or periods to repricing, they may react
in differing degrees to changes in market interest rates. The interest rates on
certain types of assets and liabilities may fluctuate in advance of changes in
market interest rates, while interest rates on other types may lag behind
changes in market rates. Additionally, certain assets, such as adjustable-rate
loans, which represent the Bank's primary loan product, have features which
restrict changes in interest rates on a short-term basis and over the life of
the asset. In addition, the proportion of adjustable-rate loans in the Bank's
portfolios could decrease in future periods if market interest rates remain at
or decrease below current levels due to refinance activity. Further, in the
event of a change in interest rates, prepayment and early withdrawal levels
would likely deviate significantly from those assumed in the tables. Finally,
the ability of many borrowers to service their adjustable-rate debt may decrease
in the event of an interest rate increase.

         The lending activities of savings institutions have historically
emphasized long-term, fixed-rate loans secured by single-family residences, and
the primary source of funds of such institutions has been deposits. The deposit
accounts of savings associations generally bear interest rates that reflect
market rates and largely mature or are subject to repricing within a short
period of time. This factor, in combination with substantial investments in
long-term, fixed-rate loans, has historically caused the income earned by
savings associations on their loan portfolios to adjust more slowly to changes
in interest rates than their cost of funds.

         Lexington First originates both fixed- and adjustable-rate residential
real estate loans as market conditions dictate. However, these market conditions
continue to cause Lexington First to issue fixed rate financing, although the
residential loans originated by the Bank in recent months have been mostly
short-term balloon loans with terms of one, three, five and seven years.
Additionally in 1997, Lexington First began to offer consumer and commercial
loans, which reprice more rapidly.

         Notwithstanding the foregoing, however, because Lexington First's
interest-bearing liabilities which mature or reprice within short periods
substantially exceed its earning assets with similar characteristics, material
and prolonged increases in interest rates generally would have a severely
adverse effect on net interest income, while material and prolonged decreases in
interest rates generally, but to a lesser extent because of their historically
low levels, would have the opposite effect.


                                      24


Average Balances, Interest and Average Yields

         The following table sets forth certain information relating to the
Bank's average balance sheet and reflects the average yield on assets and
average cost of liabilities for the periods indicated and the average yields
earned and rates paid at the date and for the periods indicated. Such yields and
costs are derived by dividing income or expense by the average monthly balance
of assets or liabilities, respectively, for the periods presented. Average
balances for loans include nonaccrual loans. Average balances are derived from
month-end balances. Management does not believe that the use of month-end
balances instead of daily balances has caused any material difference in the
information presented.


 

                                                                                   Three Months Ended March 31,
                                                                   -----------------------------------------------------------------
                                                 At March 31,                    1997                             1996
                                                     1997          -------------------------------    ----------------------------
                                              ------------------                           Average                         Average
                                                          Yield/   Average                 Yield/     Average              Yield/
                                              Balance      Cost    Balance     Interest    Cost(1)    Balance   Interest   Cost(1)
                                              -------     ------   -------     --------    -------    -------   --------   -------
                                                 (Dollars in thousands)                 
                                                                                                   
Interest-earning assets:                                                                
   Loans receivable, net (2)............... $   16,429     8.89%  $  16,578    $   365      8.81%   $ 14,923    $   342      9.17%
Investment securities:                                                                  
   Investment securities:                                                               
       Taxable.............................      2,680     8.06       2,731         54      7.91       4,238         72      6.80
       Nontaxable..........................      1,145     8.47       1,145         24      8.47       1,145         28      9.66
Mortgage-backed securities.................      3,206     6.78       3,218         52      6.46       3,720         60      6.45
Other interest-earning assets..............      1,919     7.25       1,592         11      2.76       1,379         13      3.77
                                            ----------            ---------    -------              --------    -------  
      Total interest-earning assets........     25,379     7.98      25,264        506      8.02      25,405        515      8.10
Non-interest-earning assets................        563                  443    -------                   557    -------
                                            ----------            ---------                         --------             
      Total assets......................... $   25,942            $  25,707                         $ 25,962
                                            ==========            =========                         ========      
                                                                                        
                                                                                        
Interest-bearing liabilities:                                                           
   Deposits................................ $   20,884     4.67   $  20,335        252      4.96    $ 21,049        261      4.96
   FHLB advances...........................        949     6.21         951         19      7.99         967         19      7.86
                                            ----------            ---------    -------              --------    ------- 
      Total interest-bearing liabilities...     21,833     4.96      21,407        271      5.09      22,016        280      5.09
                                                                               -------                          -------  
Non-interest-bearing liabilities...........        186                  121                              196
                                            ----------            ---------                         --------            
      Total liabilities....................     22,019               21,815                           22,212
Equity.....................................      3,923                3,892                            3,750
                                            ----------            ---------                         --------            
      Total liabilities and equity......... $   25,942            $  25,707                         $ 25,962
                                            ==========            =========                         ========      
Interest income............................                                        235                              235
Interest rate spread.......................                3.02%                            2.92%                            3.02%
                                                          =====                             ====                             ====
Tax equivalent adjustments:                                                             
    Investment securities..................                                          8                               10
                                                                               -------                          ------- 
Net yield on interest-earning assets.......                                                 3.72%                            3.69%
                                                                                            ====                             ====
Ratio of average interest-earning                                                       
  assets to average interest-bearing                                                    
  liabilities..............................              116.24%                          116.46%                          115.40%
                                                         ======                           ======                           ======
Net interest income........................                                    $   227                          $   225
                                                                              =======                          =======  



                                      25



                                                                                     Year Ended December 31,
                                                            ----------------------------------------------------------------------
                                                                          1996                                  1995
                                                            --------------------------------    ----------------------------------
                                                                                     Average                              Average
                                                             Average                  Yield/     Average                   Yield/
                                                             Balance    Interest     Cost(1)     Balance      Interest    Cost(1)
                                                            ---------   --------     -------    ---------     --------    -------
                                                                                     (Dollars in thousands)
                                                                                                        
Interest-earning assets:
   Loans receivable, net(2)...............................   $  15,586   $ 1,416       9.09%     $  14,357   $  1,321       9.20%
   Investment securities
      Taxable.............................................       4,183       283       6.77          4,431        299       6.75
      Nontaxable..........................................       1,145       111       9.66            684         61       8.86
   Mortgage-backed securities.............................       3,393       222       6.54          3,676        239       6.50
   Other interest-earning assets..........................         861        37       4.30          1,407         44       3.13
                                                             ---------   -------                 ---------     ------           
      Total interest-earning assets.......................      25,168     2,069       8.22         24,555      1,964       8.00
                                                                         -------                               ------            
Non-interest-earning assets...............................         591                                 449
                                                             ---------                           ---------                       
      Total assets........................................   $  25,759                           $  25,004
                                                             =========                           =========

Interest-bearing liabilities:
   Deposits...............................................   $  20,814     1,027       4.93      $  20,274      1,013       5.00
   FHLB advances..........................................         959        76       7.92            980         78       7.96
                                                             ---------   -------                 ---------     ------            
      Total interest-bearing liabilities                        21,773     1,103       5.07         21,254      1,091       5.13
                                                                         -------                               ------           
Non-interest-bearing liabilities..........................         206                                 178
                                                             ---------                           ---------                      
      Total liabilities...................................      21,979                              21,432
Equity....................................................       3,780                               3,572
                                                             ---------                           ---------                      
      Total liabilities and equity........................   $  25,759                           $  25,004
                                                             =========                           =========

Interest income...........................................                   966                                  873
Interest rate spread......................................                             3.15%                                2.86%
                                                                                     ======                               ======
Net yield on interest-earning assets......................                             3.84 %                               3.68%
                                                                                     =======                              ======
Tax equivalent adjustments:
      Investment securities...............................                   (38)                                 (21)
                                                                         -------                             --------           
Ratio of average interest-earning assets
   to average interest-bearing liabilities                                           115.59%                              115.54%
                                                                                     ------                              -------
Net interest income.......................................               $   928                             $    852
                                                                         =======                             ========   



(1)  The average yield is calculated by combining earnings on investment 
     securities and mortgage-backed securities in one category for 
     presentation in this table.
(2)  Includes nonaccrual loans.

                                      26

Rate/Volume Analysis

         The table below sets forth certain information regarding changes in
interest income and interest expense of the Bank for the periods indicated. For
each category of interest-earning asset and interest-bearing liability,
information is provided on changes attributable to: (i) changes in volume
(changes in volume multiplied by old rate); (ii) changes in rate (change in rate
multiplied by old volume); and (iii) rate/volume change (change in volume
multiplied by change in rate).




                                            Three Months Ended March 31,                    Year Ended December 31,
                                    ----------------------------------------      ----------------------------------------
                                         1997         vs.           1996              1996         vs.           1995
                                    ----------------------------------------      ----------------------------------------
                                                Increase (Decrease)                          Increase (Decrease)
                                                      Due to                                       Due  to
                                    ----------------------------------------      ----------------------------------------
                                                            Rate/                                          Rate/
                                    Volume     Rate        Volume      Total      Volume      Rate        Volume     Total
                                    ------     ----        ------      -----      ------      ----        ------     -----
                                                                        (In thousands)
                                                                                             
Interest income:
  Loans receivable.................  $  152   $  (54)      $   (5)    $    93     $  113     $   (17)     $   (1)    $   95
  Investment securities:
      Taxable......................    (102)      47          (17)        (73)       (18)        (29)          2        (46)
      Nontaxable...................      --      (14)          --         (14)        41           5           4         50
  Mortgage-backed securities            (32)      --           --         (32)       (18)          2          --        (17)
  Short-term investments and
      other interest-earning 
      assets.......................       8      (14)          (5)        (11)       (17)         16          (6)        (7)
                                     ------   ------       ------     -------     ------      ------      ------     ------
      Total interest income........      25      (34)         (28)        (37)       100         (22)         (3)        75
                                     ------   ------       ------     -------     ------      ------      ------     ------

Interest-bearing liabilities:
  Deposits.........................     (35)      (1)          --         (36)        27         (13)         --         14
   FHLB advances...................      (1)       1           --          --         (2)         --          --         (2)
                                     ------   ------       ------     -------     ------      ------      ------     ------
      Total interest-bearing
         liabilities...............     (37)       1           --         (36)        25         (13)         --         12
                                     ------   ------       ------     -------     ------      ------      ------     ------

Change in net interest income        $   62   $  (34)      $  (28)    $    (1)    $   75      $   (9)     $   (3)    $   63
                                     ======   ======       ======     =======     ======      ======      ======     ======



     Comparison of Financial Condition at March 31, 1997 and December 31, 1996

          At March 31, 1997, Lexington First's assets totaled $25.9 million, as
     compared to $25.6 million at December 31, 1996. Total assets increased
     $300,000 or 1.2% from March 31, 1997 to December 31, 1996. The increase in
     total assets during the quarter ended March 31, 1997 was principally the
     result of increases in cash and time deposits of $400,000 or 31.0% and
     loans receivable of $200,000 or 1.4%, offset by decreases in investment
     securities of $200,000 or 5.8% and mortgage-backed securities of $100,000
     or 4.1%.

          At December 31, 1996, Lexington First's assets totaled $25.6 million,
     as compared to $25.9 million at December 31, 1995. Total assets decreased
     $300,000 or 1.2% from December 31, 1995 to December 31, 1996. The decrease
     in total assets during 1996 was principally the result of a $1.7 million or
     6.6% decrease in investment and mortgage-backed securities from $9.1
     million at December 31, 1995 to $7.4 million at December 31, 1996, and a
     $300,000 or 1.2% decrease in time deposits from $1.2 million at 
     December 31, 1995 to $900,000 at December 31, 1996. These reductions were
     used to fund an increase in loans receivable, net, of $1.7 million or 6.6%.
     Single-family residential loans increased $1.3 million or 9% and single-
     family construction loans increased $400,000 or 3%.

                                      27

 
         During the quarter ended March 31, 1997, total liabilities increased
$200,000 or 1.2%. This increase was primarily the result of an increase of
$200,000 or 1.2% in deposits.

         During the year ended December 31, 1996, total liabilities decreased
$400,000 or 1.8% to $21.8 million. This decrease was primarily the result of a
decrease of $300,000 or 1.4% in deposits.

Comparison of Results of Operations for the Three Months Ended March 31, 1997
and 1996

         General. Lexington First had net earnings (unaudited) of $62,000 for
the three months ended March 31, 1997, compared to net earnings of $74,000 for
1996. Net interest income increased $2,000 during the three month period, while
non-interest income increased $7,000, offset by an increase in non-interest
expense of $30,000.

         Net Interest Income. Net interest income increased by $2,000 or 0.8%
for the three months ended March 31, 1997 compared to the three months ended
March 31, 1996.

         Interest Income. Interest income decreased by $7,000 from $506,000 to
$499,000 or 1.5%, for the three months ended March 31, 1997 compared to the
three month period ended March 31, 1996. This decrease resulted in part from an
overall decrease of average interest earning assets of $141,000 from $25,405,000
in 1996 to $25,264,000 in 1997 or 0.5%. The yield on interest earning assets
decreased from 8.10% in 1996 to 8.02% in 1997.

         Interest Expense. Interest expense decreased by $9,000 or 3.3% to
$270,000 for the three months ended March 31, 1997 from $279,000 for the three
months ended March 31, 1996. The decrease was due to a decrease in average
interest bearing liabilities from $22,016,000 in 1996 to $21,286,000 in 1997
coupled with a decrease in an average cost of funds from 5.09% to 4.99%.

         Provision for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan portfolio and the general economy. Such evaluation
considers numerous factors including, general economic conditions, loan
portfolio composition, prior loss experience, the estimated fair value of the
underlying collateral and other factors that warrant recognition in providing
for an adequate loan loss allowance.

         Lexington First determined that a provision of $2,500 per month or
$7,500 was adequate to provide for loan losses during the three months ended
March 31, 1996. This amount was reduced to $6,000 for the three months ended
March 31, 1997. No actual losses occurred during the three months ended March
31, 1997 and 1996. Loans past due 90 days or more amounted to $155,000 at March
31, 1997.

         Non-Interest Expense. The $30,000 increase in non-interest expense in
1997 compared to 1996 was primarily attributable to a bonus totaling $20,000
paid to an officer that retired March 1997 as additional compensation for her
many years of service.

         Income Taxes. Lexington First's effective tax rate for the three months
ended March 31, 1997 and 1996 was 33% and 34%, respectively. The decrease in
income tax expense of $7,000 was due to the decrease in income in 1997 compared
to 1996.

Comparison of Results of Operations for the Years Ended December 31, 1996 and
1995

         General. Lexington First had net earnings of $197,000 for the year
ended December 31, 1996, compared to net earnings of $224,000 for 1995. Net
interest income increased $75,000 during the year, while noninterest income
decreased $4,000, offset by an increase in non-interest expense of $153,000.


                                      28

 
         Net Interest Income. Net interest income increased by $75,000 or 9.1%
for the year ended December 31, 1996 compared to the year ended December 31,
1995. This increase was due primarily to an increase in the interest rate spread
from 2.86% in 1995 to 3.15% in 1996. The increase was due to an increase in the
yield on interest earning assets of 22 basis points and a reduction in the rate
paid on interest-bearing liabilities of 7 basis points.

         Interest Income. Interest income increased by $87,000 from $1,944,000
to $2,031,000 or 4.5%, during 1996 compared to 1995. This increase resulted in
part from an overall increase of average interest earning assets of $613,000
from $24,555,000 in 1995 to $25,168,000 in 1996 or 2.5%. The yield on interest
earning assets increased from 8.00% in 1995 to 8.22% in 1996. This yield
increase is primarily attributable to an increase in the yield on investment
securities.

         Interest Expense. Interest expense increased by $12,000 or 1.1% to
$1,103,000 for the year ended December 31, 1996 from $1,091,000 for the year
ended December 31, 1995. The increase was primarily due to an increase in
average deposits from $21,254,000 in 1995 to $21,773,000 in 1996.

         Provision for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan portfolio and the general economy. Such evaluation
considers numerous factors including, general economic conditions, loan
portfolio composition, prior loss experience, the estimated fair value of the
underlying collateral and other factors that warrant recognition in providing
for an adequate loan loss allowance.

         Lexington First determined that a provision or $2,500 per month or
$30,000 was adequate to provide for loan losses for the years ended December 31,
1996 and 1995. Actual losses incurred amounted to $12,000 for the year ended
December 31, 1996 and $1,000 for the year ended December 31, 1995. Loans past
due 90 days or more amounted to $114,000 at December 31, 1996 and $146,000 at
December 31, 1995.

         Non-Interest Expense. The $153,000 increase in non-interest expense in
1996 compared to 1995 was primarily attributable to the $128,000 special SAIF
assessment paid during the third quarter (ended September 30) of 1996. The
assessment rate for the special assessment was 65.7 basis points, compared to
SAIF assessments of 5.75 basis points for the quarter ended December 31, 1996
and 1.625 basis points for the quarter ended March 31, 1997.

         Income Taxes. Lexington First's effective tax rate for the years ended
December 31, 1996 and 1995 was 35% and 40%, respectively. The decrease in income
tax expense of $47,000 was due to the decrease in income in 1996 compared to
1995.

Impact of Inflation and Changing Prices

      The financial statements and related data presented herein have been
prepared in accordance with GAAP which require the measurement of financial
position and operating results in terms of historical dollars, without
considering changes in the relative purchasing power of money over time due to
inflation.

      Unlike most companies, the assets and liabilities of a financial
institution are primarily monetary in nature. As a result, interest rates have a
more significant impact on a financial institution's performance than the
effects of general levels of inflation. Interest rates do not necessarily move
in the same direction or in the same magnitude as the price of goods and
services, since such prices are affected by inflation. In the current interest
rate environment, liquidity and the maturity structure of the Bank's assets and
liabilities are critical to the maintenance of acceptable performance levels.


                                      29

 
Liquidity and Capital Resources

      The Bank is required by OTS regulations to maintain minimum levels of
specified liquid assets which are currently equal to 5% of deposits and
short-term borrowings. The Bank's liquidity ratio for the month ended March 31,
1997 was 28.7% and its liquidity ratio was 29.5% at March 31, 1997.

      The Bank's principal sources of funds for investments and operations are
net earnings, deposits from its primary market area, principal and interest
payments on loans and mortgage-backed securities and proceeds from maturing
investment securities. Its principal funding commitments are for the origination
or purchase of loans and the payment of maturing deposits. Deposits are
considered a primary source of funds supporting the Bank's lending and
investment activities. Deposits were $20.9 million and $20.6 million at March
31, 1997 and December 31, 1996, respectively.

      The Bank's most liquid assets are cash and cash equivalents, which are
cash on hand, amounts due from financial institutions, federal funds sold,
certificates of deposit with other financial institutions that have an original
maturity of three months or less and money market mutual funds. The levels of
such assets are dependent on the Bank's operating, financing and investment
activities at any given time. The Bank's cash and cash equivalents totaled $1.6
million at March 31, 1997 and $542,000 at December 31, 1996. The variations in
levels of cash and cash equivalents are influenced by deposit flows and
anticipated future deposit flows.

      At March 31, 1997, Lexington First had $400,000 in commitments to
originate loans. At March 31, 1997, the Bank had $13.2 million in certificates
of deposit which were scheduled to mature in one year or less. It is anticipated
that the majority of these certificates will be renewed in the normal course of
operations.

      Lexington First is not aware of any trends or uncertainties that will have
or are reasonably expected to have a material effect on the Bank's liquidity or
capital resources. The Bank has no current plans for material capital
improvements or other capital expenditures that would require more funds than
are currently on hand.

Recent Accounting Pronouncements

      Accounting for Certain Investments in Debt and Equity Securities. The FASB
issued Statement of Financial Accounting Standards No. 115, "Accounting for
Certain Investments in Debt and Equity Securities" ("SFAS No. 115"). This
Statement addresses the accounting and reporting for investments in equity
securities that have readily determinable fair values, and all investments in
debt securities. SFAS No. 115 requires classification of investments into three
categories. Debt securities that the Bank has the positive intent and ability to
hold to maturity are classified as held to maturity and must be reported at
amortized cost. Debt and equity securities that are bought and held principally
for the purpose of selling them in the near term are classified as trading and
must be reported at fair value, with unrealized gains and losses included in
earnings. All other debt and equity securities must be considered available for
sale and must be reported at fair value, with unrealized gains and losses
excluded from earnings and reported as a separate component of stockholder's
equity (net of tax effects). [Discuss effect of SFAS No. 115]

      Accounting for Awards of Stock-Based Compensation to Employees. In
November 1995, the FASB issued Statement of Financial Accounting Standards No.
123 "Accounting for Awards of Stock-Based Compensation to Employees" ("SFAS No.
123"). SFAS No. 123 is effective for years beginning after December 15, 1995.
Earlier application is permitted. The Statement defines a fair value based
method of accounting for an employee stock option or similar equity instrument
and encourages all entities to adopt that method of accounting for all of their
employee stock compensation plans. However, it also allows an entity to continue
to measure compensation cost for those plans using the intrinsic value based
method of accounting prescribed by APB Opinion No. 25, "Accounting for Stock
Issued to Employees" ("Opinion 25"). Under the fair value based method,
compensation cost is measured at the grant date based on the value of the award
and is recognized over the service period, which is usually the vesting period.
Under the intrinsic value based method, compensation cost is the excess, if any,
of the quoted market price of the stock at the grant date or other measurement
date over the amount an employee must pay to acquire the stock. Most fixed stock

                                      30

 
option plans -- the most common type of stock compensation plan -- have no
intrinsic value at grant date, and under Opinion 25 no compensation cost is
recognized for them. Compensation cost is recognized for other types of stock
based compensation plans under Opinion 25, including plans with variable,
usually performance-based, features. This Statement requires that an employer's
financial statements include certain disclosures about stock-based employee
compensation arrangements regardless of the method used to account for them.
Management has not determined when it will adopt the provisions of SFAS No. 123
and has not estimated the effect of adoption on the Company's financial
condition or results of operations.

      Accounting for Transfers and Servicing of Financial Assets and
Extinguishment of Liabilities. In September 1996, the FASB issued SFAS No. 125,
"Accounting for Transfers and Servicing of Financial Assets and Extinguishment
of Liabilities." SFAS No. 125 requires an entity to use a consistent application
of a financial components approach that focuses on control when accounting for
transfers of financial assets. Under this approach, after a transfer of
financial assets, an entity recognizes the financial and servicing assets it
controls and the liabilities it has incurred, derecognizes financial assets when
control has been surrendered and derecognizes liabilities when extinguished.
This statement is effective for those transactions occurring after December 31,
1996 and shall be applied prospectively. It is not expected to have a material
effect on the Bank's financial statements.

      FASB Statement on Earnings Per Share. In March 1997, the Financial
Accounting Standards Board("FASB") issued Statement of Financial Accounting
Standards ("SFAS") No. 128. The Statement establishes standards for computing
and presenting earnings per share and applies to entities with publicly held
common stock or potential common stock. This Statement simplifies the standards
for computing earnings per share previously found in Accounting Principles Board
("APB") Opinion No. 15, Earnings per Share ("EPS"), and makes them comparable to
international EPS standards. It replaces the presentation of primary EPS with a
presentation of basic EPS. It also requires dual presentation of basic and
diluted Earnings per Share on the face of the income statement for all entities
with complex capital structures and requires a reconciliation of the numerator
and the denominator of the basic EPS computation to the numerator and
denominator of the diluted Earnings per Share computation. Basic EPS excludes
dilution and is computed by dividing income available to common stockholders by
the weighted-average number of common shares outstanding for the period. Diluted
EPS reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity. Diluted EPS is computed similarly to fully diluted EPS pursuant to APB
Opinion No. 15. This statement supersedes Opinion 15 and AICPA Accounting
Interpretation 1-102 of Opinion 15. This statement is effective for financial
statements issued for periods ending after December 15, 1997, including interim
periods. SFAS No. 128 will be adopted by the Company in fiscal 1997. The Company
does not believe the impact of adopting SFAS No. 128 will be material in our
financial statements.

      FASB Statement on Disclosure of Information about Capital Structure. In
February 1997, the FASB issued SFAS No. 129. The Statement incorporates the
disclosure requirements of APB Opinion No. 15, Earnings per Share, and makes
them applicable to all public and nonpublic entities that have issued securities
addressed by the Statement. APB Opinion No. 15 requires disclosure of
descriptive information about securities that is not necessarily related to the
computation of earnings per share. This statement continues the previous
requirements to disclose certain information about an entity's capital structure
found in APB Opinions No. 10, Omnibus Opinion -- 1966, and No. 15, Earnings per
Share, and FASB Statement No. 47, Disclosure of Long-Term Obligations, for
entities that were subject to the requirements of those standards. This
Statement eliminates the exemption of nonpublic entities from certain disclosure
requirements of Opinion 15 as provided by FASB Statement No. 21, Suspension of
the Reporting of Earnings per Share and Segment Information by Nonpublic
Enterprises. It supersedes specific disclosure requirements of Opinions 10 and
15 and Statement 47 and consolidates them in this Statement for ease of
retrieval and for greater visibility to nonpublic entities. The Statement is
effective for financial statements for periods ending after December 15, 1997.
SFAS No. 129 will be adopted by the Company in fiscal 1997. The Company does not
believe the impact of adopting SFAS No. 129 will be material to the Company's
financial statements.



                                      31

 
                            BUSINESS OF THE COMPANY

      The Company was organized at the direction of the Board of Directors of
the Bank for the purpose of becoming a holding company to own all of the
outstanding capital stock of the Bank upon completion of the Stock Conversion
and Reorganization. For additional information, see "Community National
Corporation."

      The Company currently is not an operating company. Following the Stock
Conversion and Reorganization, the Company will be primarily engaged in the
business of directing, planning and coordinating the business activities of the
Bank. In the future, the Company may become an operating company or acquire or
organize other operating subsidiaries, including other financial institutions.
Presently, there are no agreements or understandings for an expansion of the
Company's operations. Initially, the Company will not maintain offices separate
from those of the Bank or employ any persons other than its officers, who will
not be separately compensated for such service.


                             BUSINESS OF THE BANK
General

      Lexington First commenced operations in 1961 as a federally-chartered
mutual savings association under the name "Lexington Federal Savings and Loan
Association." Its deposits have been federally insured up to applicable limits,
and it has been a member of the Federal Home Loan Bank system since that time.
In 1992, Lexington Federal reorganized as a subsidiary of the Mutual Holding
Company issuing 135,000 shares to the Mutual Holding Company and 80,000 shares
to Public Stockholders. Lexington First's deposits are currently insured by the
Savings Association Insurance Fund of the FDIC and it is a member of the FHLB of
Cincinnati. Lexington First is subject to the regulation of the Office of Thrift
Supervision as well as the FDIC. Following the Stock Conversion and
Reorganization, the Bank will be subject to regulation by the OCC.

      Lexington First's primary business has historically been and, following
the Conversion, will continue to be the origination of mortgage loans on
single-family residential real estate, with funds obtained through the
attraction of savings deposits, primarily transaction accounts, and certificate
accounts with terms of 18 months or less and FHLB advances. However, the Bank
anticipates increasing its portfolio of commercial business, commercial real
estate and consumer loans following the Stock Conversion and Reorganization. For
more information, see "Management's Discussion and Analysis of Financial
Condition and Results of Operations." Commercial and consumer loans generally
carry higher yields and shorter maturities than traditional mortgage loans and
should assist the Bank in improving the mismatch between its interest-earning
assets and interest-bearing liabilities. See " -- Risk Factors --The Bank's
Interest Sensitivity Mismatch and the Potential Effects of Changes in Interest
Rates." The Bank also makes construction loans on single-family residences,
savings account loans, and second mortgage consumer loans. In past years, the
Bank has made a limited number of loans on multi-family and commercial real
estate. Excess funds are invested in mortgage-backed securities and other liquid
investment securities.

      Following the Stock Conversion and Reorganization, in the fourth quarter
of 1997, the Bank plans to open a branch office in Lexington, Tennessee, on a
property which the Bank has purchased. See "Properties."

Market Area

      Lexington First's office is located at 19 Natchez Trace Drive, Lexington,
Henderson County, Tennessee. The Bank's market area comprises all of Henderson
County and the neighboring counties of Decatur, Madison, Carroll and Chester in
central and southwestern Tennessee. The Bank has recently purchased a building
in Lexington which it anticipates opening as a branch office, following the
Conversion, in the last quarter of 1997. The market area is rural with the
principal segment of the work force employed in semi-skilled and unskilled jobs.
Employment in these rural communities or areas is largely in manufacturing, with
significant employment also coming from services, retail sales, transportation,
utility and construction industries. A significant number of people are employed
in Madison County

                                      32

 
(sometimes referred to as the hub of West Tennessee), which is in the western
part of the Bank's market area. Major employers in the area include: Magnetek,
Johnson Controls, Dayco/Mark IV Automotive, Columbus-McKinnon and Auto Zone.

      Tennessee's largest park, Natchez Trace State Park, with over 43,000
acres, has its headquarters in Henderson County. The Park is located in parts of
four counties. The Park, along with the Beech River Watershed Development
Authority, which operates seven lakes, provides Henderson County with numerous
jobs and is an attraction for tourists in the use of facilities for boating,
hunting, fishing, camping and the activities associated with open space and
water.

Lending Activities

      General. Lexington First, through its office in Lexington, Tennessee,
primarily originates single-family residential real estate loans secured by
property located primarily in Henderson County. At March 31, 1997, $15.9 million
or 95.8% of the Bank's gross loan portfolio consisted of single-family
residential mortgage loans. In the early 1980's, the Bank began to emphasize the
origination of adjustable rate mortgages. However, due to customer preference
for fixed-rate mortgage loans, the Bank has been unable to originate a
significant number of adjustable-rate loans in recent years. The Bank will
continue to offer and make loans with both fixed and adjustable rates, as the
market allows, with terms of ten, fifteen and twenty years. Due to customer
preferences for fixed-rate loans, however, it is expected that the majority of
loans originated by the Bank will be fixed-rate balloon loans, with terms of
one, three and five years, as well as some 7 and 10 year balloon loans, all with
a 30-year amortization, as a method of mitigating its interest rate risk.
Recently, the Bank has begun to originate some long-term fixed-rate mortgage
loans which it will sell in the secondary market. The Bank does not expect to
originate such loans without a forward commitment in place for sale, and such
loans will not become part of the Bank's loan portfolio. The Bank also makes
construction loans on single-family residences, savings account loans and second
mortgage consumer loans. In past years, the Bank has made a limited number of
loans on multi-family and commercial real estate. As noted above, following the
Conversion, it is anticipated that the Bank's consumer loan, commercial business
loan and commercial real estate loan portfolios will increase.


                                      33

 
Analysis of Loan Portfolio

      Set forth below is selected data relating to the composition of the Bank's
loan portfolio by type of loan at the dates indicated.
 
 
                                                                                       At December 31, 
                                             At March 31,              --------------------------------------------
                                                1997                            1996                     1995
                                         --------------------          ---------------------     ------------------
                                         Amount           %            Amount            %       Amount         %
                                         ------         -----          ------          -----     ------       -----
                                                                       (Dollars in thousands)

                                                                                              
Real estate mortgage loans:                                                                                
   One- to four-family.................  $  15,904    95.81%           $  15,543       93.90%    $  14,264    97.21%
    Commercial.........................        134     0.81                  164        0.99             9     0.06
Construction:                                                                                              
   One- to four-family.................        193     1.16                  550        3.32            76     0.52
Consumer loans:                                                                                            
   Savings account.....................        321     1.93                  296        1.79           324     2.21
   Automobile..........................          7     0.04                   --          --            --       --
   Other consumer......................         41     0.25                   --          --            --       --
                                         --------- --------            ---------      ------     ---------   ------
                                            16,600   100.00%              16,553      100.00%       14,673   100.00%
                                                     ======                           ======                 ======
Less:                                                                                                      
   Loans in process....................         --                           180                         8  
   Deferred loan fees and discounts....         26                            27                        30  
   Allowance for loan losses...........        147                           141                       123  
                                         ---------                     ---------                 ---------  
      Total............................  $  16,427                     $  16,205                 $  14,512  
                                         =========                     =========                 =========  
 



                                      34

 
         Loan Maturity Schedule. The following table sets forth certain
information at December 31, 1996 regarding the dollar amount of loans maturing
in the Bank's portfolio based on their contractual terms to maturity, including
scheduled repayments of principal. Demand loans, loans having no stated schedule
of repayments and no stated maturity, and overdrafts are reported as due in one
year or less. The table does not include any estimate of prepayments which
significantly shorten the average life of all mortgage loans and may cause the
Bank's repayment experience to differ from that shown below.
 
 

                                                Due after      Due after       Due after       Due after
                             Due during the     1 through      3 through       5 through      10 through    Due after 15 
                               Year ending    3 years after  5 years after   10 years after  15 years after   years after
                              December 31,    December 31,   December 31,    December 31,    December 31,   December 31,
                                   1997            1996          1996            1996            1996            1996        Total
                              -----------     -----------      --------       ----------     -----------    -----------    --------
                                                                    (In thousands)
                                                                                                       
Real estate mortgage loans:
   One- to four-family         $ 1,550        $    266         $     812      $   4,774        $  6,561       $  1,580     $ 15,543
   Commercial................       93              --                39             23               9             --          164
 Construction:
  One- to four-family........      550              --                --             --              --             --          550
 Consumer loans:
   Savings account...........      222              74                --             --              --             --          296
                               -------        --------         ---------       --------        --------       --------     --------
       Total.................  $ 2,415        $    340         $     851       $  4,797        $  6,570       $  1,580     $ 16,553
                               =======        ========         =========       ========        ========       ========     ========
 

         The next table sets forth at December 31, 1996, the dollar amount of
all loans due one year or more after December 31, 1996 which have predetermined
interest rates and have floating or adjustable interest rates.

 
 
                                                                      Fixed Rate             Adjustable Rate
                                                                     ------------            --------------- 
                                                                                (In thousands)
                                                                                           
              Real estate loans:
                 One- to four-family...............................  $  13,074                 $     919
                 Commercial........................................         71                        --
              Consumer loans:
                 Savings account...................................         74                        --
                                                                     ---------                 ---------
                   Total...........................................  $  13,219                 $     919
                                                                     =========                 =========
 


                                      35

 
         One to Four Family Residential Real Estate Lending. The primary
emphasis of the Bank's lending activity has been and, following the Conversion,
will continue to be the origination of conventional mortgage loans on
single-family residential dwellings. Most loans are originated in amounts of
less than $100,000 on single-family properties located in the Bank's market
area. As of March 31, 1997, loans on single-family residential properties
accounted for approximately 95.8% of the Bank's loan portfolio.

         The Bank's mortgage loan originations had generally been for terms of
10, 15 and 20 years, amortized on a monthly basis with interest and principal
due each month. In recent years, the Bank has emphasized the origination of
balloon loans with one, three and five years, as well as some 7 and 10 year
balloon loans. Residential real estate loans often remain outstanding for
significantly shorter periods than their contractual terms as borrowers may
refinance or prepay loans at their option, without penalty. Conventional
residential mortgage loans granted by the Bank customarily contain "due-on-sale"
clauses which permit the Bank to accelerate the indebtedness of the loan upon
transfer of ownership of the mortgaged property. The Bank's lending policies
generally limit the maximum loan-to-value ratio on mortgage loans secured by
owner-occupied properties to 90% of the lesser of the appraised value or
purchase price of the property.

         The Bank historically had retained all adjustable rate mortgages it
originated, which are designed to reduce the Bank's exposure to changes in
interest rates. The Bank may sell a portion of the adjustable rate loans it
originates in the future. There is a credit risk inherent in adjustable-rate
mortgages because the borrowers payments increase as interest rates rise. The
Bank's adjustable rate mortgages include caps on increases or decreases of 2%
per year, based on an index tied to the prime rate as published in the Wall
Street Journal. The Bank has made very few adjustable rate mortgage loans within
the past few years, as there has been, and there continues to be little demand
for these mortgages in the Bank's market area.

         The Bank also originates conventional fixed rate long-term mortgages.
Although the Bank had, in past years, retained these loans for its own
portfolio, the Bank plans to sell all future conventional long-term fixed rate
mortgages in the secondary market. During the year ended December 31, 1996 and
the three months ended March 31, 1997, the Bank originated $4.7 million and $1.1
million in fixed rate mortgages, respectively, while $2.4 million and $900,00 in
mortgage loans during such periods, respectively, were paid off, due to loans
which were refinanced during those periods.

         Construction Lending. Lexington First engages in a limited amount of
construction lending, involving loans to qualified borrowers for construction of
single-family residential properties. These properties are primarily located in
the Bank's market area. As of March 31, 1997, the Bank's loan portfolio included
two construction loans, totaling $173,000, both of which were to convert to
permanent loans. All construction loans are secured by a first lien on the
property under construction. Loan proceeds are disbursed in increments as
construction progresses and as inspection warrants. Construction loans can have
either fixed or adjustable interest rates, and as permanent loans, have a
maximum loan-to-value ratio of 80%. Borrowers must satisfy all credit
requirements that apply to permanent mortgage loan financing.

         Loans involving construction financing present a greater level of risk
than loans for the purchase of existing homes, since collateral value and
construction costs can only be estimated at the time the loan is approved, and
actual costs may exceed these estimates. The Bank has sought to minimize this
risk by limiting construction lending to qualified borrowers in the Bank's
market area and by limiting the number of construction loans outstanding at any
time.

         Commercial Business and Commercial and Multi-Family Real Estate
Lending. Since 1988, the Bank has engaged in very little commercial real estate
lending, except to facilitate the sale of real estate owned. The Bank, at March
31, 1997, had in its portfolio three commercial real estate loans, the largest
of which was $63,000 at that date. There is very limited demand in the Bank's
market area for either commercial or multi-family real estate loans,

                                      36

 
however, the Bank will consider making any such loans that meet the Bank's
underwriting standards. The Bank has no multi-family real estate loans at this
time. All commercial real estate loans were current as of March 31, 1997.

         As part of its strategy to become more active in commercial banking
activities, the Bank expects that it will become significantly more involved in
commercial real estate and commercial business lending in its market area.
Subject to market conditions and demand, the Bank expects to originate loans to
small retail, commercial, agricultural and manufacturing businesses in Henderson
County, Tennessee. Since President Tignor joined the Bank, the Bank has
originated or agreed to loan commitments for various commercial business and
commercial real estate loans, including a $300,000 commitment for a loan/line of
credit for the construction and permanent financing of a convenience store, and
a $135,000 loan secured by agricultural real estate. Both of these loans are in
the Bank's market area of Henderson County, Tennessee.

         Multi-family residential and commercial real estate lending entails
significant additional risks as compared with single-family residential property
lending. Multi-family residential and commercial real estate loans typically
involve larger loan balances to single borrowers or groups of related borrowers.
The payment experience on such loans typically is dependent on the successful
operation of the real estate project, retail establishment or business. These
risks can be significantly affected by supply and demand conditions in the
market for office, retail and residential space, and, as such, may be subject to
a greater extent to adverse conditions in the economy generally. To minimize
these risks, the Bank generally limits itself to its market area or to borrowers
with which it has prior experience or who are otherwise known to the Bank. In
addition, in the case of commercial mortgage loans made to a partnership or a
corporation, the Bank seeks, whenever possible, to obtain personal guarantees
and annual financial statements of the principals of the partnership or
corporation.

         Consumer Lending. Lexington First makes savings account loans in
amounts which may not exceed the account balance (plus accrued interest) at the
due date. The interest rate is set 2% above the rate being paid on the savings
account, and the account must be pledged as collateral to secure the loan.

         The Bank also makes second mortgage loans and home equity lines of
credit on residential properties. Second mortgages may be made at the prevailing
interest rate at the time the loan is granted or may be structured as a variable
rate line of credit. The total outstanding indebtedness of the first and second
mortgages cannot exceed 90% of the appraised value of the property. The Bank
plans to continue to emphasize originations of home equity lines of credit
following the Conversion.

         Following the Conversion, the Bank intends to significantly expand its
consumer lending to include automobile loans and personal loans. Consumer
lending affords the Bank the opportunity to earn yields higher than those
obtainable on single-family residential lending. However, consumer loans entail
greater risk than do residential mortgage loans, particularly in the case of
loans which are unsecured or secured by rapidly depreciable assets such as
automobiles. Repossessed collateral for a defaulted consumer loan may not
provide an adequate source of repayment of the outstanding loan balance as a
result of the greater likelihood of damage, loss or depreciation. The remaining
deficiency often does not warrant further substantial collection efforts against
the borrower. In addition, consumer loan collections are dependent on the
borrower's continuing financial stability, and thus are more likely to be
adversely affected by events such as job loss, divorce, illness or personal
bankruptcy. Further, the application of various state and federal laws,
including federal and state bankruptcy and insolvency law, may limit the amount
which may be recovered. In underwriting consumer loans, the Bank considers the
borrower's credit history, an analysis of the borrower's income and ability to
repay the loan, and the value of the collateral.

         Loan Originations, Solicitation and Processing. Loan origination are
derived from a number of sources. Residential mortgage loan originations
primarily come from walk-in customers and referrals by realtors, depositors and
borrowers. In addition, the Bank is aggressive in its loan advertising. Real
estate loans are originated by the Bank's staff of salaried loan officers.
Applications are processed in the Bank's office, and submitted for approval, as
noted below.

                                      37

 
         Upon receipt of a loan application from a prospective borrower, a
credit report and verifications are ordered to verify specific information
relating to the loan applicant's employment, income and credit standing. An
appraisal of the real estate intended to secure the proposed loan is undertaken
by an Bank appraiser or a fee appraiser approved by the Bank. The Board of
Directors of the Bank has the responsibility and authority for general
supervision over the lending policies of the Bank. The Board has established
written lending policies for the Bank and individual loan officers of the Bank
have been granted authority to approve loans up to varying specified dollar
amounts, depending upon the type of loan. In addition, the Officer's Loan
Committee, currently comprised of three loan officers, has the authority to
approve loans of up to $200,000. All loans in excess of $200,000 are approved by
the full Board of Directors. Loan applicants are promptly notified of the
decision of the Bank. Interest rates on approved loans are subject to change if
the loan is not funded within 30 days after approval. It has been management's
experience that substantially all approved loans are funded.

         It is the Bank's policy to record a lien on the real estate securing a
loan and to obtain a title opinion that the property is free of prior
encumbrances and other possible title defects. Borrowers must also obtain hazard
insurance policies prior to closing and, when the property is in a flood plain
as designated by the Department of Housing and Urban Development, pay flood
insurance policy premiums.

         Under applicable law, with certain limited exceptions, loans and
extensions of credit by a savings institution to a person outstanding at one
time shall not exceed 15% of net worth. Loans and extensions of credit fully
secured by readily marketable collateral may comprise an additional 10% of net
worth. Applicable law additionally authorizes savings institutions to make loans
to one borrower, for any purpose: (i) in an amount not to exceed $500,000; (ii)
in an amount not to exceed the lesser of $30,000,000 or 30% of net worth to
develop residential housing, provided (a) the purchase price of each
single-family dwelling in the development does not exceed $500,000 and (b) the
aggregate amount of loans made under this authority does not exceed 150% of net
worth; or (iii) loans to finance the sale of real property in satisfaction of
debts previously contracted in good faith, not to exceed 50% of net worth. Under
these limits, the Bank's loans to one borrower were limited to $588,000 at March
31, 1997. At that date, the Bank had no lending relationships in excess of the
loans-to-one-borrower limit.

         Interest rates charged by the Bank on loans are affected principally by
competitive factors, the demand for such loans and the supply of funds available
for lending purposes. These factors are, in turn, affected by general economic
conditions, monetary policies of the federal government, including the Federal
Reserve Board, legislative tax policies and government budgetary matters.

         Set forth below is a table showing Lexington First's loan origination
and loan sales activity for the periods indicated. The Bank did not purchase
loans during these periods.

 
 
                                                       Three Months Ended
                                                            March 31,              Year Ended December 31,
                                                 -------------------------         -----------------------
                                                   1997             1996             1996            1995
                                                 --------         --------         --------         ------
                                                                                         
                                                                          (In thousands)
Loans originated:
Real estate loans:
   One- to four-family.........................  $    1,086       $      459       $    3,203       $    2,154
   Multi-family................................          --               --               --              225
   Commercial..................................          --               --               35               --
Construction:
  One- to four-family..........................          --               --              938               --
 Consumer loans:
   Savings account.............................          79               61              297              259
                                                 ----------       ----------       ----------       ----------
       Total loans originated..................  $    1,165       $      520       $    4,473       $    2,638
                                                 ==========       ==========       ==========       ==========

Loans sold.....................................  $       --       $       --       $       --       $       --
                                                 ==========       ==========       ==========       ==========
 

                                      38

 
         Interest Rates and Loan Fees. Interest rates charged by the Bank on
mortgage loans are primarily determined by competitive loan rates offered in its
market area. Mortgage loan interest rates reflect factors such as general market
interest rate levels, the supply of money available to the financial
institutions industry and the demand for such loans. These factors are in turn
affected by general economic conditions, the monetary policies of the Federal
government, including the Federal Reserve Board, and general supply of money in
the economy.

         In addition to interest earned on loans, Lexington First receives fees
in connection with loan commitments and originations, loan modifications, late
payments and for miscellaneous services related to its loans. Income from these
activities varies from period to period with the volume and type of loans
originated, which in turn is dependent on prevailing mortgage interest rates and
their effect on the demand for loans in the markets served by Lexington First.
The Bank hopes to increase its loan fee income by emphasizing the origination
and immediate sale of fixed-rate loans in the secondary mortgage market.

         Non-Performing Loans and Other Problem Assets. Management reviews the
Bank's portfolio on a regular basis. The Bank's collection procedures provide
that when a loan becomes past due 30 days, the borrower is contacted in person,
by telephone, or mail and payment is requested. If payment is not promptly
received, the borrower is contacted again, and efforts are made to formulate an
affirmative plan to cure the delinquency. After a loan becomes past due 90 days,
the Bank generally initiates legal proceedings. After residential mortgage loans
become past due more than 90 days, the Bank generally establishes an allowance
for uncollectible interest for the amount which the principal balance and
uncollected interest exceeds 90% of the appraised value of the property. Loans
are charged off when management concludes that they are uncollectible.

         Real estate acquired by the Bank as a result of foreclosure is
classified as real estate owned until such time as it is sold. When such
property is acquired, it is recorded at the lower of its unpaid principal
balance or fair value. Any required write-down of the loan to its fair value
upon foreclosure is charged against the allowance for loan losses.

         The following table sets forth information with respect to the Bank's
non-performing loans and other problem assets at the dates indicated. No loans
were recorded as restructured loans within the meaning of Statement of Financial
Accounting Standards No. 15, at the dates indicated.

 
 
                                                               
                                                     At                     At December 31,
                                                  March 31,            --------------------------      
                                                    1997                  1996            1995
                                                  --------             ---------        ---------
                                                                                
                                                                     (Dollars in thousands)
Loans accounted for on a nonaccrual basis:(1)
  Real estate:
     One- to four-family.......................   $     --             $      --        $      --
     Other mortgage loans......................         --                    --               --
  Consumer loans...............................         --                    --               --
                                                  --------             ---------        ---------
      Total....................................   $     --             $      --        $      --
                                                  ========             =========        =========

Accruing loans which are contractually 
  past due 90 days or more:
Real estate loans:
   One- to four-family.........................   $    155             $     114        $     146
   Other mortgage loans........................         --                    --               --
                                                  --------             ---------        ---------
      Total....................................   $    155             $     114        $     146
                                                  ========             =========        =========

      Total non-performing loans...............   $    155             $     114        $     146
                                                  ========             =========        =========
Percentage of total loans......................       0.91%                 0.75%            1.03%
                                                  ========             =========        =========
Other non-performing assets....................   $     --             $      --        $      --
                                                  ========             =========        =========
Loans modified in troubled debt  restructurings   $     59             $      59        $      19
                                                  ========             =========        ==========
 

- -----------------
(1)      Non-accrual status denotes loans on which, in the opinion of
         management, the collection of additional interest is unlikely. Payments
         received on a nonaccrual loan are either applied to the outstanding
         principal balance or recorded as interest income, depending on
         management's assessment of the collectibility of the loan.

                                      39

 
         At March 31, 1997, the Bank did not have any loans which were not
currently classified as non-accrual, 90 days past due or restructured but where
known information about possible credit problems of borrowers caused management
to have serious concerns as to the ability of the borrowers to comply with
present loan repayment terms and would result in disclosure as non-accrual, 90
days past due or restructured.

         At March 31, 1997, the Bank's accruing loans which were 90 days or more
past due totaled $155,000 which consisted of five residential loans with
balances outstanding ranging from $11,000 to $60,000.

         Asset Classification and Allowance for Possible Losses. Federal
regulations require savings banks to review their assets on a regular basis and
to classify them as "substandard," "doubtful" or "loss," if warranted. Assets
classified as substandard or doubtful require the institution to establish
general and specific allowances for loan losses. If an asset or portion thereof
is classified loss, the insured institution must either establish a specified
allowance in the amount of the portion of the asset classified loss, or charge
off such amount. An asset which does not currently warrant classification, but
which possesses weaknesses or deficiencies deserving close attention, is
required to be designated as "special mention." Currently, general loss
allowances established to cover possible losses related to assets classified
substandard or doubtful may be included in determining an institution's
regulatory capital, while specific valuation allowances for loan losses do not
qualify as regulatory capital. See "Regulation-Regulatory Capital Requirements."

         In originating loans, the Bank recognizes that credit losses will be
experienced and that the risk of loss will vary with, among other things, the
type of loan being made, the creditworthiness of the borrower over the term of
the loan, general economic conditions and, in the case of a secured loan, the
quality of the security for the loan. General allowances are made pursuant to
management's assessment of the risk in the Bank's loan portfolio as a whole.
Specific allowances are provided for individual loans when ultimate collection
is considered questionable by management after reviewing the status of loans
which are contractually past due and considering the net realizable value of the
security for the loan. Management continues to actively monitor the Bank's asset
quality and to charge off loans against the allowance for loan losses when
appropriate, or to provide specific loss reserves when necessary. In addition,
the Bank plans to increase its portfolio of consumer and commercial loans
following the Conversion which carry a higher risk of default than mortgage
loans. Based on these factors, the Bank is contributing to its general loan loss
reserve by adding an allowance of approximately $2,000 per month to the loan
loss reserve account. Although management believes it uses the best information
available to make determinations with respect to the allowance for loan losses,
future adjustments may be necessary if economic conditions vary from the
assumptions used in making the initial determinations.

                                      40

 
         The following table sets forth an analysis of activity in the Bank's
allowance for loan losses for the periods indicated.

 
 

                                                       Three Months Ended                  Year Ended
                                                            March 31,                      December 31,
                                                     -----------------------          ---------------------
                                                      1997             1996            1996            1995
                                                     -------          ------          ------          ------
                                                                                            
                                                                         (Dollars in thousands)

Balance at beginning of period.....................  $   141          $  123          $  123          $   94

Loans charged off:
  Real estate mortgage:
    One- to four-family............................       --              --              12               1
    Multi-family...................................       --              --              --              --
  Consumer.........................................       --              --              --              --
                                                     -------          ------          ------          ------
Total charge-offs..................................       --              --              12               1
                                                     -------          ------          ------          ------
Recoveries:
  Real estate mortgage:
    One- to four-family............................  $    --          $   --          $   --          $   --
    Multi-family...................................       --              --              --              --
  Consumer.........................................       --              --              --              --
                                                     -------          ------          ------          ------
Total recoveries...................................       --              --              --              --
                                                     -------          ------          ------          ------

Net loans charged off..............................       --              --              12               1
                                                     -------          ------          ------          ------

Provision for loan losses..........................        6               8              30              30
                                                     -------          ------          ------          ------

Balance at end of period...........................  $   147          $  131          $  141          $  123
                                                     =======          ======          ======          ======

Ratio of net charge-offs to average
   loans outstanding during the period.............       --%             --%         0.0696%         0.0070%
                                                     =======          ======          ======          ======
 

         In originating loans, the Bank recognizes that credit losses will occur
and that the risk of loss will vary with, among other things, the type of loan
being made, the creditworthiness of the borrower over the term of the loan,
general economic conditions and, in the case of a secured loan, the quality of
the security for the loan. It is management's policy to maintain a general
allowance for loan losses based on, among other things, regular reviews of
delinquencies and loan portfolio quality, character and size, the Bank's and the
industry's historical and projected loss experience and current and forecasted
economic conditions. The Bank increases its allowance for loan losses by
charging provisions for possible losses against the Bank's income. Federal
examiners may disagree with the savings institution as to the appropriate level
of the institution's allowance for loan losses.

         General allowances are made pursuant to management's assessment of risk
in the Bank's loan portfolio as a whole. Specific allowances are provided for
individual loans when ultimate collection is considered questionable by
management after reviewing the current status of loans which are contractually
past due and considering the net realizable value of the security for the loan.
Management also reviews individual loans for which full collectibility may not
be reasonably assured and evaluates among other things the net realizable value
of the underlying collateral. Management continues to actively monitor the
Bank's asset quality and to charge off loans against the allowance for loan
losses when appropriate or provide specific loan losses when necessary. As of
March 31, 1997, the Bank's allowance for loan losses did not include any
specific loss reserves. Although management believes it uses the best
information available to make determinations with respect to the allowance for
loan losses, future adjustments may be necessary if economic conditions differ
substantially from the economic conditions in the assumptions used in making the
initial determinations.

                                      41

 
         The following table allocates the Bank's allowance for loan losses by
loan category at the dates indicated. The allocation of the allowance to each
category is not necessarily indicative of future losses and does not restrict
the use of the allowance to absorb losses in any category.

 
 
                                                                                      At December 31,
                                                                  -----------------------------------------------------
                                         At March 31, 1997                  1996                         1995
                                    ----------------------------  ------------------------      -----------------------
                                                  Percent of                   Percent of                   Percent of
                                                Loans in Each                Loans in Each                 Loans in Each
                                                 Category to                  Category to                   Category to
                                    Amount       Total Loans      Amount      Total Loans       Amount      Total Loans
                                    ------       -----------      ------      -----------       ------      -----------
                                                                   (Dollars in thousands)
                                                                                            
Allocated to:
   Real estate loans:
      One- to four-family           $     85        95.81%       $     79        93.90%       $    73          97.21%
      Commercial.................         10         0.81              12         0.99             --           0.06
      Construction...............         --         1.16              --         3.32             --           0.52

Consumer loans:
   Savings account...............         --         1.93              --         1.79             --           2.21
   Automobile....................         --         0.04              --           --             --             --
   Other consumer loans..........          2         0.25              --           --             --             --
Unallocated......................         50           --              50           --             50             --
                                    --------       ------        --------       ------        -------       --------
     Total.......................   $    147       100.00%       $    141       100.00%       $   123         100.00%
                                    ========       ======        ========       ======        =======       ========
 

         Investment Activities. Lexington First is required under federal
regulations to maintain a minimum amount of liquid assets, which can be invested
in specified short-term securities, and is also permitted to make certain other
investments. See "Regulation" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources." It has generally been the Bank's policy to maintain a liquidity
portfolio substantially in excess of the amount required to satisfy regulatory
requirements. Liquidity levels may be increased or decreased depending upon the
yields on investment alternatives, Management's judgment as to the
attractiveness of the yields then available in relation to other opportunities,
its expectations of the level of yield that will be available in the future and
its projections as to the short term demand for funds to be used in the Bank's
loan origination and other activities.

         The general objectives of Lexington First's investment policy are to
(i) maintain liquidity levels sufficient to meet the operating needs of the Bank
and applicable regulatory requirements, (ii) minimize interest rate risk by
managing the repricing characteristics of the Bank's assets and liabilities,
(iii) reduce credit risk by maintaining a balance of high quality diverse
investments, (iv) absorb excess liquidity when loan demand is low and/or deposit
growth is high, (v) maximize returns without compromising liquidity or creating
undue credit or interest rate risk and (vi) provide collateral for pledging
requirements. The Bank's investment activities are conducted by senior
management and supervised by the Board of Directors. Investments are governed by
an investment policy adopted by the Board, which currently provides for
maintenance of an investment portfolio for the purposes of providing earnings,
ensuring a minimum liquidity reserve and facilitating the Bank's asset/liability
management objectives (e.g., limiting the weighted average terms to maturity or
repricing of the Bank's interest-earning assets). In accordance with the policy,
management has primarily invested in government and agency securities backed by
the full faith and credit of the United States, mortgage-backed securities and
participation certificates issued by the Federal Home Loan Mortgage Corporation
("FHLMC"), Federal National Mortgage Bank ("FNMA") or Government National
Mortgage Bank ("GNMA"), federal funds sold and, to a lesser extent, federally
insured interest-bearing deposits in other banks.

         The Bank holds some of its securities to maturity and others are
available for sale. Securities held to maturity are accounted for at cost as
adjusted for unamortized discounts and premiums, while securities available for
sale are carried at fair value. At March 31, 1997, the fair value of such
securities, including mortgage-backed securities was

                                      42

 
greater than the carrying value by $15,000. The amortized cost of the
available-for-sale securities held by the Bank exceeded the market value of such
securities by $56,000 at March 31, 1997. The Bank does not currently foresee any
conditions that would require any sales of its investments. For additional
information, see Notes 1, 3 and 4 of the Notes to Consolidated Financial
Statements.

         The following table sets forth the carrying value of the Bank's
investment securities portfolio at the dates indicated.
                                                               
 
 
                                                                At                    At December 31,
                                                             March 31,            -------------------------
                                                               1997                  1996           1995
                                                           ----------             ----------     ----------                
                                                                                         
                                                                        (Dollars in thousands)
Securities available-for-sale:
   U.S. government agencies.............................   $    1,107             $    1,358     $    2,796
   Obligations of state and political subdivisions......          511                    513            308
   Mortgage-backed securities...........................        2,562                  2,664          2,825
                                                           ----------             ----------     ---------- 
      Total investment securities.......................        4,180                  4,535          5,929
                                                           ----------             ----------     ----------

Securities held-to-maturity
   U.S. government agencies.............................        1,600                  1,600          1,694
   Obligations of state and political subdivisions......          657                    657            657
    Mortgage-backed securities..........................          650                    678            829
                                                           ----------             ----------     ----------
                                                                2,907                  2,935          3,180
                                                           ----------             ----------     ----------

Cash and time deposits - interest bearing...............        1,669                  1,203          1,544
                                                           ----------             ----------     ----------

FHLB stock..............................................          250                    246            230
                                                           ----------             ----------     ----------
      Total.............................................   $    9,006             $    8,919     $   10,883
                                                           ==========             ==========     ==========
 

                                      43

     The following table sets forth the scheduled maturities, carrying values,
market values and average yields for the Bank's investment portfolio at March
31, 1997.



                                             One Year or Less      One to Five Years       Five to Ten Years     
                                            -------------------   --------------------   ---------------------  
                                            Carrying    Average   Carrying     Average   Carrying      Average  
                                             Value      Yield       Value       Yield      Value        Yield   
                                            --------   --------   --------     -------   --------      -------  
                                                                (Dollars in thousands)                          
                                                                                     
Securities available for sale:                                                                                  
   U.S. government agencies.......          $    395      5.29%   $    250       6.55%   $    300        5.88%   
   Obligations of states and                                                                                     
      political subdivisions......                --        --         194       4.26         317        6.80    
   Mortgage-backed                                                                                               
      securities..................               376      6.08         373       6.52         243        5.78    
                                            --------              --------               --------                
                                                 771                   817                    860                
                                            --------              --------               --------                
                                                                                                                 
Securities held-to-maturity:                                                                                     
   U.S. government agencies.......             1,000      6.88         500       5.13          --          --    
   Obligations of states and                                                                                     
      political subdivision.......                --        --          --         --         397        5.37    
   Mortgage-backed                                                                                               
      securities..................                --        --          --         --          --          --    
                                            --------              --------               --------               
                                               1,000                   500                    397               
                                            --------              --------               --------               
                                            $  1,771              $  1,317               $  1,257             
                                            ========              ========               ========
                                                                                                                


                                        More than Ten Years       Total Investment Portfolio       
                                        --------------------    ------------------------------     
                                        Carrying     Average    Carrying    Market     Average     
                                          Value       Yield       Value     Value       Yield      
                                        --------     -------    --------    ------     -------     
                                                         (Dollars in thousands)                    
                                                                        
Securities available for sale:                                                                     
   U.S. government agencies.......      $    162       4.58%    $  1,107    $1,067       5.63%     
   Obligations of states and                                                                       
      political subdivisions......            --         --          511       501       5.83      
   Mortgage-backed                                                                                 
      securities..................         1,570       6.07        2,562     2,556       6.11      
                                        --------                --------    ------                 
                                           1,732                   4,180     4,124                 
                                        --------                --------    ------                 
                                                                                                   
Securities held-to-maturity:                                                                       
   U.S. government agencies.......           100       7.35        1,600     1,595       6.36      
    Obligations of states and                                                                      
      political subdivision.......           260       5.90          657       672       5.56      
    Mortgage-backed                                                                                
      securities..................           650       6.96          650       655       6.96      
                                          ------                --------    ------                 
                                           1,010                   2,907     2,922                 
                                          ------                --------    ------                 
                                        $  2,742                $  7,087    $7,046                 
                                          ======                ========    ======                 




     For further information regarding the Bank's investment securities and
mortgage-backed securities, see Notes 1, 3 and 4 of Notes to Consolidated
Financial Statements included elsewhere herein.

                                      44


 
Deposit Activities and Other Sources of Funds

         General. Deposits are a significant source of the Bank's funds for
lending and other investment purposes. In addition to deposits, the Bank derives
funds from loan principal repayments and interest payments and maturing
investment securities. Loan repayments and interest payments are a relatively
stable source of funds, while deposit inflows and outflows are significantly
influenced by general interest rates and money market conditions. Borrowings may
be used on a short-term basis to compensate for reductions in the availability
of funds from other sources, or on a longer term basis for general business
purposes. Lexington First has access to borrow from the FHLB of Cincinnati.
Following the Conversion, the Bank will continue to have access to FHLB of
Cincinnati advances.

         Deposits. Deposits are attracted principally from within the Bank's
primary market area through the offering of a variety of deposit instruments,
including passbook and statement accounts and certificates of deposit ranging in
term from 91 days to 18 months. Deposit account terms vary, principally on the
basis of the minimum balance required, the time periods the funds must remain on
deposit and the interest rate. The Bank also offers individual retirement
accounts ("IRAs"). The Bank will attempt to increase its demand deposit accounts
following the Conversion.

         The Bank's policies are designed primarily to attract deposits from
local residents. The Bank does not accept deposits from brokers due to the
volatility and rate sensitivity of such deposits. Interest rates paid, maturity
terms, service fees and withdrawal penalties are established by the Bank on a
periodic basis. Determination of rates and terms are predicated upon funds
acquisition and liquidity requirements, rates paid by competitors, growth goals
and federal regulations. The Bank has recently paid rates slightly above
prevailing market rates in order to attract deposits.

         Savings deposits in the Bank at March 31, 1997 were represented by the
various types of savings programs described below.

 
 

Interest       Minimum                                                    Minimum                     Percentage of
  Rate           Term                     Category                        Amount       Balances       Total Savings
- --------       -------                    --------                        ------       --------       -------------
                                                                                        
3.00%           None                 Passbook accounts                   $     25      $  1,372           6.57%
2.0 %           None                 NOW accounts                             200         1,248           5.98
3.05%           None                 Super NOW accounts                     1,500             3           0.01
0.00%           None                 Noninterest-bearing checking
                                        accounts                              100            63           0.30

                                     Certificates of Deposit
                                     ----------------------- 
* 3.71          1 month or less      Fixed-term, fixed-rate                   500            41           0.20
* 4.74          3 months             Fixed-term, fixed-rate                   500           323           1.55
* 5.18          6 months             Fixed-term, fixed-rate                   500         9,437          45.19
* 5.15          12 months            Fixed-term, fixed-rate                   500         3,435          16.45
* 5.40          18 months            Fixed-term, fixed-rate                   500         3,734          17.88
* 5.29          18 months - IRA      Fixed-term, fixed-rate                   500         1,228           5.88
                                                                                       --------         ------
                                                                                       $ 20,884         100.00%
                                                                                       ========         ======
 
- -----------------
*  Represents weighted average interest rate.

                                      45





     The following table sets forth the change in dollar amount of deposits in
the various types of accounts offered by the Bank between the dates indicated.




                                                                       Increase                                     Increase      
                                           Balance at                 (Decrease)      Balance at                   (Decrease)     
                                           March 31,       % of       from December   December 31,     % of        from December  
                                              1997       Deposits      31, 1996           1996       Deposits       31, 1995      
                                           ----------    --------     ----------      -----------    --------      ----------     
                                                                                      (Dollars in thousands)
                                                                                                 
Passbook and regular savings.............  $    1,372      6.57%        $       10    $     1,362       6.60%       $     (311)   
NOW Accounts.............................       1,248      5.98                160          1,088       5.27                38    
Super NOW................................           3      0.01                  3             --         --                --    
Certificates of deposit..................      13,324     63.80                395         12,929      62.65              (136)   
IRA......................................       1,228      5.88                126          1,102       5.34               (51)   
Jumbo certificates.......................       3,646     17.46               (511)         4,157      20.14               116    
Other....................................          63      0.30                 63             --         --                --    
                                           ----------    ------         ----------    -----------    -------        ----------    
     Total...............................  $   20,884    100.00%        $      246    $    20,638     100.00%        $    (344)   
                                           ==========    ======         ==========    ===========    =======        ==========    






                                                                          Increase
                                             Balance at                  (Decrease)
                                             December 31,     % of       from December
                                                1995        Deposits      31, 1994
                                             ----------     --------     ---------
                                                    (Dollars in thousands)
                                                                   
Passbook and regular savings.............    $    1,673       7.97%      $       (99)
NOW Accounts.............................         1,050       5.00               123
Super NOW................................            --         --                --
Certificates of deposit..................        13,065      62.27             1,102
IRA......................................         1,153       5.50               142
Jumbo certificates.......................         4,091      19.26               460
Other....................................            --         --                --
                                             ----------     ------       -----------
     Total...............................    $   20,982     100.00%      $     1,728
                                             ==========     ======       ===========



                                      46

 
         The following tables set forth the average balances and interest rates
based on month-end balances for interest-bearing demand deposits and time
deposits as of the dates indicated.

 
 

                                          Three Months Ended March 31,                       Year Ended December 31,
                                           1997                   1996                    1996                   1995
                                    --------------------   --------------------    --------------------   --------------------
                                    Average     Average    Average     Average     Average     Average    Average     Average
                                    Balance       Rate     Balance       Rate      Balance       Rate     Balance       Rate
                                    ---------   --------   --------    --------    --------    --------   --------    --------
                                                                                               
                                                                       (Dollars in thousands)

Savings deposits................... $     884    4.52%     $  1,704     3.52%      $  1,570     1.27%     $  1,594     3.76%
Interest-bearing demand
   deposits........................     1,202    2.00         1,093     2.20          1,083     2.03           987     2.53
Noninterest-bearing demand
   deposits........................        63      --            --       --             --       --            --       --
Certificates of deposit............    18,186    5.19        18,252     5.26         18,161     5.26        17,692     5.26
                                    ---------              --------                --------               --------
     Total......................... $  20,335              $ 21,049                $ 20,814               $ 20,274
                                    =========              ========                ========               ========
 

         Time Deposits by Rates. The following table sets forth the time
deposits in the Bank classified by nominal rates at the dates indicated.

 
 
                                                                         
                                                                At                   At December 31,
                                                             March 31,          -------------------------
                                                               1997                1996           1995
                                                             ---------          ---------       ---------
                                                                                        
                                                                              (In thousands)
             2.00 -  3.99%................................   $      41          $      --       $     174
             4.00 -  5.99%................................      18,157             18,189          18,086
                                                             ---------          ---------       ---------
                                                             $  18,198          $  18,189       $  18,260
                                                             =========          =========       =========
 

         Time Deposit Maturity Schedule. The following table sets forth the
amount and maturities of time deposits at March 31, 1997.

 
 

                                                          Amount Due
                                  -------------------------------------------------------
                                  Less Than                                        After
Rate                              One Year        1-2 Years       2-3 Years       3 Years           Total
- ----                              --------        ---------       ---------       -------           -----
                                                                                     
                                                                (In thousands)

 2.00 -  3.99%..................  $      41       $       --     $       --      $       --       $       41
 4.00 -  5.99%..................     16,477            1,680             --              --           18,157
                                  ---------       ----------     ----------      ----------       ----------
                                  $  16,518       $    1,680     $       --      $       --       $   18,198
                                  =========       ==========     ==========      ==========       ==========
 

                                      47

 
         Maturity of Jumbo Certificates. The following table indicates the
amount of the Bank's certificates of deposit of $100,000 or more by time
remaining until maturity as of March 31, 1997.

 
 

                                                      Certificates
          Maturity Period                             of Deposits
          ---------------                             ----------- 
                                                     (In thousands)
                                                   
          Three months or less.......................  $    1,412
          Over three through six months..............       1,728
          Over six through 12 months.................         407
          Over 12 months.............................         100
                                                       ----------
              Total..................................  $    3,647
                                                       ==========
 

         Savings Deposit Activity. The following table sets forth the savings
activities of the Bank for the periods indicated.

 
 

                                                    Three Months Ended
                                                        March 31,                Year Ended December 31,
                                               -------------------------        -------------------------
                                                  1997            1996            1996            1995
                                               ----------      ---------        ---------      ----------
                                                                                    
                                                                        (In thousands)

Deposits less withdrawals...................   $       50      $     (14)       $  (1,332)     $    1,013
Interest credited...........................          196            275              988             720
                                               ----------      ---------        ---------      ----------
      Net increase (decrease) in
         savings deposits...................   $      246      $     261        $    (344)     $    1,733
                                               ==========      =========        =========      ==========
 


         Management attributes the changes in deposits for the years ended
December 31, 1996 and 1995, and the three months ended March 31, 1997 and 1996,
to management's deposit pricing strategies.

         Borrowings. Savings deposits historically have been the primary source
of funds for the Bank's lending and investment activities and for its general
business activities. The Bank is authorized, however, to use advances from the
FHLB of Cincinnati to supplement its supply of lendable funds and to meet
deposit withdrawal requirements. Advances from the FHLB typically would be
secured by the Bank's stock in the FHLB and a portion of the Bank's mortgage
loans. The Bank has not obtained any borrowings other than FHLB advances in
recent years. At March 31, 1997 the Bank had $941,000 in FHLB advances
outstanding with a weighted average interest rate of 7.74%. The Bank and the
National Bank will continue to have access to FHLB of Cincinnati advances.

         The FHLB of Cincinnati functions as a central reserve bank providing
credit for savings institutions and certain other member financial institutions.
As a member, Lexington First is required to own capital stock in the FHLB and is
authorized to apply for advances on the security of such stock and certain of
its home mortgages and other assets (principally, securities which are
obligations of, or guaranteed by, the United States) provided certain standards
related to creditworthiness have been met.

                                      48

 
Subsidiary Activities

         As a federally chartered savings bank, Lexington First is permitted to
invest an amount equal to 2% of its assets in subsidiaries with an additional
investment of 1% of assets where such investment serves primarily community,
inner-city, and community development purposes; however, Lexington First makes
loans in the entire market area. No specific amount is invested in any specific
area.

         The activities of the Bank's wholly owned subsidiary, Lexington First
Federal Service Corporation (the "Service Corporation") are currently not
significant.

         OTS regulations require SAIF-insured savings institutions to give the
FDIC and the Director of the OTS 30 days' prior notice before establishing or
acquiring a new subsidiary, or commencing any new activity through an existing
subsidiary. Both the FDIC and the Director of the OTS have authority to order
termination of subsidiary activities determined to pose a risk to the safety or
soundness of the institution. In addition, capital requirements require savings
institutions to deduct the amount of their investments in and extensions of
credit to subsidiaries engaged in activities not permissible to national banks
from capital in determining regulatory capital compliance. Although the Service
Corporation's activities are not permissible for national banks, the Bank's
investment in the subsidiary has been minimal and the deduction of this
investment from the Bank's capital has not had a material impact on Lexington
First's capital position. See "Regulation -- Regulatory Capital Requirements."

Competition

         The Bank experiences substantial competition both in attracting and
retaining savings deposits and in the making of mortgage and other loans. Direct
competition for savings deposits comes from other savings institutions, credit
unions, regional bank holding companies and commercial banks located in its
primary market area. Significant competition for the Bank's other deposit
products and services comes from money market mutual funds, brokerage firms,
insurance companies and retail stores. The primary factors in competing for
loans are interest rates and loan origination fees and the range of services
offered by various financial institutions. Competition for origination of real
estate loans normally comes from other savings institutions, commercial banks,
mortgage bankers, mortgage brokers and insurance companies.

         Lexington First's primary competition comes from 16 commercial banks,
four of which have branch offices located in Henderson County, Tennessee. The
branches of the four commercial banks located in Henderson County have gross
deposits of approximately $274 million at June 30, 1996, the most recent date
for which such information is available. Lexington First had approximately $21
million in deposits as of June 30, 1996.

         Lexington First Federal is able to compete effectively in its primary
market area by offering competitive interest rates and loan fees, and a wide
variety of deposit products and by emphasizing personal customer service and
cultivating relationships with the local businesses. Management believes that,
as a result of the Bank's commitment to competitive pricing, varied products and
personal service, the Bank has developed a solid base of core deposits and the
Bank's loan origination activities are an asset to the community.

Personnel

         As of March 31, 1997, the Bank had nine full-time employees and no
part-time employees. The employees are not represented by a collective
bargaining unit. Management believes that the Bank enjoys good relations with
its personnel.

                                      49

 
Properties

         The following table sets forth the location and certain additional
information regarding the Bank's offices and other material property.
 
 
                                                           Book Value at                        Deposits at
                               Year       Owned or           March 31,        Approximate        March 31,
                              Opened       Leased               1997        Square Footage         1997
                              ------       ------          -------------    --------------      ---------
                                                                                  
Main Office:                                              
                                                          
19 Natchez Trace Drive                                    
Lexington, Tennessee 40965     1961        Owned              $251,076            6,800         $20,884,000
 

         The Bank owns three parcels of land. One parcel, the office building in
which the office of the Bank is located, is at 19 Natchez Trace Drive, and
another parcel adjoins the office building, and was purchased in 1976 for
expansion purposes. In the spring of 1997, the Bank purchased property for
$127,500 which it plans to open as a branch in the fourth quarter of 1997. The
Bank plans to remodel the building and install drive-up window facilities. The
Bank estimates these improvements will total approximately $75,000.

         Intrieve, Cincinnati, Ohio, performs data processing and record keeping
for Lexington First. The Bank's fixtures and equipment include a network of
teller terminals, personal computers, miscellaneous office equipment and
satellite communications equipment.

         As of March 31, 1997, the net book value of the Bank's premises,
furniture, fixtures and equipment was $263,193.

Legal Proceedings

         There are currently no pending legal proceedings to which Lexington
First is a party or to which any of its property is subject, although from time
to time Lexington First is involved in routine legal proceedings occurring in
the ordinary course of business.


                                  REGULATION

Depository Institution Regulation

         As a federally chartered savings association, the Bank is subject to
extensive regulation by the OTS. The lending activities and other investments of
the Bank must comply with such regulatory requirements, and the OTS periodically
examines the Bank for compliance with various regulatory requirements. The FDIC
also has the authority to conduct special examinations. The Bank must file
reports with the OTS describing its activities and financial condition and is
also subject to certain reserve requirements promulgated by the Federal Reserve
Board. This supervision and regulation is intended primarily for the protection
of depositors. Certain of these regulatory requirements are referred to below or
appear elsewhere herein. This regulatory oversight will continue to apply to the
Bank following consummation of the Stock Conversion and Reorganization but prior
to consummation of the Bank Conversion.

         Upon consummation of the Bank Conversion, the National Bank will be a
national bank and its deposit accounts will continue to be insured by the SAIF.
As a national bank, the National Bank also will be required to become a member
of the Federal Reserve System. The National Bank will be subject to supervision,
examination and regulation by the OCC (rather than the OTS) and to OCC
regulations governing such matters as capital standards, mergers,

                                      50

 
establishment of branch offices, subsidiary investments and activities and
general investment authority, and it will remain subject to the FDIC's authority
to conduct special examinations. The National Bank will be required to furnish
quarterly and annual reports to the OCC concerning its activities and financial
condition and will be required to obtain regulatory approvals prior to entering
into certain transactions, including mergers with, or acquisitions of, other
depository institutions or to establish or relocate branches.

         As a federally insured depository institution, the Bank is, and the
National Bank will be, subject to various regulations promulgated by the Federal
Reserve Board, including Regulation B (Equal Credit Opportunity), Regulation D
(Reserve Requirements), Regulation E (Electronic Fund Transfers), Regulation Z
(Truth in Lending), Regulation CC (Availability of Funds and Collection of
Checks) and Regulation DD (Truth in Savings).

         The system of regulation and supervision applicable to the Bank and the
National Bank establishes a comprehensive framework for the operations of the
Bank and the National Bank and is intended primarily for the protection of the
FDIC and the depositors of the Bank and the National Bank. Changes in the
regulatory framework could have a material effect on the Bank and the National
Bank and their respective operations that in turn, could have a material adverse
effect on the Company.

         Regulatory Capital Requirements. Under OTS capital standards, savings
institutions must maintain "tangible" capital equal to 1.5% of adjusted total
assets, "core" capital equal to 3.0% of adjusted total assets and a combination
of core and "supplementary" capital equal to 8.0% of "risk-weighted" assets. In
addition, the OTS has adopted regulations which impose certain restrictions on
savings institutions that have a total risk-based capital ratio that is less
than 8.0%, a ratio of Tier 1 capital to risk-weighted assets of less than 4.0%
or a ratio of Tier 1 capital to adjusted total assets of less than 4.0% (or 3.0%
if the institution is rated Composite 1 under the OTS examination rating
system). See " -- Prompt Corrective Regulatory Action." For purposes of this
regulation, Tier 1 capital has the same definition as core capital which is
defined as common stockholders' equity (including retained earnings),
noncumulative perpetual preferred stock and related surplus, minority interests
in the equity accounts of fully consolidated subsidiaries, certain
nonwithdrawable accounts and pledged deposits and "qualifying supervisory
goodwill." Core capital is generally reduced by the amount of the savings
institution's intangible assets for which no market exists. Limited exceptions
to the deduction of intangible assets are provided for purchased mortgage
servicing rights, purchased credit card relationships and qualifying supervisory
goodwill. Tangible capital is given the same definition as core capital but does
not include an exception for qualifying supervisory goodwill and is reduced by
the amount of all the savings institution's intangible assets with only a
limited exception for purchased mortgage servicing rights. Both core and
tangible capital are further reduced by an amount equal to a the savings
institution's debt and equity investments in subsidiaries engaged in activities
not permissible to national banks other than subsidiaries engaged in activities
undertaken as agent for customers or in mortgage banking activities and
subsidiary depository institutions or their holding companies. At March 31,
1997, the Bank had no such investments.

         Adjusted total assets are a savings institution's total assets as
determined under generally accepted accounting principles increased by certain
goodwill amounts and by a pro rated portion of the assets of unconsolidated
includable subsidiaries in which the savings institution holds a minority
interest. Adjusted total assets are reduced by the amount of assets that have
been deducted from capital, the savings institution's investments in
unconsolidated includable subsidiaries and, for purposes of the core capital
requirement, qualifying supervisory goodwill.

         In determining compliance with the risk-based capital requirement, a
savings institution is allowed to use both core capital and supplementary
capital provided the amount of supplementary capital used does not exceed the
savings institution's core capital. Supplementary capital is defined to include
certain preferred stock issues, nonwithdrawable accounts and pledged deposits
that do not qualify as core capital, certain approved subordinated debt, certain
other capital instruments and a portion of the savings institution's general
loss allowances. Total core and supplementary capital are reduced by the amount
of capital instruments held by other depository institutions pursuant to
reciprocal arrangements and by the amount of the savings institution's high
loan-to-value ratio land loans and non-residential construction loans and equity
investments other than those deducted from core and tangible capital. At March
31, 1997,

                                      51

 
the Bank had no high ratio land or nonresidential construction loans and had no
equity investments for which OTS regulations require a deduction from total
capital.

         The risk-based capital requirement is measured against risk-weighted
assets which equal the sum of each asset and the credit-equivalent amount of
each off-balance sheet item after being multiplied by an assigned risk weight.
Under the OTS risk-weighting system, one- to four-family first mortgages not
more than 90 days past due with loan-to-value ratios under 80% are assigned a
risk weight of 50%. Consumer and residential construction loans are assigned a
risk weight of 100%. Mortgage-backed securities issued, or fully guaranteed as
to principal and interest, by the FHLMC are assigned a 20% risk weight. Cash and
U.S. Government securities backed by the full faith and credit of the U.S.
Government are given a 0% risk weight.

         The table below presents the Bank's capital position relative to its
various regulatory capital requirements at March 31, 1997.
 
 
                                                                                    Percent of
                                                                Amount              Assets(1)
                                                                ------              ---------
                                                                  (Dollars in thousands)
                                                                               
             Tangible capital...............................    $   3,951            15.21%
             Tangible capital requirement...................          390             1.50
                                                                ---------           ------
                Excess (deficit)............................    $   3,561            13.71%
                                                                =========            =====

             Core capital...................................    $   3,951            15.21%
             Core capital requirement.......................          779             3.00
                                                                ---------           ------
                Excess (deficit)............................    $   3,172            12.21%
                                                                =========            =====

             Risk-based capital.............................    $   4,093            36.07%
             Risk-based capital requirement.................          908             8.00
                                                                ---------          -------
                Excess (deficit)...........................     $   3,185           28.07 %
                                                                =========           ======
 
         --------------------
         (1)      Based on adjusted total assets for purposes of the tangible
                  capital and core capital requirements and risk-weighted assets
                  for purpose of the risk-based capital requirement.

         The OTS calculates the sensitivity of a savings institution's net
portfolio value based on data submitted by the institution in a schedule to its
quarterly Thrift Financial Report and using the interest rate risk measurement
model adopted by the OTS. The amount of the interest rate risk component, if
any, to be deducted from a savings institution's total capital is based on the
institution's Thrift Financial Report filed two quarters earlier. Savings
institutions with less than $300 million in assets and a risk-based capital
ratio above 12% are generally exempt from filing the interest rate risk schedule
with their Thrift Financial Reports. However, the OTS will require any exempt
savings institution that it determines may have a high level of interest rate
risk exposure to file such schedule on a quarterly basis. The Bank has not been
advised that it is deemed to have more than normal level of interest rate risk.

         In addition to requiring generally applicable capital standards for
savings institutions, the OTS is authorized to establish the minimum level of
capital for a savings institution at such amount or at such ratio of
capital-to-assets as the OTS determines to be necessary or appropriate for such
institution in light of the particular circumstances of the institution. Such
circumstances would include a high degree of exposure to interest rate risk,
prepayment risk, credit risk, concentration of credit risk and certain risks
arising from non-traditional activities. The OTS may treat the failure of any
savings institution to maintain capital at or above such level as an unsafe or
unsound practice and may issue a directive requiring any savings institution
which fails to maintain capital at or above the minimum level required by the

                                      52

 
OTS to submit and adhere to a plan for increasing capital. Such an order may be
enforced in the same manner as an order issued by the FDIC.

         Upon consummation of the Bank Conversion, the National Bank will no
longer be subject to OTS capital regulations, but will be subject to the capital
regulations of the OCC. The Federal Reserve Board and the OCC have established
guidelines with respect to the maintenance of appropriate levels of capital by
bank holding companies and national banks, respectively. The regulations impose
two sets of capital adequacy requirements: minimum leverage rules, which require
bank holding companies and banks to maintain a specified minimum ratio of
capital to total assets, and risk-based capital rules, which require the
maintenance of specified minimum ratios of capital to "risk-weighted" assets.

         The regulations of the Federal Reserve Board and the OCC require bank
holding companies and national banks, respectively, to maintain a minimum
leverage ratio of "Tier 1 capital" (as defined in the risk-based capital
guidelines discussed in the following paragraphs) to total assets of 3%.
Although setting a minimum 3% leverage ratio, the capital regulations state that
only the strongest bank holding companies and banks, with composite examination
ratings of 1 under the rating system used by the federal bank regulators, would
be permitted to operate at or near such minimum level of capital. All other bank
holding companies and banks are expected to maintain a leverage ratio of at
least 1% to 2% above the minimum ratio, depending on the assessment of an
individual organization's capital adequacy by its primary regulator. Any bank or
bank holding company experiencing or anticipating significant growth would be
expected to maintain capital well above the minimum levels. In addition, the
Federal Reserve Board has indicated that whenever appropriate, and in particular
when a bank holding company is undertaking expansion, seeking to engage in new
activities or otherwise facing unusual or abnormal risks, it will consider, on a
case-by-case basis, the level of an organization's ratio of tangible Tier 1
capital (after deducting all intangibles) to total assets in making an overall
assessment of capital.

         The risk-based capital rules of the Federal Reserve Board and the OCC
require bank holding companies and national banks to maintain minimum regulatory
capital levels based upon a weighting of their assets and off-balance sheet
obligations according to risk. The risk-based capital rules have two basic
components: a core capital (Tier 1) requirement and a supplementary capital
(Tier 2) requirement. Core capital consists primarily of common stockholders'
equity, certain perpetual preferred stock (which must be noncumulative with
respect to banks), and minority interests in the equity accounts of consolidated
subsidiaries; less all intangible assets, except for certain purchased mortgage
servicing rights and purchased credit card relationships. Supplementary capital
elements include, subject to certain limitations, the allowance for losses on
loans and leases; perpetual preferred stock that does not qualify as Tier 1
capital and long-term preferred stock with an original maturity of at least 20
years from issuance; hybrid capital instruments, including perpetual debt and
mandatory convertible securities; and subordinated debt and intermediate-term
preferred stock.

         The risk-based capital regulations assign balance sheet assets and
credit equivalent amounts of off-balance sheet obligations to one of four broad
risk categories based principally on the degree of credit risk associated with
the obligor. The assets and off-balance sheet items in the four risk categories
are weighted at 0%, 20%, 50% and 100%. These computations result in the total
risk-weighted assets.

         The risk-based capital regulations require all banks and bank holding
companies to maintain a minimum ratio of total capital to total risk-weighted
assets of 8%, with at least 4% as core capital. For the purpose of calculating
these ratios: (i) supplementary capital will be limited to no more than 100% of
core capital; and (ii) the aggregate amount of certain types of supplementary
capital will be limited. In addition, the risk-based capital regulations limit
the allowance for loan losses includable as capital to 1.25% of total
risk-weighted assets.

         The federal bank regulatory agencies, including the OCC, have revised
their risk-based capital requirements to ensure that such requirements provide
for explicit consideration by commercial banks of interest rate risk. Under the
rule, a bank's interest rate risk exposure is quantified using either the
measurement system set forth in the proposal or

                                      53

 
the bank's internal model for measuring such exposure, if such model is
determined to be adequate by the bank's examiner. If the dollar amount of a
bank's interest rate risk exposure, as measured under either measurement system,
exceeds 1% of the bank's total assets, the bank would be required under the rule
to hold additional capital equal to the dollar amount of the excess. Management
does not believe that adoption of the rule has had a material adverse effect on
the required levels of capital. Further, interest rate risk component rule would
not apply to bank holding companies on a consolidated basis.

         OCC regulations classify national banks by capital levels and which
provide for the OCC to take various prompt corrective actions to resolve the
problems of any bank that fails to satisfy the capital standards. Under such
regulations, a well-capitalized bank is one that is not subject to any
regulatory order or directive to meet any specific capital level and that has or
exceeds the following capital levels: a total risk-based capital ratio of 10%, a
Tier 1 risk- based capital ratio of 6%, and a leverage ratio of 5%. An
adequately capitalized bank is one that does not qualify as well-capitalized but
meets or exceeds the following capital requirements: a total risk-based capital
ratio of 8%, a Tier 1 risk-based capital ratio of 4%, and a leverage ratio of
either (i) 4% or (ii) 3% if the bank has the highest composite examination
rating. A bank not meeting these criteria is treated as undercapitalized,
significantly undercapitalized, or critically undercapitalized depending on the
extent to which the bank's capital levels are below these standards. A national
bank that falls within any of the three undercapitalized categories established
by the prompt corrective action regulation will be subject to severe regulatory
sanctions.

         Prompt Corrective Regulatory Action. Under the Federal Deposit
Insurance Corporation Improvement Act of 1991 ("FDICIA"), the federal banking
regulators are required to take prompt corrective action if an insured
depository institution fails to satisfy certain minimum capital requirements.
All institutions, regardless of their capital levels, are restricted from making
any capital distribution or paying any management fees if the institution would
thereafter fail to satisfy the minimum levels for any of its capital
requirements. An institution that fails to meet the minimum level for any
relevant capital measure (an "undercapitalized institution") may be: (i) subject
to increased monitoring by the appropriate federal banking regulator; (ii)
required to submit an acceptable capital restoration plan within 45 days; (iii)
subject to asset growth limits; and (iv) required to obtain prior regulatory
approval for acquisitions, branching and new lines of businesses. The capital
restoration plan must include a guarantee by the institution's holding company
that the institution will comply with the plan until it has been adequately
capitalized on average for four consecutive quarters, under which the holding
company would be liable up to 5% of the institution's total assets or the amount
necessary to bring the institution into capital compliance as of the date it
failed to comply with its capital restoration plan. A "significantly
undercapitalized" institution, as well as any undercapitalized institution that
did not submit an acceptable capital restoration plan, may be subject to
regulatory demands for recapitalization, broader application of restrictions on
transactions with affiliates, limitations on interest rates paid on deposits,
asset growth and other activities, possible replacement of directors and
officers, and restrictions on capital distributions by any bank holding company
controlling the institution. Any company controlling the institution could also
be required to divest the institution or the institution could be required to
divest subsidiaries. The senior executive officers of a significantly
undercapitalized institution may not receive bonuses or increases in
compensation without prior approval and the institution is prohibited from
making payments of principal or interest on its subordinated debt. In their
discretion, the federal banking regulators may also impose the foregoing
sanctions on an undercapitalized institution if the regulators determine that
such actions are necessary to carry out the purposes of the prompt corrective
action provisions. If an institution's ratio of tangible capital to total assets
falls below a "critical capital level," the institution will be subject to
conservatorship or receivership within 90 days unless periodic determinations
are made that forbearance from such action would better protect the deposit
insurance fund. Unless appropriate findings and certifications are made by the
appropriate federal bank regulatory agencies, a critically undercapitalized
institution must be placed in receivership if it remains critically
undercapitalized on average during the calendar quarter beginning 270 days after
the date it became critically undercapitalized.

         Under regulations jointly adopted by the federal banking regulators,
including the OTS and the OCC, a depository institution's capital adequacy for
purposes of the prompt corrective action rules is determined on the basis of the
institution's total risk-based capital ratio (the ratio of its total capital to
risk-weighted assets), Tier 1 risk-based capital ratio (the ratio of its core
capital to risk-weighted assets) and leverage ratio (the ratio of its core
capital to

                                      54

 
adjusted total assets). Under the regulations, a depository institution that is
not subject to an order or written directive to meet or maintain a specific
capital level will be deemed "well capitalized" if it also has: (i) a total
risk-based capital ratio of 10% or greater; (ii) a Tier 1 risk-based capital
ratio of 6.0% or greater; and (iii) a leverage ratio of 5.0% or greater. An
"adequately capitalized" depository institution is a depository institution that
does not meet the definition of well capitalized and has: (i) a total risk-based
capital ratio of 8.0% or greater; (ii) a Tier 1 capital risk-based ratio of 4.0%
or greater; and (iii) a leverage ratio of 4.0% or greater (or 3.0% or greater if
the depository institution has a composite 1 CAMELS rating). An
"undercapitalized institution" is a depository institution that has: (i) a total
risk-based capital ratio less than 8.0%; (ii) a Tier 1 risk-based capital ratio
of less than 4.0%; or (iii) a leverage ratio of less than 4.0% (or 3.0% if the
institution has a composite 1 CAMELS rating). A "significantly undercapitalized"
institution is defined as a depository institution that has: (i) a total
risk-based capital ratio of less than 6.0%; (ii) a Tier 1 risk-based capital
ratio of less than 3.0%; or (iii) a leverage ratio of less than 3.0%. A
"critically undercapitalized" depository institution is defined as a depository
institution that has a ratio of "tangible equity" to total assets of less than
2.0%. Tangible equity is defined as core capital plus cumulative perpetual
preferred stock (and related surplus) less all intangibles other than qualifying
supervisory goodwill and certain purchased mortgage servicing rights. A federal
banking regulator, including the OTS and OCC, may reclassify a well capitalized
depository institution as adequately capitalized and may require an adequately
capitalized or undercapitalized institution to comply with the supervisory
actions applicable to institutions in the next lower capital category (but may
not reclassify a significantly undercapitalized institution as critically
under-capitalized) if determines, after notice and an opportunity for a hearing,
that the depository institution is in an unsafe or unsound condition or that the
institution has received and not corrected a less-than-satisfactory rating for
any CAMELS rating category.

         At March 31, 1997, the Bank was classified as "well capitalized" under
OTS regulations, and management of the Bank believes that the National Bank
will, immediately after the Bank Conversion, also be classified as "well-
capitalized" under OCC regulations.

         Qualified Thrift Lender Test. A savings institution that does not meet
the Qualified Thrift Lender test ("QTL Test") must either convert to a bank
charter or comply with the following restrictions on its operations: (i) the
institution may not engage in any new activity or make any new investment,
directly or indirectly, unless such activity or investment is permissible for
both a national bank and a savings institution; (ii) the branching powers of the
institution are restricted to those of a national bank located in the
institution's home state; (iii) the institution shall not be eligible to obtain
any advances from its FHLB; and (iv) payment of dividends by the institution
shall be subject to the rules regarding payment of dividends by a national bank.
In addition, any company that controls a savings institution that fails to
qualify as a QTL will be required to register as and be deemed a bank holding
company subject to all of the provisions of the Bank Holding Company Act of 1956
(the "BHCA") and other statutes applicable to bank holding companies. Upon the
expiration of three years from the date the institution ceases to be a QTL, it
must cease any activity, and not retain any investment not permissible for both
a national bank and a savings institution and immediately repay any outstanding
FHLB advances (subject to safety and soundness considerations).

         To qualify as a QTL, a savings institution must either qualify as a
"domestic building and loan association" under the Internal Revenue Code or
maintain at least 65% of its "portfolio" assets in Qualified Thrift Investments.
Portfolio assets are defined as total assets less intangibles, property used by
a savings institution in its business and liquidity investments in an amount not
exceeding 20% of assets. All of the following may be included as Qualified
Thrift Investments: investments in residential mortgages, home equity loans,
loans made for educational purposes, small business loans, credit card loans and
shares of stock issued by an FHLB. Subject to a 20% of portfolio assets limit,
savings institutions are also able to treat the following as Qualified Thrift
Investments: (i) 50% of the dollar amount of residential mortgage loans subject
to sale under certain conditions, (ii) investments, both debt and equity, in the
capital stock or obligations of and any other security issued by a service
corporation or operating subsidiary, provided that such subsidiary derives at
least 80% of its annual gross revenues from activities directly related to
purchasing, refinancing, constructing, improving or repairing domestic
residential housing or manufactured housing, (iii) 200% of their investments in
loans to finance "starter homes" and loans for construction, development or
improvement of housing and community service facilities or for financing small
businesses in "credit-needy" areas, (iv) loans for the purchase,

                                      55

 
construction, development or improvement of community service facilities, (v)
loans for personal, family, household or educational purposes, provided that the
dollar amount treated as Qualified Thrift Investments may not exceed 10% of the
savings association's portfolio assets, and (vi) shares of stock issued by FNMA
or FHLMC.

         A savings institution must maintain its status as a QTL on a monthly
basis in nine out of every 12 months. A savings institution that fails to
maintain QTL status will be permitted to requalify once, and if it fails the QTL
Test a second time, it will become immediately subject to all penalties as if
all time limits on such penalties had expired. At March 31, 1997, approximately
96.2% of the Bank's assets were invested in Qualified Thrift Investments.

         National banks are not subject to the QTL Test.

         Dividend Limitations. Under OTS regulations, the Bank is not permitted
to pay dividends on its capital stock if its regulatory capital would thereby be
reduced below the amount then required for the liquidation account established
for the benefit of certain depositors of the Bank at the time of the Stock
Conversion and Reorganization. In addition, savings institution subsidiaries of
savings and loan holding companies are required to give the OTS 30 days' prior
notice of any proposed declaration of dividends to the holding company.

         Federal regulations impose limitations on the payment of dividends and
other capital distributions (including stock repurchases and cash mergers) by
the Bank. Under these regulations, a savings institution that, immediately prior
to, and on a pro forma basis after giving effect to, a proposed capital
distribution, has total capital (as defined by OTS regulation) that is equal to
or greater than the amount of its fully phased-in capital requirements (a "Tier
1 Association") is generally permitted without OTS approval, after notice, to
make capital distributions during a calendar year in the amount equal to the
greater of (i) 75% of net earnings for the previous four quarters, or (ii) up to
100% of its net earnings to date during the calendar year plus an amount that
would reduce by one-half the amount by which its capital-to-assets ratio
exceeded its fully phased-in capital requirement to assets ratio at the
beginning of the calendar year. A savings institution with total capital in
excess of current minimum capital requirements but not in excess of the fully
phased-in requirements (a "Tier 2 Association") is permitted, after notice, to
make capital distributions without OTS approval of up to 75% of its net earnings
for the previous four quarters, less dividends already paid for such period. A
savings institution that fails to meet current minimum capital requirements (a
"Tier 3 Association") is prohibited from making any capital distributions
without the prior approval of the OTS. Tier 1 Associations that have been
notified by the OTS that they are in need of more than normal supervision will
be treated as either a Tier 2 or Tier 3 Association. Unless the OTS determines
that the Bank is an institution requiring more than normal supervision, the Bank
is authorized to pay dividends in accordance with the provisions of the OTS
regulations discussed above as a Tier 1 Association.

         Under the OTS' prompt corrective action regulations, the Bank is also
prohibited from making any capital distributions if after making the
distribution, the Bank would have: (i) a total risk-based capital ratio of less
than 8.0%; (ii) a Tier 1 risk-based capital ratio of less than 4.0%; or (iii) a
leverage ratio of less than 4.0%. The OTS, after consultation with the FDIC,
however, may permit an otherwise prohibited stock repurchase if made in
connection with the issuance of additional shares in an equivalent amount and
the repurchase will reduce the institution's financial obligations or otherwise
improve the institution's financial condition.

         In addition to the foregoing, earnings of the Bank appropriated to bad
debt reserves and deducted for Federal income tax purposes are not available for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the then current tax rate by the Bank on the amount of earnings
removed from the reserves for such distributions. See "Taxation."

         Following the Bank Conversion, the National Bank's ability to pay
dividends will not be subject to the limitations in the OTS regulations but will
instead be governed by the National Bank Act and to OCC regulations applicable
to national banks. Under such statute and regulations, all dividends by a
national bank must be paid out of current or retained net profits, after
deducting reserves for losses and bad debts. The National Bank Act further
restricts

                                      56

 
the payment of dividends out of net profits by prohibiting a national bank from
declaring a dividend on its shares of common stock until the surplus fund equals
the amount of capital stock or, if the surplus fund does not equal the amount of
capital stock, until one-tenth of a bank's net profits for the preceding half
year in the case of quarterly or semi-annual dividends, or the preceding two
half-year periods in the case of annual dividends, are transferred to the
surplus fund. In addition, the prior approval of the OCC is required for the
payment of a dividend if the total of all dividends declared by a national bank
in any calendar year would exceed the total of its net profits for the year
combined with its net profits for the two preceding years, less any required
transfers to surplus or a fund for the retirement of any preferred stock. In
addition, the National Bank is prohibited by federal statute from paying
dividends or making any other capital distribution that would cause the National
Bank to fail to meet its regulatory capital requirements.

         The OCC has the authority to prohibit the payment of dividends by a
national bank when it determines such payment to be an unsafe and unsound
banking practice. In addition, the National Bank would be prohibited by federal
statute and the OCC's prompt corrective action regulations from making any
capital distribution if, after giving effect to the distribution, the National
Bank would be classified as "undercapitalized" under the OCC's regulations. See
"-- Prompt Corrective Regulatory Action." Finally, the National Bank, like the
Bank, would not be able to pay dividends on its capital stock if its capital
would thereby reduced below the remaining balance of the liquidation account
established in connection with the Stock Conversion and Reorganization.

         Safety and Soundness Standards. Under FDICIA, as amended by the Riegle
Community Development and Regulatory Improvement Act of 1994 (the "CDRI Act"),
each Federal banking agency is required to establish safety and soundness
standards for institutions under its authority. On July 10, 1995, the Federal
banking agencies, including the OTS, the OCC and the Federal Reserve Board
released Interagency Guidelines Establishing Standards for Safety and Soundness
and published a final rule establishing deadlines for submission and review of
safety and soundness compliance plans. The final rule and the guidelines went
into effect on August 9, 1995. The guidelines require depository institutions to
maintain internal controls and information systems and internal audit systems
that are appropriate for the size, nature and scope of the institution's
business. The guidelines also establish certain basic standards for loan
documentation, credit underwriting, interest rate risk exposure, and asset
growth. The guidelines further provide that depository institutions should
maintain safeguards to prevent the payment of compensation, fees and benefits
that are excessive or that could lead to material financial loss, and should
take into account factors such as comparable compensation practices at
comparable institutions. If the federal banking regulator determines that a
depository institution is not in compliance with the safety and soundness
guidelines, it may require the institution to submit an acceptable plan to
achieve compliance with the guidelines. A depository institution must submit an
acceptable compliance plan to the appropriate federal banking regulator within
30 days of receipt of a request for such a plan. Failure to submit or implement
a compliance plan may subject the institution to regulatory sanctions. Under the
proposed regulations of the Federal Reserve Board, a bank holding company would
be required to ensure that its subsidiary bank will return to compliance with
the safety and soundness standards if a deficiency is detected. Management
believes that the Bank already meets substantially all the standards adopted in
the interagency guidelines, and therefore does not believe that implementation
of these regulatory standards will materially affect the Bank's or the National
Bank's operations.

         Under federal banking regulations, depository institutions must also
adopt and maintain written policies that establish appropriate limits and
standards for extensions of credit that are secured by liens or interests in
real estate or are made for the purpose of financing permanent improvements to
real estate. These policies must establish loan portfolio diversification
standards, prudent underwriting standards, including loan-to-value limits, that
are clear and measurable, loan administration procedures and documentation,
approval and reporting requirements. A depository institution's real estate
lending policy must reflect consideration of the Interagency Guidelines for Real
Estate Lending Policies (the "Real Estate Lending Guidelines") that have been
adopted by the federal bank regulators. The Real Estate Lending Guidelines,
among other things, call upon depository institutions to establish internal
loan-to-value limits for real estate loans that are not in excess of the
specified loan-to-value limits for the various types of real estate loans. The
Real Estate Lending Guidelines state, however, that it may be appropriate in
individual cases to originate or purchase loans with loan-to-value ratios in
excess of the supervisory loan-to-value limits.

                                      57

 
         Additionally, under FDICIA, as amended by the CDRI Act, the Federal
banking agencies are required to establish standards relating to the asset
quality and earnings that the agencies determine to be appropriate. On July 10,
1995, the federal banking agencies, including the OTS, OCC and Federal Reserve
Board issued proposed guidelines relating to asset quality and earnings. Under
the proposed guidelines, a depository institution should maintain systems,
commensurate with its size and the nature and scope of its operations, to
identify problem assets and prevent deterioration in those assets as well as to
evaluate and monitor earnings and ensure that earnings are sufficient to
maintain adequate capital and reserves. Management believes that the asset
quality and earnings standards, in the form proposed by the federal banking
agencies, would not have a material effect on the Bank's or the National Bank's
operations.

         Deposit Insurance. The Bank is required to pay assessments based on a
percentage of its insured deposits to the FDIC for insurance of its deposits by
the FDIC through the SAIF. Under the Federal Deposit Insurance Act, the FDIC is
required to set semi-annual assessments for SAIF-insured institutions at a level
necessary to maintain the designated reserve ratio of the SAIF at 1.25% of
estimated insured deposits or at a higher percentage of estimated insured
deposits that the FDIC determines to be justified for that year by circumstances
indicating a significant risk of substantial future losses to the SAIF.

         Under the FDIC's risk-based deposit insurance assessment system, the
assessment rate for an insured depository institution depends on the assessment
risk classification assigned to the institution by the FDIC, which is determined
by the institution's capital level and supervisory evaluations. Based on the
data reported to regulators for the date closest to the last day of the seventh
month preceding the semi-annual assessment period, institutions are assigned to
one of three capital groups -- well capitalized, adequately capitalized or
undercapitalized -- using the same percentage criteria as under the prompt
corrective action regulations. See " -- Prompt Corrective Regulatory Action."
Within each capital group, institutions are assigned to one of three subgroups
on the basis of supervisory evaluations by the institution's primary supervisory
authority and such other information as the FDIC determines to be relevant to
the institution's financial condition and the risk posed to the deposit
insurance fund. Subgroup A consists of financially sound institutions with only
a few minor weaknesses. Subgroup B consists of institutions that demonstrate
weaknesses which, if not corrected, could result in significant deterioration of
the institution and increased risk of loss to the deposit insurance fund.
Subgroup C consists of institutions that pose a substantial probability of loss
to the deposit insurance fund unless effective corrective action is taken.

         Over the past years, institutions with SAIF-assessable deposits, like
the Bank, were required to pay higher deposit insurance premiums than
institutions with deposits insured by the BIF. In order to recapitalize the SAIF
and address the premium disparity, in November 1996 the FDIC imposed a one-time
special assessment on institutions with SAIF-assessable deposits based on the
amount determined by the FDIC to be necessary to increase the reserve levels of
the SAIF to the designated reserve ratio of 1.25% of insured deposits.
Institutions were assessed at the rate of 65.7 basis points based on the amount
of their SAIF-assessable deposits as of March 31, 1995. As a result of the
special assessment the Bank incurred a pre-tax expense of $128,000 during the
quarter ended September 30, 1996.

         The special assessment recapitalized the SAIF, and as a result, the
FDIC lowered the SAIF deposit insurance assessment rates through the end of 1997
to zero for well capitalized institutions with the highest supervisory ratings
and 0.31% of insured deposits for institutions in the highest risk-based premium
category. Since the BIF is above its designated reserve ratio of 1.25% of
insured deposits, "well-capitalized" institutions in Subgroup A, numbering 95%
of BIF-insured institutions, pay no federal deposit insurance premiums, with the
remaining 5% of institutions paying a graduated range of rates up to 0.27% of
insured deposits for the highest risk-based premium category. Until December 31,
1999, SAIF-insured institutions will be required to pay assessments to the FDIC
at the rate of 6.5 basis points to help fund interest payments on certain bonds
issued by the Financing Corporation ("FICO") an agency of the federal government
established to finance takeovers of insolvent thrifts. During this period, BIF
members will be assessed for these obligations at the rate of 1.3 basis points.
After December 31, 1999, both BIF and SAIF members will be assessed at the same
rate for FICO payments, or sooner if the two funds are merged.


                                      58

 
         Although the National Bank would qualify for insurance of deposits by
the BIF of the FDIC, substantial entrance and exit fees apply to conversions
from SAIF to BIF insurance and such fees may make a SAIF to BIF conversion
prohibitively expensive. Following the Bank Conversion, the National Bank
intends to remain a member of the SAIF, which will insure the deposits of the
National Bank to a maximum of $100,000 for each depositor. Because the National
Bank will continue to be a SAIF member, its deposit insurance assessments will
be determined on the same basis as the deposit insurance assessments paid by the
Bank. In the past the substantial disparity existing between deposit insurance
premiums paid by BIF and SAIF members gave BIF-insured institutions a
competitive advantage over SAIF-insured institutions like the Bank. The
reduction of SAIF deposit insurance premiums effectively eliminated this
disparity and could have the effect of increasing the net earnings of the Bank
(and the National Bank) and restoring the competitive equality between
BIF-insured and SAIF-insured institutions.

         The FDIC has adopted a regulation which provides that any insured
depository institution with a ratio of Tier 1 capital to total assets of less
than 2% will be deemed to be operating in an unsafe or unsound condition, which
would constitute grounds for the initiation of termination of deposit insurance
proceedings. The FDIC, however, would not initiate termination of insurance
proceedings if the depository institution has entered into and is in compliance
with a written agreement with its primary regulator, and the FDIC is a party to
the agreement, to increase its Tier 1 capital to such level as the FDIC deems
appropriate. Tier 1 capital is defined as the sum of common stockholders'
equity, noncumulative perpetual preferred stock (including any related surplus)
and minority interests in consolidated subsidiaries, minus all intangible assets
other than mortgage servicing rights and qualifying supervisory goodwill
eligible for inclusion in core capital under OTS regulations and minus
identified losses and investments in certain securities subsidiaries. Insured
depository institutions with Tier 1 capital equal to or greater than 2% of total
assets may also be deemed to be operating in an unsafe or unsound condition
notwithstanding such capital level. The regulation further provides that in
considering applications that must be submitted to it by savings associations,
the FDIC will take into account whether the savings association is meeting with
the Tier 1 capital requirement for state non-member banks of 4% of total assets
for all but the most highly rated state non-member banks.

         Transactions with Affiliates. Transactions between depository
institutions (including the Bank and National Bank) and any affiliate are
governed by Sections 23A and 23B of the Federal Reserve Act. An affiliate of a
depository institution is any company or entity which controls, is controlled by
or is under common control with the depository institution. In a holding company
context, the parent holding company of a depository institution (such as the
Company) and any companies which are controlled by such parent holding company
are affiliates of the depository institution. Generally, Sections 23A and 23B
(i) limit the extent to which the depository institution or its subsidiaries may
engage in "covered transactions" with any one affiliate to an amount equal to
10% of such institution's capital stock and surplus, and contain an aggregate
limit on all such transactions with all affiliates to an amount equal to 20% of
such capital stock and surplus, and (ii) require that all such transactions be
on terms substantially the same, or at least as favorable, to the institution or
subsidiary as those provided to a non-affiliate. The term "covered transaction"
includes the making of loans, purchase of assets, issuance of a guarantee and
similar other types of transactions. In addition to the restrictions imposed by
Sections 23A and 23B, OTS regulations provide that no savings institution may
(i) loan or otherwise extend credit to an affiliate, except for any affiliate
which engages only in activities which are permissible for bank holding
companies, or (ii) purchase or invest in any stocks, bonds, debentures, notes or
similar obligations of any affiliate, except for affiliates which are
subsidiaries of the savings institution. Section 106 of the BHCA which applies
to the Bank, and which will also apply to the National Bank, prohibits the Bank
from extending credit to or offering any other services, or fixing or varying
the consideration for such extension of credit or service, on the condition that
the customer obtain some additional service from the institution or certain of
its affiliates or not obtain services of a competitor of the institution,
subject to certain exceptions.

         Loans to Directors, Executive Officers and Principal Stockholders.
Depository institutions like the Bank and National Bank are also subject to the
restrictions contained in Section 22(h) and Section 22(g) of the Federal Reserve
Act on loans to executive officers, directors and principal stockholders. Under
Section 22(h), loans to a director, executive officer and to a greater than 10%
stockholder of a depository institution, and certain affiliated entities
thereof, may not exceed, together with all other outstanding loans to such
person and affiliated entities the institution's loan to

                                      59

 
one borrower limit (generally equal to 15% of the institution's unimpaired
capital and surplus and an additional 10% of such capital and surplus for loans
fully secured by certain readily marketable collateral). Section 22(h) also
prohibits loans, above amounts prescribed by the appropriate federal banking
agency, to directors, executive officers and greater than 10% stockholders of a
depository institution, and their respective affiliates, unless such loan is
approved in advance by a majority of the board of directors of the institution
with any "interested" director not participating in the voting. The Federal
Reserve Board has prescribed the loan amount (which includes all other
outstanding loans to such person), as to which such prior board of director
approval is required, as being the greater of $25,000 or 5% of capital and
surplus (up to $500,000). Further, the Federal Reserve Board pursuant to Section
22(h) requires that loans to directors, executive officers and principal
stockholders be made on terms substantially the same as offered in comparable
transactions to other persons. Section 22(h) also generally prohibits a
depository institution from paying the overdrafts of any of its executive
officers or directors. Section 22(g) of the Federal Reserve Act requires that
loans to executive officers of depository institutions not be made on terms more
favorable than those afforded to other borrowers, requires approval for such
extensions of credit by the board of directors of the institution, and imposes
reporting requirements for and additional restrictions on the type, amount and
terms of credits to such officers. In addition, Section 106 of the BHCA
prohibits extensions of credit to executive officers, directors, and greater
than 10% stockholders of a depository institution by any other institution which
has a correspondent banking relationship with the institution, unless such
extension of credit is on substantially the same terms as those prevailing at
the time for comparable transactions with other persons and does not involve
more than the normal risk of repayment or present other unfavorable features.

         Liquidity Requirements. The Bank is required to maintain average daily
balances of liquid assets (cash, certain time deposits, bankers' acceptances,
highly rated corporate debt and commercial paper, securities of certain mutual
funds, and specified United States government, state or federal agency
obligations) equal to the monthly average of not less than a specified
percentage (currently 5%) of its net withdrawable savings deposits plus
short-term borrowings. The Bank is also required to maintain average daily
balances of short-term liquid assets at a specified percentage (currently 1%) of
the total of its net withdrawable savings accounts and borrowings payable in one
year or less. Monetary penalties may be imposed for failure to meet liquidity
requirements. The average regulatory liquidity ratio of the Bank for the month
of March 1997 was 28.7%. The regulations of the OCC do not impose similar
liquidity requirements for national banks, such as the National Bank.

         Federal Home Loan Bank System. The Bank is a member of the FHLB, which
consists of 12 Federal Home Loan Banks subject to supervision and regulation by
the Federal Housing Finance Board ("FHFB"). The FHFBs provide a central credit
facility primarily for member institutions. As a member of the FHLB of
Cincinnati, the Bank is required to acquire and hold shares of capital stock in
the FHLB of Cincinnati in an amount at least equal to 1% of the aggregate unpaid
principal of its home mortgage loans, home purchase contracts, and similar
obligations at the beginning of each year, or 1/20 of its advances from the FHLB
of Cincinnati, whichever is greater. The Bank was in compliance with this
requirement with investment in FHLB of Cincinnati stock at March 31, 1997 of
$250,000. The FHLB of Cincinnati is funded primarily from proceeds derived from
the sale of consolidated obligations of the FHLB System. It makes advances to
members in accordance with policies and procedures established by the FHFB and
the Board of Directors of the FHLB of Cincinnati. As of March 31, 1997, the Bank
had $941,000 in advances from the FHLB of Cincinnati outstanding with a weighted
average interest rate of 7.74%. See "Business of the Bank -- Deposit Activities
and Other Sources of Funds -- Borrowings."

         Federal Reserve System. Pursuant to regulations of the Federal Reserve
Board, a depository institution must maintain average daily reserves equal to 3%
on the first $49.3 million of transaction accounts, plus 10% on the remainder.
This percentage is subject to adjustment by the Federal Reserve Board. Because
required reserves must be maintained in the form of vault cash or in a
non-interest bearing account at a Federal Reserve Bank, the effect of the
reserve requirement is to reduce the amount of the institution's
interest-earning assets. As of March 31, 1997, the Bank met its reserve
requirements.

         As a national bank, the National Bank will be required to become a
member of the Federal Reserve System and subscribe for stock in the Federal
Reserve Bank of Atlanta in an amount equal to 6% of the National Bank's paid-up

                                      60

 
capital and surplus. The National Bank will continue to be subject to the
reserve requirements to which the Bank is presently subject under Federal
Reserve Board regulations.

         The monetary policies and regulations of the Federal Reserve Board have
a significant effect on the operating results of commercial banks. The Federal
Reserve Board's policies affect the levels of bank loans, investments and
deposits through its open market operation in United States government
securities, its regulation of the interest rate on borrowings of member banks
from Federal Reserve Banks and its imposition of non-earning reserve
requirements on all depository institutions, such as the National Bank, that
maintain transaction accounts or non-personal time deposits.

Regulation of the Company

         General. Following the Stock Conversion and Reorganization, the Company
will be a savings and loan holding company within the meaning of the Home
Owners' Loan Act, as amended ("HOLA"). As such the Company will be registered
with the OTS and subject to OTS regulations, examinations, supervision and
reporting requirements. As a subsidiary of a savings and loan holding company,
the Bank will be subject to certain restrictions in its dealings with the
Company and affiliates thereof. The Company also will be required to file
certain reports with, and otherwise comply with the rules and regulations of the
SEC under the federal securities laws.

         Activities Restrictions. The Board of Directors of the Company
presently intends to operate the Company as a unitary savings and loan holding
company until the Bank Conversion can be completed. There are generally no
restrictions on the activities of a unitary savings and loan holding company.
However, if the Director of OTS determines that there is reasonable cause to
believe that the continuation by a savings and loan holding company of an
activity constitutes a serious risk to the financial safety, soundness, or
stability of its subsidiary savings association, the Director of OTS may impose
such restrictions as deemed necessary to address such risk including limiting:
(i) payment of dividends by the savings institution, (ii) transactions between
the savings institution and its affiliates; and (iii) any activities of the
savings institution that might create a serious risk that the liabilities of the
holding company and its affiliates may be imposed on the savings institution.
Notwithstanding the above rules as to permissible business activities of unitary
savings and loan holding companies, if the savings institution subsidiary of
such a holding company fails to meet the QTL Test, then such unitary holding
company shall also presently become subject to the activities restrictions
applicable to multiple holding companies and unless the savings institution
requalifies as a QTL within one year thereafter, register as, and become subject
to, the restrictions applicable to a bank holding company. See " -- Regulation
of the Bank -- Qualified Thrift Lender Test."

         If the Company were to acquire control of another savings institution,
other than through merger or other business combination with the Bank, the
Company would thereupon become a multiple savings and loan holding company.
Except where such acquisition is pursuant to the authority to approve emergency
thrift acquisitions and where each subsidiary savings institution meets the QTL
Test, the activities of the Company and any of its subsidiaries (other than the
Bank or other subsidiary savings institutions) would thereafter be subject to
further restrictions. Among other things, no multiple savings and loan holding
company or subsidiary thereof which is not a savings institution may commence or
continue for a limited period of time after becoming a multiple savings and loan
holding company or subsidiary thereof, any business activity, upon prior notice
to, and no objection by the OTS, other than: (i) furnishing or performing
management services for a subsidiary savings institution; (ii) conducting an
insurance agency or escrow business; (iii) holding, managing, or liquidating
assets owned by or acquired from a subsidiary savings institution; (iv) holding
or managing properties used or occupied by a subsidiary savings institution; (v)
acting as trustee under deeds of trust; (vi) those activities previously
directly authorized by regulation as of March 5, 1987 to be engaged in by
multiple savings and loan holding companies; or (vii) those activities
authorized by the Federal Reserve Board as permissible for bank holding
companies, unless the Director of OTS by regulation prohibits or limits such
activities for savings and loan holding companies. Those activities described in
(vii) above must also be approved by the Director of OTS prior to being engaged
in by a multiple savings and loan holding company.


                                      61

 
         Restrictions on Acquisitions. The HOLA generally prohibits savings and
loan holding companies from acquiring, without prior approval of the Director of
OTS, (i) control of any other savings institution or savings and loan holding
company or substantially all the assets thereof, or (ii) more than 5% of the
voting shares of a savings institution or holding company thereof which is not a
subsidiary. Except with the prior approval of the Director of OTS, no director
or officer of a savings and loan holding company or person owning or controlling
by proxy or otherwise more than 25% of such company's stock, may also acquire
control of any savings institution, other than a subsidiary savings institution,
or of any other savings and loan holding company.

         The Director of OTS may only approve acquisitions resulting in the
formation of a multiple savings and loan holding company which controls savings
institutions in more than one state if: (i) the multiple savings and loan
holding company involved controls a savings institution which operated a home or
branch office in the state of the institution to be acquired as of March 5,
1987; (ii) the acquiror is authorized to acquire control of the savings
institution pursuant to the emergency acquisition provisions of the Federal
Deposit Insurance Act; or (iii) the statutes of the state in which the
institution to be acquired is located specifically permit institutions to be
acquired by state-chartered institutions or savings and loan holding companies
located in the state where the acquiring entity is located (or by a holding
company that controls such state-chartered savings institutions).

         The OTS regulations permit federal associations to branch in any state
or states of the United States and its territories. Except in supervisory cases
or when interstate branching is otherwise permitted by state law or other
statutory provision, a federal association may not establish an out-of-state
branch unless (i) the federal association qualifies as a QTL or as a "domestic
building and loan association" under ss.7701(a)(19) of the Code and the total
assets attributable to all branches of the association in the state would
qualify such branches taken as a whole as a QTL or for treatment as a domestic
building and loan association and (ii) such branch would not result in (a)
formation of a prohibited multi-state multiple savings and loan holding company
or (b) a violation of certain statutory restrictions on branching by savings
institution subsidiaries of banking holding companies. Federal associations
generally may not establish new branches unless the institution meets or exceeds
minimum regulatory capital requirements. The OTS will also consider the
institution's record of compliance with the Community Reinvestment Act of 1977
in connection with any branch application.

         Under the BHCA, bank holding companies are specifically authorized to
acquire control of any savings institution. Pursuant to rules promulgated by the
Federal Reserve Board, owning, controlling or operating a savings institution is
a permissible activity for bank holding companies, if the savings institution
engages only in deposit-taking activities and lending and other activities that
are permissible for bank holding companies. A bank holding company that controls
a savings institution may merge or consolidate the assets and liabilities of the
savings institution with, or transfer assets and liabilities to, any subsidiary
bank which is a member of the BIF with the approval of the appropriate federal
banking agency and the Federal Reserve Board. The resulting bank will be
required to continue to pay assessments to the SAIF at the rates prescribed for
SAIF members on the deposits attributable to the merged savings institution plus
an annual growth increment. In addition, the transaction must comply with the
restrictions on interstate acquisitions of commercial banks under the BHCA.

Regulation of the Company Following the Bank Conversion

         General. Upon consummation of the Bank Conversion, the Company, as the
sole shareholder of the National Bank, will become a bank holding company and
will register as such with the Federal Reserve Board and deregister with the OTS
as a savings and loan holding company. Bank holding companies are subject to
comprehensive regulation by the Federal Reserve Board under the BHCA, and the
regulations of the Federal Reserve Board. As a bank holding company, the Company
will be required to file with the Federal Reserve Board annual reports and such
additional information as the Federal Reserve Board may require, and will be
subject to regular examinations by the Federal Reserve Board. The Federal
Reserve Board also has extensive enforcement authority over bank holding
companies, including, among other things, the ability to assess civil money
penalties, to issue cease and desist or removal orders

                                      62

 
and to require that a holding company divest subsidiaries (including its bank
subsidiaries). In general, enforcement actions may be initiated for violations
of law and regulations and unsafe or unsound practices.

         Restrictions on Acquisitions. Under the BHCA, a bank holding company
must obtain Federal Reserve Board approval before: (i) acquiring, directly or
indirectly, ownership or control of any voting shares of another bank or bank
holding company if, after such acquisition, it would own or control more than 5%
of such shares (unless it already owns or controls the majority of such shares);
(ii) acquiring all or substantially all of the assets of another bank or bank
holding company; or (iii) merging or consolidating with another bank holding
company. In addition under the BHCA, any company must obtain approval of the
Federal Reserve Board prior to acquiring control of the Company or the National
Bank. For purposes of the BHCA, "control" is defined as ownership of more than
25% of any class of voting securities of the Company or the National Bank, the
ability to control the election of a majority of the directors, or the exercise
of a controlling influence over management or policies of the Company or the
National Bank.

         The Change in Bank Control Act and the regulations of the Federal
Reserve Board thereunder require any person or persons acting in concert (except
for companies required to make application under the BHCA), to file a written
notice with the Federal Reserve Board before such person or persons may acquire
control of the Company or the National Bank. The Change in Bank Control Act
defines "control" as the power, directly or indirectly, to vote 25% or more of
any voting securities or to direct the management or policies of a bank holding
company or an insured bank.

         The BHCA also prohibits a bank holding company, with certain
exceptions, from acquiring direct or indirect ownership or control of more than
5% of the voting shares of any company which is not a bank or bank holding
company, or from engaging directly or indirectly in activities other than those
of banking, managing or controlling banks, or providing services for its
subsidiaries. The principal exceptions to these prohibitions involve certain 
non-bank activities which, by statute or by Federal Reserve Board regulation or
order, have been identified as activities closely related to the business of
banking or managing or controlling banks. The list of activities permitted by
the Federal Reserve Board includes, among other things, operating a savings
institution, mortgage company, finance company, credit card company or factoring
company; performing certain data processing operations; providing certain
investment and financial advice; underwriting and acting as an insurance agent
for certain types of credit-related insurance; leasing property on a full-
payout, non-operating basis; selling money orders, travelers' checks and United
States Savings Bonds; real estate and personal property appraising; providing
tax planning and preparation services; and, subject to certain limitations,
providing securities brokerage services for customers. The activities of the
Company are subject to these legal and regulatory limitations under BHCA and the
Federal Reserve Board's regulations thereunder. Notwithstanding the Federal
Reserve Board's prior approval of specific nonbanking activities, the Federal
Reserve Board has the power to order a holding company or its subsidiaries to
terminate any activity, or to terminate its ownership or control of any
subsidiary, when it has reasonable cause to believe that the continuation of
such activity or such ownership or control constitutes a serious risk to the
financial safety, soundness or stability of any bank subsidiary of that holding
company. The Company has no present plans to engage in any of these activities.

         Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994. On
September 29, 1994, the Riegle- Neal Interstate Banking and Branching Efficiency
Act of 1994 (the "Act") was enacted to ease restrictions on interstate banking.
Effective September 29, 1995, the Act allows the Federal Reserve Board to
approve an application of an adequately capitalized and adequately managed bank
holding company to acquire control of, or acquire all or substantially all of
the assets of, a bank located in a state other than such holding company's home
state, without regard to whether the transaction is prohibited by the laws of
any state. The Federal Reserve Board may not approve the acquisition of bank
that has not been in existence for the minimum time period (not exceeding five
years) specified by the statutory law of the host state. The Act also prohibits
the Federal Reserve Board from approving an application if the applicant (and
its depository institution affiliates) controls or would control more than 10%
of the insured deposits in the United States or 30% or more of the deposits in
the target bank's home state or in any state in which the target bank maintains
a branch. The Act does not affect the authority of states to limit the
percentage of total insured deposits in the state which may be held or
controlled by a bank or bank holding company to the extent such limitation does
not

                                      63

 
discriminate against out-of-state banks or bank holding companies. Individual
states may also waive the 30% state-wide concentration limit contained in the
Act.

         Additionally, beginning on June 1, 1997, the federal banking agencies
are authorized to approve interstate merger transactions without regard to
whether such transaction is prohibited by the law of any state, unless the home
state of one of the banks opts out of the Act by adopting a law after the date
of enactment of the Act and prior to June 1, 1997, which applies equally to all
out-of-state banks and expressly prohibits merger transactions involving
out-of-state banks. Interstate acquisitions of branches will be permitted only
if the law of the state in which the branch is located permits such
acquisitions. Interstate mergers and branch acquisitions will also be subject to
the nationwide and statewide insured deposit concentration amounts described
above.

         The Act authorizes the OCC and FDIC to approve interstate branching de
novo by national and state banks, respectively, only in states which
specifically allow for such branching. The Act also requires the appropriate
federal banking agencies to prescribe regulations by June 1, 1997 which prohibit
any out-of-state bank from using the interstate branching authority primarily
for the purpose of deposit production. These regulations, as currently proposed,
include guidelines to ensure that interstate branches operated by an
out-of-state bank in a host state are reasonably helping to meet the credit
needs of the communities which they serve.

         Dividends. The Federal Reserve Board has issued a policy statement on
the payment of cash dividends by bank holding companies, which expresses the
Federal Reserve Board's view that a bank holding company should pay cash
dividends only to the extent that the company's net earnings for the past year
is sufficient to cover both the cash dividends and a rate of earning retention
that is consistent with the company's capital needs, asset quality and overall
financial condition. The Federal Reserve Board also indicated that it would be
inappropriate for a company experiencing serious financial problems to borrow
funds to pay dividends. Furthermore, under the prompt corrective action
regulations adopted by the Federal Reserve Board pursuant to FDICIA, the Federal
Reserve Board may prohibit a bank holding company from paying any dividends if
the holding company's bank subsidiary is classified as "undercapitalized". See
"-- Depository Institution Regulation -- Prompt Corrective Regulatory Action."

         Bank holding companies are required to give the Federal Reserve Board
prior written notice of any purchase or redemption of its outstanding equity
securities if the gross consideration for the purchase or redemption, when
combined with the net consideration paid for all such purchases or redemptions
during the preceding 12 months, is equal to 10% or more of the Company's
consolidated net worth. The Federal Reserve Board may disapprove such a purchase
or redemption if it determines that the proposal would constitute an unsafe or
unsound practice or would violate any law, regulation, Federal Reserve Board
order, or any condition imposed by, or written agreement with, the Federal
Reserve Board.

         Capital Requirements. The Federal Reserve Board has established capital
requirements for bank holding companies with consolidated assets of $150 million
or more that generally parallel the capital requirements for national banks
under the OCC's regulations. See "--Depository Institution Regulation --
Regulatory Capital Requirements." Since the Company's consolidated assets will
be less than $150 million, the Federal Reserve Board's holding company capital
requirements would not apply to the Company.

         Federal Securities Law. The Company has filed with the SEC a
Registration Statement under the Securities Act of 1933, as amended (the
"Securities Act"), for the registration of the Common Stock to be issued in the
Stock Conversion and Reorganization. Upon completion of the Stock Conversion and
Reorganization, the Common Stock will be registered with the SEC under the
Exchange Act and, under OTS regulations, generally may not be deregistered for
at least three years thereafter. The Company will be subject to the information,
proxy solicitation, insider trading restrictions and other requirements of the
Exchange Act.

         The registration under the Securities Act of the Common Stock does not
cover the resale of such shares. Shares of the Common Stock purchased by persons
who are not affiliates of the Company may generally be resold without

                                      64

 
registration. Shares purchased by an affiliate of the Company will be subject to
the resale restrictions of Rule 144 under the Securities Act. If the Company
meets the current public information requirements of Rule 144 under the
Securities Act, each affiliate of the Company who complies with the other
conditions of Rule 144 (including those that require the affiliate's sale to be
aggregated with those of certain other persons) would be able to sell in the
public market, without registration, a number of shares not to exceed, in any
three-month period, the greater of (i) 1% of the outstanding shares of the
Company or (ii) the average weekly volume of trading in such shares during the
preceding four calendar weeks. Provision may be made in the future by the
Company to permit affiliates to have their shares registered for sale under the
Securities Act under certain circumstances. There are currently no demand
registration rights outstanding. However, in the event the Company at some
future time determines to issue additional shares from its authorized but
unissued shares, the Company might offer registration rights to certain of its
affiliates who want to sell their shares.


                                   TAXATION
Federal Taxation

         The Mutual Holding Company and the Bank currently file a consolidated
federal income tax return based on a calendar year. After the Conversion, it is
expected that the Company and the National Bank, together with the National
Bank's subsidiary, will file a consolidated federal income tax return on a
calendar year basis.

         Thrift institutions are subject to the provisions of the Code in the
same general manner as other corporations. Prior to recent legislation,
institutions such as Lexington First which met certain definitional tests and
other conditions prescribed by the Code benefitted from certain favorable
provisions regarding their deductions from taxable income for annual additions
to their bad debt reserve. For purposes of the bad debt reserve deduction, loans
were separated into "qualifying real property loans," which generally are loans
secured by interests in certain real property, and nonqualifying loans, which
are all other loans. The bad debt reserve deduction with respect to
nonqualifying loans was based on actual loss experience, however, the amount of
the bad debt reserve deduction with respect to qualifying real property loans
could be based upon actual loss experience (the "experience method") or a
percentage of taxable income determined without regard to such deduction (the
"percentage of taxable income method"). Legislation recently signed by the
President repealed the percentage of taxable income method of calculating the
bad debt reserve. Lexington First historically has elected to use the experience
method.

         Earnings appropriated to an institution's bad debt reserve and claimed
as a tax deduction were not available for the payment of cash dividends or for
distribution to shareholders (including distributions made on dissolution or
liquidation), unless such amount was included in taxable income, along with the
amount deemed necessary to pay the resulting federal income tax.

         Beginning with the first taxable year beginning after December 31,
1995, savings institutions, such as the Bank, will be treated the same as
commercial banks. Institutions with $500 million or more in assets will only be
able to take a tax deduction when a loan is actually charged off. Institutions
with less than $500 million in assets will still be permitted to make deductible
bad debt additions to reserves, but only using the experience method.

         Lexington First's federal corporate income tax returns have not been
audited in the last five years.

         Under provisions of the Revenue Reconciliation Act of 1993 ("RRA"),
enacted on August 10, 1993, the maximum federal corporate income tax rate was
increased from 34% to 35% for taxable income over $10.0 million, with a 3%
surtax imposed on taxable income over $15.0 million. Also under provisions of
RRA, a separate depreciation calculation requirement has been eliminated in the
determination of adjusted current earnings for purposes of determining
alternative minimum taxable income, rules relating to payment of estimated
corporate income taxes were revised, and certain acquired intangible assets such
as goodwill and customer-based intangibles were allowed a 15-year amortization
period. Beginning with tax years ending on or after January 1, 1993, RRA also
provides that securities dealers must use mark-to-market accounting and
generally reflect changes in value during the year or upon sale as

                                      65

 
taxable gains or losses. The IRS has indicated that financial institutions which
originate and sell loans will be subject to the rule.

State Income Taxation

         The State of Tennessee imposes an annual franchise tax on financial
institutions regularly engaged in business in Tennessee at any time during the
calendar year. This tax is 1.1% of Lexington First's net capital. For purposes
of this tax, net capital is defined as the aggregate of the Bank's capital
stock, paid-in capital, retained earnings and net unrealized gains or losses on
securities designated as available-for-sale less an amount equal to the five
year average of the percentage that the book value of any United States
obligations held by the Bank bears to the book value of the Bank's total assets.
Financial institutions which are subject to tax both within and without
Tennessee must apportion their net capital. For the year ended December 31,
1996, the amount of such expense for Lexington First was $96,000.


                           MANAGEMENT OF THE COMPANY

Directors and Executive Officers

         The Board of Directors consists of the same individuals who serve as
directors of the Mutual Holding Company. The Board is divided into three
classes, each of which contains approximately one-third of the Board. The Bylaws
of the Company currently authorize eleven directors. The directors shall be
elected by the stockholders of the Company for staggered three-year terms, or
until their successors are elected and qualified. Their names and biographical
information are set forth under "Management of the Bank -- Directors."

         The following individuals are executive officers of the Company and
holds the offices set forth below opposite their names.

         Name                       Position(s) with the Company
         ----                       ----------------------------

         Charlie H. Walker          Chairman of the Board
         Howard W. Tignor           President and Chief Executive Officer
         Arba M. Taylor             Secretary/Treasurer

         The executive officers of the Company are elected annually and hold
office until their respective successors have been elected and qualified or
until death, retirement, resignation or removal by the Board of Directors.

         Since the formation of the Company, none of the executive officers,
directors or other personnel of the Company has received remuneration from the
Company. In the event that any employee of the Bank provides services to the
Company, the Company has agreed to reimburse the Bank for any costs related to
such services. Information concerning the principal occupations and employment
of the directors and officers of the Company during the past five years is set
forth under "Management of the Bank -- Directors." Directors and executive
officers of the Company initially will not be compensated by the Company but
will serve and be compensated by the Bank. See "Management of the Bank --
Director Compensation" and " -- Executive Compensation."

                            MANAGEMENT OF THE BANK

         Upon completion of the Conversion, each director of the Bank
immediately prior to the Conversion will continue to serve as a director of the
National Bank. The term of each director is three years, and approximately one-
third of the members of the Board of Directors are elected each year. The
Conversion will not affect the classes or terms of the existing directors.
Because the Company will own all the issued and outstanding capital stock of the
National Bank following the Conversion, the Board of Directors of the Company
will elect the directors of the National Bank.

                                      66

 
         The following table sets forth certain information with respect to the
persons who currently serve as directors and executive officers of the Bank.
Each director of the Bank also serves as a director of the Mutual Holding
Company. There are no arrangements or understandings between the Bank and any
such person pursuant to which such person was elected a director or executive
officer of the Bank, and, except as described below, no director or executive
officer is related to any other director or executive officer by blood, marriage
or adoption.

 
 

                          Age as of
                          June 30,          Position(s) with              Director                    Term
Name                        1997           the Bank or Company              Since                    Expires
- ----                      ---------    ---------------------------        ---------                  -------
                                                                                          
Howard W. Tignor             54        Director, President and Chief         1997                      2000
                                       Executive Officer

Charlie H. Walker            68        Chairman of the Board                 1962                      1999

Arba Milam Taylor            64        Director, Secretary and Treasurer     1977                      1998    
                                                                                                               
Pope Thomas                  67        Director and Vice President           1961                      2000    
                                                                                                               
Stephen M. Lowry             40        Director                              1988                      1999    
                                                                                                               
Stephen M. Milam             39        Director *                            1988                      1998    
                                                                                                               
Robert C. Thomas             37        Director                              1988                      2000    
                                                                                                               
Richard Walker               37        Director *                            1988                      1998    

Pat Carnal                   59        Director                              1997                      2000
 

- ------------
*    Directors of the Mutual Holding Company only.


         The principal occupation of each director and executive officer are set
forth below. Unless otherwise indicated, each director and executive officer has
served in their current position for the last five years.

         Howard W. Tignor became President and Chief Executive Officer of the
Bank and Mutual Holding Company in February 1997. Mr. Tignor served as president
and chief executive officer of the Bank of Waynesboro, Waynesboro, Tennessee
from January 1995 to January 1997 and from March 1991 to December 1994 was a
self-employed bank consultant with the Southern Banking Group in Shelbyville,
Tennessee.

         Charlie H. Walker served as President and Chief Executive Officer of
Lexington First from 1961 to February 1996. He is a retired attorney and is the
father of Director Richard Walker. Charlie H. Walker is Arba Milam Taylor's
brother-in-law.

         Arba Milam Taylor was employed with Lexington First from 1961 to her
retirement in March 1997 at which time she was Secretary-Treasurer and office
manager of the Bank. She is the mother of Director Stephen M. Milam and the
sister-in-law of Charlie H. Walker.

         Pope Thomas is a retired sales representative for a furniture
manufacturing firm. He is the father of Director Robert C. Thomas.

                                      67

 
         Stephen M. Lowry is a plant manager and engineer for the Decaturville
Metal Works in Decaturville, Tennessee. From August 1979 to July 1996 he was
maintenance supervisor with Harding Machine, Lexington, Tennessee.

         Stephen M. Milam is an attorney in general practice of law in
Lexington, Tennessee, Henderson County and the surrounding counties. He is the
son of Director Arba Milam Taylor.

         Robert C. Thomas is a livestock specialist employed by the Tennessee
Department of Agriculture. He is the son of Director Pope Thomas.

         Richard Walker is a practicing attorney in Henderson County and the
surrounding counties with his office located in Lexington, Tennessee. He is the
son of Chairman Charlie Walker.

         Pat Carnal became a member of the Board in April 1997. He is president
and owner of the Pat Carnal Agency, Inc., an insurance agency located in
Lexington, Tennessee. Mr. Carnal is currently the treasurer for the Lexington
Rotary Club.

Board Meetings and Committees of the Board of Directors

         Regular meetings of the Board of Directors of Lexington First are, and
regular meetings of the Bank will be, held on a monthly basis and special
meetings of the Board of Directors of Lexington First are, and in the case of
the Bank will be, held from time-to-time as needed. There were 15 meetings of
the Board of Directors of Lexington First held during the fiscal year ended
December 31, 1996. No director attended fewer than 75% of the total number of
meetings of the Board of Directors of Lexington First held during fiscal 1996
and the total number of meetings held by all committees of the Board on which
the director served during such year.

         The Bank's Executive Committee meets on an as-needed basis to conduct
business between the Bank's regular Board meetings. This committee, which
currently includes Directors Charlie H. Walker, Arba M. Taylor, Pope Thomas and
Howard W. Tignor met 26 times during fiscal 1996.

         The Audit Committee reviews the records and affairs of the Mutual
Holding Company and the Bank to determine its financial condition, reviews with
management and the independent auditors the systems of internal control, and
monitors the Bank's adherence in accounting and financial reporting to generally
accepted accounting principles. Currently, Charlie H. Walker, Arba M. Taylor and
Pope Thomas serve as members of this committee. The Audit Committee met two
times during fiscal 1996.

         The Compensation Committee reviews existing compensation and makes
recommendations with respect thereto to the Board of Directors. The Compensation
Committee consists of Directors Charlie H. Walker, Arba M. Taylor, Pope Thomas
and Howard W. Tignor, and met three times in fiscal 1996.

         Lexington First has no established nominating committee. A nominating
committee is appointed on a annual basis by the Board of Directors.


                                      68

 
Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
noncash compensation for each of the last three fiscal years awarded to or
earned by the Chief Executive Officer who receives no compensation other than
his fees as director and chairman. No executive officer of the Bank earned a
salary and bonus during fiscal year 1996 exceeding $100,000 for services
rendered in all capacities to the Bank.

 
 

                                                                                       Long-Term
                                          Annual Compensation                     Compensation Awards
                                    -----------------------------------      --------------------------
                                                                             Restricted      Securities
Name and                 Fiscal                            Other Annual        Stock         Underlying       All Other
Principal Position        Year      Salary      Bonus      Compensation       Award(s)        Options       Compensation
- ------------------       ------     ------      -----      ------------      ----------      ----------     ------------
                                                                                        
Tim Johnson(1)            1996      36,000       2,400         --                 --             --              --
                          1995      34,662       2,900         --                 --             --              --
                          1994      28,668       2,900         --                 --             --           9,585(2)
 

- ----------------
(1)      Tim Johnson was dismissed as President and Chief Executive Officer of
         the Bank in December 1996 and was replaced by Howard W. Tignor in
         February 1997.
(2)      Consists of a distribution from the Bank's Employee Stock Ownership
         Plan.

Director Compensation

         Director Fees. The members of the Board of Directors receive $250 for
regular monthly Board meetings and committee meetings attended and $250 for each
special meeting attended. The Chairman receives $400 monthly for regularly
scheduled Board meetings and committee meetings.

Certain Benefit Plans and Agreements

         1998 Stock Option and Incentive Plan. The Board of Directors of the
Company intends to implement the 1998 Option Plan more than six months after
completion of the Stock Conversion and Reorganization. The purpose of the 1998
Option Plan is to provide additional incentive to directors and employees by
facilitating their acquisition of Common Stock. The 1998 Option Plan will have a
term of ten years, after which no awards may be made.

         A number of shares equal to 10% of the shares of Conversion Stock sold
to the public in the Offerings would be reserved for future issuance by the
Company -- in the form of newly issued shares, or treasury shares, or shares
held in a grantor trust -- upon exercise of stock options ("Options") or stock
appreciation rights ("SARs"). Options and SARs are collectively referred to
herein as "Awards." The exercise price of shares subject to outstanding Awards
will be equitably adjusted upon a stock split, recapitalization, or similar
event (including a return of capital). If Awards should expire, become
unexercisable, or be forfeited for any reason without having been exercised or
having become vested in full, the shares of Common Stock subject to such Awards
would be available for the grant of additional Awards under the 1998 Option
Plan.

         It is expected that the 1998 Option Plan will be administered by a
committee (the "Option Committee") of at least two directors who are designated
by the Board of Directors and are "non-employee directors" within the meaning of
the federal securities laws. Directors and employees will be eligible to receive
Awards, and the Option Committee will select the recipients of Awards, the
number of shares to be subject to such Awards, and the terms and conditions of
such Awards (subject to the terms of the 1998 Option Plan). The Options to be
awarded to employees pursuant to the Option Plan may or may not qualify as
incentive stock options ("ISOs") that afford favorable tax

                                      69

 
treatment to recipients upon compliance with certain restrictions pursuant to
Section 422 of the Internal Revenue Code of 1986, as amended (the "Code") and
that do not result in tax deductions to the Company unless optionees fail to
comply with Section 422 of the Code.

          Subject to the regulatory requirements explained below under the
heading "OTS Rules Applicable to the Option Plan and MRP" each Option will have
an exercise price not less than 50% of the market value of the underlying shares
on the date of the grant, will become exercisable upon terms determined by the
Option Committee, and will become immediately exercisable upon a change in
control (within the meaning of the Employment Agreement) or an optionee's
termination of employment due to retirement, death, or disability. Nevertheless,
each Option will expire no later than ten years from the date it is granted, and
will expire earlier, unless otherwise determined by the Option Committee, upon
(i) an employee's termination of employment for "just cause" (as defined in the
1998 Option Plan), (ii) the date two years after termination of such service due
to the employee's death, (iii) the date one year after an employee terminates
service due to disability, or (iv) the date one year after an employee
terminates service for a reason other than just cause, death, or disability.
Otherwise unexpired Options granted to non-employee directors will automatically
expire one year after termination of service on the Board of Directors (two
years in the event of death).

          An SAR may be granted in tandem with all or any part of any Option or
without any relationship to any Option. Whether or not an SAR is granted in
tandem with an Option, exercise of the SAR will entitle the optionee to receive,
as the Option Committee prescribes in the grant, all or a percentage of the
excess of the then fair market value of the shares of Common Stock subject to
the SAR at the time of its exercise over the aggregate exercise price of the
shares subject to the SAR was granted. Payment to the optionee may be made in
cash or shares of Common Stock, as determined by the Option Committee.

          The Company will receive no monetary consideration for the granting of
Awards under the 1998 Option Plan, and will receive no monetary consideration
other than the Option exercise price for each share issued to optionees upon the
exercise of Options. The Option Committee will have the discretion to impose
transfer restrictions, such as a right of first refusal, on the Common Stock
subject to Awards. Optionees will be permitted to transfer Awards to family
members or trusts under specified circumstances, but awards may not otherwise be
sold, pledged, assigned, hypothecated, transferred or disposed of in any manner
other than by will or by the laws of descent and distribution. Upon an optionees
exercise of an Option, the Company may, if provided by the Option Committee in
the underlying Option agreement, pay to the optionee a cash amount up to but not
exceeding the amount of dividends, if any, declared on the underlying shares
between the date of grant and the date of exercise of the Option.

          It is expected that upon the implementation of the 1998 Option Plan,
Mr. Tignor will receive an Award with respect to 25% of the shares of Conversion
Stock reserved under the 1998 Option Plan, and each director at that time who is
not then an employee will receive an Award with respect to 3.3% of such shares.
No SARs are expected to be granted when the 1998 Option Plan becomes effective.
At any time following consummation of the Stock Conversion and Reorganization,
the Bank or the Company may contribute sufficient funds to a grantor trust to
purchase, and such trust may purchase, a number of shares of Common Stock equal
to 10% of the shares sold to the public in the Offerings. Such shares would be
held by the trust for issuance to Option holders upon the exercise of Options in
the event the 1998 Option Plan is implemented. Whether such shares are
purchased, and the timing of such purchases, will depend on market and other
conditions and the alternative uses of capital available to the Company.

          1998 Management Recognition Plan. The Board of Directors of the
Company intends to implement the 1998 MRP more than six months after completion
of the Stock Conversion and Reorganization. The purpose of the 1998 MRP is to
enable the Company and the Bank to retain personnel of experience and ability in
key positions of responsibility.

          A number of shares equal to 4% of the shares of Conversion Stock sold
in the Offerings would be reserved for future issuance under the 1998 MRP. The
same non-employee directors who are appointed to the Option Committee are
expected to act, by majority, as the committee (the "1998 MRP Committee")
responsible for selecting the directors

                                      70

 
and employees who will receive 1998 MRP awards, as well as making general
decisions associated with the 1998 MRP's operation. The directors serving as the
1998 MRP Committee are also expected to serve as trustee of the trust associated
with the 1998 MRP (the "1998 MRP Trust"). In that capacity, they will have the
responsibility to hold and invest all funds contributed to the 1998 MRP Trust.
Shares held in the 1998 MRP Trust will be voted by the 1998 MRP trustees as
directed by the Board of Directors of the Company, and in the absence of such
direction, at the discretion of the 1998 MRP trustees, and will be distributed
as the award vests. The compensation expense for the Company for 1998 MRP awards
will equal the fair market value of the Common Stock on the date of the grant
pro rated over the years during which vesting occurs. The Company's Board of
Directors can terminate the 1998 MRP at any time, and, if it does so, any shares
not allocated will revert to the Company.

         The shares awarded pursuant to the 1998 MRP will be in the form of
awards which may be transferred to family members or trusts under specified
circumstances, but may not otherwise be sold, pledged, assigned, hypothecated,
transferred, or disposed of in any manner other than by will or by the laws of
descent and distribution. Subject to the regulatory requirements explained below
under the heading "OTS Rules Applicable to the Option Plan and MRP" each 1998
MRP award will vest in accordance with conditions determined by the 1998 MRP
Committee, with an acceleration of vesting to 100% upon a participant's death,
disability, or retirement or a "change in control" within the meaning of the
Employment Agreement. Dividends on unvested shares will be held in the 1998 MRP
Trust for payment as vesting occurs. Participants in the 1998 MRP may elect to
defer all or a percentage of their 1998 MRP awards that would have otherwise
been transferred to the participants upon vesting of said awards. If, however, a
participant terminates employment before becoming fully vested in an 1998 MRP
award, he or she forfeits all rights to the allocated shares under restriction.

         It is expected that upon the implementation of the 1998 MRP, Mr. Tignor
will receive an award with respect to 25% of the shares reserved for 1998 MRP
awards, and each director who is not an employee but is a director on the
effective date shall receive an award with respect to 3.3% of such shares. At
any time following consummation of the Stock Conversion and Reorganization, the
Bank or the Company will contribute sufficient funds to the 1998 MRP Trust so
that the trust can purchase a number of shares of Common Stock equal to 4% of
those sold in the Offerings. Whether those shares will be purchased in the open
market or newly issued by the Company, and the timing of such purchases, will
depend on market and other conditions and the alternative uses of capital
available to the Company.

         OTS Rules Applicable to the Option Plan and MRP. Current OTS
regulations require that, if the 1998 Option Plan or 1998 MRP is implemented
within one year following completion of the Stock Conversion and Reorganization,
(i) no employee will receive awards covering more than 25% of the shares subject
to the plan, (ii) non-employee directors will not receive awards exceeding 30%
in the aggregate, and 5% individually, of such shares, (iii) awards will vest
over a period of at least five years and vesting will not accelerate upon an
individual's retirement or a corporate change in control, (iv) the exercise
price for Options will at least equal the fair market value of the underlying
shares on its grant date, and (v) the plan will not be implemented before, or in
the absence of, its receipt of stockholder approval, and no awards will be made
prior to the receipt of such approval.

         Deferred Compensation Plan. The Company's Board of Directors has
established a Deferred Compensation Plan (the "Deferred Compensation Plan") for
its directors, including Mr. Tignor. Before each calendar year begins, each non-
employee director may elect to defer receipt of all or part of the fees that the
Bank or the Company would otherwise have provided, and Mr. Tignor may elect to
defer receipt of up to 25% of his future compensation. In addition, the Company
will make a one-time credit of $207,730 to Mr. Tignor's account. Of this amount,
$100,000 will vest pro-rata over ten years of Mr. Tignor's future service, and
$107,730 will be 50% vested immediately and vest 25% per year over the following
two years of Mr. Tignor's future service. For the $107,730 portion of the credit
only, Vesting accelerates to 100% if Mr. Tignor is terminated without "just
cause" and not in connection with a "change in control" (as these terms are
defined in the Employment Agreement). In addition, Mr. Tignor will receive a
$100,000 credit to his account if he is terminated without just cause at a time
when a validly executed employment agreement is not in force between Mr. Tignor
and the Bank or the Company.

         Deferred amounts will be credited at the end of the calendar year to a
bookkeeping account in the participant's name along with the investment return
which would have resulted if such deferred amounts had been invested, based upon
the participant's choice, between the measures selected by the Company's
directors. Initially,

                                      71

 
those measures are expected to include, at a minimum, the dividend-adjusted rate
of return on Common Stock and the Bank's highest annual rate of interest on
certificates of deposit having a one-year term. Each participant may make an
election to receive benefit distributions either in a lump sum or in annual
installments over a period up to ten years. The Company will recognize the
plan's compensation expense on a quarterly basis for both (i) the annual credits
and investment returns on Deferred Compensation Plan amounts and (ii) as vesting
occurs on the one-time credit of $207,730 to Mr. Tignor's account.

         The Company expects to make annual contributions to a grantor trust in
an amount equal to the financial expense associated with the Deferred
Compensation Plan. The trust's assets would remain subject to the claims of the
Company's general creditors, and be available for eventual payments to
participants.

         Employment Agreement. In February 1997, the Bank entered into an
employment agreement (the "Employment Agreement" ) with Howard W. Tignor (the
"Employee") who became the Bank's President and Chief Executive Officer. The
Employment Agreement has been restated in its entirety in connection with the
Stock Conversion and Reorganization. In addition, the Company has entered into
an agreement guaranteeing the Bank's obligations under the Employment Agreement.
Overall, the Boards of the Bank and the Company believe that these agreements
assure fair treatment of the Employee by assuring him of some financial
security. The material terms of the restated Employment Agreement are as
follows.

         The term of the Employment Agreement is three years, and may be
extended for additional one-year periods, on an annual basis beyond the then
effective expiration date, upon a determination by the Board of Directors that
the performance of the Employee has met the required performance standards and
that such term should be extended. The Employment Agreement entitles the
Employee to receive an annual base salary equal to $65,000, with a salary review
by the Board of Directors not less often than annually, and with annual salary
increases at least equal to the average annual increase in the Consumer Price
Index. The Employee is entitled to participate in the Bank's plans and programs
for bonuses, retirement, medical, and customary fringe benefits. He will also be
reimbursed for his expenses incurred in moving from Waynesboro, Tennessee to
Lexington, Tennessee.

         The Bank may at any time terminate the Employment Agreement for "just
cause" (as defined therein), in which case no severance benefits are available.
The Employee is able to voluntarily terminate his Employment Agreement by
providing 90 days' written notice to the Bank's Board of Directors, in which
case he will receive only his compensation, vested rights, and benefits up to
the date of termination. The Employment Agreement terminates automatically upon
the Employee's death, in which case his estate will receive his salary through
the last day of the calendar month in which the Employee's death occurred. 

         If the Employment Agreement is terminated due to the Employee's
"disability" (as defined in the Employment Agreement), the Employee will be
entitled to a continuation of his salary and benefits through the date of such
termination, including any period prior to the establishment of the Employee's
disability. In the event that the Employee prevails or obtains a written
settlement in any legal dispute as to the Employment Agreement, he will be
reimbursed for his legal and other expenses.

         Under the Employment Agreement, the Employee will receive the greater 
of $100,000, or the amount to be paid under the remaining term of the Agreement 
in the event of either (i) his involuntary termination of employment other than
                ------
for his "disability" or "just cause" or (ii) his voluntary termination within 90
                                     --
days due to specified events, such as a significant reduction in salary, 
benefits, duties or authority.

         The Employment Agreement also provides that, within 10 days of a
"Change in Control" (as defined below), the Employee will receive $50,000. In
addition, he will be paid $100,000 in the event of either (i) his involuntary
                                                   ------
termination of employment other than for "just cause " during the period
beginning six months before a Change in Control and ending on the later of the
first anniversary of the Change in Control or the expiration date of the
Employment Agreement (the "Protected Period") or (ii) his voluntary termination
                                              --
due to certain specified events within the Protected Period. The Employee also
receives the greater of $100,000, or the amount remaining to be paid under the
Agreement in the event of his involuntary termination in the event of
circumstances other than a Change in Control. The Bank will also pay for long-
term disability for the Employee, and provide medical benefits under the
provisions of COBRA for 18 months. Payments made to or on behalf of the Employee
would be limited to the extent necessary to avoid the golden parachute penalties
imposed by Code Section 280G. The term "Change in Control" generally means an
event of a nature that (I) must be reported in response to Item I of the current
report on Form 8-K, as in effect on the date hereof, pursuant to Section 13 or
15(d) of the Securities Exchange Act of 1934 ("Exchange Act"); or (II) results
in a Change in Control of the Bank or the Company within the meaning of the Home
Owners' Loan Act of 1933 and associated OTS regulations, as in effect on the
date hereof; or (III) involves a transaction by which (a) any "person" is or
becomes the "beneficial owner" (as these terms are defined under the Exchange
Act) of securities of the Bank or the

                                      72

 
Company representing twenty percent (20%) or more of their combined voting
power. Exclusive of any securities purchased by the Bank's ESOP; or (b)
individuals who constitute the Board of the Bank or the board of directors of
the Company on the date hereof ("Incumbent Board") cease for any reason to
constitute at least a majority thereof; provided that any person becoming a
director subsequent to the date hereof whose election was approved by a vote of
at least three-quarters of the directors comprising the Incumbent Board, or
whose nomination for election by the Company's stockholders was approved by the
same nominating committee serving under an Incumbent Board, shall be, for
purposes of this clause (b), considered as though he were a member of the
Incumbent Board; or (c) the occurrence of a plan of reorganization, merger,
consolidation, sale of all or substantially all the assets of the Bank or the
Company or similar transaction in which the Bank or the Company is not the
resulting entity.

         The Employment Agreement further provides that within ten business days
of a Change in Control, the Bank shall fund, or cause to be funded, a grantor
trust in the amount of the severance benefit, that could become payable to the
Employee. These provisions may have an anti-takeover effect by making it more
expensive for a potential acquiror to obtain control of the Company. The
aggregate payment that would be made to the Employee assuming his termination of
employment under the foregoing circumstances at December 31, 1996 would have
been approximately $150,000. For more information, see "Certain Anti-Takeover
Provisions in the Certificate of Incorporation and Bylaws".

Pension Plan

         The Association annually contributes an amount to the Retirement Plan
as necessary to fund the actuarially determined minimum funding requirements in
accordance with the Employee Retirement Income Security Act of 1974, as amended
("ERISA"). For the year ended September 30, 1991, the Retirement Plan was
completely funded. Upon the normal retirement age, at or after age 65, a
participant is entitled to an annual retirement benefit in the amount equal to
1.5% of the participant's average annual compensation (as defined in the
Retirement Plan) multiplied by the participant's years of benefit service at
normal retirement. Under the Retirement Plan, employees may participate in the
Retirement Plan after one year of employment with the Association. Benefits are
also payable under the Retirement Plan for termination due to disability, early
retirement and upon death. Benefits become vested after a participant completes
five years of service.

         The following table indicates the annual retirement benefit that would
be payable under the plan upon retirement at age 65 to a participant electing to
receive his retirement benefit in the standard form of benefit, assuming various
specified levels of plan compensation and various specified years of credited
service.

 
 

   Highest Five           5 Years       10 Years       20 Years        25 Years       30 Years        35 Years     40 Years
   Years Average          Benefit        Benefit        Benefit         Benefit        Benefit         Benefit      Benefit
   Compensation           Service        Service        Service         Service        Service         Service      Service
   ------------           -------        -------        -------         -------        -------         -------      -------
                                                                                               
      $10,000              $1,000         $2,000         $4,000          $5,000         $6,000          $7,000       $8,000
       15,000               1,500          3,000          6,000           7,500          9,000          10,500       12,000
       25,000               2,500          5,000         10,000          12,500         15,000          17,500       20,000
       35,000               3,500          7,000         14,000          17,500         21,000          24,500       28,000
       45,000               4,500          9,000         18,000          22,500         27,000          31,500       38,000
       55,000               5,500         11,000         22,000          27,500         33,000          38,500       44,000
       65,000               6,500         13,000         26,000          32,500         39,000          45,500       52,000
       75,000               7,500         15,000         30,000          37,500         45,000          52,500       60,000 
 

Transactions with Certain Related Persons

         During the fiscal year ended December 31, 1996, certain loans made by
the Bank were outstanding in an amount exceeding $60,000 to certain directors
and executive officers and associates of directors and executive officers. All
of such loans were made in the ordinary course of business, were made on
substantially the same terms, including

                                      73

 
interest rates and collateral, as those prevailing at the time for comparable
transactions with other persons, and did not involve more than the normal risk
of collectibility or present other unfavorable features.

         The Bank owns an office building which rents space to the law firm of
Director Richard Walker and Bank Attorney Kenneth Walker for which it charges
rent of $550 per month. This rent, which totaled $3,300 for fiscal 1996, is
consistent with rents charged in the local area. In addition, the Walker law
office received approximately $18,000 in legal fees from Bank borrowers for
services provided to them in connection with loans originated by the Bank and
for assisting the Bank with foreclosures on certain properties.

                     BENEFICIAL OWNERSHIP OF CAPITAL STOCK

Beneficial Ownership of Bank Common Stock

         The following table includes, as of March 31, 1997, certain information
as to the Bank Common Stock beneficially owned by (i) the only persons or
entities, including any "group" as that term is used in Section 13(d)(3) of the
Exchange Act, who or which was known to the Bank to be the beneficial owner of
more than 5% of the issued and outstanding Bank Common Stock, (ii) the directors
of the Bank and (iii) all directors and executive officers of the Bank as a
group. For information concerning proposed subscriptions by directors and
executive officers and the anticipated ownership of Common Stock by such persons
upon consummation of the Stock Conversion and Reorganization, see " -- Proposed
Subscriptions by Directors and Executive Officers."

 
 
                                                            Amount              Percent of Total
                                                         Beneficially              Outstanding
Name                                                        Owned                Common Stock (1)
- ----                                                        -----                ----------------
                                                                            
Pat Carnal                                                 19,750                     8.8568%  
Stephen Lowry                                               2,227                     0.9987   
Stephen Milam                                               2,727                     1.2229   
Pope Thomas                                                 2,727                     1.2229   
Robert C. Thomas                                            1,227                     0.5502   
Arba Milam Taylor                                           8,881                     3.9826   
Howard W. Tignor                                            2,694                     1.2081   
Charlie H. Walker                                           5,978                     2.6808   
Richard Walker                                              2,727                     1.2229   
                                                           ------                    -------   
                                                           48,938                    21.9460%  

Lexington First Federal Mutual
    Holding Company                                       135,000                      60.54%
    19 Natchez Trace Drive
    Lexington, Tennessee

All Directors and Executive Officers
as a group (9 persons)                                     48,938                    21.9460%
 

- ---------------
(1)      Shown as percent of total outstanding Lexington First Common Stock
         before Conversion or 222,993 shares.

                                      74

 
Proposed Subscriptions by Directors and Executive Officers

         The following table sets forth, for each of the Bank's directors and
executive officers and for all of the directors and executive officers as a
group, (1) the number of Exchange Shares to be held upon consummation of the
Stock Conversion and Reorganization, based upon their beneficial ownership of
Bank Common Stock as of March 31, 1997, (2) the proposed purchases of Conversion
Stock, assuming sufficient shares are available to satisfy their subscriptions,
and (3) the total amount of Common Stock to be held upon consummation of the
Stock Conversion and Reorganization, in each case assuming that 260,300 shares
of Conversion Stock are sold, which is the midpoint of the Valuation Price
Range.

 
 

                                                   Proposed Purchases of               Total Common Stock
                                                      Conversion Stock                    to be Held
                             Number of            ------------------------      -----------------------------
                           Exchange Shares                        Number         Number            Percentage
Name                         to be Held           Amount         of Shares      of Shares           of Total
- ----                    --------------------      ------         ---------      ---------         -----------
                      
Pat Carnal                    21,497              $                                                         %
Stephen Lowry                  4,454
Stephen Milan                  5,454
Pope Thomas                    5,454
Robert C. Thomas               2,454
Arba Milam Taylor             17,762
Howard W. Tignor               5,388
Charlie H. Walker             11,956
Richard Walker                 5,454
                             -------
    Total                     79,873              

All Directors and
Executive Officers
as a group (9 persons)        79,873              $                                                         %
 


                                THE CONVERSION

         The Boards of Directors of the Mutual Holding Company, the Bank and the
Company have approved the Plan of Conversion, as has the OTS, subject to
approval by the Members of the Mutual Holding Company and the Stockholders of
the Bank entitled to vote on the matter and the satisfaction of certain other
conditions. Such OTS approval, however, does not constitute a recommendation or
endorsement of the Plan by such agency.

General

         The Boards of Directors of the Mutual Holding Company and the Bank
unanimously adopted the Plan as of April 12, 1997, and subsequently adopted the
Plan, as amended. The Plan has been approved by the OTS, subject to, among other
things, approval of the Plan by the Members of the Mutual Holding Company and
the Stockholders of the Bank. The Members' Meeting and the Stockholders' Meeting
have been called for this purpose on _____________, 1997.


                                      75

 
         The following is a brief summary of the material aspects of the Plan,
the Stock Conversion and Reorganization and the Bank Conversion. The summary is
qualified in its entirety by reference to the provisions of the Plan, which is
available for inspection at Lexington First's office and at the offices of the
OTS. The Plan also is filed as an exhibit to the Registration Statement of which
this Prospectus is a part, copies of which may be obtained from the SEC. See
"Additional Information."

Business Purposes

         The Mutual Holding Company, as a federally chartered mutual holding
company, does not have stockholders and has no authority to issue capital stock.
As a result of the Stock Conversion and Reorganization, and the subsequent Bank
Conversion, the Company will be structured in the form used by holding companies
of national banks, commercial banks, most business entities and a growing number
of savings institutions. The portion of the net proceeds from the sale of
Conversion Stock to be distributed to the Bank (and the National Bank) by the
Company will substantially increase the Bank's (and the National Bank's) capital
position which in turn will increase the amount of funds available for lending
and investment and provide greater resources to support both current operations
and future expansion by the National Bank, although there are no current
agreements or understandings for such expansion. The holding company structure
will provide greater flexibility than the Bank alone would have for
diversification of business activities and geographic expansion. Management
believes that this increased capital and operating flexibility will enable the
National Bank to compete more effectively with other types of financial service
organizations. As a holding company, the Company will have the ability to
diversify the Company's and the National Bank's business activities through
acquisition of, or mergers with, both stock savings institutions and commercial
banks, as well as other companies. Although there are no current arrangements,
understandings or agreements regarding any such opportunities, the Company will
be in a position after the Stock Conversion and Reorganization and Bank
Conversion, subject to regulatory limitations and the Company's financial
position, to take advantage of any such opportunities that may arise.

         In their decision to pursue the Conversion, the Mutual Holding Company
and the Bank considered various regulatory uncertainties associated with the
mutual holding company structure as well as the general uncertainty regarding a
possible elimination of the thrift charter.

         The Conversion also will be important to the future growth and
performance of the holding company organization by providing a larger capital
base to support the operations of the Bank, the National Bank and Company and by
enhancing their future access to capital markets, ability to diversify into
other financial services related activities, and ability to provide services to
the public. Although the Bank currently has the ability to raise additional
capital through the sale of additional shares of Bank Common Stock, that ability
is limited by the mutual holding company structure which, among other things,
requires that the Mutual Holding Company hold a majority of the outstanding
shares of Bank Common Stock.

         The Conversion also will result in an increase in the number of
outstanding shares of Common Stock following the Stock Conversion and
Reorganization, as compared to the number of outstanding shares of Public Bank
Shares prior to the Stock Conversion and Reorganization, which will increase the
likelihood of the development of an active and liquid trading market for the
Common Stock. See "Market for the Common Stock."

         An additional benefit to the Stock Conversion and Reorganization will
be an increase in the accumulated earnings and profits of the Bank for federal
income tax purposes. When the Bank in its mutual form transferred substantially
all of its assets and liabilities to the Bank in connection with the MHC
Reorganization, its accumulated earnings and profits tax attribute was not able
to be transferred to the Bank because a non tax-free reorganization was
involved. Accordingly, this tax attribute was retained by the Bank in its mutual
form when it converted its charter to that of a mutual holding company, even
though the underlying retained earnings were transferred to the Bank. The Stock
Conversion and Reorganization has been structured to re-unite the accumulated
earnings and profits and tax attributes retained by the Mutual Holding Company
in the MHC Reorganization with the retained earnings of the Bank

                                      76

 
by merging the Mutual Holding Company (following its conversion to an interim
federal stock savings association) with and into the Bank in a tax-free
reorganization.

         If the Bank in its mutual form had undertaken a standard conversion
involving the formation of a stock holding company in 1992, applicable OTS
regulations would have required a greater amount of Common Stock to be sold than
the amount of net proceeds raised in the Bank's initial public offering. In
addition, if a standard conversion had been conducted in 1992, management of the
Bank in its mutual form believed that it would have been difficult to profitably
invest the larger amount of capital that would have been raised, when compared
to the amount of net proceeds raised in the Bank's initial public offering. A
standard conversion in 1992 also would have immediately eliminated all aspects
of the mutual form of organization.

         In light of the foregoing, the Boards of Directors of the Bank and the
Mutual Holding Company believe that the Stock Conversion and Reorganization and
the subsequent Bank Conversion are in the best interests of such companies and
their respective stockholders and Members.

Description of the Stock Conversion and Reorganization

         On April 12, 1997, the Boards of Directors of the Bank and the Mutual
Holding Company adopted the Plan. The Plan was subsequently adopted as amended
on July 12, 1997. On July __, 1997 the Bank organized the Company under
Tennessee law as a first-tier wholly owned subsidiary of the Bank. Pursuant to
the Plan: (i) the Mutual Holding Company will convert to an interim Federal
stock savings bank and simultaneously will merge with and into the Bank,
pursuant to which the Mutual Holding Company will cease to exist and the shares
of Bank Common Stock held by the Mutual Holding Company will be canceled; and
(ii) Interim will then merge with and into the Bank. As a result of the merger
of Interim with and into the Bank, the Bank will become a wholly owned
subsidiary of the Company operating under the name "Lexington First Federal
Savings Bank" and the Public Bank Shares will be converted into the Exchange
Shares pursuant to the Exchange Ratio, which will result in the Public
Stockholders owning in the aggregate approximately the same percentage of the
Common Stock to be outstanding upon the completion of the Stock Conversion and
Reorganization (i.e., the Conversion Stock and the Exchange Shares) as the
percentage of Bank Common Stock owned by them in the aggregate immediately prior
to consummation of the Stock Conversion and Reorganization, before giving effect
to (a) the payment of cash in lieu of issuing fractional Exchange Shares, (b)
any shares of Conversion Stock purchased by the Public Stockholders in the
Offerings, and (c) any exercise of dissenters' rights.


                                      77

 
         The following diagram outlines the current organizational structure of
the parties and their respective ownership interests:

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

      Lexington First Federal                                                  
      Mutual Holding Company                        Public Stockholders        

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


                   60.54%                          39.46%
            ---------------------------------------------------






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

                             Lexington First Federal
                                  Savings Bank

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


                                      100%


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

                               Community National
                                   Corporation

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



                                      100%


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

                                     Interim
                                 (to-be-formed)

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











                                       78

 
         The following diagram reflects the Stock Conversion and Reorganization,
including (i) the merger of the Mutual Holding Company (following its conversion
to an interim federal stock savings association) with and into the Bank, (ii)
the merger of Interim with and into the Bank, pursuant to which the Public Bank
Shares will be converted into Exchange Shares, and (iii) the offering of
Conversion Stock. The diagram assumes that there are no dissenters' rights
exercised and fractional shares and does not give effect to purchases of
Conversion Stock by holders of Public Bank Shares or the exercise of outstanding
stock options.

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

       Purchasers of Stock                   Holders of Exchange Shares       
        in the Conversion                   (Former Public Stockholders)      

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

                      60.54%                     39.46%


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





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

                               Community National
                                   Corporation

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



                                      100%


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

                             Lexington First Federal
                                  Savings Bank

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



         Pursuant to OTS regulations, consummation of the Stock Conversion and
Reorganization (including the offering of Conversion Stock in the Offerings, as
described below) is conditioned upon the approval of the Plan by: (i) the OTS;
(ii) at least a majority of the total number of votes eligible to be cast by
Members of the Mutual Holding Company at the Members' Meeting; and (iii) holders
of at least two-thirds of the shares of the outstanding Bank Common Stock at the
Stockholders' Meeting. In addition, the Primary Parties have conditioned the
consummation of the Stock Conversion and Reorganization on the approval of the
Plan by at least a majority of the votes cast, in person or by proxy, by the
Public Stockholders at the Stockholders' Meeting and the exercise of dissenters'
rights of appraisal by the holders of less than 10% of the outstanding shares of
Bank Common Stock.

Description of the Bank Conversion

         Following consummation of the Stock Conversion and Reorganization, the
Board of Directors of the Bank intends to effectuate the Bank Conversion by
converting the Bank to the National Bank. Upon completion of the Bank
Conversion, the corporate existence of the Bank shall not cease, but the
National Bank shall be deemed to be a continuation of the Bank, and shall
succeed to all the rights, interests, duties and obligations of the Bank as in
existence as of immediately prior to the consummation of the Bank Conversion,
including but not limited to all rights and interests of the Bank in and to its
assets and properties, whether real, personal or mixed. The National Bank will
be a wholly owned subsidiary of the Company.


                                      79

 
         As part of the Bank Conversion, national bank articles of association
and bylaws will be adopted to allow the National Bank to operate as a national
bank. By approving the Plan, the Members of the Mutual Holding Company and the
Public Stockholders will thereby approve such articles of association and
bylaws. The Company, as the sole stockholder of the Bank, shall approve the Bank
Conversion and the Bank shall take such actions as may be necessary to
consummate the Bank Conversion. The effective date of the articles of
association and bylaws of the National Bank shall be the date of the
consummation of the Bank Conversion. The Plan provides that the Board of
Directors of the Bank may, at any time, elect not to proceed with the Bank
Conversion. It is presently the intent of the Bank's Board of Directors to
proceed with both the Stock Conversion and Reorganization and the Bank
Conversion. The Bank has applied to the OTS and the OCC for approval of the
conversion of the Bank to a national bank, and the Company has applied to the
Federal Reserve Board for approval of the Company's continued ownership of 100%
of the stock of the National Bank following the Bank Conversion. Consummation of
the Bank Conversion requires the approval of the OCC and the Federal Reserve
Board. Such approvals have not been received to date, and there can be no
assurance that such approvals will be received. See "Risk Factors -- Potential
Delay in Completion or Denial of Bank Conversion."

         After the Bank Conversion, the National Bank will be subject to
comprehensive examination, supervision and regulation by the OCC and the FDIC.
Each person holding a deposit account at the Bank immediately prior to the
consummation of the Bank Conversion shall have a deposit account in the National
Bank equal in dollar amount and on the same terms and conditions as in effect as
of immediately prior to the consummation of the Bank Conversion. All deposit
accounts will continue to be insured by the FDIC up to the maximum limits
provided by law. All loans shall retain the same status after the Bank
Conversion as these loans had prior to the Bank Conversion. In addition, the
National Bank will continue to be a member of the Federal Home Loan Bank System.

Effects of the Conversion

         General. Prior to the Stock Conversion and Reorganization, each
depositor in the Bank has both a deposit account in the institution and a pro
rata ownership interest in the net worth of the Mutual Holding Company based
upon the balance in his account, which interest may only be realized in the
event of a liquidation of the Mutual Holding Company. However, this ownership
interest is tied to the depositor's account and has no tangible market value
separate from such deposit account. A depositor who reduces or closes his
account receives a portion or all of the balance in the account but nothing for
his ownership interest in the net worth of the Mutual Holding Company, which is
lost to the extent that the balance in the account is reduced.

         Consequently, the depositors of the Bank normally have no way to
realize the value of their ownership interest in the Mutual Holding Company,
which has realizable value only in the unlikely event that the Mutual Holding
Company is liquidated. In such event, the depositors of record at that time, as
owners, would share pro rata in any residual surplus and reserves of the Mutual
Holding Company after other claims are paid.

         Upon consummation of the Stock Conversion and Reorganization, permanent
nonwithdrawable capital stock will be created to represent the ownership of the
net worth of the Company. The Common Stock of the Company is separate and apart
from deposit accounts and cannot be and is not insured by the FDIC or any other
governmental agency. Certificates are issued to evidence ownership of the
permanent stock. The stock certificates are transferable, and therefore the
stock may be sold or traded if a purchaser is available with no effect on any
account the seller may hold in the Bank.

         Continuity. While the Stock Conversion and Reorganization is being
accomplished, the normal business of the Bank of accepting deposits and making
loans will continue without interruption. The Bank will continue to be subject
to regulation by the OTS and the FDIC. Following the Bank Conversion, and the
National Bank will be subject to regulation by the OCC and the FDIC and the FDIC
insurance of accounts will continue without interruption. After the Conversion,
the Bank and the National Bank will continue to provide services for depositors
and borrowers under current policies by its present management and staff.


                                      80

 
         The directors and officers serving the Bank at the time of the Stock
Conversion and Reorganization will continue to serve a directors and officers of
the Bank after the Stock Conversion and Reorganization and then the National
Bank after the Bank Conversion. The directors and officers of the Company
consist of individuals currently serving as directors and officers of the Mutual
Holding Company and the Bank, and they generally will retain their positions in
the Company after the Conversion.

         Effect on Public Bank Shares. Under the Plan, upon consummation of the
Stock Conversion and Reorganization, the Public Bank Shares shall be converted
into Common Stock based upon the Exchange Ratio without any further action on
the part of the holder thereof. Upon surrender of the Public Bank Shares, Common
Stock will be issued in exchange for such shares. See " -- Delivery and Exchange
of Certificates."

         Upon consummation of the Stock Conversion and Reorganization, the
Public Stockholders of the Bank, a federally chartered savings bank, will become
stockholders of the Company, a Tennessee corporation. For a description of
certain changes in the rights of stockholders as a result of the Stock
Conversion and Reorganization, see "Comparison of Stockholders' Rights" below.

         Effect on Deposit Accounts. Under the Plan, each depositor in the Bank
at the time of the Stock Conversion and Reorganization will automatically
continue as a depositor after the Stock Conversion and Reorganization and the
Bank Conversion, and each such deposit account will remain the same with respect
to deposit balance, interest rate and other terms, except to the extent that
funds in the account are withdrawn to purchase Conversion Stock to be issued in
the Offerings. Each such account will be insured by the FDIC to the same extent
as before the Stock Conversion and Reorganization and the Bank Conversion.
Depositors will continue to hold their existing certificates, passbooks and
other evidences of their accounts.

         Effect on Loans. No loan outstanding from the Bank nor the National
Bank will be affected by the Stock Conversion and Reorganization and Bank
Conversion, respectively, and the amount, interest rate, maturity and security
for each loan will remain as they were contractually fixed prior to the Stock
Conversion and Reorganization and the Bank Conversion.

         Effect on Voting Rights of Members. At present, all depositors of the
Bank and borrower members are members of, and have voting rights in, the Mutual
Holding Company as to all matters requiring membership action. Upon completion
of the Stock Conversion and Reorganization, depositors will cease to be members
and will no longer be entitled to vote at meetings of the Mutual Holding
Company. Upon completion of the Stock Conversion and Reorganization, all voting
rights in the Bank will be vested in the Company as the sole stockholder of the
Bank, and of the National Bank following the Bank Conversion. Exclusive voting
rights with respect to the Company will be vested in the holders of Common
Stock. Depositors of the Bank will not have voting rights in the Company after
the Stock Conversion and Reorganization, except to the extent that they become
stockholders of the Company. Each holder of Common Stock shall be entitled to
vote on any matter to be considered by the stockholders of the Company, subject
to the provisions of the Company's Charter.

         After the Bank Conversion, exclusive voting rights with respect to the
Company shall remain vested in the holders of the Common Stock, depositors and
obligors on loans of the National Bank will not have any voting rights in the
Company except and to the extent that such persons become stockholders of the
Company, and the Company will have exclusive voting rights with respect to the
National Bank's capital stock.

         Tax Effects. Consummation of the Stock Conversion and Reorganization is
conditioned on prior receipt by the Primary Parties of rulings or opinions with
regard to federal income taxation which indicate that the adoption and
implementation of the Plan set forth herein will not be taxable for federal
income tax purposes to the Primary Parties or the Bank's Eligible Account
Holders, Supplemental Eligible Account Holders or Other Members, Public
Shareholders except as discussed below. See " -- Tax Aspects" below.


                                      81

 
         Effect on Liquidation Rights. Were the Mutual Holding Company to
liquidate, all claims of the Mutual Holding Company's creditors would be paid
first. Thereafter, if there were any assets remaining, members of the Mutual
Holding Company would receive such remaining assets, pro rata, based upon the
deposit balances in their deposit accounts at the Bank immediately prior to
liquidation. In the unlikely event that the Bank were to liquidate after the
Stock Conversion and Reorganization or the National Bank were to liquidate after
the Bank Conversion, all claims of creditors (including those of depositors, to
the extent of their deposit balances) also would be paid first, followed by
distribution of the "liquidation account" to certain depositors (see " --
Liquidation Rights" below), with any assets remaining thereafter distributed to
the Company as the holder of the Bank's or the National Bank's capital stock.
Pursuant to the rules and regulations of the OTS, a merger, consolidation, sale
of bulk assets or similar combination or transaction with another insured
savings institution would not be considered a liquidation for this purpose and,
in such a transaction, the liquidation account would be required to be assumed
by the surviving institution.

The Offerings

         Subscription Offering. In accordance with the Plan, rights to subscribe
for the purchase of Conversion Stock have been granted under the Plan to the
following persons in the following order of descending priority: (1) Eligible
Account Holders; (2) tax-qualified employee stock benefit plans ("the ESOP");
(3) Supplemental Eligible Account Holders; (4) Other Members; (5) Directors,
Officers and Employees; and (6) Public Stockholders. Although the Plan provides
for the purchase of Conversion Stock by the ESOP, the Company currently has no
plans to implement the ESOP and as a result, the ESOP will not purchase any
shares of Conversion Stock in the Stock Conversion and Reorganization. All
subscriptions received will be subject to the availability of Conversion Stock
after satisfaction of all subscriptions by all persons having prior rights in
the Subscription Offering and to the maximum and minimum purchase limitations
set forth in the Plan and as described below under " -- Limitations on
Conversion Stock Purchases."

         Priority 1: Eligible Account Holders.  Each Eligible Account Holder 
will receive, without payment therefor, first priority, nontransferable
subscription rights to subscribe for in the Subscription Offering up to the
greater of (i) 5,000 shares of Conversion Stock per qualifying deposit or loan
account, provided that the aggregate maximum number of shares of Conversion
Stock that may be purchased by any person, together with associates, or groups
of persons acting in concert in the Offerings is 5% of the shares sold in the
Offerings, or 14,968 shares of Conversion Stock at the maximum of the Valuation
Price Range, and which, when combined with Exchange Shares received, does not
exceed on an aggregate basis, 5% of the shares of Common Stock outstanding upon
consummation of the Conversion, (ii) one-tenth of one-percent (0.10%) of the
total offering of shares of Conversion Stock in the Subscription Offering, and
(iii) 15 times the product (rounded down to the next whole number) obtained by
multiplying the total number of shares of Conversion Stock offered in the
Subscription Offering by a fraction, of which the numerator is the amount of the
Eligible Account Holder's qualifying deposit and the denominator of which is the
total amount of qualifying deposits for all Eligible Account Holders, in each
case as of the close of business on December 31, 1995 (the "Eligibility Record
Date"), subject to the overall purchase limitations. See " -- Limitations on
Conversion Stock Purchases."

         If there are not sufficient shares available to satisfy all
subscriptions of Eligible Account Holders, shares first will be allocated so as
to permit each subscribing Eligible Account Holder to purchase a number of
shares sufficient to make his total allocation equal to the lesser of the number
of shares subscribed for or 100 shares. Thereafter, unallocated shares will be
allocated to subscribing Eligible Account Holders whose subscriptions remain
unfilled in the proportion that the amounts of their respective eligible
deposits bear to the total amount of eligible deposits of all subscribing
Eligible Account Holders whose subscriptions remain unfilled, provided that no
fractional shares shall be issued. The subscription rights of Eligible Account
Holders who are also directors or officers of the Mutual Holding Company or the
Bank and their associates will be subordinated to the subscription rights of
other Eligible Account Holders to the extent attributable to increased deposits
in the year preceding the Eligibility Record Date.

         Priority 2: ESOP. Had the Company implemented the ESOP, under the terms
of the Plan, the ESOP would have received, without payment therefor, second
priority, nontransferable subscription rights to purchase, in the aggregate, up
to 10% of the shares of Common Stock to be issued in the Stock Conversion and
Reorganization,

                                      82

 
including any increase in the number of shares of Conversion Stock after the
date hereof as a result of an increase of up to 15% in the maximum of the
Valuation Price Range.

         Priority 3: Supplemental Eligible Account Holders.  Each Supplemental
Eligible Account Holder will receive, without payment therefor, third priority,
nontransferable subscription rights to subscribe for in the Subscription
Offering up to the greater of (i) 5,000 shares of Conversion Stock per
qualifying deposit or loan account, provided that the aggregate maximum number
of shares of Conversion Stock that may be purchased by any person, together with
associates, or groups of persons acting in concert in the Offerings is 5% of the
shares sold in the Offerings, or 14,968 shares of Conversion Stock at the
maximum of the Valuation Price Range, and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion, (ii) one-tenth of
one percent (0.10%) of the total offering of shares of Conversion Stock in the
Subscription Offering, and (iii) 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of shares of Conversion
Stock offered in the Subscription Offering by a fraction, of which the numerator
is the amount of the Supplemental Eligible Account Holder's qualifying deposit
and the denominator of which is the total amount of qualifying deposits of all
Supplemental Eligible Account Holders, in each case as of the close of business
on June 30, 1997 (the "Supplemental Eligibility Record Date"), subject to the
overall purchase limitations. See " -- Limitations on Conversion Stock
Purchases."

         If there are not sufficient shares available to satisfy all
subscriptions of Supplemental Eligible Account Holders after filling all of the
subscriptions of Eligible Accounts Holders, shares first will be allocated so as
to permit each subscribing Supplemental Eligible Account Holder to purchase a
number of shares sufficient to make his total allocation equal to the lesser of
the number of shares subscribed for or 100 shares. Thereafter, unallocated
shares will be allocated to subscribing Supplemental Eligible Account Holders
whose subscriptions remain unfilled in the proportion that the amounts of their
respective eligible deposits bear to the total amount of eligible deposits of
all such subscribing Supplemental Eligible Account Holders whose subscriptions
remain unfilled, provided that no fractional shares shall be issued.

         Priority 4: Other Members.  To the extent that there are sufficient 
shares remaining after satisfaction of subscriptions by Eligible Account Holders
and Supplemental Eligible Account Holders, each Other Member will receive,
without payment therefor, fourth priority, nontransferable subscription rights
to subscribe for Conversion Stock in the Subscription Offering up to the greater
of (i) 5,000 shares of Conversion Stock per qualifying deposit or loan account,
provided that the aggregate maximum number of shares of Conversion Stock that
may be purchased by any person, together with associates, or groups of persons
acting in concert in the Offerings is 5% of the shares sold in the Offerings, or
14,968 shares of Conversion Stock at the maximum of the Valuation Price Range,
and which, when combined with Exchange Shares received, does not exceed on an
aggregate basis, 5% of the shares of Common Stock outstanding upon consummation
of the Conversion, and (ii) one-tenth of one percent (0.10%) of the total
offering of shares of Conversion Stock in the Subscription Offering, subject to
the overall purchase limitations. See " -- Limitations on Conversion Stock
Purchases."

         In the event the Other Members subscribe for a number of shares which,
when added to the shares subscribed for by Eligible Account Holders and
Supplemental Eligible Account Holders, is in excess of the total number of
shares of Conversion Stock offered in the Subscription Offering, shares first
will be allocated so as to permit each subscribing Other Member to purchase a
number of shares sufficient to make his total allocation equal to the lesser of
the number of shares subscribed for or 100 shares. Thereafter, any remaining
shares will be allocated among subscribing Other Members on a pro rata basis in
the same proportion as each Other Member's subscription bears to the total
subscriptions of all subscribing Other Members, provided that no fractional
shares shall be issued.

         Priority 5: Directors, Officers and Employees. To the extent there are
sufficient shares remaining after satisfaction of all subscriptions by Eligible
Account Holders, Supplemental Eligible Account Holders and Other Members,
directors, officers and employees of the Bank will receive, without payment
therefor, fifth priority, nontransferable subscription rights to subscribe for
Conversion Stock in the Subscription Offering in an amount equal

                                      83

 
to 5,000 shares of Conversion Stock per qualifying deposit or loan account (or
if no account, per person), provided that the aggregate maximum number of shares
of Conversion Stock that may be purchased by any person, together with
associates, or groups of persons acting in concert in the Offerings is 5% of the
shares sold in the Offerings, or 14,968 shares of Conversion Stock at the
maximum of the Valuation Price Range, and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion. The ability of
directors, officers and employees to purchase Conversion Stock under this
category is in addition to rights which are otherwise available to them under
the Plan, which generally allows such persons to purchase in the aggregate up to
35% of the total number of shares of Conversion Stock sold in the Offerings.
See " -- Limitations on Conversion Stock Purchases."

         In the event that directors, officers and employees subscribe for a
number of shares which, when added to the shares subscribed for by Eligible
Account Holders, Supplemental Eligible Account Holders and Other Members, is in
excess of the total number of shares of Conversion Stock offered in the
Subscription Offering, shares will be allocated among the directors, officers
and employees on a point system basis, whereby such individuals will receive
subscription rights in the proportion that the number of points assigned to each
of them bears to the total points assigned to all directors, officers and
employees, provided that no fractional shares will be issued. One point will be
assigned for each year of employment and for each salary increment of $5,000 per
annum and five points for each office held in the Mutual Holding Company and the
Bank, including a directorship. If any such director, officer or employee does
not subscribe for his or her full allocation of shares, any shares not
subscribed for may be purchased by other directors, officers and employees in
proportion to their respective subscriptions, provided that no fractional shares
shall be issued. For information as to the number of shares proposed to be
purchased by certain of the directors and officers, see "Beneficial Ownership of
Capital Stock -- Proposed Subscriptions by Directors and Executive Officers."

         Priority 6: Public Stockholders. To the extent that there are
sufficient shares remaining after satisfaction of subscriptions by Eligible
Account Holders, Supplemental Eligible Account Holders, Other Members and
Directors, Officers and Employees, each Public Stockholder as of the Stockholder
Voting Record Date will receive, without payment therefor, sixth priority,
nontransferable subscription rights to subscribe for Conversion Stock in the
Subscription Offering up to the greater of (i) 5,000 shares of Conversion Stock
per qualifying deposit or loan account (or if no such account, per person),
provided that the aggregate number of shares of Conversion Stock that may be
purchased by any person, together with associates or groups of persons acting in
concert in the Offerings is 5% of the shares sold in the Offerings, or 14,968
shares of Conversion Stock after maximum of the Valuation Price Range and which,
when combined with Exchange Shares received, does not exceed on an aggregate
basis, 5% of the shares of Common Stock outstanding upon consummation of the
Conversion, and (ii) one-tenth of one percent (0.10%) of the total offering of
shares of Conversion Stock in the Subscription Offering, subject to the overall
purchase limitations. See " -- Limitations on Conversion Stock Purchases."

         In the event the Public Stockholders as of the Stockholder Voting
Record Date subscribe for a number of shares which, when added to the shares
subscribed for by Eligible Account Holders, Supplemental Eligible Account
Holders, Other Members and Directors, Officers and Employees, is in excess of
the total number of shares of Conversion Stock offered in the Subscription
Offering, available shares will be allocated among subscribing Public
Stockholders as of the Stockholder Voting Record Date on a pro rata basis in the
same proportion as each Public Stockholder's subscription bears to the total
subscriptions of all subscribing Public Stockholders, provided that no
fractional share shall be issued.

         Expiration Date for the Subscription Offering. The Subscription
Offering will expire at __:__ p.m., Central Time, on _____________, 1997, unless
extended by the Primary Parties to up to 45 days after the commencement of the
Subscription Offering or for such longer period as may be permitted by the OTS.
Such extensions may not be extended beyond ____________, 199_. Subscription
rights which have not been exercised prior to the Expiration Date will become
void.

         The Primary Parties will not execute orders until at least the minimum
number of shares of Conversion Stock (221,225 shares) have been subscribed for
or otherwise sold. If all shares have not been subscribed for or sold within

                                      84

 
45 days after the Expiration Date, unless such period is extended with the
consent of the OTS, all funds delivered to the Bank pursuant to the Subscription
Offering will be returned promptly to the subscribers with interest and all
withdrawal authorizations will be canceled. If an extension beyond the 45-day
period following the Expiration Date is granted, the Primary Parties will notify
subscribers of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions.

         Community Offering. To the extent that shares remain available for
purchase after satisfaction of all subscriptions of Eligible Account Holders,
Supplemental Eligible Account Holders, Other Members, Directors, Officers and
Employees and Public Stockholders, the Primary Parties may offer shares pursuant
to the Plan to certain members of the general public, with preference given to
natural persons residing in the Local Community (such natural persons referred
to as "Preferred Subscribers"). The occurrence of the Community Offering is
subject to the availability of shares of Conversion Stock for purchase after
satisfaction of all orders received in the Subscription Offering. The Community
Offering, if any, may commence without notice at any time after the commencement
of the Subscription Offering and may terminate at any time without notice, but
may not terminate later than ____________, 1997. The right of any person to
purchase shares in the Community Offering, if any, is subject to the absolute
right of the Primary Parties to accept or reject such purchases in whole or in
part. Such persons, together with associates of and persons acting in concert
with such persons, may purchase up to 5,000 shares of Conversion Stock, provided
that the number of shares which, when combined with shares subscribed for or
purchased by associates and persons acting in concert, does not exceed 5.0% of
the shares of Conversion Stock to be sold in the Offerings (14,969 shares at the
maximum of the Valuation Price Range), and which, when combined with Exchange
Shares received, does not exceed on an aggregate basis, 5% of the shares of
Common Stock outstanding upon consummation of the Conversion, subject to the
maximum purchase limitations. See " -- Limitations on Conversion Stock
Purchases." This amount may be increased at the sole discretion of the Primary
Parties.

         If there are not sufficient shares available to fill the orders of
Preferred Subscribers after completion of the Subscription and Community
Offerings, such stock will be allocated first to each Preferred Subscriber whose
order is accepted by the Primary Parties, in an amount equal to the lesser of
100 shares or the number of shares subscribed for by each such Preferred
Subscriber, if possible. Thereafter, unallocated shares will be allocated among
the Preferred Subscribers whose orders remain unsatisfied in the same proportion
that the unfilled subscription of each bears to the total unfilled subscriptions
of all Preferred Subscribers whose subscription remains unsatisfied. If there
are any shares remaining, shares will be allocated to other members of the
general public who subscribe in the Community Offering applying the same
allocation described above for Preferred Subscribers.

         Syndicated Community Offering. The Plan provides that, if feasible, all
shares of Conversion 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 registered broker-dealers to be
formed. No person will be permitted to subscribe in the Syndicated Community
Offering for more than 5,000 shares of Conversion Stock, subject to the maximum
purchase limitations. The Primary Parties have the right to reject orders in
whole or part in their sole discretion in the Syndicated Community Offering.
Neither Trident Securities nor any registered broker-dealer shall have any
obligation to take or purchase any shares of Conversion Stock in the Syndicated
Community Offering; however, Trident Securities has agreed to use its best
efforts to assist the Bank in the sale of shares in the Syndicated Community
Offering.

         In addition to the foregoing, if a syndicate of broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering, a
purchaser may pay for his shares with funds held by or deposited with a selected
dealer. If an order form is executed and forwarded to the selected dealer or if
the selected dealer is authorized to execute the order form on behalf of a
purchaser, the selected dealer is required to forward the order form and funds
to the Bank for deposit in a segregated account on or before noon of the
business day following receipt of the order form or execution of the order form
by the selected dealer. Alternatively, selected dealers may solicit indications
of interest from their customers to place orders for shares. Such selected
dealers shall subsequently contact their customers who indicated an interest and
seek their confirmation as to their intent to purchase. The selected dealer will
acknowledge

                                      85

 
receipt of the order to its customer in writing on the following business day
and will debit such customer's account on the third business day after the
customer has confirmed his intent to purchase (the "debit date") and on or
before noon of the next business day following the debit date will send funds to
the Bank for deposit in a segregated account. If such alternative procedure is
employed, purchasers' funds are not required to be in their accounts with
selected dealers until the debit date.

         The Syndicated Community Offering will terminate no more than 45 days
following the Expiration Date, unless extended by the Primary Parties with the
approval of the OTS. See " -- Stock Pricing, Exchange Ratio and Number of Shares
to be Issued" below for a discussion of rights of subscribers, if any, in the
event an extension is granted.

Stock Pricing, Exchange Ratio and Number of Shares to be Issued

         The Plan requires that the purchase price of the Conversion Stock must
be based on the appraised pro forma market value of the Conversion Stock, as
determined on the basis of an independent valuation. The Primary Parties have
retained Ferguson & Co. to make such valuation. For its services in making such
appraisal, plus the preparation of a business plan, and any expenses incurred in
connection therewith, Ferguson & Co. will receive a maximum fee of $25,000 plus
out-of-pocket expenses. The Primary Parties have agreed to indemnify Ferguson &
Co. and its employees and affiliates against certain losses (including any
losses in connection with claims under the federal securities laws) arising out
of its services as appraiser, except where Ferguson & Co.'s liability results
from its negligence or bad faith.

         The Appraisal has been prepared by Ferguson & Co. in reliance upon the
information contained in this Prospectus, including the Financial Statements.
Ferguson & Co. also considered the following factors, among others: the present
and projected operating results and financial condition of the Primary Parties
and the economic and demographic conditions in the Bank's existing market area;
certain historical, financial and other information relating to the Bank; a
comparative evaluation of the operating and financial statistics of the Bank
with those of other similarly situated publicly traded companies located in
Tennessee and other regions of the United States; the aggregate size of the
offering of the Conversion Stock; the impact of the Stock Conversion and
Reorganization on the Bank's net worth and earnings potential; the proposed
dividend policy of the Company and the Bank; and the trading market for the Bank
Common Stock and securities of comparable companies and general conditions in
the market for such securities.

         On the basis of the foregoing, Ferguson & Co. has advised the Primary
Parties that in its opinion the estimated pro forma market value of the Bank and
the Mutual Holding Company on a combined basis was $4.3 million as of June 20,
1997. Because the holders of the Public Bank Shares will continue to hold the
same aggregate percentage ownership interest in the Company as they currently
hold in the Bank (before giving effect to additional purchases in the Offerings
and fractional shares), the Appraisal was multiplied by the Mutual Holding
Company's percentage interest in the Bank (i.e., 60.54%) to determine the
midpoint of the valuation ($4,300,000), and the minimum and maximum of the
valuation were set at 15% below and above the midpoint, respectively, resulting
in a range of $3,655,000 to $4,945,000. The Boards of Directors of the Primary
Parties determined that the Conversion Stock would be sold at $10.00 per share,
resulting in a range of 221,255 to 299,370 shares of Conversion Stock being
offered. Upon consummation of the Stock Conversion and Reorganization, the
Conversion Stock and the Exchange Shares will represent approximately 60.54% and
39.46%, respectively, of the Company's total outstanding shares. The Boards of
Directors of the Primary Parties reviewed Ferguson & Co.'s appraisal report,
including the methodology and the assumptions used by Ferguson & Co., and
determined that the Valuation Price Range was reasonable and adequate. The
Boards of Directors of the Primary Parties also established the formula for
determining the Exchange Ratio based on the OTS policy that requires the holders
of the Public Bank Shares prior to the Stock Conversion and Reorganization to
receive Exchange Shares in an amount that will result in them owning in the
aggregate approximately the same percentage of the Company as they owned of the
Bank. Based upon such formula and the Valuation Price Range, the Exchange Ratio
ranged from a minimum of 1.639 to a maximum of 2.218 Exchange Shares for each
Public Bank Share, with a midpoint of 1.928. Based upon these Exchange Ratios,
the Company expects to issue between 144,220 and 195,170 shares of Exchange
Shares to the holders of Public Bank Shares outstanding immediately prior to the
consummation of the Stock Conversion and Reorganization. The Valuation Price
Range and the Exchange Ratio may be amended with the approval of the OTS,

                                      86

 
if required or if necessitated by subsequent developments in the financial
condition of any of the Primary Parties or market conditions generally. In the
event the Appraisal is updated to below $3.65 million or above $5.68 million
(the maximum of the Valuation Price Range, as adjusted by 15%), such Appraisal
will be filed with the SEC by post-effective amendment.

         Based upon current market and financial conditions and recent practices
and policies of the OTS, in the event the Company receives orders for Conversion
Stock in excess of $2.99 million (the maximum of the Valuation Price Range) and
up to $3.44 million (the maximum of the Valuation Price Range, as adjusted by
15%), the Company may be required by the OTS to accept all such orders. No
assurances, however, can be made that the Company will receive orders for
Conversion Stock in excess of the maximum of the Valuation Price Range or that,
if such orders are received, that all such orders will be accepted because the
Company's final valuation and number of shares to be issued are subject to the
receipt of an updated appraisal from Ferguson & Co. which reflects such an
increase in the valuation and the approval of such increase by the OTS. There is
no obligation or understanding on the part of management to take and/or pay for
any shares of Conversion Stock in order to complete the Offerings.

         The following table sets forth, based upon the minimum, midpoint,
maximum and 15% above the maximum of the Valuation Price Range, the following:
(i) the total number of shares of Conversion Stock and Exchange Shares to be
issued in the Stock Conversion and Reorganization, (ii) the percentage of the
total Common Stock represented by the Conversion Stock and the Exchange Shares,
and (iii) the Exchange Ratio. The table assumes that there is no cash paid in
lieu of issuing fractional Exchange Shares and there are no shares for which the
holders perfect appraisal rights.

 
 
                           Conversion Stock          Exchange Shares                Total
                            to be Issued              to be Issued             Common Stock to       Exchange
                        ---------------------     ---------------------
                        Amount        Percent     Amount        Percent         be Outstanding         Ratio
                        ------        -------     ------        -------         --------------         -----
                                                                                      
Minimum..............    221,255      60.54%      144,220        39.46%            365,475             1.639
Midpoint.............    260,300      60.54       169,650        39.46             429,950             1.928
Maximum..............    299,370      60.54       195,170        39.46             494,540             2.218
15% above maximum        344,275      60.54       224,380        39.46             568,655             2.550
 

         Ferguson & Co.'s valuation is not intended, and must not be construed,
as a recommendation of any kind as to the advisability of purchasing such
shares. Ferguson & Co. did not independently verify the Financial Statements and
other information provided by the Bank and the Mutual Holding Company, nor did
Ferguson & Co. value independently the assets or liabilities of the Bank. The
valuation considers the Bank and the Mutual Holding Company as going concerns
and should not be considered as an indication of the liquidation value of the
Bank and the Mutual Holding Company. Moreover, because such valuation is
necessarily based upon estimates and projections of a number of matters, all of
which are subject to change from time to time, no assurance can be given that
persons purchasing Conversion Stock or receiving Exchange Shares in the Stock
Conversion and Reorganization will thereafter be able to sell such shares at
prices at or above the Purchase Price or in the range of the foregoing valuation
of the pro forma market value thereof.

         No sale of shares of Conversion Stock or issuance of Exchange Shares
may be consummated unless prior to such consummation Ferguson & Co. confirms
that nothing of a material nature has occurred which, taking into account all
relevant factors, would cause it to conclude that the Purchase Price is
materially incompatible with the estimate of the pro forma market value of a
share of Common Stock upon consummation of the Stock Conversion and
Reorganization. If such is not the case, a new Valuation Price Range may be set,
a new Exchange Ratio may be determined based upon the new Valuation Price Range,
a new Subscription and Community Offering and/or Syndicated Community Offering
may be held or such other action may be taken as the Primary Parties shall
determine and the OTS may permit or require.

         Depending upon market or financial conditions following the
commencement of the Subscription Offering, the total number of shares of
Conversion Stock to be issued in the Offerings may be increased or decreased
without a

                                      87

 
resolicitation of subscribers, provided that the product of the total number of
shares times the Purchase Price is not below the minimum or more than 15% above
the maximum of the Valuation Price Range. In the event market or financial
conditions change so as to cause the aggregate Purchase Price of the shares to
be below the minimum of the Valuation Price Range or more than 15% above the
maximum of such range purchasers will be resolicited (i.e., permitted to
continue their orders, in which case they will need to affirmatively reconfirm
their subscriptions prior to the expiration of the resolicitation offering or
their subscription funds will be promptly refunded with interest at the Bank's
passbook rate of interest, or be permitted to modify or rescind their
subscriptions). Any increase or decrease in the number of shares of Conversion
Stock will result in a corresponding change in the number of Exchange Shares, so
that upon consummation of the Stock Conversion and Reorganization the Conversion
Stock and the Exchange Shares will represent approximately 60.54% and 39.46%,
respectively, of the Company's total outstanding shares of Common Stock.

         An increase in the number of shares of Conversion Stock would decrease
both a subscriber's ownership interest and the Company's pro forma net earnings
and stockholders' equity on a per share basis while increasing pro forma net
earnings and stockholders' equity on an aggregate basis. A decrease in the
number of shares of Conversion Stock would increase both a subscriber's
ownership interest and the Company's pro forma net earnings and stockholders'
equity on a per share basis while decreasing pro forma net earnings and
stockholders' equity on an aggregate basis. See "Risk Factors -- Possible
Dilutive Effect of Issuance of Additional Shares" and "Pro Forma Data."

         The appraisal report of Ferguson & Co. has been filed as an exhibit to
this Registration Statement and Application for Conversion of which this
Prospectus is a part and is available for inspection in the manner set forth
under "Additional Information."

Persons in Nonqualified States or Foreign Countries

         The Primary Parties will make reasonable efforts to comply with the
securities laws of all jurisdictions in the United States in which persons
entitled to subscribe for stock pursuant to the Plan reside. However, the
Primary Parties are not required to offer stock in the Subscription Offering to
any person who resides in a foreign country or resides in a jurisdiction of the
United States with respect to which all of the following apply: (i) the number
of persons otherwise eligible to subscribe for shares under the Plan who reside
in such jurisdiction is small; (ii) the granting of subscription rights or the
offer or sale of shares of Conversion Stock to such persons would require any of
the Primary Parties or their officers, directors or employees, under the laws of
such jurisdiction, to register as a broker, dealer, salesman or selling agent,
or to register or otherwise qualify its securities for sale in such jurisdiction
or to qualify as a foreign corporation or file a consent to service of process
in such jurisdiction; and (iii) such registration, qualification or filing in
the judgment of the Primary Parties would be impracticable or unduly burdensome
for reasons of cost or otherwise. Where the number of persons eligible to
subscribe for shares in one state is small, the Primary Parties will base their
decision as to whether or not to offer the Conversion Stock in such state on a
number of factors, including but not limited to the size of accounts held by
account holders in the state, the cost of registering or qualifying the shares,
or the need to register the Company, its officers, directors or employees as
brokers, dealers or salesmen.

Limitations on Conversion Stock Purchases

         The Plan includes the following limitations on the number of shares of
Conversion Stock which may be purchased:

                  (1)   No less than 25 shares of Conversion Stock may be
         purchased, to the extent such shares are available;

                  (2)   Each Eligible Account Holder may subscribe for and
         purchase in the Subscription Offering up to the greater of (i) 5,000
         shares of Conversion Stock per qualifying deposit or loan account,
         provided that the aggregate maximum number of shares of the Common
         Stock that may be purchased by any person, together

                                      88

 
         with associates, or group of persons acting in concert in the Offerings
         is 5% of the Conversion Stock (14,969 shares at the maximum of the
         Valuation Price Range), (ii) one-tenth of 1% (0.10%) of the total
         offering of shares of Conversion Stock in the Subscription Offering and
         (iii) 15 times the product (rounded down to the next whole number)
         obtained by multiplying the total number of shares of Conversion 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, in each case as of the close of business on the Eligibility
         Record Date, subject to the overall limitation in clause (6) below;

                  (3)   Although the Plan provides that the ESOP may purchase in
         the aggregate up to 10% of the shares of Common Stock to be issued in
         the Stock Conversion and Reorganization, including any additional
         shares issued in the event of an increase in the Valuation Price Range,
         the Company currently has no plans to implement the ESOP. As a result,
         no shares of Conversion Stock will be purchased by the ESOP.

                  (4)   Each Supplemental Eligible Account Holder may subscribe
         for and purchase in the Subscription Offering up to the greater of (i)
         5,000 shares of Conversion Stock per qualifying deposit or loan
         account, provided that the aggregate maximum number of shares of the
         Common Stock that may be purchased by any person, together with
         associates, or group of persons acting in concert in the Offerings is
         5% of the Conversion Stock , (ii) one-tenth of 1% (.10%) of the total
         offering of shares of Conversion Stock in the Subscription Offering and
         (iii) 15 times the product (rounded down to the next whole number)
         obtained by multiplying the total number of shares of Conversion 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, in each case as of the close of
         business on the Supplemental Eligibility Record Date, subject to the
         overall limitation in clause (6) below;

                  (5)   Each Other Member, Public Stockholder or any other
         Person purchasing shares of Conversion Stock in the Subscription
         Offering, Community Offering or in the Syndicated Community Offering
         may subscribe for and purchase in the respective Offering up to the
         greater of (i) 5,000 shares of Conversion Stock per qualifying deposit
         or loan account (or 5,000 shares of Conversion Stock per person, for
         persons purchasing in the Community Offering or Syndicated Community
         Offering), provided that the aggregate maximum number of shares of the
         Common Stock that may be purchased by any person, together with
         associates, or group of persons acting in concert in the Offerings is
         5% of the Conversion Stock and (ii) one-tenth of 1% (.10%) of the total
         offering of shares of Conversion Stock in the Subscription Offering,
         subject to the overall limitation in clause (6) below;

                  (6)   Eligible Account Holders, Supplemental Eligible Account
         Holders, Other Members and Public Stockholders may purchase stock in
         the Subscription Offering, Community and Syndicated Community Offerings
         subject to the purchase limitations described above, provided that, the
         maximum number of shares of Common Stock subscribed for or purchased in
         all categories by any person, together with associates of and groups of
         persons acting in concert with such persons, shall not exceed the
         number of shares of Conversion Stock that when combined with Exchange
         Shares received exceed 5.0% of the total number of shares of Common
         Stock outstanding upon consummation of the Conversion. Such percentage
         may be increased but to no greater than 9.9% of the total number of
         shares of Common Stock outstanding upon consummation of the Conversion
         provided that: (a) each person who has subscribed for the maximum
         number of shares of Conversion Stock shall have been offered the
         opportunity to increase his subscription to such percentage of
         Conversion Stock, subject to the purchase limitations by category in
         the Subscription Offering and (b) the aggregate number of shares
         subscribed for by all subscribers in excess of 5.0% does not exceed
         10.0% of the total number of shares of Conversion Stock to be sold in
         the Offerings; and


                                      89

 
                  (7) No more than 35% of the total number of shares sold in the
         Offerings including Exchange Shares received may be purchased by
         directors and officers of the Mutual Holding Company and the Bank and
         their associates in the aggregate.

         For purposes of the purchase limitations set forth in the Plan of
Conversion, Exchange Shares will be valued at the same price that shares of
Conversion Stock are issued in the Offerings.

         In the event of an increase in the total number of shares of Conversion
Stock offered in the Conversion due to an increase in the Valuation Price Range
of up to 15% (the "Adjusted Maximum"), the additional shares will be allocated
in an order of priority in accordance with the Plan. Although the Plan provides
that the ESOP be granted the first priority in the allocation of the Adjusted
Maximum number of shares, the Company has no plans to implement the ESOP.
Therefore, under the terms of the Plan, the additional shares will be allocated
in the following order of priority: (i) in the event that there is an
oversubscription by Eligible Account Holders, to fill unfulfilled subscriptions
of Eligible Account Holders, inclusive of the Adjusted Maximum; (ii) in the
event that there is an oversubscription by Supplemental Eligible Account
Holders, to fill unfulfilled subscriptions of Supplemental Eligible Account
Holders, inclusive of the Adjusted Maximum; (iii) in the event that there is an
oversubscription by Other Members, to fill unfulfilled subscriptions of Other
Members, inclusive of the Adjusted Maximum; (iv) in the event that there is an
oversubscription by Public Stockholders, to fill unfulfilled subscriptions of
Public Stockholders, inclusive of the Adjusted Maximum; and (v) to fill
unfulfilled subscriptions in the Community Offering, inclusive of the Adjusted
Maximum.

         The term "associate" of a person is defined to mean (i) any corporation
or other organization (other than the Primary Parties or a majority-owned
subsidiary of the Bank of the Holding Company) of which such person is a
director, officer or partner or is directly or 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 a trustee or in a similar fiduciary capacity; and (iii) any
relative or spouse of such person, or any relative of such spouse, who either
has the same home as such person or who is a director or officer of the Primary
Parties or any of their subsidiaries.

         Notwithstanding anything to the contrary contained in the Plan, no
Public Stockholder will be required to sell any Bank Common Stock or be limited
in receiving Exchange Shares provided that their aggregate ownership of Common
Stock including Conversion Stock purchased in the Offerings and Exchange Shares
received would not exceed 5.0% of the total number of shares of Common Stock
outstanding immediately following the Stock Conversion and Reorganization. Such
percentage may be increased, but to no greater than 9.9% of the total number of
shares outstanding provided: (a) each person who has subscribed for the maximum
number of shares of Conversion Stock shall have been offered the opportunity to
increase their subscriptions to such percentage of the Conversion Stock (subject
to the availability of shares and the limitations on subscriptions in excess of
5.0% described above); and (b) the aggregate number of shares held by all
stockholders in excess of 5.0% shall not exceed 10.0% of the total number of
shares of Common Stock outstanding immediately following the Stock Conversion
and Reorganization. In calculating the percentage ownership of any stockholder
for purposes of this limitation, the number of shares outstanding shall be
deemed to include any shares which the stockholder has the right to acquire
pursuant to presently exercisable options. In the event a Public Stockholder's
ownership would exceed the foregoing limitation, the Company shall have the
right to reject, limit or revoke acceptance of any subscription or order from
such person and/or the right to purchase any excess shares from such person at
$10.00 per share.

Marketing Arrangements

         The Primary Parties have engaged Trident Securities as a financial
advisor and marketing agent in connection with the offering of the Conversion
Stock, and Trident Securities has agreed to use its best efforts to assist the
Bank in connection with the offering of shares of Conversion Stock. Trident
Securities is a member of the National Association of Securities Dealers, Inc.
("NASD") and a broker-dealer which is registered with the SEC. Trident
Securities will provide various services including, but not limited to: (i)
training and educating the Bank's employees who will be

                                       90

 
performing certain ministerial functions in the Offerings regarding the
mechanics and regulatory requirements of the stock sales process; (ii) providing
its employees to staff the Stock Information Center to assist the Bank's
customers and internal stock purchasers and to keep records of orders for shares
of Conversion Stock; (iii) targeting the Company's sales efforts, including
preparation of marketing materials; and (iv) assisting in the solicitation of
proxies of Members and Stockholders for use at the Members' Meeting and the
Stockholder's Meeting, respectively. Based upon negotiations between the Primary
Parties and Trident Securities, Trident Securities will receive a fixed fee of
$65,000. In the event that a selected dealers agreement is entered into in
connection with a Syndicated Community Offering, the Bank will pay a fee to
selected broker-dealers for shares sold by such NASD member firms pursuant to a
selected dealers agreement in an amount to be agreed upon jointly by Trident
Securities and the Bank to reflect market requirements at the time of any
Syndicated Community Offering. Fees to Trident Securities and to any other
broker-dealer may be deemed to be underwriting fees, and Trident Securities and
such broker-dealers may be deemed to be underwriters. Trident Securities also
will be reimbursed for its' reasonable legal fees and expenses not to exceed
$10,000 and its reasonable out-of-pocket expenses not to exceed $10,000. The
Primary Parties have agreed to indemnify Trident Securities for reasonable costs
and expenses in connection with certain claims or liabilities, including certain
liabilities under the Securities Act.

         Directors and executive officers of the Primary Parties may participate
in the solicitation of offers to purchase Conversion Stock. Other employees of
the Bank may participate in the Offerings in ministerial capacities or providing
clerical work in effecting a sales transaction. Such other employees have been
instructed not to solicit offers to purchase Conversion Stock or provide advice
regarding the purchase of Conversion Stock. Questions of prospective purchasers
will be directed to executive officers or registered representatives. The
Company will rely on Rule 3a4-1, so as to permit officers, directors and
employees to participate in the sale of Conversion Stock. No officer, director
or employee of the Primary Parties will be compensated in connection with his
solicitations or other participation in the Offerings or the Exchange by the
payment of commissions or other remuneration based either directly or indirectly
on transactions in the Conversion Stock and Exchange Shares, respectively.

Procedure for Purchasing Shares in the Offerings

         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 of the Prospectus in accordance with Rule
15c2-8. Order forms will only be distributed with a Prospectus.

         To purchase shares in the Offerings, an executed order form with the
required payment for each share subscribed for, or with appropriate
authorization for withdrawal from a deposit account at the Bank (which may be
given by completing the appropriate blanks in the order form), must be received
by the Bank at any of its offices by __:__ p.m., Central Time, on the Expiration
Date. In addition, the Primary Parties will require a prospective purchaser to
execute a certification in connection with any sale of Conversion Stock and will
not accept order forms unless such a certification is executed. Order forms
which are not received by such time or are executed defectively or are received
without full payment (or appropriate withdrawal instructions) are not required
to be accepted. In addition, the Bank will not accept orders submitted or
photocopied or facsimiled order forms nor order forms unaccompanied by an
executed certification form. The Primary Parties have the right to waive or
permit the correction of incomplete or improperly executed forms, but do not
represent that they will do so. Once received, an executed order form may not be
modified, amended or rescinded without the consent of the Primary Parties,
unless the Offerings have not been completed within 45 days after the end of the
Subscription and Community Offerings, unless such period has been extended.

         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members are properly identified as to their stock
purchase priority, depositors as of the close of business on the Eligibility
Record Date (December 31, 1995) or the Supplemental Eligibility Record Date
(June 30, 1997) and depositors as of the close of business on the Voting Record
Date (__________, 1997) and borrowers as of _________, 199_ whose loans are
still

                                       91

 
outstanding on the Voting Record Date must list on the order form all accounts
in which they have an ownership interest, giving all names in each account and
the account numbers.

         Payment for subscriptions may be made (i) in cash if delivered in
person at any office of the Bank, (ii) by check or money order or (iii) by
authorization of withdrawal from deposit accounts maintained with the Bank. The
Primary Parties also may elect to receive payment for shares of Conversion Stock
by wired funds. Funds from payments made by cash, check or money order will be
deposited in a segregated account at the Bank and will earn interest at the
Bank's passbook rate of interest from the date payment is received until
completion or termination of the Stock Conversion and Reorganization. If payment
is made by authorization of withdrawal from deposit accounts, the funds
authorized to be withdrawn from a deposit account will continue to accrue
interest at the contractual rates until completion or termination of the Stock
Conversion and Reorganization, but a hold will be placed on such funds, thereby
making them unavailable to the depositor until completion or termination of the
Stock Conversion and Reorganization.

         If a subscriber authorizes the Bank to withdraw the aggregate amount of
the purchase price from a deposit account, the Bank will do so as of the
effective date of the Stock Conversion and Reorganization. The Bank will waive
any applicable penalties for early withdrawal from certificate accounts. If the
remaining balance in a certificate account is reduced below the applicable
minimum balance requirement at the time that the funds actually are transferred
under the authorization, the certificate will be canceled at the time of the
withdrawal, without penalty, and the remaining balance will earn interest at the
passbook rate.

         Owners of self-directed Individual Retirement Accounts ("IRAs"), Keogh
or similar accounts may use the assets of such accounts to purchase shares of
Conversion Stock in the Offerings, provided that such accounts are not
maintained at the Bank. Persons with such accounts maintained at the Bank must
have their accounts transferred to an unaffiliated institution or broker to
purchase shares of Conversion Stock in the Subscription and Community Offerings.
In addition, ERISA provisions and IRS regulations require that officers,
directors and 10% stockholders who use self- directed IRA, Keogh and similar
account funds to purchase shares of Conversion Stock in the Subscription and
Community Offerings make such purchases for the exclusive benefit of the
accounts. Any interested parties wishing to use such funds for stock purchases
are advised to contact the Stock Information Center for additional information.

Restrictions on Transfer of Subscription Rights and Shares

         Pursuant to the rules and regulations of the OTS, no person with
subscription rights may transfer or enter into any agreement or understanding to
transfer the legal or beneficial ownership of the subscription rights issued
under the Plan or the shares of Conversion Stock to be issued upon their
exercise. Such rights may be exercised only by the person to whom they are
granted and only for his account. Each person exercising such subscription
rights will be required to certify that he is purchasing shares solely for his
own account and that he has no agreement or understanding regarding the sale or
transfer of such shares.

         The Primary Parties will pursue any and all legal and equitable
remedies in the event they become aware of the transfer of subscription rights
and will not honor orders known by them to involve the transfer of such rights.

Regulation Restrictions on Acquisition of Common Stock

         Current federal regulations prohibit any person from making an offer,
announcing an intent to make an offer, entering into any other arrangement to
purchase Common Stock or acquiring Common Stock or subscription rights in the
Company from another person prior to completion of the Stock Conversion and
Reorganization. Further, no person may make an offer or an announcement of an
offer to purchase shares or actually acquire shares in the Company at any time
after the date of completion of the Stock Conversion and Reorganization, if,
upon the completion of such offer or acquisition, that person would become the
beneficial owner of more than 10% of the Company's outstanding stock, without
the prior written approval of the OTS. The OTS has defined the word "person" to
include any individual, group

                                       92

 
acting in concert, corporation, partnership, association, joint stock company,
trust, unincorporated organization or similar company, a syndicate or any group
formed for the purpose of acquiring, holding or disposing of securities of an
insured institution. However, offers made exclusively to the Company or
underwriters or members of a selling group acting on behalf of the Company for
resale to the general public are exempt. The regulations also provide civil
penalties for willful violation or assistance of any such violation of the
regulation by any person connected with the management of the Company following
the Stock Conversion and Reorganization. The Charter of the Company includes a
similar 10% beneficial ownership limitation, and, moreover, provides that when
any person, directly or indirectly, acquires beneficial ownership of more than
10% of the Company's capital stock following the Stock Conversion and
Reorganization without the prior approval by a two-thirds vote of the Continuing
Directors of the Company, the shares in excess of 10% shall be counted as only a
one-hundredth (1/100th) of a vote. See "Comparison of Stockholders' Rights."

         In addition to the foregoing restrictions, any person or group of
persons acting in concert who propose to acquire 10% or more of the Company's
outstanding shares may be presumed under OTS or federal regulations, as the case
may be, to be acquiring control of the Company and will be required to submit
prior notice to the OTS or the Federal Reserve Board under the Change in Bank
Control Act and the Federal Reserve Board regulations thereunder. Furthermore,
following the Bank Conversion, the acquisition of control of the Company by any
company will be subject to the prior approval of the Federal Reserve Board under
the BHCA. See "Restrictions on Acquisition of the Company."

Liquidation Rights

         In the unlikely event of a complete liquidation of the Mutual Holding
Company in its present mutual form, each depositor of the Bank would receive his
pro rata share of any assets of the Mutual Holding Company remaining after
payment of claims of all creditors. Each depositor's pro rata share of such
remaining assets would be in the same proportion as the value of his deposit
account was to the total value of all deposit accounts in the Bank at the time
of liquidation. After the Stock Conversion and Reorganization, each depositor,
in the event of a complete liquidation of the Bank, would have a claim as a
creditor of the same general priority as the claims of all other general
creditors of the Bank. However, except as described below, his claim would be
solely in the amount of the balance in his deposit account plus accrued
interest. He would not have an interest in the value or assets of the Bank or
the Company above that amount.

         The Plan provides for the establishment of a special "liquidation
account" for the benefit of Eligible Account Holders and Supplemental Eligible
Account Holders in the Bank upon the completion of the Stock Conversion and
Reorganization and in the National Bank after the Bank Conversion, in an amount
equal to the amount of any dividends waived by the Mutual Holding Company plus
the greater of (i) the Bank's retained earnings of $2.6 million at March 31,
1992, the date of the latest balance sheet contained in the final offering
circular utilized in the Bank's initial public offering, or (ii) 60.54% of the
Bank's total stockholders' equity as reflected in its latest balance sheet
contained in the final Prospectus utilized in the Offerings. As of the date of
this Prospectus, the initial balance of the liquidation account would be $3.9
million. Each Eligible Account Holder and Supplemental Eligible Account Holder,
if he were to continue to maintain his deposit account at the Bank, would be
entitled, upon a complete liquidation of the Bank after the Stock Conversion and
Reorganization or upon a complete liquidation of the National Bank after the
Bank Conversion, to an interest in the liquidation account prior to any payment
to the Company as the sole stockholder of the Bank or the National Bank. Each
Eligible Account Holder and Supplemental Eligible Account Holder would have an
initial interest in such liquidation account for each deposit account, including
passbook accounts, transaction accounts such as checking accounts, money market
deposit accounts and certificates of deposit, held in the Bank at the close of
business on the Eligibility Record Date or the Supplemental Eligibility Record
Date, as the case may be. Each Eligible Account Holder and Supplemental Eligible
Account Holder will have a pro rata interest in the total liquidation account
for each of his deposit accounts based on the proportion that the balance of
each such deposit account on Supplemental Eligibility Record Date, as the case
may be bore to the balance of all deposit accounts in the Bank (or the National
Bank) on such date.

                                       93

 
         If, however, on any December 31 annual closing date of the Bank,
commencing December 31 for Eligible Account Holders and December 31 for
Supplemental Eligible Account Holders, the amount in any deposit account is less
than the amount in such deposit account on December 31, 1995 or June 30, 1997,
as the case may be, or any other annual closing date, then the interest in the
liquidation account relating to such deposit account would be reduced by the
proportion of any such reduction, and such interest will cease to exist if such
deposit account is closed. In addition, no interest in the liquidation account
would ever be increased despite any subsequent increase in the related deposit
account. Any assets remaining after the above liquidation rights of Eligible
Account Holders and Supplemental Eligible Account Holders are satisfied would be
distributed to the Company as the sole stockholder of the Bank and following the
Bank Conversion, as the sole stockholder of the National Bank.

         The Bank Conversion shall not be deemed to be a complete liquidation of
the Bank for purposes of the distribution of the liquidation account. Upon
consummation of the Bank Conversion, the liquidation account, and all rights and
obligations of the Bank in connection therewith shall be assumed by the National
Bank. The liquidation account shall be maintained by the National Bank, under
the same rules and conditions applicable to the Bank, subsequent to the Bank
Conversion for the benefit of Eligible Account Holders and Supplemental Eligible
Account Holders who retain their deposit accounts in the National Bank.

Tax Aspects

         Consummation of the Stock Conversion and Reorganization is expressly
conditioned upon prior receipt of either a ruling or an opinion of counsel with
respect to federal tax laws, and either a ruling or an opinion with respect to
Tennessee tax laws, to the effect that consummation of the transactions
contemplated hereby will not result in a taxable reorganization under the
provisions of the applicable codes or otherwise result in any adverse tax
consequences to the Mutual Holding Company, the Bank, the Company or to account
holders receiving subscription rights, except to the extent, if any, that
subscription rights are deemed to have fair market value on the date such rights
are issued. This condition may not be waived by the Primary Parties.

         Housley Kantarian & Bronstein, P.C., Washington, D.C., has issued an
opinion to the Company and the Bank to the effect that, for federal income tax
purposes: (1) the conversion of the Mutual Holding Company from mutual to stock
form and the simultaneous merger of the Mutual Holding Company with and into the
Bank, with the Bank being the surviving institution, will qualify as a
reorganization within the meaning of Section 368(a)(1)(A) of the Code; (2) no
gain or loss will be recognized by the Bank upon the receipt of the assets of
the converted Mutual Holding Company in such merger; (3) the merger of Interim
with and into the Bank, with the Bank being the surviving institution, will
qualify as a reorganization within the meaning of Section 368(a)(1)(A) of the
Code; (4) no gain or loss will be recognized by Interim upon the transfer of its
assets to the Bank; (5) no gain or loss will be recognized by the Bank upon the
receipt of the assets of Interim; (6) no gain or loss will be recognized by the
Company upon the receipt of Bank Common Stock solely in exchange for Common
Stock; (7) no gain or loss will be recognized by the Public Stockholders upon
the receipt of Common Stock solely in exchange for their Public Bank Shares; (8)
the basis of the Common Stock to be received by the Public Stockholders will be
the same as the basis of the Public Bank Shares surrendered in exchange
therefor, before giving effect to any payment of cash in lieu of fractional
shares; (9) the holding period of the Common Stock to be received by the Public
Stockholders will include the holding period of the Public Bank Shares, provided
that the Public Bank Shares were held as a capital asset on the date of the
exchange; (10) no gain or loss will be recognized by the Company upon the sale
of shares of Conversion Stock in the Offerings; (11) the Eligible Account
Holders and Supplemental Eligible Account Holders will recognize gain, if any,
upon the issuance to them of withdrawable savings accounts in the Bank following
the Stock Conversion and Reorganization, interests in the liquidation account
and nontransferable subscription rights to purchase Conversion Stock, but only
to the extent of the value, if any, of the subscription rights; and (12) the tax
basis to the holders of Conversion Stock purchased in the Offerings will be the
amount paid therefor, and the holding period for the shares of Conversion Stock
will begin on the date of consummation of the Offerings if purchased through the
exercise of subscription rights and on the day after the date of purchase if
purchased in the Community Offering or Syndicated Community Offering.

                                       94

 
         Arnold, Spain & Co., P.C., Jackson, Tennessee has issued an opinion to
the Company and the Bank to the effect that the income tax consequences of the
Stock Conversion and Reorganization and Bank Conversion are substantially the
same under Tennessee laws as they are under the Code.

         In the opinion of Ferguson & Co., which opinion is not binding on the
IRS, the subscription rights do not have any value, based on the fact that such
rights are acquired by the recipients without cost, are nontransferable and of
short duration, and afford the recipients the right only to purchase the
Conversion Stock at a price equal to its estimated fair market value, which will
be the same price as the Purchase Price for the unsubscribed shares of
Conversion Stock. If the subscription rights granted to eligible subscribers are
deemed to have an ascertainable value, receipt of such rights likely would be
taxable only to those eligible subscribers who exercise the subscription rights
(either as a capital gain or ordinary income) in an amount equal to such value,
and the Primary Parties could recognize gain on such distribution. Eligible
subscribers are encouraged to consult with their own tax advisor as to the tax
consequences in the event that such subscription rights are deemed to have an
ascertainable value.

         Unlike private rulings, an opinion is not binding on the IRS and the
IRS could disagree with conclusions reached therein. In the event of such
disagreement, there can be no assurance that the IRS would not prevail in a
judicial or administrative proceeding.

Delivery and Exchange of Certificates

         Conversion Stock. Certificates representing Conversion Stock issued in
connection with the Offerings will be mailed by the Company's transfer agent for
the Common Stock to the persons entitled thereto at the addresses of such
persons appearing on the stock order form for Conversion Stock as soon as
practicable following consummation of the Stock Conversion and Reorganization.
Any certificates returned as undeliverable will be held by the Company until
claimed by persons legally entitled thereto or otherwise disposed of in
accordance with applicable law. Until certificates for Conversion Stock are
available and delivered to subscribers, subscribers may not be able to sell such
shares.

         Exchange Shares. After consummation of the Stock Conversion and
Reorganization, each holder of a certificate or certificates theretofore
evidencing issued and outstanding shares of Bank Common Stock (other than the
Mutual Holding Company), upon surrender of the same to an agent, duly appointed
by the Company, which is anticipated to be the transfer agent for the Common
Stock (the "Exchange Agent"), will be entitled to receive in exchange therefor a
certificate or certificates representing the number of full shares of Common
Stock for which the shares of Bank Common Stock theretofore represented by the
certificate or certificates so surrendered will have been converted based on the
Exchange Ratio. The Exchange Agent will promptly mail to each such holder of
record of an outstanding certificate which immediately prior to the consummation
of the Stock Conversion and Reorganization evidenced shares of Bank Common
Stock, and which is to be exchanged for Common Stock based on the Exchange Ratio
as provided in the Plan, a form of letter of transmittal (which will specify
that delivery shall be effected, and risk of loss and title to such certificate
shall pass, only upon delivery of such certificate to the Exchange Agent)
advising such holder of the terms of the exchange effected by the Stock
Conversion and Reorganization and of the procedure for surrendering to the
Exchange Agent such certificate in exchange for a certificate or certificates
evidencing Common Stock. The Bank's stockholders should not forward Bank Common
Stock certificates to the Bank or the Exchange Agent until they have received
the transmittal letter.

         No holder of a certificate theretofore representing shares of Bank
Common Stock shall be entitled to receive any dividends in respect of the Common
Stock into which such shares shall have been converted by virtue of the Stock
Conversion and Reorganization until the certificate representing such shares of
Bank Common Stock is surrendered in exchange for certificates representing
shares of Common Stock. In the event that dividends are declared and paid by the
Company in respect of Common Stock after the consummation of the Stock
Conversion and Reorganization but prior to surrender of certificates
representing shares of Bank Common Stock, dividends payable in respect of shares
of Common Stock not then issued will accrue (without interest). Any such
dividends will be paid (without interest) upon surrender of the certificates
representing such shares of Bank Common Stock. The Company will be entitled,
after the

                                       95

 
consummation of the Stock Conversion and Reorganization, to treat certificates
representing shares of Bank Common Stock as evidencing ownership of the number
of full shares of Common Stock into which the shares of Bank Common Stock
represented by such certificates will have been converted, notwithstanding the
failure on the part of the holder thereof to surrender such certificates.

         The Company shall not be obligated to deliver a certificate or
certificates representing shares of Common Stock to which a holder of Bank
Common Stock would otherwise be entitled as a result of the Stock Conversion and
Reorganization until such holder surrenders the certificate or certificates
representing the shares of Bank Common Stock for exchange as provide above, or,
in default thereof, an appropriate affidavit of loss and indemnity agreement
and/or a bond as may be required in each case by the Company. If any certificate
evidencing shares of Common Stock is to be issued in a name other than that in
which the certificate evidencing Bank Common Stock surrendered in exchange
therefor is registered, it will be a condition of the issuance thereof that the
certificate so surrendered shall be properly endorsed and otherwise in proper
form for transfer and that the person requesting such exchange pay to the
Exchange Agent any transfer or other tax required by reason of the issuance of a
certificate for shares of Common Stock in any name other than that of the
registered holder of the certificate surrendered or otherwise establish to the
satisfaction of the Exchange Agent that such tax has been paid or is not
payable.

Required Approvals

         Various approvals of OTS are required in order to consummate the Stock
Conversion and Reorganization. The OTS has approved the Plan, subject to
approval by the Mutual Holding Company's Members and the Bank's Stockholders. In
addition, consummation of the Stock Conversion and Reorganization is subject to
OTS approval of the application of the Company to acquire control of the Bank
and the applications with respect to the merger of the Mutual Holding Company
(following its conversion to an interim federal stock savings association) into
the Bank and the merger of Interim into the Bank, with the Bank being the
surviving entity in both mergers. Applications for these approvals have been
filed and approved by the OTS subject to certain conditions. The Bank has also
applied to the OTS and OCC for approval of the conversion of the Bank to a
national bank and the Company has applied to the Federal Reserve Board for the
Company's continued ownership of 100% of the capital stock of the National Bank.
The Bank Conversion is contingent upon the approval of the OCC and Federal
Reserve Board.

         Pursuant to OTS regulations, the Plan also must be approved by (1) at
least a majority of the total number of votes eligible to be cast by Members of
the Mutual Holding Company at the Members' Meeting, and (2) holders of at least
two-thirds of the outstanding Bank Common Stock at the Stockholders' Meeting. In
addition, the Primary Parties have conditioned the consummation of the Stock
Conversion and Reorganization on the approval of the Plan by at least a majority
of the votes cast, in person or by proxy, by the Public Stockholders at the
Stockholders' Meeting.

Dissenters' Rights of Appraisal

         Holders of Bank Common Stock are entitled to appraisal rights under
Section 552.14 of the OTS regulations as a result of the merger of the Mutual
Holding Company (following its conversion to a federal interim stock savings
institution) with and into the Bank and the merger of the Bank with and into
Interim, with the Bank to be the surviving entity in both mergers. A holder of
shares of Bank Common Stock wishing to exercise his appraisal rights must
deliver to the Secretary of the Bank, before the vote on the Plan at the
Stockholders' Meeting, a writing which identifies such stockholder and which
states his intention to demand appraisal of and payment for his shares of Bank
Common Stock. Such demand must be in addition to and separate from any proxy or
vote against the Plan. Any such stockholder who wishes to exercise such
appraisal rights should review carefully the discussion of such rights in the
Bank's proxy statement, including Appendix A thereto, because failure to timely
and properly comply with the procedures specified will result in the loss of
appraisal rights under Section 552.14. All written demands for appraisal should
be sent or delivered to the attention of the Secretary of the Bank, 19 Natchez
Trace Drive, Lexington, Tennessee 40965 so as to be received prior to the vote
at the Stockholders' Meeting with respect to the Plan. Pursuant to the Plan,
consummation of the Stock Conversion and the Reorganization is conditioned upon
holders of less than 10% of the

                                       96

 
outstanding Bank Common Stock exercising appraisal rights, which condition may,
in the sole discretion of the Primary Parties, be waived.

         In determining whether or not to exercise appraisal rights, current
Public Stockholders should review the comparison of their rights as Public
Stockholders with their rights as stockholders of the Company following
consummation of the Stock Conversion and Reorganization. Such comparison is
contained in the Bank's proxy statement to its stockholders under "The
Conversion -- Comparison of Stockholders' Rights." Because the Company is
governed by the Tennessee Business Corporation Act and the Bank is governed by
federal law, including OTS regulations, there are material differences between
the rights of stockholders of the Bank and stockholders of the Company.

Certain Restrictions on Purchase or Transfer of Shares after the Stock
Conversion and Reorganization

         All shares of Conversion Stock purchased in connection with the Stock
Conversion and Reorganization by a director or an executive officer of the
Primary Parties will be subject to a restriction that the shares not be sold for
a period of one year following the Stock Conversion and Reorganization, except
in the event of the death of such director or executive officer or pursuant to a
merger or similar transaction approved by the OTS. Each certificate of
restricted shares will bear a legend giving notice of this restriction on
transfer, and appropriate stop-transfer instructions will be issued to the
Company's transfer agent. Any shares of Common Stock issued within this one-year
period as a stock dividend, stock split or otherwise with respect to such
restricted stock will be subject to the same restrictions. The directors and
executive officers of the Company will also be subject to the insider trading
rules promulgated pursuant to the Exchange Act.

         Purchases of Conversion Stock of the Company by directors, executive
officers and their associates during the three-year period following completion
of the Stock Conversion and Reorganization may be made only through a broker or
dealer registered with the SEC, except with the prior written approval of the
OTS. This restriction does not apply, however, to negotiated transactions
involving more than 1.0% of the Company's outstanding Common Stock or to the
purchase of stock pursuant to any tax qualified employee stock benefit plan, by
any non-tax qualified employee stock benefit plan, or to any transaction
occurring after the consummation of the Bank Conversion unless OTS approval of
the Bank Conversion otherwise requires.

         If the Bank Conversion is not consummated, pursuant to OTS regulations,
the Company will generally be prohibited from repurchasing any shares of Common
Stock within one year following consummation of the Stock Conversion and
Reorganization. During the second and third years following consummation of the
Stock Conversion and Reorganization, the Company may not repurchase any shares
of its Common Stock other than pursuant to: (i) an offer to all stockholders on
a pro rata basis which is approved by the OTS; (ii) the repurchase of qualifying
shares of a director, if any; (iii) purchases in the open market by a
tax-qualified or non-tax-qualified employee stock benefit plan in an amount
reasonable and appropriate to fund the plan; or (iv) purchases that are part of
an open-market program not involving more than 5% of its outstanding capital
stock during a 12-month period, if the repurchases do not cause the Bank to
become undercapitalized and the Bank provides to the Regional Director of the
OTS no later than ten days prior to the commencement of a repurchase program
written notice containing a full description of the program to be undertaken and
such program is not disapproved by the Regional Director. However, the Regional
Director has authority to permit repurchases during the first year following
consummation of the Stock Conversion and Reorganization and to permit
repurchases in excess of 5% during the second and third years upon the
establishment of exceptional circumstances (i.e., where such repurchases would
be in the best interests of the institution and its stockholders).
Well-capitalized institutions have received their Regional Directors' permission
to engage in repurchases during the first year following consummation of a
conversion.

         However, upon consummation of the Bank Conversion, the Company's
ability to repurchase its capital stock will be governed by the Federal Reserve
Board's regulations. Under the Federal Reserve Board's regulations, any bank
holding company that is not well-capitalized and not in generally satisfactory
condition must notify the Federal Reserve Board before purchasing or redeeming
its equity securities if the gross consideration for the purchase or redemption,
when aggregated with the net consideration paid by the company for all purchases
and redemptions during the preceding 12 months, is equal to 10% or more of the
company's consolidated retained earnings. The Federal Reserve Board may

                                       97

 
disapprove a proposed purchase or redemption if it finds that the proposal would
constitute an unsafe or unsound practice or would violate any directive of,
condition imposed by or written agreement with, the Federal Reserve Board. Under
the Federal Reserve Board's regulations, no such prior notice of repurchases is
required to be given by a bank holding company that has received one of the two
highest examination ratings at its most recent supervisory inspection, is not
the subject of any unresolved supervisory issues and is, and after giving effect
to the proposed repurchase will continue to be, well-capitalized.


                      COMPARISON OF STOCKHOLDERS' RIGHTS

General

         As a result of the Stock Conversion and Reorganization, holders of the
Bank Common Stock will become stockholders of the Company, a Tennessee
corporation. There are certain differences in stockholder rights arising from
distinctions between the Bank's and the Company's Charter and Bylaws and between
Tennessee law and federal law.

         The discussion herein is not intended to be a complete statement of the
differences affecting the rights of stockholders, but rather summarizes the
material differences and certain important similarities. The discussion herein
is qualified in its entirety by reference to the respective Charter and Bylaws
of the Company and Lexington First and the Tennessee Business Corporation Act.

Authorized Capital Stock

         The Company's authorized capital stock consists of 8,000,000 shares of
Common Stock and 2,000,000 shares of Preferred Stock, whereas the Bank's
authorized capital stock consists of 8,000,000 shares of Bank Common Stock and
2,000,000 shares of preferred stock (the "Bank Preferred Stock"). The shares of
Common Stock and Preferred Stock were authorized in an amount greater than that
to be issued in the Stock Conversion and Reorganization to provide the Company's
Board of Directors with as much flexibility as possible to effect, among other
transactions, financings, acquisitions, stock dividends, stock splits and
employee 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 the Company. 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 duties, to
issue a series of Preferred Stock to persons friendly to management in order to
attempt to block a tender offer, merger or other transaction by which a third
party seeks control, and thereby assist management to retain its position. The
Company's Board currently has no plan for the issuance of additional shares,
other than the possible issuance of additional shares pursuant to stock benefit
plans.

Issuance of Capital Stock

         Pursuant to applicable laws and regulations, the Mutual Holding Company
is required to own not less than a majority of the outstanding Bank Common
Stock. There will be no such restriction applicable to the Company following
consummation of the Stock Conversion and Reorganization.

         The Charter of the Company does not contain restrictions on the
issuance of shares of capital stock to directors, officers or controlling
persons of the Company. Thus, stock-related compensation plans such as stock
option plans could be adopted by the Company without stockholder approval and
shares of Company capital stock could be issued directly to directors or
officers without stockholder approval. Moreover, although generally not
required, stockholder approval of stock-related compensation plans may be sought
in certain instances in order to qualify such plans for favorable federal income
tax and securities law treatment under current laws and regulations. In
addition, it is a condition to OTS approval of the Stock Conversion and
Reorganization that the Company not take any action that would cause the

                                       98

 
Common Stock to be delisted from the Nasdaq Stock Market if it were so listed.
The rules of the Nasdaq Stock Market generally require approval of new stock
benefit plans and other large stock issuances. The Company plans to submit the
new stock compensation plans discussed herein to it stockholders for approval.

Voting Rights

         Stockholders of the Bank currently may cumulate votes in elections of
directors. Under Tennessee law, unless a corporation's charter so provides,
stockholders are not entitled to cumulate their votes in the election of
directors. The Company's Charter does not provide for cumulative voting. The
restriction against cumulative voting will help to ensure continuity and
stability of both the Company's and the Bank's board of Directors, respectively,
and the policies adopted by each, and possibly by delaying, deterring or
discouraging proxy contests.

         Neither the Bank's Charter nor the Charter of the Company contain any
specification of or limitation on the circumstances under which separate class
voting rights may be provided to a particular class or series of either Bank or
Company Preferred Stock.

         For additional information relating to voting rights, see " --
Limitations on Acquisitions of Voting Stock and Voting Rights" below.

Payment of Dividends

         The ability of the Bank to pay dividends on its capital stock is
restricted by OTS regulations. See "Regulation -- Depository Institution
Regulation -- Dividend Limitations." Although the Company is not subject to
these restrictions as a Tennessee corporation, such restrictions will indirectly
affect the Company because dividends from the Bank will be a primary source of
funds of the Company for the payment of dividends to stockholders of the
Company.

         The Tennessee Business Corporation Act generally provides that, subject
to any restrictions in the corporation's charter, a Tennessee corporation may
make a distribution to its stockholders unless, after giving effect to such
distribution, the corporation would not be able to pay its debts as they become
due in the usual course of business or the corporation's total assets would be
less than the sum of its total liabilities plus (unless the charter permits
otherwise) the amount that would be needed, if the corporation were to be
dissolved at the time of the distribution, to satisfy the preferential rights
upon dissolution of stockholders whose preferential rights are superior to those
receiving the distribution.

Board of Directors

         The Bank's Bylaws require that the Board of Directors of the Bank be
divided into three classes, as nearly equal in number as possible, with the
members of each class elected for a term of three years and until their
successors are elected and qualified. The Company's Charter also requires the
Board of Directors of the Company to be divided into three classes as nearly
equal in number as possible and that the members of each class shall be elected
for a term of three years and until their successors are elected and qualified,
with one class being elected annually.

         Under the Bank's Bylaws, vacancies on the Board of Directors may be
filled by the affirmative vote of a majority vote of the then remaining
directors, even though less than a quorum. Under the Company's Charter,
vacancies are generally required to be filled by a two-thirds vote of the
directors then in office, even though less than a quorum and any director so
chosen shall be elected for the unexpired term of his predecessor in office and
until such director's successor shall have been elected and qualified. Any
director so chosen may serve only until the next election of one or more
directors by the stockholders.

         Under the Bank's Bylaws a director may be removed for cause by a vote
of the holders of a majority of the shares then entitled to vote at an election
of directors. Under the Company's Charter, directors may generally be removed

                                       99

 
only with cause by an affirmative vote of at least 80% of the outstanding shares
entitled to vote generally in the election of directors cast at a meeting of the
stockholders called for that purpose, except as otherwise required by law.

Limitations on Liability

         The Company's Charter provides that no director shall be personally
liable to the Company or its stockholders for monetary damages for breach of
fiduciary duty as a directors except for: (i) any breach of the director's duty
of loyalty to the Company or its stockholders; (ii) acts or omissions that are
not in good faith or that involve intentional misconduct or a knowing violation
of law; or (iii) unlawful distributions under Section 48-18-304 of the Tennessee
Business Corporation Act. The Company's Charter further provides that if the
Tennessee Business Corporation Act is ever amended or other Tennessee law
enacted to permit further elimination of liability, then the liability of
directors of the Company shall be eliminated or limited to the fullest extent
permitted by law.

         Neither the Bank's Charter nor Bylaws contains any similar provision.

Indemnification of Directors, Officers, Employees and Agents

         The Bank's Charter and Bylaws do not contain any provision relating to
indemnification of directors and officers of the Bank. Pursuant to OTS
regulations, however, the Bank is required to indemnify any person against whom
an action is brought or threatened because that person is or was a director,
officer or employee of the institution for (i) any amount for which that person
becomes liable under a judgment in such action and (ii) reasonable costs and
expenses, including reasonable attorney's, actually paid and incurred by that
person in defending or settling such action, or in enforcing his or her rights
to indemnification, provided that he or she attains a favorable judgment in such
enforcement action. In order to be eligible for such indemnification, however, a
person must obtain a final judgment in his or her favor or, in the case of (i)
settlement, (ii) final judgment against him or her or (iii) a final judgment in
his or her favor but not on the merits, indemnification will only be available
if a majority of the disinterested directors of the institution determine that
he or she was acting in good faith, within the scope of his or her employment or
authority as he or she could reasonably have perceived it under the
circumstances and for a purpose he or she could reasonably have believed under
the circumstances was in the best interests of the institution. The Bank is
permitted by regulation to authorize payment of reasonable costs and expenses,
including reasonable attorney's fees prior to the conclusion of the action upon
a finding by the majority of the directors that, in connection with an action,
the person ultimately may become entitled to indemnification under the
above-described standards. Before making such advance payment, however, the
institution must obtain an agreement that it will be repaid if the person on
whose behalf payment is made is later determined not to be entitled to
indemnification.

         The Company's Charter provides that the Company shall indemnify any
director who was or is a party or is threatened to be made a party to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative, by reason of the fact that such
person is or was a director, if: (i) he conducted himself in good faith; (ii) he
reasonably believed, (A) in the case of conduct in his official capacity with
the Company, that his conduct was in the Company's best interests and (B) in all
other cases, that his conduct was at least not opposed to its best interests;
and (iii) in the case of any criminal proceeding, he had no reasonable cause to
believe his conduct was unlawful. The Company's Charter also requires that the
Company indemnify any director and any officer who was wholly successfully, on
the merits or otherwise, in the defense of any proceeding to which he was a
party because he is or was a director or officer of the Company, against
reasonable expenses incurred by him in connection with the proceeding.

                                      100

 
Special Meetings of Stockholders

         Pursuant to the Bank's Bylaws, Special Meetings of stockholders may be
called at any time by the Chairman of the Board, the President or a majority of
the Board of Directors, and must be called upon the written request of the
holders of not less than one-tenth or all the outstanding capital stock of the
Bank. The Company's Charter contains a provision pursuant to which special
meetings of stockholders of the Company only may be called by the Board of
Directors or a committee thereof. Stockholders will not have the right to call
Special Meetings.

Stockholder Nominations and Proposals

         The Bank's Bylaws provide that nominations and proposals by
shareholders must be made in writing and delivered to the secretary at the
principal offices of the Bank at least five days prior to the date of the annual
meeting.

         The Company's Charter provides that all nominations for election to the
Board of Directors and proposals for any new business, other than those made by
the Board or a committee thereof, shall be made by a stockholder who has
complied with the notice provisions in the Charter. To be timely, a
stockholder's notice generally must be delivered to, or mailed to the secretary
of the Company at the principal executive offices of the Company (i) not fewer
than 30 days nor more than 60 days prior to the annual meeting of stockholders
of the Company; provided, however, that if notice or public disclosure of the
meeting is effected fewer than 40 days before the meeting, such written notice
shall be delivered or mailed, as prescribed, to the secretary of the Company not
later than the close of business on the tenth day following the date on which
notice of such meeting is first given to stockholders. Such stockholder's notice
must set forth (A) as to each person whom the stockholder proposes to nominate
for election or re-election as a director (i) the name, age, business address
and residence address of such person, (ii) the principal occupation or
employment of such person, (iii) the number of shares of the Company's stock
which are beneficially owned by such nominee, and (iv) any other information
relating to such person that is required to be disclosed in solicitations of
proxies with respect to nominees for election as directors, pursuant to
Regulation 14A under the Exchange Act, including, but not limited to, such
person's written consent to be named in the proxy statement as a nominee and to
serving as a director, if elected; and (B) as to the stockholder giving the
notice (i) the name and address, as they appear on the Company's books and (ii)
the class and number of shares of the Company stock which are beneficially owned
by such stockholder.

         The Company's Charter provides that stockholder proposals, other than
those made by or at the direction of the Board of Directors, shall be made
pursuant to timely notice in writing to the secretary of the Company and not
less than 30 nor more than 60 days prior to the annual meeting of stockholders
of the Company. Such stockholder's notice must set forth as to each matter the
stockholder proposes to bring before the annual meeting: (a) a brief description
of the proposal desired to be brought before the annual meeting and the reasons
for conducting such business at the annual meeting, (b) the name and address, as
they appear on the Company's books, of the stockholder proposing such business,
(c) the class and number of shares of the Company's stock which are beneficially
owned by the stockholder, and (d) any material interest of the stockholder in
such proposal.

         The procedures regarding stockholder nominations and proposals are
intended to provide the Board of Directors of the Company with the information
deemed necessary to evaluate a stockholder proposal or nomination and other
relevant information, such as existing stockholder support, as well as the time
necessary to consider and evaluate such information in advance of the applicable
meeting. Generally, the Company's Board of Directors determines whether there
has been compliance with these requirements. The proposed procedures will give
incumbent directors advance notice of a business proposal or nomination. This
may make it easier for the incumbent directors to defeat a stockholder proposal
or nomination, even when certain stockholders view such proposal or nomination
as in the best interests of the Company or its stockholders.


                                      101

 
Inspectors of Election

         The Bank's Bylaws provide that the Board of Directors may appoint any
persons other than nominees for office as inspectors of election. The number of
inspectors are required to be either one or three. If inspectors of election are
not so appointed, the chairman of the board or the president may, or on request
of not fewer than 10% of the votes represented at the meeting shall, make such
appointment at the meeting. If appointed at the meeting, the majority of the
votes present shall determine whether one or three inspectors are to be
appointed.

         The Company's Bylaws provide that the Board of Directors may appoint
one or more inspectors of election. If for any meeting the inspector(s)
appointed by the Board of Directors shall be unable to act or the Board of
Directors shall fail to appoint any inspector, one or more inspectors may be
appointed at the meeting by the chairman of the board or president.

Limitations on Voting Rights

         Article XIV of the Company's Charter provides that, if at any time
following the effective date of the completion of the Stock Conversion and
Reorganization, any person acquires beneficial ownership of more than 10% of any
class of equity security of the Company without the prior approval of two-thirds
of the "Continuing Directors" (as defined below), then the record holders of the
voting stock of the Company beneficially owned by such acquiring person shall
have only voting rights, with respect to each share in excess of 10%, equal to
one one-hundredth (1/100th) of a vote. The aggregate voting power of such record
holders will be allocated proportionately among such record holders by
multiplying the aggregate voting power, as so limited, of the outstanding shares
of voting stock of the Company beneficially owned by such acquiring person by a
fraction whose numerator is the number of votes represented the shares of voting
stock of the Company owned of record by such person (and which are beneficially
owned by such acquiring person) and whose denominator is the total number of
votes represented by the shares of voting stock of the Company that are
beneficially owned by such acquiring person. A person who is the record owner of
shares of voting stock of the Company that are beneficially simultaneously by
more than one person shall have, with respect to such shares, the right to cast
the least number of votes that such person would be entitled to cast under
Article XIV. "Continuing Directors" are defined in the Company's Charter to be
those members of the board of directors who are unaffiliated with any "Related
Person" (as defined below) and who were members of the board of directors prior
to the time that a "Related Person" (as defined below) became a "Related Person"
and any successor to such directors who are recommended to succeed a Continuing
Director by a majority of the Continuing Directors then on the Board of
Directors. The term "Related Person" is defined as any individual, corporation,
partnership or other person or entity which, together with its affiliates,
beneficially owns in the aggregate 10% or more of the outstanding shares of
Common Stock and any affiliate of such individual, corporation, partnership or
other person or entity.

         Currently, the Charter of the Bank does not contain any provision which
imposes the same restrictions with respect to the voting of Bank Common Stock.

Mergers and Certain Dispositions of Assets

         To approve mergers and similar transactions, the Tennessee Business
Corporation Act generally requires the approval of the Board of Directors of the
corporation and of the holders of a majority of all the votes entitled to be
cast, unless the Charter or the Board of Directors requires a greater vote. The
Tennessee Business Corporation Act permits a corporation to merge with another
corporation without obtaining the approval of its stockholders (unless the
Charter provides otherwise) if: (i) the corporation's separate corporate
existence will not cease as a result of the merger and, except for certain types
of amendments, its charter will not differ from its charter before the merger;
(ii) each stockholder of the corporation whose shares were outstanding
immediately before the effective date of the merger will hold the same number of
shares, with identical designations, preferences, limitations and relative
rights, immediately after the effective date of the merger; (iii) the voting
power of the shares outstanding immediately after the merger, plus the voting
power of the shares issuable as a result of the merger (either by the conversion
of securities issued pursuant

                                      102

 
to the merger or by the exercise of rights and warrants issued pursuant to the
merger) will not exceed by more than twenty percent (20%) the voting power of
the total shares of the corporation outstanding immediately before the merger or
exchange; and (iv) the number of participating shares outstanding immediately
after the merger, plus the number of participating shares issuable as a result
of the merger (either by the conversion of securities issued pursuant to the
merger or by the exercise of rights and warrants issued pursuant to the merger)
will not exceed more than twenty percent (20%) the total number of participating
shares outstanding immediately before the merger.

         The Tennessee Business Corporation Act also provides that any sale,
lease, exchange, or other disposition of all, or substantially all, of the
property and assets not made in the usual and regular course of business may be
made in the following manner: (i) the board of directors may adopt a resolution
recommending that such a transaction be approved by stockholders, unless the
board of directors for any reason determines that it should not make such a
recommendation, in which case the board may adopt a resolution directing that
the transaction be submitted to stockholders without a recommendation; (ii) the
board of directors may submit the proposed transaction for authorization by the
company's stockholders at an annual or special meeting of stockholders; (iii)
written notice of such meeting shall be given to stockholders of record, stating
that the purpose, or one of the purposes of the meeting is to propose the
transaction; (iv) at such meeting the stockholders may authorize the
transaction, upon the affirmative vote of a majority of all the votes entitled
to be cast on the transaction, unless the board of directors or the
corporation's charter requires a greater vote or voting by voting groups; and
(v) after such authorization by vote of the stockholders, the board of directors
may nevertheless abandon such transaction, subject to the rights of third
parties under any contract, without further action or approval by the
stockholders.

         As the holder of all the outstanding Bank Common Stock after
consummation of the Stock Conversion and Reorganization, the Company generally
will be able to authorize a merger, consolidation or other business combination
involving the Bank without the approval of the stockholders of the Company. In
addition to the provisions of Tennessee law, the Company's Charter requires the
approval of the holders of at least 80% of the Company's outstanding shares of
voting stock, and a majority of such shares not including shares deemed
beneficially owned by a Related Person, to approve certain "Business
Combinations," as defined therein. The Charter requires the approval of the
stockholders in accordance with the increased voting requirements in connection
with any such transactions except in cases where the proposed transaction has
been approved in advance by at least two-thirds of the Company's Continuing
Directors. These provisions of the Charter apply to any "Business Combination"
which generally is defined to include: (i) any merger, share exchange or
consolidation of the Company with or into a Related Person; (ii) any sale,
lease, exchange, transfer or other disposition of, including without limitation,
the granting of any mortgage, pledge or any other security interest in, all or
any substantial part of the assets of the Company (including, without
limitation, any voting securities of a subsidiary) or of a subsidiary to a
Related Person or proposed by or on behalf of a Related Person; (iii) any sale,
lease, exchange, transfer or other disposition of, including without limitation,
a mortgage, pledge or any other security interest in, all or any substantial
part of the assets of a Related Person to the Company or a subsidiary; (iv) the
issuance or transfer by the Company or a subsidiary of any securities of the
Company or a subsidiary to a Related Person other than pursuant to a dividend or
distribution made pro rata to all stockholders of the Company; (v) the
acquisition by the Company or a subsidiary of any securities of a Related Person
or of any securities convertible into securities of a Related Person; (vi) any
transaction proposed by or on behalf of a Related Person or pursuant to an
agreement, arrangement or understanding with a Related Person which has the
effect, directly or indirectly, of increasing the Related Person's proportionate
ownership of voting securities of the Company or a subsidiary thereof or of
securities that are convertible to, exchangeable for or carry the right to
acquire such voting securities; (vii) the adoption of any plan or proposal of
liquidation or dissolution of the Company any reincorporation of the Company in
another state or jurisdiction, any reclassification of the Common Stock, or any
recapitalization involving the Common Stock proposed by or on behalf of a
Related Person; (viii) any loans, advances, guarantees, pledges, financial
assistance, security arrangements, restrictive covenants or any tax credits or
other tax advantages provided by, through or to the Company or any subsidiary
thereof as a result of which a Related Person receives a benefit, directly or
indirectly, other than proportionately as a stockholder; and (ix) any agreement,
contract or other arrangement providing for any of the transactions described in
(i) - (viii) above.

         Neither the Bank's Charter, Bylaws nor federal laws and regulations
contains a provision which restricts business combinations between the Bank and
Related Persons in the manner set forth in the Company's Charter.


                                      103

 
Dissenters' Rights

         A federal regulation which is applicable to the Bank generally provides
that a stockholder of a federally chartered savings institution which engages in
a merger, consolidation or sale of all or substantially all of its assets shall
have the right to demand from such institution payment of the fair or appraised
value of his or her stock in the institution, subject to specified procedural
requirements. This regulation also provides, however, that the stockholders of a
federally chartered savings institution with stock which is listed on a national
securities exchange or quoted on the Nasdaq System are not entitled to
dissenters' rights in connection with a merger involving such savings
institution if the stockholder is required to accept only "qualified
consideration" for his or her stock, which is defined to include cash, shares of
stock of any institution or corporation which at the effective date of the
merger will be listed on a national securities exchange or quoted on the Nasdaq
System or any combination of such shares of stock and cash.

         After the Stock Conversion and Reorganization, the rights of appraisal
of dissenting stockholders of the Company will be governed by the Tennessee
Business Corporation Act. The Tennessee Business Corporation Act provides that
stockholders of a Tennessee corporation have a right to dissent from, and obtain
payment of the fair value of his shares in the event of any of the following
corporate actions: (i) consummation of a plan of merger requiring stockholder
approval or involving a subsidiary that is merged into its parent; (ii)
consummation of a plan of share exchange to which the corporation is a party as
the corporation whose shares will be acquired, if the stockholder is entitled to
vote on the plan; (iii) consummation of a sale or exchange of all, or
substantially all, of the property of the corporation other than in the usual
and regular course of business, if the stockholder is entitled to vote on the
sale or exchange, including a sale in dissolution, but not including a sale
pursuant to court order or a sale for cash pursuant to a plan by which all or
substantially all of the entire proceeds of the sale will be distributed to
stockholders within one year after the date of sale; (iv) an amendment to the
charter that materially and adversely affects rights in respect of a dissenter's
shares because it: (A) alters or abolishes a preferential right of the shares,
(B) creates, alters or abolishes a right in respect of redemption, including a
provision respecting a sinking fund for the redemption or repurchase of the
shares, (C) alters or abolishes a preemptive right of the holders of the shares
to acquire shares or other securities, (D) excludes or limits the right of the
shares to vote on any matter, or to cumulate votes, other than a limitation by
dilution through issuance of shares or other securities with similar voting
rights, or (E) reduces the number of shares owned by the stockholder to a
fraction of a shares, if the fractional share is to be acquired for cash under
(SS)48-16-104 of the Tennessee Business Corporation Act; or (v) any corporation
action taken pursuant to a stockholder vote to the extent the charter, bylaws,
or a resolution of the board of directors providing that voting or nonvoting
stockholders are entitled to dissent and obtain payment of their shares.
Notwithstanding the foregoing, no stockholder of a Tennessee corporation may
dissent as to any shares of a security which, as of the date of the effectuation
of the transaction which would otherwise give rise to dissenters' rights, is
listed on an exchange registered under Section 6 of the Exchange Act or is a
"national market system security," as defined in rules promulgated pursuant to
the Exchange Act.

Amendment of Governing Instruments

         No amendment of the Company's Charter may be made unless it is first
approved by the Board of Directors of the Company, recommended to the
stockholders for approval and thereafter is approved by the holders of a
majority of the shares of the Company entitled to be cast. An 80% vote of the
shares of the Company is required to amend, adopt, alter, change or repeal any
provision inconsistent with Article VIII (setting quorum and voting
requirements), Article IX (setting the requirements for the Board of Directors,
including classification of the Board and vacancies), Article X (setting the
procedures for nomination of directors and stockholder proposals), Article XI
(removal of directors), Article XII (elimination of director liability), Article
XIII (indemnification), Article XIV (restrictions on voting rights of certain
holders), Article XV (approval of Business Combinations), Article XVI
(evaluation of Business Combinations), Article XIX (amendment of Bylaws) and
Article XX (amendment of Charter)


                                      104

 
Statutory Anti-Takeover Provisions

         The Tennessee Business Corporation Act contains several provisions
described below which may be applicable to the Company upon consummation of the
Stock Conversion and Reorganization. The Bank, as a federally chartered
institution is governed by federal laws and regulations. There are no similar
provisions applicable to the Bank.

         Business Combination Act. The Tennessee Business Combination Act (the
"Business Combination Act") generally prohibits a "business combination"
(generally defined to include mergers, share exchanges, sales and leases of
assets, issuances of securities and similar transactions) by a "resident
domestic corporation" (as defined below) or a subsidiary with an "Interested
Shareholder" (generally defined as any person or entity which beneficially owns
10% or more of the voting power of any class or series of the corporation's
stock then outstanding) for a period of five years after the date the person
becomes an Interested Shareholder unless, prior to such date, the board of
directors approved either the business combination or the transaction which
resulted in the shareholder becoming an Interested Shareholder and the business
combination satisfies any other applicable requirements imposed by law or by the
corporation's charter or bylaws. The Business Combination Act also limits the
extent to which a "resident domestic corporation" which has a class of voting
stock traded on any national securities exchange or registered pursuant to
Section 12(g) of the Exchange Act or any of its officers or directors could be
held liable for resisting any business combination.

         For purposes of the Business Combination Act, the term "resident
domestic corporation" is defined as an issuer of voting stock which, as of the
share acquisition date in question, is organized under the laws of Tennessee and
meets two or more of the following requirements: (i) the corporation has more
than 10,000 or 10% of its stockholders resident in Tennessee or more than 10% of
its shares held by stockholders who are Tennessee residents; (ii) the
corporation has its principal office or place of business located in Tennessee;
(iii) the corporation has the principal office or place of business of a
significant subsidiary, representing not less than 25% of the corporation's
consolidated net sales located in Tennessee; (iv) the corporation employs more
than 250 individuals in Tennessee or has a combined annual payroll paid to
Tennessee residents which is in excess of $5.0 million; (v) the corporation
produces goods and services in Tennessee which result in annual gross receipts
in excess of $10.0 million; or (vi) the corporation has physical assets and/or
deposits, including those of any subsidiary located within Tennessee which
exceed $10.0 million in value. The Company does not expect that it will
initially meet the definition of a resident domestic corporation although it is
possible that it will meet the definition in the future and will be entitled to
the anti-takeover protection afforded by the Business Combination Act.

         Control Share Acquisitions. The Tennessee Control Share Acquisition Act
(the "Control Share Acquisition Act") generally provides that any person or
group that acquires the power to vote more than certain specified levels
(one-fifth, one-third or a majority) of the shares of certain Tennessee
corporations will not have the right to vote such shares unless granted voting
rights by the holders of a majority of the votes entitled to be cast, excluding
"interested shares." Interested shares are those shares held by the acquiring
person, officers of the corporation and employees and directors of the
corporation. If approval of voting power for the shares is obtained at one of
the specified levels, additional stockholder approval is required when a
stockholder seeks to acquire the power to vote shares at the next level. In the
absence of such approval, the additional shares acquired by the stockholder may
not be voted until they are transferred to another person in a transaction other
than a control share acquisition.

         Pursuant to the Control Share Acquisition Act, the provisions of such
Act will only apply to a Tennessee corporation if its charter or bylaws so
provides and which has: (i) 100 or more stockholders; (ii) its principal place
of business, its principal office or substantial assets within Tennessee; and
(iii) either (A) more than 10% of its stockholders resident in Tennessee, (B)
more than 10% of its shares owned by stockholders resident in Tennessee, or (C)
10,000 or more stockholders resident in Tennessee. Neither the Company's Charter
nor its Bylaws contains a provision declaring that the Company will be subject
to the provisions of the Control Share Acquisition Act, although the Company
could amend its Charter or Bylaws in the future to include such a provision. The
Company cannot determine at this time whether it would otherwise meet the
requirements to be subject to the provisions of the Control Share Acquisition
Act.


                                      105

 
         Anti-Greenmail Statute. The Tennessee Greenmail Act (the "Greenmail
Act") prohibits a Tennessee corporation having a class of voting stock
registered or traded on a national securities exchange or registered pursuant to
Section 12(g) of the Exchange Act from purchasing, directly or indirectly, any
of its shares at a price above the market value of such shares from any person
who holds more than 3% of the class of securities to be purchased if such person
has held such shares for less than two years, unless: (i) such purchase has been
approved by the affirmative vote of a majority of the outstanding shares of each
class of voting stock issued by such corporation or (ii) the corporation makes
an offer, at least equal value per share, to all holders of shares of such
class. For purposes of the Greenmail Act, market value is defined as the average
of the highest and lowest closing market price of such shares during the 30
trading days preceding the purchase or preceding the commencement or
announcement of a tender offer if the seller of such shares has commenced a
tender offer or announced an intention to seek control of the corporation.

         The Common Stock will be registered pursuant to Section 12(g) of the
Exchange Act. As such, the Company will be subject to the restrictions of the
Greenmail Act upon consummation of the Stock Conversion and Reorganization.

         Investor Protection Act. The Tennessee Investor Protection Act (the
"Investor Protection Act") prohibits any party owning, directly or indirectly,
5% or more of any class of equity securities of an "offeree company" (as defined
below), any of which were purchased within one year before the proposed takeover
offer, unless the offeror: (i) before making such purchase, had made a public
announcement of his intention to change or influence the management or control
of the "offeree company"; (ii) has made a full, fair and effective disclosure of
such intention to the persons from whom he acquired such securities; and (iii)
has filed with the Tennessee Commissioner of Commerce and Insurance and with the
"offeree company" a statement signifying such intentions and containing such
additional information as the Commissioner may require. For purposes of the
Investor Protection Act, an "offeree company" is defined as a corporation or
other issuer of equity securities which is incorporated or organized under the
laws of Tennessee or has its principal office in Tennessee, has substantial
assets located in Tennessee and which is or may be involved in a takeover offer
relating to any class of its equity securities.

         The Investor Protection Act also prohibits any offeror from making a
takeover offer which is not made to the holders of record or beneficial owners
of the equity securities of an offeree company who reside in Tennessee on
substantially the same terms as the offer is made to holders residing elsewhere.
The Investor Protection Act also imposes certain other restrictions on takeover
offers involving offeree companies. Although the Company is a Tennessee
corporation, it is not anticipated at this time that the Company would satisfy
the requirement of having substantial assets located in Tennessee and therefore
would not be deemed an offeree company and entitled to the protections of the
Investor Protection Act. It is possible that the Company could satisfy this
requirement in the future and parties seeking to make a takeover offer would be
subject to the requirements of the Investor Protection Act.

                  RESTRICTIONS ON ACQUISITION OF THE COMPANY

Restrictions in the Company's Charter and Bylaws

         Certain provisions of the Company's Charter and Bylaws which deal with
matters of corporate governance and rights of stockholders might be deemed to
have a potential anti-takeover effect. These provisions, which are described
under "Comparison of Stockholders' Rights" above, provide, among other things:
(i) that the Board of Directors of the Company shall be divided into classes;
(ii) that special meetings of stockholders may only be called by the Board of
Directors of the Company or a committee thereof; (iii) that stockholders
generally must provide the Company advance notice of stockholder nominations for
director and proposals and provide certain specified related information; (iv)
that the voting rights of any person who acquires more than 10% of the issued
and outstanding shares of any class of an equity security of the Company will be
reduced to 1/100th of a share of every share owned in excess of 10%; (v) the
authority to issue shares of authorized but unissued Common Stock and Preferred
Stock and to establish the terms of any one or more series of Preferred Stock,
including voting rights; and (vi) restrictions on the Company's ability to
engage in certain Business Combinations with "Related Persons."


                                      106

 
         The foregoing provisions of the Charter and Bylaws of the Company could
have the effect of discouraging an acquisition of the Company or stock purchases
in furtherance of an acquisition, and could accordingly, under certain
circumstances, discourage transactions which might otherwise have a favorable
effect on the price of the Common Stock.

         The Board of Directors believes that the provisions described above are
prudent and will reduce vulnerability to takeover attempts and certain other
transactions that are not negotiated with and approved by the Board of Directors
of the Company. The Board of Directors believes that these provisions are in the
best interests of the Company and its future stockholders. In the Board of
Directors' judgment, the Board of Directors is in the best position to determine
the true value of the Company and to negotiate more effectively for what may be
in the best interests of its stockholders. Accordingly, the Board of Directors
believes that it is in the best interests of the Company and its future
stockholders to encourage potential acquirors to negotiate directly with the
Board of Directors and that these provisions will encourage such negotiations
and discourage hostile takeover attempts. It is also the Board of Directors'
view that these provisions should not discourage persons from proposing a merger
or other transactions at prices reflective of the true value of the Company and
where the transaction is in the best interests of all stockholders.

Restrictions in Tennessee Law

         Certain provisions of the Tennessee Business Corporation Act, which may
be applicable to the Company upon consummation of the Stock Conversion and
Reorganization or in the future may be deemed to have an anti-takeover effect.
These provisions, which are described under "Comparison of Stockholders' Rights"
above include (i) restrictions on business combinations with Interested
Shareholders; (ii) restrictions on control share acquisitions; (iii) a
prohibition on the payment of greenmail; and (iv) a prohibition on certain types
of tender offers.

Change in Bank Control Act and Bank Holding Company Act

         In connection with the Bank Conversion, the Change in Bank Control Act
and the Bank Holding Company Act, together with the regulations of the Federal
Reserve Board under those Acts, require that the consent of the Federal Reserve
Board be obtained prior to any person or company acquiring "control" of a bank
holding company. Control is conclusively presumed to exist if an individual or
company acquires more than 25% of any class of voting stock of the bank holding
company. Control is rebuttably presumed to exist if the person acquires more
than 10% of any class of voting stock of a bank holding company if either (i)
the company has registered securities under Section 12 of the Exchange Act or
(ii) no other person will own a greater percentage of that class of voting
securities immediately after the transaction. The regulations provide a
procedure to rebut the rebuttable control presumption. Since the Common Stock
will be registered under Section 12 of the Exchange Act, any acquisition of 10%
or more of the Company's Common Stock will give rise to a rebuttable presumption
that the acquiror of such stock controls the Company, requiring the acquiror,
prior to acquiring such stock, to rebut the presumption of control to the
satisfaction of the Federal Reserve Board or obtain Federal Reserve Board
approval for the acquisition of control. Restrictions applicable to the
operations of bank holding companies may deter companies from seeking to obtain
control of the Company. See " -- Regulation of the Company Following the Bank
Conversion."

                  DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

General

         The Company is authorized to issue 8,000,000 shares of Common Stock and
2,000,000 shares of Preferred Stock. The Company currently expects to issue up
to a maximum of 568,655 shares of Common Stock, including 344,275 shares of
Conversion Stock and 224,380 Exchange Shares, and no shares of Preferred Stock
in the Stock Conversion and Reorganization. Each share of the Common Stock will
have the same relative rights as, and will be identical in all respects with,
each other share of Common Stock. Upon payment of the Purchase Price for the

                                      107

 
Conversion Stock and the issuance of the Exchange Shares in accordance with the
Plan, all such stock will be duly authorized, fully paid and nonassessable.

         The Common Stock of the Company will represent nonwithdrawable capital,
will not be an account of an insurable type, and will not be insured by the
FDIC.

Common Stock

         Dividends. The Company can pay dividends if, as and when declared by
its Board of Directors, subject to compliance with limitations which are imposed
by law. See "Dividend Policy." The holders of Common Stock of the Company will
be entitled to receive and share equally in such dividends as may be declared by
the Board of Directors of the Company out of funds legally available therefor.
If the Company issues Preferred Stock, the holders thereof may have a priority
over the holders of the Common Stock with respect to dividends.

         Voting Rights. Upon completion of the Stock Conversion and
Reorganization, the holders of Common Stock of the Company will possess
exclusive voting rights in the Company. They will elect the Company's Board of
Directors and act on such matters as are required to be presented to them under
Tennessee law or the Company's Charter or as are otherwise presented to them by
the Board of Directors. Following the Bank Conversion, exclusive voting rights
in the Company shall remain vested in the holders of Common Stock. Except as
discussed in "Comparison of Stockholders' Rights -- Limitations on Acquisitions
of Voting Stock and Voting Rights," each holder of Common Stock will be entitled
to one vote per share. Under the Company's Charter, cumulative voting is
prohibited. If the Company issues Preferred Stock, holders of the Preferred
Stock may also possess voting rights.

         Liquidation. In the event of any liquidation, dissolution or winding up
of the Company, the holders of its Common Stock would be entitled to receive,
after payment or provision for payment of all its debts and liabilities, all of
the assets of the Company available for distribution. If Preferred Stock is
issued, the holders thereof may have a priority over the holders of the Common
Stock in the event of liquidation or dissolution.

         Preemptive Rights.  Holders of the Common Stock of the Company will
not be entitled to preemptive rights with respect to any shares which may be
issued. The Common Stock is not subject to redemption.

Preferred Stock

         None of the shares of the Company's authorized Preferred Stock will be
issued in the Stock Conversion and Reorganization. Such stock may be issued with
such preferences and designations as the Board of Directors may from time to
time determine. The Board of Directors can, without stockholder approval, issue
preferred stock with voting, dividend, liquidation and conversion rights which
could dilute the voting strength of the holders of the Common Stock and may
assist management impeding an unfriendly takeover or attempted change in
control.

                                    EXPERTS

         The Financial Statements of Lexington First at December 31, 1996 and
1995 appearing in this Prospectus and included in the Registration Statement on
Form SB-2 filed with the SEC and the Application for Conversion filed with the
OTS, have been audited by Arnold, Spain & Company, P.C. independent auditors, as
set forth in their report thereon appearing elsewhere herein, and is included in
reliance upon such report given upon the authority of such firm as experts in
accounting and auditing.

         Ferguson & Co. has consented to the publication herein of the summary
of its report to the Company and the Bank setting forth its opinion as to the
estimated pro forma market value of the Common Stock to be outstanding upon
completion of the Stock Conversion and Reorganization and its opinion with
respect to subscription rights.


                                      108

 
                                 LEGAL MATTERS

         The legality of the Common Stock and the federal income tax
consequences of the Conversion will be passed upon for the Company and the Bank
by Housley Kantarian & Bronstein, P.C., Washington, D.C., special counsel to the
Company and the Bank. The Tennessee income tax consequences of the Stock
Conversion and Reorganization will be passed upon for the Company and Lexington
First by Arnold, Spain & Co., P.C., Jackson, Tennessee. Certain legal matters
will be passed upon for Trident Securities by Malizia, Spidi, Sloane & Fisch,
P.C.

                            ADDITIONAL INFORMATION

         The Company has filed with the SEC a Registration Statement on Form
SB-2 (File No. 333-______) under the Securities Act with respect to the
Conversion Stock and the Exchange Shares offered hereby. As permitted by the
rules and regulations of the SEC, this Prospectus 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., Room 1024, Washington, D.C. 20549. Copies may be
obtained at prescribed rates from the Public Reference Section of the SEC at 450
Fifth Street, N.W., Washington, D.C. 20549, and at the regional offices of the
SEC at 75 Park Place, Fourteenth Floor, New York, New York 10007 and Room 3190,
John C. Kluczynski Building, 230 South Dearborn Street, Chicago, Illinois 60604.
Copies of such material can be obtained by mail from the SEC at prescribed rates
from the Public Reference Section of the SEC at 450 Fifth Street, N.W.,
Washington, D.C. 20549. In addition, the SEC maintains a World Wide Web site
that contains reports, proxy and information statements and other information
regarding registrants that file electronically with the SEC, including the
Company. The address for the SEC's Website is "http://www.sec.gov". The
statements contained in this Prospectus as to the contents of any contract or
other document filed as an exhibit to the Registration Statement are, of
necessity, brief descriptions thereof and are not necessarily complete; each
such statement is qualified by reference to such contract or document.

         The Mutual Holding Company has filed an Application for Conversion with
the OTS with respect to the Stock Conversion and Reorganization. This Prospectus
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 located at 200 West
Madison Avenue, Suite 1300, Chicago, Illinois 60606.

         In connection with the Stock Conversion and Reorganization, the Company
will register its Common Stock with the SEC under Section 12(g) of the Exchange
Act, and, upon such registration, the Company and the holders of its stock will
become subject to the proxy solicitation rules, reporting requirements and
restrictions on stock purchases and sales by directors, officers and greater
than 10% stockholders, the annual and periodic reporting requirements and
certain other requirements of the Exchange Act. Under the Plan, the Company has
undertaken that it will not terminate such registration for a period of at least
three years following the Conversion and Regulation.

                                      109

 
 
 


                         INDEX TO FINANCIAL STATEMENTS

                                                                                       Page
                                                                                       ----
                                                                                     
Independent Auditor's Report                                                           F-1

Consolidated Statements of Financial Condition as of March 31, 1997                    F-2
   (unaudited) and December 31, 1996 and 1995

Consolidated Statements of Operations for the Three Months Ended March 31, 1997        20
   and 1996 (unaudited) and the Years Ended December 31, 1996 and 1995

Consolidated Statements of Stockholders' Equity for the Three Months Ended             F-4
   March 31, 1997 (unaudited) and the Years Ended December 31, 1996 and 1995

Consolidated Statement of Cash Flows for the Three Months Ended March 31, 1997         F-5
   and 1996 (unaudited) and the Years Ended December 31, 1996 and 1995

Notes to the Consolidated Financial Statements                                         F-6

 

Schedules - All schedules are omitted because the required information is not
applicable or is presented in the consolidated financial statements or
accompanying notes.


     All financial statements of Community National Corporation have been
omitted because Community National Corporation has not yet issued any stock, has
no assets and no liabilities and has not conducted any business other than of an
organizational nature.


                                      110

 
                         ARNOLD, SPAIN & COMPANY, P.C.
                         CERTIFIED PUBLIC ACCOUNTANTS
                           914 NORTH HIGHLAND AVENUE
                           JACKSON, TENNESSEE 38301

BILLY SPAIN, C.P.A.              _____________      MEMBERS:
WINSTON TRUETT, C.P.A.                              AMERICAN INSTITUTE OF
MICHAEL HEWITT, C.P.A.           901- 427-8571      CERTIFIED PUBLIC ACCOUNTANTS
   ________________            FAX 901- 424-5701
                                                    TENNESSEE SOCIETY OF
KRISTI MCNEILL, C.P.A.                              CERTIFIED PUBLIC ACCOUNTANTS
AMY CREIGHTON, C.P.A.
GRADY ARNOLD, C.P.A., RETIRED
                                                    AICPA DIVISION OF FIRMS


                          Independent Auditor's Report



    To the Board of Directors
    Lexington First Federal Mutual Holding Company
    Lexington, Tennessee

    We have audited the accompanying consolidated balance sheets of Lexington
    First Federal Mutual Holding Company and subsidiary as of December 31, 1996
    and 1995, and the related consolidated statements of income, stockholders
    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 audits 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
    Lexington First Federal Mutual Holding Company and subsidiary as of December
    31, 1996 and 1995, and the results of its operations and its cash flows for
    the years then ended, in conformity with generally accepted accounting
    principles.

                                        /s/ Arnond, Spain & Company, P.C.
                                        
                                        Certified Public Accountants

    Jackson, Tennessee
    February 24, 1997



                                      F-1

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION


 
                                                              December 31,
                                          March 31,     ------------------------
                                            1997          1 9 9 6      1 9 9 5
                                         -----------    -----------  -----------
                 ASSETS                  (Unaudited)
                 ------
                                                             
Cash and cash equivalents                 $ 1,573,491   $   542,045  $   611,572
Time deposits                                 250,000       850,000    1,150,000
Investment securities:
 Securities held-to-maturity
  (estimated market value of
  $2,266,639 (1997), $2,278,896
  (1996) and $2,395,166 (1995)              2,256,989     2,256,805    2,351,056
 Securities available-for-sale, at
   estimated market value                   1,568,434     1,802,059    3,103,833
Mortgage-backed and related securities:
 Securities held-to-maturity
 (estimated market value $655,141
 (1997), $681,255 (1996) and
 $835,178 (1996)                              649,608       678,175      829,489
 Securities available-for-sale, at
   estimated market value                   2,556,190     2,664,334    2,823,218
Loans receivable, net                      16,429,207    16,205,224   14,511,627
Accrued interest receivable                   127,243       105,365      116,273
Real estate held for investment                   671           671        1,006
Stock in Federal Home Loan Bank,
 at cost                                      250,100       245,900      229,700
Premises and equipment                        263,193       254,702      199,412
Other assets                                   17,357        17,979       18,175
                                          -----------   -----------  -----------
 
Total Assets                              $25,942,483   $25,623,259  $25,945,361
============                              ===========   ===========  ===========
 




(Continued)


                                      F-2

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 
                                        March 31,           December 31,
                                       -----------   -------------------------
                                         1 9 9 7       1 9 9 6       1 9 9 5
                                       -----------   -----------   -----------
                                       (Unaudited)

             LIABILITIES AND STOCKHOLDERS' EQUITY
             ------------------------------------
                                                            
LIABILITIES
  Deposits                             $20,883,870   $20,637,964   $20,981,665
  Advance from FHLB                        949,283       955,393       970,700
  Advances from borrowers for taxes
    and insurance                            3,400         2,630         1,391
  Accrued interest payable                 154,777       155,765       162,818
  Income taxes:
    Current                                (15,729)      (26,303)        7,481
    Deferred                                20,434        14,326        25,108
  Other liabilities                         23,789        22,084        27,117
                                       -----------   -----------   ----------- 
  Total Liabilities                    $22,019,824   $21,761,859   $22,176,280
  -----------------                    -----------   -----------   -----------
 
STOCKHOLDERS' EQUITY
  Common stock of $1.00 par value,
    authorized 8,000,000 shares,
    (1997 and 1996) 222,993; (1995)
    222,997 issued and outstanding     $   222,993   $   222,993   $   222,997
  Additional paid-in capital               483,106       483,106       483,166
  Retained earnings - substantially
    restricted                           3,244,635     3,200,683     3,073,894
  Unrealized gain (loss) on securities
    available-for-sale                     (28,075)      (45,382)      (10,976)
                                       ------------  ------------  ------------
 
  Total Stockholders' Equity           $ 3,922,659   $ 3,861,400   $ 3,769,081
  --------------------------           -----------   -----------   -----------
 
  Total Liabilities and
  ---------------------
    Stockholders' Equity               $25,942,483   $25,623,259   $25,945,361
    --------------------               -----------   -----------   -----------
 




The accompanying notes are an integral part of the financial statements.


                                      F-3

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                                                                                           Unrealized    
                                                                                                           gain (loss)     
                                                                                                           on securities   
                                                                                                           available for  
                                                                                                           sale net of    
                                                                                            Retained       Applicable    
                                                         Common Stock         Additional    Earnings       Deferred      Total 
                                                    ----------------------     Paid-In      Substantially  Income     Stockholders' 
                                                      Shares       Amount      Capital      Restricted       Taxes        Equity
                                                    ---------     --------    ---------     ----------     ---------    ----------
                                                                                                         
Balance at December 31, 1994                          222,997     $222,997     $483,166     $2,919,833     $(124,912)   $3,501,084
                                                    ---------     --------     --------    -----------     ---------    ----------
Change in unrealized gain (loss) on securities
 available-for-sale, net of applicable deferred
 income taxes of $58,695                                                                                     113,936       113,936
Net income - year ended December 31, 1995                                                      224,459                     224,459
Cash dividends, $.20 per share, per quarter,                                                   (70,398)                    (70,398)
                                                    ---------     --------     --------     ----------     ---------     ----------
 
Balance at December 31, 1995                          222,997     $222,997     $483,166     $3,073,894     $ (10,976)   $3,769,081
Purchase and retire 4 shares of common stock               (4)          (4)         (60)                                       (64)
Change in unrealized gain (loss) on securities
 available-for-sale, net of applicable deferred
 income taxes of $23,378                                                                                     (34,406)      (34,406)
Net income - year ended December 31, 1996                                                      197,184                     197,184
Cash dividends, $.20 per share, per quarter                                                    (70,395)                    (70,395)
                                                    ---------     --------     --------     ----------     ---------     ----------
  
Balance at December 31, 1996                          222,993     $222,993     $483,106     $3,200,683     $ (45,382)   $3,861,400
Change in unrealized gain (loss) on securities
 available-for-sale, net of applicable
 deferred income taxes of $18,987 (unaudited)                                                                 17,307        17,307
Net income for the period ended March 31, 1997
 (unaudited)                                                                                    61,551                      61,551
Cash dividends, $.20 per share, per quarter
 (unaudited)                                                                                   (17,599)                    (17,599)
                                                    ---------     --------     --------     ----------     ---------    ----------
 
Balance at March 31, 1997 (unaudited)                 222,993     $222,993     $483,106     $3,244,635    $  (28,075)   $3,922,659 
                                                    =========     ========     ========     ==========    ==========    ==========

 



    The accompanying notes are an integral part of the financial statements.

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      CONSOLIDATED STATEMENT OF CASH FLOWS





 
 
                                                                                    March 31,                 December 31,
                                                                            ------------------------   -------------------------
                                                                              1 9 9 7      1 9 9 6       1 9 9 6       1 9 9 5 
                                                                            ----------   -----------   -----------   -----------
                                                                                 (Unaudited)
                                                                                                          
OPERATING ACTIVITIES
  Net income                                                                $   61,551   $    75,243   $   197,184   $   224,459
  Adjustments to reconcile net income to net    
    cash provided by operating activities:       
      Provision for loan losses                                                  6,229         7,500        30,000        30,000
      Provision for depreciation                                                 2,263         2,512        25,742        17,879
      Amortization of investment securities       
        premiums and discounts (net)                                             1,311           671         1,750         4,963
      (Gain) loss on sale of investments                                                                      (935)       (1,156)
      Stock in FHLB received as dividends                                       (4,200)       (3,900)      (16,200)      (14,900)
      Changes in operating assets and liabilities:
        (Increase) Decrease interest receivable                                (21,878)       (5,572)       10,908       (17,233)
        (Increase) Decrease in other assets                                        622       (11,751)          196        (3,175)
        Increase (Decrease) in interest payable                                   (988)      (12,668)       (7,053)       37,109
        Increase (Decrease) in income taxes                                     21,162        30,421       (26,840)        1,009
        Increase (Decrease) in other liabilities                                 1,705         1,253        (5,036)       (8,341)
                                                                            ----------   -----------   -----------   -----------
      Net Cash Provided by Operating Activities                             $   67,777   $    83,709   $   209,716   $   270,614
      -----------------------------------------                             ----------   -----------   -----------   -----------
 
INVESTING ACTIVITIES
  Net (increase) decrease in time deposits                                  $  600,000   $   550,000   $   300,000   $  (205,000)
  Net (increase) decrease in loans                                            (230,212)     (533,273)   (1,723,597)     (718,300)
  Additions to premises and equipment                                          (10,754)       (8,970)      (81,034)       (5,784)
  Purchase of mortgage-backed securities                                                    (321,698)     (827,573)     (796,327)
  Proceeds from collection of mortgage-backed securities                       129,948       181,193     1,139,640       702,965
  Purchase of investment securities                                                         (550,000)   (1,145,000)   (2,657,838)
  Proceeds from maturities of investment securities                            251,720       400,000     2,486,549     1,597,738
                                                                            ----------   -----------   -----------   -----------
      Net Cash Provided by (Used in) Investing Activities                   $  740,702   $  (282,748)  $   148,985   $(2,082,546)
      ---------------------------------------------------                   ----------   -----------   -----------   -----------
 
FINANCING ACTIVITIES
  Net increase (decrease) in demand deposits, NOW accounts,
    passbook savings accounts, and certificates of deposit                  $  245,906   $   169,300   $  (343,701)  $ 1,732,281
  Advances received from Federal Home Loan Bank                                                            120,000        75,000
  Payments on advances from Federal Home Loan Bank                              (6,110)       (6,121)     (135,307)      (93,722)
  Net increase (decrease) in mortgage escrow funds                                 770         2,008         1,239        (1,127)
  Purchase of common stock                                                                                     (64)
  Dividends paid                                                               (17,599)      (17,599)      (70,395)      (70,398)
                                                                            ----------   -----------   -----------   -----------
      Net Cash Provided by (Used in) Financing Activities                   $  222,967   $   147,588   $  (428,228)  $ 1,642,034
      ---------------------------------------------------                   ----------   -----------   -----------   -----------
 
      Increase in Cash and Cash Equivalents                                 $1,031,446   $   (51,451)  $   (69,527)  $  (169,898)
      -------------------------------------                 
 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                               542,045       611,572       611,572       781,470
                                                                            ----------   -----------   -----------   -----------
 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                  $1,573,491   $   560,121   $   542,045   $   611,572
                                                                            ==========   ===========   ===========   ===========
 
SUPPLEMENTAL INFORMATION
  Interest paid                                                             $  292,165   $   292,292   $ 1,109,707   $ 1,054,003
  Taxes paid                                                                     9,416         7,100       131,849       150,856
  Non-cash investing and financing activities 
    consisted of the following: 
      Loans transferred to real estate owned during the year                                                45,000        26,537
      Stock dividends received from Federal Home Loan Bank                       4,200         3,900        16,200        14,900
      Total net increase (decrease) in unrealized loss on  
        securities available-for-sale                                          (17,307)       30,802        34,406      (172,631)




The accompanying notes are an integral part of the financial statements.


                                      F-5

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                         NOTES TO FINANCIAL STATEMENTS

                      MARCH 31, 1997 AND 1996 (UNAUDITED)
                          DECEMBER 31, 1996, AND 1995


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Lexington First Federal Savings and Loan Association ("Lexington First" or the
"Association") commenced operations in 1961 as a federally-chartered mutual
savings association. Its deposits have been federally insured up to applicable
limits, and it has been a member of the Federal Home Loan Bank ("FHLB") system
since that time.

On December 14, 1992, the Association completed its reorganization to a mutual
holding company known as "Lexington First Federal Mutual Holding Company" (the
"Mutual Holding Company"). On that date, Lexington First Federal Savings Bank
(the "Savings Bank") Completed its organization through the sale of a total of
215,000 shares of common stock, of which 135,000 shares were sold to the Mutual
Holding Company in exchange for the transfer to the Savings Bank of all but
$100,000 of the assets and liabilities of the Association, and 80,000 shares
were sold to persons other than the Mutual Holding Company at a price of $10.00
per share for gross proceeds of $800,000, and net proceeds of $626,193, after
deducting expenses of $173,807. The following is a description of the more
significant accounting policies that Lexington First Federal Mutual Holding
Company and subsidiary (the "Company") follow in presenting their consolidated
financial statements.

The consolidated statement of financial condition as of March 31, 1997 and the
related consolidated statements of income, equity and cash flows for the three
months ended March 31, 1997 and the related statements of income and cash flows
for the three months ended March 31, 1996 are unaudited and have been prepared
in accordance with the requirements for a presentation of interim financial
statements and are in accordance with generally accepted accounting principles.
In the opinion of management, all adjustments, consisting of normal recurring
adjustments, that are necessary for fair presentations of the interim periods,
have been reflected.

(a)  Principles of Consolidation.  The accompanying consolidated financial
     ---------------------------                                          
     statements include the accounts of Lexington First Federal Mutual Holding
     Company and Lexington First Federal Savings Bank, its wholly-owned
     subsidiary. The accounts of the bank include Lexington First Federal
     Savings Corporation, the bank's wholly-owned subsidiary.

(b)  Cash and Cash Equivalents.  Cash consists of currency on hand and
     -------------------------                                        
     demand deposits with other financial institutions. Cash equivalents are
     short-term, highly liquid investments both readily convertible to known
     amounts of cash and so near maturity that there is insignificant risk of
     changes in value because of changes in interest rate. Only investments with
     maturities of less than three months at the time of purchase are considered
     as cash equivalents.

(c)  Investment Securities.  Effective January 1, 1994, the Savings Bank
     ---------------------                                              
     implemented FASB Statement 115-Accounting for Certain Investments in Debt
     and Equity Securities, which required the Savings Bank to classify

                                      F-6

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                         NOTES TO FINANCIAL STATEMENTS



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

(c)  Investment Securities (Cont.)
     -----------------------------

     its investment securities into three categories: Trading, Available-for-
     Sale, and Held-to-Maturity. Investment securities that are held for short-
     term resale are classified as trading securities and carried at fair value.
     Debt securities that management has the ability and intent to hold to
     maturity are classified as held-to-maturity and carried at cost, adjusted
     for amortization of premium and accretion of discounts using the interest
     method. Other marketable securities are classified as available-for-sale
     and are carried at fair value. Realized and unrealized gains and losses on
     trading securities are included in net income. Unrealized gains and losses
     on securities available-for-sale are recognized as direct increases or
     decreases in stockholders' equity. Gains and losses on the sale of
     investment securities are determined using the specific-identification
     method.

(d)  Mortgage-Backed Securities.  Effective January 1, 1994, the Savings
     --------------------------                                         
     Bank implemented FASB Statement 115 and classified its mortgage-backed
     securities into three categories: Trading, Available-for-Sale, and Held to
     Maturity. Please see the above paragraph listed under the caption
     Investment Securities for a complete discussion of the effect of this
     statement.

     Gains and losses on mortgage-backed securities are recognized based on the
     specific identification method. All sales are made without recourse.

(e)  Loans Receivable.  Loans receivable are stated at unpaid principal
     ----------------                                                  
     balances, less the allowance for possible loan losses, and net deferred
     loan-origination fees.

(f)  Allowance for Losses.  Provision for losses on loans receivable and
     --------------------                                               
     foreclosed real estate are charged to operations when the loss becomes
     probable based on management's judgement. Management's periodic evaluation
     of the adequacy of the allowance is based on the Company's past loan loss
     experience, known and inherent risks in the portfolio, adverse situations
     that may affect the borrower's ability to repay, the estimated value of any
     underlying collateral, and current economic conditions. Material estimates
     that are particularly susceptible to significant change in the short term
     are a necessary part of this process.

     Uncollectible interest on loans is charged off, or an allowance is
     established, when management is uncertain on the collectibility of the
     loan. The allowance is established by a charge to interest income equal to
     all interest previously accrued, and income is subsequently recognized only
     to the extent that payments are received until,

                                      F-7

 
                 LEXINGTON FIST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

(f)  Allowance for Losses (cont.)
     ----------------------------

     in management's judgement, the borrower's ability to make periodic interest
     and principal payments is back to normal, in which case the loan is
     returned to accrual status. At March 31, 1997, and December 31, 1996 and
     1995, $1,862 and $7,448 and $7,608, respectively, of interest had been
     charged to the allowance per management's evaluation.

(g)  Loan-Origination Fees and Related Costs.  Loan fees are accounted for
     ---------------------------------------                              
     in accordance with FASB Statement No. 91, Accounting for Nonrefundable Fees
     and Costs Associated with Originating or Acquiring Loans and Initial Direct
     Costs of Leases. Loan fees and certain direct loan origination costs are
     deferred, and the net fee or cost is recognized as an adjustment to
     interest income using the interest method over the contractual life of the
     loans, adjusted for estimated prepayments based on the company's historical
     prepayment experience.

(h)  Real Estate Held for Investment and Foreclosured Real Estate.  Real
     ------------------------------------------------------------       
     estate properties acquired through, or in lieu of, loan foreclosure are
     initially recorded at fair value at the date of foreclosure. Real estate
     properties held for investment are carried at the lower of cost, including
     cost of improvements and amenities incurred subsequent to acquisition, or
     net realizable value. Costs relating to development and improvement of
     property 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 operations if the carrying value of a
     property exceeds its estimated net realizable value.

(i)  Income Taxes.  Under the deferred method applied in 1992 and prior
     ------------                                                      
     years, deferred income taxes are recognized for income and expense items
     that are reported in different years for financial reporting purposes and
     income-tax purposes using the tax rate applicable to the year of the
     calculation. Under the deferred method, deferred taxes are not adjusted for
     subsequent changes in tax rates.

     In February, 1992, the Financial Accounting Standards Board (FASB) issued
     SFAS No. 109, Accounting for Income Taxes, SFAS No. 109 requires a change
     from the deferred method to the asset and liability method of accounting
     for income taxes. Under the asset and liability method, deferred income
     taxes are recognized for the tax consequences of "temporary differences" by
     applying enacted statutory tax rates applicable to future years to
     differences between the financial statement carrying amounts and the tax
     basis of existing assets and liabilities. Under SFAS No. 109, the effect on
     deferred taxes of a change in tax rates is recognized in income in the
     period that includes the enactment date. The company has adopted SFAS No.
     109 in 1993 and this change did not have a material effect on the financial
     statements.

                                      F-8

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

(j)  Premises and Equipment.  Land is carried at cost.  Buildings and
     ----------------------                                          
     furniture, fixtures and equipment are carried at cost, less accumulated
     depreciation and amortization. Buildings and furniture, fixtures and
     equipment are depreciated using the straight-line method over the estimated
     useful lives of the assets.

(k)  Use of Estimates.  The preparation of 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 financial statements and the reported
     amounts of revenues and expenses during the reporting period. Actual
     results could differ from those estimates.

(l)  Fair Value of Financial Instruments.  Statement of Financing Accounting
     -----------------------------------                                    
     Standards No. 107, Disclosures about Fair Value of Financial Instruments,
     requires disclosure of fair value information about financial instruments,
     whether or not recognized in the statement of financial condition. In cases
     where quoted market prices are not available, fair values are based on
     estimates using present value or other valuation techniques. Those
     techniques are significantly affected by the assumptions used including the
     discount rate and estimates of future cash flows. In that regard, the
     derived fair value estimates cannot be substantiated by comparison to
     independent markets and, in many cases, could not be realized in immediate
     settlement of the instruments. Statement No. 107 excludes certain financial
     instruments and all nonfinancial instruments from its disclosure
     requirements. Accordingly, the aggregate fair value amounts presented do
     not represent the underlying value of the Bank.

     The following methods and assumptions were used by the Bank in estimating
     its fair value disclosures for financial instruments:

        Cash and cash equivalents:  The carrying amounts reported in the
        statement of financial condition for cash and cash equivalents
        approximate those assets' fair values.

        Time deposits:  Fair values for time deposits are estimated using a
        discounted cash flow analysis that applies interest rates currently
        being offered on certificates to a schedule of aggregated contractual
        maturities on such time deposits.

        Investment securities (including trading account securities and
        mortgage-backed securities):  Fair values for investment securities are
        based on quoted market prices, where available. If quoted market prices
        are not available fair values are based on quoted market prices of
        comparable instruments.


                                      F-9

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

(l)  Fair Value of Financial Instruments (Cont.)
     -------------------------------------------

         Loans:  For variable-rate loans that reprice frequently and with no
         significant change in credit risk, fair values are based on carrying
         amounts. The fair values for other loans (for example, fixed rate
         commercial real estate and rental property mortgage loans and
         commercial and industrial loans) are estimated using discounted cash
         flow analysis, based on interest rates currently being offered for
         loans with similar terms to borrowers of similar credit quality. Loan
         fair value estimates include judgments regarding future expected loss
         experience and risk characteristics. The carrying amount of accrued
         interest receivable approximates its fair value.

         Deposits:  The fair values disclosed for demand deposits (for example,
         interest-bearing checking accounts and passbook accounts) are, by
         definition, equal to the amount payable on demand at the reporting date
         (that is, their carrying amounts). The fair value for certificates of
         deposit are estimated using a discounted cash flow calculation that
         applies interest rates currently being offered on certificates to a
         schedule of aggregated contractual maturities on such time deposits.
         The carrying amount of accrued interest payable approximates fair
         value.

         Long-term borrowings:  Rates currently available to the Bank for
         borrowings with similar terms and remaining maturities are used to
         estimate fair value of existing borrowings.

(m)  Reclassification.  Certain prior year amounts have been reclassified to
     ----------------                                                       
     conform to the current year financial statement presentation.

NOTE 2 - CASH AND CASH EQUIVALENTS

Cash and cash equivalents are summarized below:


 
                                               March 31,       December 31,
                                              ----------  --------------------
                                                1 9 9 7    1 9 9 6    1 9 9 5
                                              ----------  ---------  ---------
                                                             
Cash on hand                                  $   34,150  $  20,150  $  20,150
Demand deposits                                  120,655    169,148    197,178
Interest Bearing Deposits                      1,418,686    352,747    394,244
                                              ----------  ---------  ---------
                                              $1,573,491  $ 542,045  $ 611,572
                                              ==========  =========  =========
 




                                      F-10

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 3 - INVESTMENT SECURITIES

The amortized cost and estimated market value of investments and mortgage-backed
securities are as follows:


 
                                                  March 31, 1997
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                 Cost          Gain          Loss       Value
                              ----------   ------------  -----------  ----------
                                                          
Securities held-to-maturity
consist of the following:
 U. S. government and
  federal agencies            $1,599,707   $        961  $   (6,143)  $1,594,525
 Obligations of state &
  political subdivisions         657,282         14,832                  672,114
                              ----------   ------------  -----------  ----------
                              $2,256,989   $     15,793  $   (6,143)  $2,266,639
                              ==========   ============  ===========  ==========
 
Securities available-for-
sale consist of the following:
 U.S. government and
  federal agencies            $1,107,054   $      1,358  $  (40,753)  $1,067,659
 Obligations of states &
  political subdivisions         510,942                    (10,167)     500,775
                              ----------   ------------  -----------  ----------
 
                              $1,617,996     $    1,358  $  (50,920)  $1,568,434
                              ==========   ============  ===========  ==========

  
                                                December 31, 1996
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                 Cost          Gain          Loss       Value
                              ----------   ------------  -----------  ----------
                                                          
Securities held-to-maturity
consist of the following:
 U.S. government and
  federal agencies            $1,599,592   $      5,082  $   (4,204)  $1,600,470
 Obligations of states &
  political subdivisions         657,213         21,213                  678,426
                              ----------   ------------  -----------  ----------
                              $2,256,805   $     26,295  $   (4,204)  $2,278,896
                              ==========   ============  ===========  ==========
 
Securities available-for-
sale consist of the
following:
 U.S. government and
  federal agencies            $1,358,305   $      1,159  $  (63,481)  $1,295,983
 Obligations of states &
  political subdivisions         512,906            626      (7,456)     506,076
                              ----------   ------------  -----------  ----------
                              $1,871,211   $      1,785  $  (70,937)  $1,802,059
                              ==========   ============  ===========  ==========


                                      F-11

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 3 - INVESTMENT SECURITIES (Cont.)


                                               December 31, 1995
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                 Cost          Gain          Loss       Value
                              ----------   ------------  -----------  ----------
                                                          
Securities held-to-maturity
consist of the following:
 U.S. Treasury securities
  and obligations             $1,694,122   $   20,954    $    (471)   $1,714,605
 Obligations of states &
  political subdivisions         656,934       23,627                    680,561
                              ----------   ----------    ----------   ----------
                              $2,351,056   $   44,581    $    (471)   $2,395,166
                              ==========   ==========    ==========   ==========
 
Securities available-for-
 sale consist of the
 following:
  U.S. Government and
   federal agencies           $2,810,674   $   18,338    $ (33,256)   $2,795,756
  Obligations of states
   and political
   subdivisions                  307,835          242                    308,077
                              ----------   ----------    ----------   ----------
 
                              $3,118,509   $   18,580    $ (33,256)   $3,103,833
                              ==========   ==========    ==========   ==========
 

The following is a summary of securities held-to-maturity and available-for-sale
as of December 31, 1996:
 
  
                                     Securities                Securities
                                  Held-to-Maturity         Available-for-Sale
                              -----------------------    -----------------------
                                            Estimated                  Estimated
                              Amortized      Market      Amortized      Market
                                Cost         Value         Cost         Value
                              ----------   ----------    ----------   ----------
                                                           
Amounts maturing in:
 One year or less             $  999,918   $1,005,000    $  250,108   $  250,000
 After one year through
  five years                     499,674      495,470       840,350      840,062
 After five years through
  ten years                      397,213      406,432       617,556      547,760
 After ten years                 360,000      371,994       163,197      164,237
                              ----------   ----------    ----------   ----------
                              $2,256,805   $2,278,896    $1,871,211   $1,802,059
                              ==========   ==========    ==========   ==========

Through March 31, 1997 and during 1996 and 1995, the Savings Bank did not sell
any investment securities.

Investment securities with a carrying amount of approximately $1,300,000 at
March 31, 1997 and December 31, 1996, and $501,000 at December 31, 1995, were
pledged to secure deposits as required or permitted by law.

                                      F-12

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 4 - MORTGAGE-BACKED SECURITIES

The amortized cost and estimated market values of mortgage-backed securities are
as follows:


                                                March 31, 1997
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                Cost           Gain          Loss        Value
                              ----------   ------------  -----------  ----------
                                                          
Securities held-to-maturity
 consist of the following:
  GNMA                        $  649,608   $      5,533  $            $  655,141
                              ==========   ============  ===========  ==========
 
Securities available-for-sale
 consist of the following:
  FNMA                        $  687,642   $      1,785  $  (11,693)  $  677,734
  GNMA                           744,334          5,878      (3,754)     746,458
  FHLMC                        1,130,428         12,919     (11,349)   1,131,998
                              ----------   ------------  -----------  ----------
                              $2,562,404   $     20,582  $  (26,796)  $2,556,190
                              ==========   ============  ===========  ==========
 
 
                                                December 31, 1996
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                Cost           Gain          Loss        Value
                              ----------   ------------  -----------  ----------
                                                          
Securities held-to-maturity
 consist of the following:
 GNMA                         $  678,175   $      3,080  $         0  $  681,255
                              ==========   ============  ===========  ==========
 
Securities available-for-
sale consist of the
following:
 FNMA                         $  721,067   $      5,870  $   (9,890)  $  717,047
 GNMA                            767,459          4,962      (4,639)     767,782
 FHLMC                         1,175,259         13,384      (9,138)   1,179,505
                              ----------   ------------  -----------  ----------
                              $2,663,785   $     24,216  $  (23,667)  $2,664,334
                              ==========   ============  ===========  ========== 

 
                                                December 31, 1995
                              --------------------------------------------------
                              Amortized     Unrealized    Unrealized    Market
                                Cost           Gain          Loss        Value
                              ----------   ------------  -----------  ----------
                                                           
Securities held-to-maturity
consist of the following:
 GNMA                         $  829,489   $      5,689  $         0  $  835,178
                              ==========   ============  ===========  ==========
 
Securities available-for-
sale consist of the
following:
 FNMA                         $  953,697   $      9,972  $   (7,609)  $  956,060
 GNMA                            550,982          5,446      (2,403)     554,025
 FHLMC                         1,320,493          5,631     (12,991)   1,313,133
                              ----------   ------------  -----------  ----------
                              $2,825,172   $     21,049  $  (23,003)  $2,823,218
                              ==========   ============  ===========  ========== 


                                      F-13

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 4 - MORTGAGE-BACKED SECURITIES (Cont.)

Through March 31, 1997, no securities had been sold. During 1996, the Savings
Bank sold securities available-for-sale for total proceeds of approximately
$250,288, resulting in gross realized gains of approximately $935. During 1995,
the Savings Bank sold securities available-for-sale for total proceeds of
approximately $293,353, resulting in gross realized gains of approximately
$1,156.

The average yield for all mortgage-backed securities at March 31, 1997 and
December 31, 1996 and 1995, was 6.54%, 6.43% and 6.47%, respectively.

NOTE 5 - LOANS RECEIVABLE
 
Loans receivable are summarized as follows:
 
 
                                        March 31,          December 31,
                                       -----------   -------------------------
                                         1 9 9 7       1 9 9 6       1 9 9 5
                                       -----------   -----------   -----------
                                                           
First mortgage loans (principally 
conventional):
 Principal balances:
  Secured by one-to-four-family        $15,904,497   $15,543,286   $14,263,873
  Secured by other properties              134,060       164,119         8,683
  Construction                             193,300       550,033        75,791
                                       -----------   -----------   -----------
 
                                       $16,231,857   $16,257,438   $14,348,347
 
 Less:  Net deferred loan 
  origination fees                          26,213        27,179        30,184
        Construction loans-in-
          process                               42       180,078         8,128
                                       -----------   -----------   -----------
                                       $16,205,602   $16,050,181   $14,310,035
Consumer and other loans:
 Principal balances:
  Secured by certificates of deposit   $   321,429   $   296,481   $   324,273
  Consumer loans                            49,843
                                       -----------   -----------   -----------
 
                                       $   371,272   $   296,481   $   324,273
                                       -----------   -----------   -----------
 
Total first mortgage and consumer
 loans                                 $16,576,874   $16,346,662   $14,634,308
 
Less:  Allowance for loan losses           147,667       141,438       122,681
                                       -----------   -----------   -----------
                                       $16,429,207   $16,205,224    14,511,627
                                       ===========   ===========   ===========
 
Average yield                                8.82%         8.86%         9.09%
                                             =====         =====         ===== 


                                      F-14

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 6 - ALLOWANCE FOR POSSIBLE LOAN LOSSES

Activity in the allowance for possible loan losses is summarized as follows:



                                                      Periods Ending
                                    ------------------------------------------------
                                          March 31,               December 31,
                                    ----------------------    ----------------------
                                     1 9 9 7      1 9 9 6      1 9 9 6      1 9 9 5
                                    ---------    ---------    ---------    ---------
                                                                
Balance at beginning of year        $ 141,438    $ 122,681    $ 122,681    $  93,750
Provisions charged to income            6,229        7,500       30,000       30,000
Charge-offs and recoveries, net                                 (11,243)      (1,069)
                                    ---------    ---------    ---------    ---------
Balance at end of year              $ 147,667    $ 130,181    $ 141,438    $ 122,681
                                    =========    =========    =========    =========
 

The bank's lending efforts have historically focused on residential real estate
loans, which comprised approximately $16.2 million, or 95% of the total loan
portfolio at March 31, 1997. At December 31, 1996, residential real estate loans
comprised $16.3 million or 98% of the total loan portfolio. Generally the loan-
to-value ratio does not exceed 80%. This has provided the bank with an adequate
collateral coverage in events of default. Nevertheless, Lexington First Federal
Mutual Holding Company, as with any lending institution, is subject to the risk
that the values of real estate could deteriorate in its primary lending area.
For Lexington First Federal Mutual Holding Company this area consists of
Henderson County and surrounding counties in the West Tennessee area. Management
of Lexington First Federal Mutual Holding Company believes that the real estate
values in its primary lending area are stable and such stability will continue
in the foreseeable future.

In the ordinary course of business, Lexington First Federal Mutual Holding
Company makes loans to officers, directors and employees and their related
business interests. Such loans are made on the same terms as those prevailing at
the time for unrelated third parties and did not involve more than the normal
risk of collectibility or present other unfavorable features. At March 31, 1997,
December 31, 1996 and 1995, the amounts of such loans were $317,595, $235,768
and $433,606, respectively.

NOTE 7 - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows:


 
                                  March 31,       December 31,
                                  ---------  --------------------  
                                   1 9 9 7    1 9 9 6    1 9 9 5
                                  ---------  ---------  ---------
                                                
Investment securities             $ 80,302   $ 62,522   $ 97,589
Mortgage-backed securities          17,573     18,354     20,072
Loans receivable                    29,368     24,489     (1,388)
                                  --------   --------   --------
                                  $127,243   $105,365   $116,273
                                  ========   ========   ========


                                      F-15

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 8 - SPECIAL SAIF ASSESSMENT

The bank paid $127,849 in 1996 as its contribution to the FDIC to recapitalize
the Savings Associations' Insurance Fund (SAIF). This was required by the
Deposit Insurance Fund Act of 1996.

NOTE 9 - PREMISES AND EQUIPMENT

Premises and equipment are summarized as follows:


 
                                           March 31,      December 31,
                                           ---------  ---------------------
                                            1 9 9 7    1 9 9 6     1 9 9 5
                                           ---------  ---------   --------- 
                                                         
Cost:
  Land                                     $ 110,122  $ 110,122   $  45,122
  Buildings                                  293,903    292,495     285,786
  Furniture, fixtures and equipment          120,999    111,653     102,681
                                           ---------  ---------   --------- 
                                           $ 525,024  $ 514,270   $ 433,571
 
Less accumulated depreciation               (261,831)  (259,568)   (234,159)
                                           ---------  ---------   --------- 
                                           $ 263,193  $ 254,702   $ 199,412
                                           =========  =========   ========= 
 
 
 
NOTE 10 - DEPOSITS

Deposits are summarized as follows:
 
  

                                                                March 31, 1997         December 31, 1996       December 31, 1995
                                                           ----------------------   ----------------------   ----------------------
                                                              Amount      Percent      Amount      Percent      Amount      Percent
                                                           -----------    -------   -----------    -------   -----------    -------
                                                                                                            
Checking accounts at 2.50% in 1997, 2.00% in 1996
 and 2.25% in 1995                                         $ 1,313,634      6.70    $ 1,086,927      5.27    $ 1,049,007      5.00
Passbook savings at 3.00% in 1997 and 1996 and 
 3.75% in 1995                                               1,371,808      6.54      1,362,467      6.60      1,673,003      7.97
                                                           -----------    -------   -----------    -------   -----------    -------
                                                           $ 2,685,442     13.24    $ 2,449,394     11.87    $ 2,722,010     12.97
                                                           -----------    -------   -----------    -------   -----------    -------
                                                                          
Certificates of deposit:                                                  
 3% to 4%                                                  $    40,687       .19    $                        $   174,408      0.83
 4% to 5%                                                      323,234      1.54        477,531      2.31    $   580,828      2.77
 5% to 6%                                                   17,834,507     85.03     17,711,039     85.82    $17,504,419     83.43
                                                           -----------    -------   -----------    -------   -----------    -------
                                                           $18,198,428     86.76    $18,188,570     88.13    $18,259,655     87.03
                                                           -----------    -------   -----------    -------   -----------    -------
                                                                          
                                                           $20,883,870    100.00    $20,637,964    100.00    $20,981,665    100.00
                                                           ===========    =======   ===========    =======   ===========    =======
Weighted average cost of deposits                                5.22%                    5.24%                    5.02%


The amount of certificates of deposit with a minimum denomination of $100,000
were $3,846,217, $4,265,636, $4,041,084, respectively, at March 31, 1997,
December 31, 1996 and 1995. Deposits in excess of $100,000 are not insured by
the FDIC.

                                      F-16

 
                LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)



  NOTE 10 - DEPOSITS (Cont.)

Maturities of outstanding certificates of deposit are summarized as follows:


 
 
Time to Maturity                    March 31,       Dec. 31,       Dec. 31,
- ----------------                   -----------    -----------    -----------
                                     1 9 9 7        1 9 9 6        1 9 9 5
                                   -----------    -----------    -----------
                                                        
0 to 1 year                        $16,518,109    $16,609,355    $16,381,545
1 to 2 years                         1,680,319      1,579,215      1,878,110
                                   -----------    -----------    -----------
                                   $18,198,428    $18,188,570    $18,259,655
                                   ===========    ===========    ===========
 
  Interest expense on deposits is summarized as follows:
 
  

                                      March 31,               December 31,
                              ------------------------  ------------------------
                                1 9 9 7      1 9 9 6      1 9 9 6      1 9 9 5
                              -----------  -----------  -----------  -----------
                                                          
NOW                           $     6,357  $     5,863  $    22,391  $    22,788
Passbook                           10,124       14,729       50,242       59,713
Certificates of deposit           235,296      239,954      954,478      930,998
                              -----------  -----------  -----------  -----------
                              $   251,777  $   260,546  $ 1,027,111  $ 1,013,499
                              ===========  ===========  ===========  ===========


    NOTE 11 - ADVANCES FROM FEDERAL HOME LOAN BANK

    The Savings Bank had outstanding advances from the Federal Home Loan Bank
    (FHLB) at March 31, of $949,283 (1997), $955,393 (1996) and $970,700 (1995).
    In addition to the FHLB stock being pledged as collateral the Savings Bank
    has executed a blanket mortgage collateral agreement with the FHLB which
    pledges mortgage loans equal to 1.5 times the amount of advance outstanding
    or $1,423,925 at March 31, 1997, $1,433,090 at December 31, 1996 and
    $1,456,049 at December 31, 1995.  The above loan balance consists of eight
    installment loans carrying interest rates of 6.75% to 8.85% and monthly
    installments totalling $8,220 including interest.

    Debt requirements, excluding interest, at March 31, 1997 for all FHLB
    advances are as follows:


 
                                           Totals
                                          ---------
                                       
                    1998                   $ 28,062
                    1999                     30,119
                    2000                     32,338
                    2001                     34,733
                    2002                     37,317
                    2003-2007               134,674
                    2008-2012               110,325
                    2013-2017               163,058
                    2018-2022               241,402
                    2023-2026               137,255
                                           --------
                                           $949,283
                                           ========


                                      F-17

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)

NOTE 12 - INCOME TAXES



                                                       March 31,                              December 31,
                                        ----------------------------------------- -----------------------------------
                                               1 9 9 7              1 9 9 6            1 9 9 6           1 9 9 5
                                        -------------------   ------------------- ----------------   ----------------
                                                     % of                  % of              % of              % of
                                                    Pretax                Pretax            Pretax            Pretax
                                         Amount     Income     Amount     Income   Amount   Income   Amount   Income
                                        --------   --------   --------   -------- -------- -------- -------- --------
                                                                                     
Expected income tax expense at
  federal tax rates                     $ 31,372       34.0   $ 38,340     34.0   $ 96,755   32.0   $127,950   34.0
  State income tax, net of                          
    federal income tax effect              4,363        4.7      3,995      3.5     17,613    5.8     20,867    5.5
Increases (reductions) in taxes                     
  resulting from:                                   
    Non-taxable income:                             
     Municipal Bonds                      (6,280)      (6.8)    (6,280)    (5.6)   (20,452)  (6.8)   (11,568)  (3.1)
  Non-deductible expenses:                          
    Other                                  1,266        1.4      1,466      1.3     11,260    0.4     14,616    1.2
                                        --------       ----   --------     ----   --------   ----   --------   ----
                                        $ 30,721       33.3   $ 37,521     33.2   $105,176   31.4   $151,865   37.6
                                        ========       ====   ========     ====   ========   ====   ========   ====
 


Deferred tax assets have been provided for taxable temporary differences related
to unrealized losses on available-for-sale securities, uncollected interest, and
deferred loan fees. Deferred tax liabilities have been provided for temporary
differences related to book over tax depreciation and Federal Home Loan Bank
Stock Dividends.



                                        March 31,         December 31,    
                                        ----------   -----------------------
                                         1 9 9 7      1 9 9 6      1 9 9 5
                                        ----------   ----------   ----------
                                                                 
Stock dividends                         $   49,402   $   47,974   $   42,466
Tax over book depreciation                                 (395)          47
Loan fees reported in different
  periods for tax and financial
  statement purposes                        (8,912)      (9,242)      (9,117)
Uncollected interest - deferred
  on books but reported as
  income on tax return                      (1,069)        (633)      (2,634)
Unrealized losses on available-
  for-sale securities                      (18,987)     (23,378)      (5,654)
                                        ----------   ----------   ----------
 
  Net Deferred Taxes                    $   20,434   $   14,326   $   25,108
  ==================                    ==========   ==========   ==========


NOTE 13 - PENSION PLAN

The Savings Bank participates in the Financial Institutions Retirement Fund, a
multi-employer, defined benefit plan. Generally, all full-time salaried
employees are eligible for membership in the fund. No pension expense was paid
during the periods ended March 31, 1997 and 1996. Pension expense amounted to 
$10,150, and $20,925, for the years ended December 31, 1996, and 1995,
respectively. At June 30, 1996, which is the most recent date for which this
information is available, the net assets available for benefits exceeded the
actuarial present value of accumulated plan benefits. Certain other disclosures,
which would otherwise be required, regarding the company's individual status are
not available because of the multi-employer nature of the fund.

                                      F-18

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 14 - FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991 (FDICIA)
AND FINANCIAL INSTITUTIONS REFORM, RECOVERY AND ENFORCEMENT ACT OF 1989 (FIRREA)

FDICIA was signed into law on December 19, 1991. Regulations implementing the
prompt corrective action provisions of FDICIA became effective on December 19,
1992. In addition to the promptly corrective action requirements, FDICIA
includes significant changes to the legal and regulatory environment for insured
depository institutions, including reductions in insurance coverage for certain
kinds of deposits, increased supervision by the federal regulatory agencies,
increased reporting requirements for insured institutions, and new regulations
concerning internal controls, accounting, and operations.

The prompt corrective action regulations define specific capital categories
based on an institution's capital ratios. The capital categories, in declining
order, are "well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," and "critically undercapitalized."
Institutions categorized as "undercapitalized" or worse are subject to certain
restrictions, including the requirement to file a capital plan with their
primary federal regulator, prohibitions on the payment of dividends and
management fees, restrictions on executive compensation, and increased
supervisory monitoring, among other things. Other restrictions may be imposed on
the institution either by its primary federal regulator, the Office of Thrift
Supervision (OTS), or by the Federal Deposit Insurance Corporation (FDIC),
including requirements to raise additional capital, sell assets, or sell the
entire institution. Once an institution becomes "critically undercapitalized,"
it must generally be placed in receivership or conservatorship within 90 days.

FIRREA was signed into law on August 9, 1989; regulations for savings
institutions' minimum capital requirements went into effect on December 7, 1989.
In addition to its capital requirements, FIRREA includes provisions for changes
in the federal regulatory structure for institutions, including a new deposit
insurance system, increased deposit insurance premiums, and restricted
investment activities with respect to noninvestment grade corporate debt and
certain other investments. FIRREA also increases the required ratio of housing-
related assets in order to qualify as a savings institution.

The regulations require institutions to have a minimum regulatory tangible
capital equal to 1.5% of adjusted total assets, a minimum 4% core/leverage
capital ratio, a minimum 4% tier 1 risk-based ratio, and a minimum 8% total 
risk-based capital ratio to be considered "adequately capitalized."

                                      F-19

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 14 - (Cont.)

The following is a reconciliation of capital amounts for the Savings Bank at
March 31, 1997, to the regulatory capital requirements of the bank as mandated
by FIRREA:



                                                                Percentage
                                              Amount            of Assets
                                             ----------         ---------
                                                          
Tangible Capital Requirements:
  GAAP capital                               $3,909,920
  Unrealized losses on securities
    available-for-sale                           28,075
                                             ----------         
  Tangible Capital                           $3,937,995            15.2
 
  Requirements                                  389,130             1.5
                                             ----------            ----
 
  Excess                                     $3,548,865            13.7
                                             ==========            ====

 
Core/Leverage Capital Requirements:
  Tangible capital                           $3,937,995            15.2
  Requirements                                  778,260             3.0
                                             ----------            ----
  Core/leverage capital greater
    than requirements                        $3,159,735            12.2
                                             ==========            ====

Risk-Based Capital Requirements:
  Core capital                               $3,937,995            34.4
  Add:  General loan loss valuation
    allowance                                   147,666             1.3
                                             ----------            ----
                                             $4,085,661            35.7
  Requirements                                  908,000             8.0
                                             ----------            ----
  Risk based capital greater than
    excess                                   $3,177,661            27.9
                                             ==========            ====


At March 31, 1997, the institution is in the "well capitalized" category.

NOTE 15 - LOAN COMMITMENTS

The bank had outstanding firm loan commitments as follows:



                                           March 31,      December 31,
                                           ---------  --------------------
                                            1 9 9 7    1 9 9 6    1 9 9 5
                                           ---------  ---------  ---------
                                                        
   Unused line of credit                   $ 400,000  $          $
   First-mortgage loans                                            109,000
                                           ---------  ---------  ---------
                                           $ 400,000  $       0  $ 109,000
                                           =========  =========  =========


NOTE 16 - CONCENTRATION OF CREDIT RISK

Most of the bank's business activity is with customers located within Henderson
and surrounding counties in Tennessee. The loan portfolio is comprised of first-
mortgage loans to residential and commercial customers and consumer loans
secured by savings accounts maintained by its customers at the company.

                                      F-20

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 17 - REORGANIZATION AND CHANGE OF CORPORATION FORM

On June 6, 1992, the Board of Directors of Lexington First Federal Savings &
Loan Bank (Lexington First) adopted a Plan of Reorganization (the Plan or
Reorganization) pursuant to which Lexington First proposed to reorganize into a
federally-chartered, mutual holding company (the Reorganization). As part of the
Reorganization, Lexington First organized Lexington First Federal Savings Bank
(the Savings Bank), a federally-chartered, stock savings bank, and transferred
substantially all of its assets and liabilities to the Savings Bank.

The reorganization was accounted for as a change in corporate form with the
historical basis of Lexington First's assets, liabilities and equity unchanged
as a result. Subsequent to the reorganization, the existing rights of Lexington
First's depositors upon liquidation as of the effective date was transferred to
the company and records are maintained to ensure that such rights receive
statutory priority in the event of a future mutual to stock conversion, or in
the more unlikely event of the company's liquidation.

See Note 1 for additional information regarding the reorganization.

NOTE 18 - STOCKHOLDERS' EQUITY

Federal regulations impose limitations on the payment of dividends and other
capital distributions (including stock repurchases and cash mergers) by the
Savings Bank. Under these regulations, a savings institution that, immediately
prior to, and on a pro forma basis after giving effect to, a proposed capital
distribution, has total capital (as defined by OTS regulation) that is equal to
or greater than the amount of its fully phased-in capital requirements (a "Tier
1 Institution") is generally permitted without OTS approval to make capital
distributions in an amount of (i) up to 100% of its net income to date during
the calendar year plus (ii) an amount that would reduce by one-half the amount
by which its total capital to assets ratio exceeded its fully phased-in capital
requirements to assets ratio at the beginning of the calendar year. The Savings
Bank meets its fully phased-in capital requirements and has been authorized to
pay dividends in accordance with the provisions of the OTS regulations discussed
above as a Tier 1 Institution. In addition to the foregoing, earnings of the
Savings Bank appropriated to bad debt reserves and deducted for federal income
tax purposes are not available for payment of cash dividends or other
distributions to stockholders without payment of taxes at the then-current tax
rate by the Savings Bank on the amount of earnings deemed to be removed from the
reserves for such distribution.

NOTE 19 - EARNINGS PER SHARE

Net income per share of common stock for the periods ended March 31, 1997 and
1996 of $0.28 and $0.34, and the years ended December 31, 1996 and 1995 of
$0.88, and $1.00, was computed by dividing the net income by the weighted
average number of shares outstanding for the periods.

                                      F-21

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                               (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 20 - EMPLOYEE STOCK OPTION AND STOCK OWNERSHIP PLANS

In conjunction with the reorganization, the company established a stock option
plan under which a total of 7,997 common shares were reserved for options. The
plan establishes the exercise price of the options at least equal to the market
value of the company's common stock on the date of grant ($10). At December 31,
1995, all shares granted under the stock option plan were exercised and the
shares issued.

Also, in conjunction with the reorganization, the company established an
Employee Stock Ownership Plan (ESOP), under which the company will make annual
contributions to a trust for the benefit of eligible employees. To be eligible,
an employee must be 21 years of age and have completed at least one year of
service. The contributions may be in the form of cash, or common shares of the
company. The amount of the annual contribution is at the discretion of the Board
of Directors of the company. Initially, the ESOP acquired 6,400 shares of the
company's common stock financed by $64,000 in borrowings by the ESOP.

During the year ended December 31, 1994, the Board of Directors approved the
dissolution of the ESOP because of the high cost of administration. The
institution made contributions to the plan of $26,000 in 1994, and paid expenses
associated with the plan of approximately $12,000. The ESOP plan paid off the
note payable outstanding and distributed its assets to the participants in 1996.

NOTE 21 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair values of the Savings Bank's financial instruments are as
follows:



                                       March 31, 1997
                                ---------------------------
                                  Carrying         Fair
                                   Amount          Value
                                ------------   ------------
                                         
Financial Assets:
  Cash & cash
    equivalents                 $  1,573,491   $  1,573,491
  Time deposits                      250,000        250,000
  Investments securities           3,825,423      3,835,073
  Mortgage-backed
    securities                     3,205,798      3,211,331
  Loans, net of
    allowance                     16,429,207     16,866,224
  Accrued interest
    receivable                       127,243        127,243
 
Financial liabilities:
  Deposits                        20,883,870     20,925,861
  Advances from FHLB                 949,283        954,900
  Accrued interest payable           154,777        154,777


                                      F-22

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 21 - FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont.)



                                   1 9 9 6                   1 9 9 5
                          ------------------------  ------------------------
                           Carrying       Fair       Carrying       Fair
                            Amount        Value       Amount        Value
                          -----------  -----------  -----------  -----------
                                                     
Financial Assets:
  Cash and cash
    equivalents           $   542,045  $   542,045  $   611,572  $   611,572
  Time deposits               850,000      850,000    1,150,000    1,150,000
  Investment securities     4,058,864    4,080,955    5,454,889    5,498,999
  Mortgage-backed
    securities              3,342,509    3,345,589    3,652,707    3,658,396
  Loans, net of
    allowance              16,205,224   16,636,283   14,511,627   14,933,199
  Accrued interest
    receivable                105,365      105,365      116,273      116,273
 
Financial Liabilities:
  Deposits                 20,637,964   20,679,461   20,981,665   21,023,853
  Advances from FHLB          955,393    1,008,458      970,700    1,024,615
  Accrued interest
    payable                   155,765      155,765      162,818      162,818


The carrying amounts in the preceding table are included in the statement of
financial condition under the applicable captions.

NOTE 22 - IMPACT OF NEW ACCOUNTING STANDARDS

Accounting by Creditors for Impairment of a Loan and Accounting by Creditors for
Impairment of a Loan - Income Recognition and Disclosures. The Bank adopted on
January 1, 1995 Statements of Financial Accounting Standards Nos. 118 and 114.
SFAS No. 114 requires that a certain impaired loans be measured based on the
present value of expected future cash flows discounted at each loan's original
effective interest rate. As a practical expedient, impairment may be measured
based on the loan's observable market price or the fair value of the collateral
if the loan is collateral dependent. When the measure of the impaired loan is
less than the recorded investment in the loan, the impairment is recorded
through a valuation allowance. The Bank had previously measured the allowance
for loan losses using methods similar to those prescribed in SFAS No. 114. As a
result of adopting these statements, no additional provision to the allowance
for loan losses was required as of January 1, 1995. Based on the Bank's loan
portfolio composition, which primarily consists of one-to-four family
residential mortgages, which are exempt from SFAS No. 114 when evaluated
collectively for impairment as is done by the Bank, the Bank had no loans
designated as impaired under the provisions of SFAS No. 114 at January 1, 1995.

                                      F-23

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 22 - IMPACT OF NEW ACCOUNT STANDARDS (Cont.)

Disclosure of Derivative Financial Instruments. In October, 1994, the Financial
Accounting Standards Board ("FASB") issued SFAS No. 119 "Disclosure about
Derivative Financial Instruments and Fair Value of Financial Instruments". This
statement addresses the disclosures of derivative financial instruments
including the face amount, nature and terms. For derivatives held for trading,
disclosure of average and period end fair values and disaggregated gains and
losses is required. For derivatives held for purposes other than trading,
disclosure of objectives, strategies, policies on reporting and income
recognition method is required. This statement is effective for financial
statements for fiscal years ending after December 15, 1995. Currently the Bank
does not own any derivative financial instruments and therefore SFAS No. 119
should not have any impact on the financial statements.

Impairment of Long-Lived Assets. In March 1995, the "FASB" issued Statement of
Financial Accounting Standards issued SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of."
This statement establishes accounting standards for the impairment of long-lived
assets and certain identifiable intangibles, and goodwill related to those
assets to be held and used and for long-lived assets and certain identifiable
intangibles to be disposed of. 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 indicated
that the carrying amount of an asset may not be recoverable. In performing the
review for recoverability, the entity should estimate the future cash flows
expected to result from the use of the asset and its eventual disposition. If
the sum of the expected future cash flows (undiscounted and without interest
charges) is less than the carrying amount of the asset, an impairment loss is
recognized. Otherwise, an impairment loss is not recognized. Measurement of an
impairment loss for long-lived assets and identifiable intangibles that an
entity expects to hold and use should be based on the fair values of the assets.
This statement is effective for financial statements for fiscal years beginning
after December 15, 1995. The impact on the financial statements for
implementation of the statement is not expected to be material.

Mortgage Servings Rights. In May 1995, the FASB issued SFAS No. 122, "Accounting
for Mortgage Servicing Rights." This Statement amends SFAS No. 65, "Accounting
for Certain Mortgage Banking Activities" to require that a mortgage banking
enterprise recognize as separate assets, rights to service mortgage loans for
others, however those servicing rights are acquired. The total cost of the
mortgage loans to be sold should be allocated between the mortgage servicing
rights and the loans based on their relative fair values if it is practicable to
estimate those fair values. If not, the entire cost should be allocated to the
mortgage loans. This statement applies prospectively in fiscal years beginning
after December 15, 1995. The impact on the financial statements for
implementation of the Statement is not expected to be material based on the
Bank's current operating activities.

                                      F-24

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                      NOTE TO FINANCIAL STATEMENTS (CONT.)


NOTE 22 - IMPACT OF NEW ACCOUNTING STANDARDS (Cont.)

Accounting for Stock-Based Compensation. In October, 1995, the Financial
Accounting Standards Board issued SFAS No. 123, "Accounting for Stock-Based
Compensation to Employees." This Statement encourages entities to adopt the fair
value based method of accounting for employee stock options or other stock
compensation plan. However, it allows an entity to measure compensation cost for
these plans using the intrinsic value based method of accounting prescribed by
APB Opinion No. 25, "Accounting for Stock Issued to Employees." Under the fair
value based method, compensation cost is measured at the grant date based on the
value of the award and is recognized over the service period, which is usually
the vesting period. Under the intrinsic value based method, compensation cost is
the excess of the quoted market price of the stock at the grant date over the
amount an employee must pay to acquire the stock. Most fixed stock option plans-
the most common type of stock compensation plan-have no intrinsic value at grant
date and under Opinion No. 25 no compensation cost is recognized for them.
Compensation cost is recognized for other types of stock based compensation
plans under Opinion No. 25, including plans with variable, usually performance-
based features. This Statement requires that an employer's financial statements
include certain disclosures about stock-based employee compensation arrangements
regardless of the method used to account for them. This Statement is effective
for transactions entered into for fiscal years that begin after December 15,
1995. The Bank has not determined which method it will use to account for the
options at this time and has not estimated the effect of adoption on the Bank's
financial condition or results of operations.

Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities. In June, 1996, the Financial Accounting Standards Board issued
SFAS No. 125 "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities", which superseded FASB NO.122. SFAS No. 127
defers certain provisions of SFAS No. 125 for one year. FASB No. 125 provides
accounting and reporting standards for transfers and servicing of financial
assets and extinguishments of liabilities based on consistent application of
financial assets, an entity recognizes the financial and servicing assets it
controls and the liabilities it has incurred, derecognizes financial assets when
control has been surrendered, and derecognizes liabilities when extinguished.
This statement is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996, and is to be
applied prospectively. Earlier or retroactive application is not permitted. The
Bank will adopt the provision of the Standard on January 1, 1997. Based on the
Bank's current operating activities, management does not believe that the
adoption of this statement will have a material impact on the Bank's financial
condition or results of operations.

                                      F-25

 
             LEXINGTON FIRST FEDERAL SAVINGS MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 23 - THE CONVERSION (UNAUDITED)

On April 12, 1997, the Board of Directors of the Savings Bank and the Mutual
Holding Company adopted a Plan of Conversion and Agreement and Plan of
Reorganization (Plan). Pursuant to the Plan, (1) the Mutual Holding Company will
convert to an interim federal stock savings bank and simultaneously merge into
the Savings Bank, the Mutual Holding Company will cease to exist and the 135,000
shares or 60.5% of the outstanding shares of the Savings Bank's common stock
held by the Mutual Holding Company will be cancelled, and (2) the Savings Bank
will then merge into an interim institution (Interim) to be formed as a wholly-
owned subsidiary of Lexington First Federal Mutual Holding Company (the
Company), a newly formed Tennessee corporation formed in connection with the
reorganization, with the Bank being the surviving entity; and, (3) the
outstanding shares of the Bank's common stock (other than those held by the
Mutual Holding Company, which will be cancelled) will be converted into shares
of common stock of the Company pursuant to a ratio that will result in the
holders of such shares owning in the aggregate approximately the same percentage
of the Company as they owned of the Bank. The Company will then offer for sale
pursuant to the Plan addition shares equal to 60.5% of the common shares of the
Company. Consummation of the Plan is subject to (i) the approval of the members
of the Mutual Holding Company, (ii) the stockholders of the Bank, and (iii)
various regulatory agencies. Pursuant to the Plan, shares of the Company's
common stock are expected to be offered initially for subscription by eligible
members of the Company, eligible employee benefit plans of the Company and the
Bank, and certain other persons, including stockholders of the Bank, as of
specified dates subject to various subscription priorities as provided in the
Plan. The common stock will be offered at a price to be determined by the Board
of Directors based upon an appraisal to be made by an independent appraisal
firm. The exact number of shares to be offered will be determined by the Board
of Directors in conjunction with the determination of the price at which the
shares will be sold. Any stock not purchased in the subscription offering will
be sold in a community offering to be commenced simultaneously with the
subscription offering or, if necessary, in a syndicated community offering.

The Plan provides that when the conversion is completed, a "Liquidation Account"
will be established in an amount equal to the amount of any dividends waived by
the Mutual Holding Company plus the greater of (1) the retained earnings of the
Bank as of March 31, 1992, the date of the latest Statement of Financial
Condition contained in the final offering circular utilized in the formation of
the Mutual Holding Company or (2) 60.5% of the Bank's total stockholders' equity
as reflected in its latest statement of financial condition in the final
prospectus utilized in the conversion. The Liquidation Account is established to
provide a limited priority claim to the assets of the Bank to qualifying
depositors as of specified dates (Eligible Account Holders and Supplemental
Eligible Account Holders) who continue to maintain deposits in the Bank after
the conversion. In the unlikely event of a complete liquidation of the Bank, and
only in such an event, Eligible Account Holders and Supplemental Account Holders
would receive from the Liquidation Account a liquidation distribution based on
their proportionate share of the then total remaining qualifying deposits.

                                      F-26

 
                 LEXINGTON FIRST FEDERAL MUTUAL HOLDING COMPANY
                                (AND SUBSIDIARY)

                     NOTES TO FINANCIAL STATEMENTS (CONT.)


NOTE 23 - THE CONVERSION (Cont.)

Current regulations allow the Bank to pay dividends on its stock after the
conversion if its regulatory capital would not thereby be reduced below the
amount then required for the aforementioned Liquidation Account. Also, capital
distribution regulations limit the Bank's ability to make capital distribution
which include dividends, stock redemptions or repurchases, cash-out mergers,
interest payments on certain convertible debt, and other transactions charged to
the capital account based on their capital level and supervisory condition.
Federal regulations also preclude, (i) any repurchase of the stock of the
Company for one year after the conversion, and (ii) any repurchase of the stock
of the Company, in the second or third year after the conversion unless such
repurchase is pursuant to an offer made on a pro rata basis to all stockholders
and with prior approval of the Office of Thrift Supervision or pursuant to an
open-market stock repurchase program that complies with certain regulatory
criteria including such purchases to not more that 5% of the stock of the
Company unless otherwise approved by the Office of Thrift Supervision.

The Bank has retained the services of both a financial advisor and legal counsel
for the specific purpose of implementing the Plan. Costs relating to the
conversion will be deferred and, upon conversion, such costs and any additional
costs will be charged against the proceeds from the sale of stock. As of 
March 31, 1997 the Bank had not incurred any deferred costs related to the
conversion. If the conversion is not completed, any deferred costs will be
charged to the operations.

                                      F-27

 
No dealer, salesman or any other person has been authorized to give any
information or to make any representation other than as contained in this
Prospectus in connection with the offering made hereby, and, if given or made,
such information shall not be relied upon as having been authorized by the
Company, the Bank or Trident Securities. This Prospectus does not constitute an
offer to sell or a solicitation of an offer to buy any of the securities offered
hereby to any person in any jurisdiction in which such offer or solicitation is
not authorized or in which the person making such offer or solicitation is not
qualified to do so, or to any person to whom it is unlawful. Neither the
delivery of this Prospectus nor any sale hereunder shall under any circumstances
create any implication that there has been no change in the affairs of the
Company or the Bank since any of the dates as of which information is furnished
herein or since the date hereof.

                   Table of Contents
 
 
                                                                       Page
                                                                       ----
                                                                    
Summary...................................................              (i)
Selected Financial and Other Data.........................             xiii
Risk Factors..............................................                1
Community National Corporation............................                7
Lexington First Federal Savings Bank......................                8
Lexington First Federal Mutual Holding Company............                9
Community National Bank of Tennessee......................                9
Use of Proceeds...........................................                9
Dividend Policy...........................................               10
Market for the Common Stock...............................               11
Capitalization............................................               12
Regulatory Capital........................................               14
Pro Forma Data............................................               15
Lexington First Federal Savings Bank                                     
  Statements of Operations................................               20
Management's Discussion and Analysis of Financial                        
  Condition and Results of Operations.....................               21
Business of the Company...................................               32
Business of the Bank......................................               32
Regulation................................................               50
Taxation..................................................               65
Management of the Company.................................               66
Management of the Bank....................................               66
Beneficial Ownership of Capital Stock.....................               74
The Conversion............................................               75
Comparison of Stockholders' Rights........................               98
Restrictions on Acquisition of the Company................              106
Description of Capital Stock of the Company...............              107
Experts...................................................              108
Legal Matters.............................................              109
Additional Information....................................              109
Index to Financial Statements.............................              110
 

     Until _______, 1997 (90 days after the date of this Prospectus), all
dealers effecting transactions in the registered 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.


                              COMMUNITY NATIONAL
                                  CORPORATION

                             (Holding Company for
                            LEXINGTON FIRST FEDERAL
                             FEDERAL SAVINGS BANK
                                   to become
                            COMMUNITY NATIONAL BANK
                                 OF TENNESSEE)






                             Up to _______ Shares

                                 COMMON STOCK







                                 ------------
                                  PROSPECTUS
                                 ------------





                           TRIDENT SECURITIES, INC.





                              ____________, 1997

 
                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24.  Indemnification of Directors and Officers

         The directors and officers of the Company are entitled to
indemnification in certain circumstances. Such indemnification arises from
Article XIII of the Company's Charter and the Tennessee Business Corporation
Act. In addition, the Bank currently maintains a directors and officers
liability policy to which the Company will become party.
These provisions are described briefly below.

Article XIII of the Charter

         Article XIII of the Company's Charter provides that directors,
officers, employees and agents may be indemnified in certain circumstances
against liability which they may incur in their capacities. Article XIII
requires that the Company indemnify any director who is made a party to any
threatened, pending, or completed action, suit or proceeding, whether civil,
criminal, administrative, or investigative ("proceeding"), because he is or was
a director against liability incurred in such proceeding as long as he conducted
himself in good faith, he reasonably believed, (i) in the case of conduct in his
official capacity with the Company, that his conduct was in the Company's best
interests and (ii) in all other cases, that his conduct was at least not opposed
to its best interests; and, in the case of any criminal proceeding, he had no
reasonable cause to believe his conduct was unlawful. The Company must also
indemnify any director and any officer who is not a director if he was wholly
successful, on the merits or otherwise, in the defense of any proceedings to
which he was a party because he is or was a director or officer of the Company
against reasonable expenses incurred by him in connection with the proceeding.
However, the Company may not indemnify a director in connection with a
proceeding by or in the right of the Company in which the director was adjudged
liable to the Company or in connection with any other proceeding charging
improper personal benefit to him, whether or not involving action in his
official capacity, in which he was adjudged liable on the basis that personal
benefit was improperly received by him.

         Article XIII permits the Company to pay the reasonable expenses
incurred by a director who is a party to a proceeding in advance of final
disposition of the proceeding as long as: (1) the director furnishes the Company
a written affirmation of his good faith belief that he has met the requisite
standard of conduct; (2) he provides the Company with a written undertaking to
repay such amounts if it is ultimately determined that he is not entitled to
indemnification; and (3) a determination is made based on the facts then known,
that indemnification is permissible.

         The Company may not indemnify a director unless authorized in the
specific case after a determination has been made that indemnification of the
director is permissible in the circumstances because he has met the required
standards. The determination must be made: (1) by the board of directors by
majority vote of a quorum consisting of directors not at the time parties to the
proceeding; (2) if a quorum cannot be obtained, by majority vote of a committee
duly designated by the board of directors (in which designation directors who
are parties may participate), consisting solely of two or more directors not at
the time parties to the proceeding; (3) by independent special legal counsel; or
(4) by the shareholders, but shares owned by or voted under the control of
directors who are at the time parties to the proceeding may not be voted on the
determination.

         The Company may indemnify and advance expenses to an officer, employee
or agent of the Company who is not a director to the same extent as a director.

Tennessee Business Corporation Act

         The Tennessee Business Corporation Act requires Tennessee corporations
such as the Company to indemnify a director who was wholly successful, on the
merits or otherwise, in the defense of any proceeding to which he was a party
because he is or was a directors of the corporation against reasonable expenses
incurred by him, unless the

                                      II-1

 
corporation's charter provides otherwise. The Tennessee Business Corporation Act
also generally permits Tennessee corporations to indemnify directors and
officers in the same manner as Article XIII of the Company's Charter provides.
In no event, however, may a Tennessee corporation indemnify a director if a
judgment or other final adjudication adverse to the director establishes his
liability: (i) for any breach of the duty of loyalty to the corporation or its
stockholders; (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law; or (iii) for the approval
of unlawful distributions.

Directors and Officers Liability Insurance

         Pursuant to its Charter and Tennessee law, the Company is permitted to
purchase and maintain insurance on behalf of an individual who is or was a
director, officer, employee, or agent of the Company. The Bank currently
maintains such a policy and it is intended that the Company will become a party
to such policy.

Item 25.  Other Expenses of Issuance and Distribution
 
                                                          
         Underwriting Fees and Expenses..................   $   85,000
         
         Legal Fees and Expenses.........................       90,000
         Printing, Postage and Mailing...................       40,000
         Accounting Fees and Expenses....................       40,000
         Appraisal and Business Plan Fees and Expenses...       30,000
         Blue Sky Filing Fees and Expenses
           (including legal counsel).....................       10,000
         Federal Filing Fees (OTS and SEC)...............       12,000
         Conversion Agent Fees...........................        7,000
         Stock Transfer Agent fees and certificates......        5,000
         Other Expenses..................................       31,000
                                                            ----------
             Total.......................................   $  350,000
                                                            ==========
 

Item 26.  Recent Sales of Unregistered Securities.

         Not applicable.


Item 27.  Exhibits:

         The exhibits schedules filed as a part of this registration statement
are as follows:
 
            
*   1.1       Form of Agency Agreement with Trident Securities, Inc.

    1.2       Engagement Letter with Trident Securities, Inc.

    2         Plan of Conversion and Agreement and Plan of Reorganization 
              (Exhibit A to Proxy Statement filed as Exhibit 99.2)

    3.1       Charter of Community National Corporation

    3.2       Bylaws of Community National Corporation

    4         Form of Common Stock Certificate of Community National Corporation

    5         Opinion of Housley Kantarian & Bronstein, P.C. regarding 
              legality of securities being registered

 

                                      II-2

 
 
             
    8.1       Form of Federal Tax Opinion of Housley Kantarian & Bronstein, P.C.

*   8.2       State Tax Opinion

    8.3       Opinion of Ferguson & Company as to the value of subscription 
              rights for tax purposes

    10.1      Form of Employment Agreement between Lexington First Federal 
              Savings Bank and Howard W. Tignor as Amended and Restated

    10.2      Form of Guaranty Agreement between Community National 
              Corporation and Howard W. Tignor

    10.3      Proposed Community National Corporation Deferred Compensation Plan

    10.4      Proposed Community National Corporation 1998 Stock Option and 
              Incentive Plan

    10.5      Proposed Community National Corporation 1998 Management 
              Recognition Plan and Trust

    23.1      Consent of Arnold, Spain & Company, P.C.

    23.2      Consent of Housley Kantarian & Bronstein, P.C. (in opinion filed
              as Exhibit 8.1)

    23.3      Consent of Ferguson & Company

    24        Power of Attorney (reference is made to the signature page)

    27        Financial Data Schedule

    99.1      Proxy statement and form of proxy for solicitation of 
              stockholders of Lexington First Federal Savings Bank

    99.2      Proxy Statement and form of proxy for solicitation of members 
              of Lexington First Federal Mutual Holding Company

    99.3      Appraisal Report

    99.4      Form of Stock Order Form and Form of Certification

    99.5      Miscellaneous Marketing Materials
 
- --------------
*   To be filed by amendment.


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

                                      II-3

 
                           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
                           aggregate 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
such 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.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "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.

                                      II-4

 
                                  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 the City of
Lexington, State of Tennessee, on July 17, 1997.

                                    COMMUNITY NATIONAL CORPORATION


                                    By: /s/ Howard W. Tignor
                                       -----------------------------------------
                                         Howard W. Tignor
                                         President and Chief Executive Officer
                                         (Duly Authorized Representative)

                               POWER OF ATTORNEY

         We, the undersigned Directors of Community National Corporation, hereby
severally constitute and appoint Howard W. Tignor with full power of
substitution, our true and lawful attorney and agent, to do any and all things
in our names in the capacities indicated below which said Howard W. Tignor may
deem necessary or advisable to enable Community National Corporation 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 of Community National Corporation common stock, including
specifically, but not limited to, power and authority to sign for 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 said Howard W. Tignor shall do or cause to be done
by virtue thereof.

         In accordance with the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates stated.

 
 
      Signatures                 Title                                 Date
      ----------                 -----                                 ----
                                                              
/s/ Howard W. Tignor      President and Chief Executive Officer    July 17, 1997
- ----------------------    (Principal Executive, Financial and      
Howard W. Tignor          Accounting Officer)                      
                                                                   
/s/ Charlie H. Walker     Chairman of the Board                    July 17, 1997
- ----------------------                                             
Charlie H. Walker                                                  
                                                                   
/s/ Arba Milam Taylor     Director, Secretary and Treasurer        July 17, 1997
- ----------------------                                             
Arba Milam Taylor                                                  
                                                                   
/s/ Pope Thomas           Vice President and Director              July 17, 1997
- ----------------------                                             
Pope Thomas                                                        
                                                                   
/s/ Stephen M. Lowry      Director                                 July 17, 1997
- ----------------------                                             
Stephen M. Lowry                                                   
                                                                   
/s/ Stephen M. Milam      Director                                 July 17, 1997
- ----------------------                                             
Stephen M. Milam                                                   
                                                                   
/s/ Robert C. Thomas      Director                                 July 17, 1997
- ----------------------                                             
Robert C. Thomas                                                   
                                                                   
/s/ Richard Walker        Director                                 July 17, 1997
- ----------------------                                             
Richard Walker                                                     

/s/ Pat Carnal            Director                                 July 17, 1997
- ----------------------
Pat Carnal                 

 

                                      II-5